RELIANCE BANCORP INC
10-Q, 1998-02-17
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: STRATASYS INC, SC 13D, 1998-02-17
Next: MCWHORTER TECHNOLOGIES INC /DE/, SC 13G, 1998-02-17



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 10-Q


            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
              SECURITIES EXCHANGE ACT OF 1934 (the "Exchange Act")


                For the quarterly period ended December 31, 1997


                         Commission File Number: 0-23126


                             RELIANCE BANCORP, INC.
                             ----------------------
             (Exact name of registrant as specified in its charter)


                 Delaware                                  11-3187176
                 --------                                  ----------
       (State or other jurisdiction of                  (I.R.S. Employer
         incorporation or organization)                  Identification No.)


                 585 Stewart Avenue, Garden City, New York 11530
                 -----------------------------------------------
               (Address of principal executive offices) (Zip Code)


        Registrant's telephone number, including area code (516) 222-9300
                                                           --------------



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 for the
past 90 days.
Yes [  X  ]    No [     ]

As of February 11, 1998, there were 9,640,683  shares of common stock,  $.01 par
value, outstanding.







<PAGE>



                         PART I - FINANCIAL INFORMATION


Item 1.    Financial Statements - Unaudited

           Consolidated Statements of Condition at December 31, 1997 and
           June 30, 1997 (Unaudited)

           Consolidated Statements of Operations for the Three and Six Months
           Ended December 31, 1997 and 1996 (Unaudited)

           Consolidated Statements of Cash Flows for the Six Months Ended
           December 31, 1997 and 1996 (Unaudited)

           Notes to Unaudited Consolidated Financial Statements

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

Item 3.    Quantitative and Qualitative Disclosure about Market Risk



                           PART II - OTHER INFORMATION


Item 1.    Legal Proceedings

Item 2.    Changes in Securities

Item 3.    Defaults Upon Senior Securities

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

Item 5.    Other Information

Item 6.    Exhibits and Reports on Form 8-K

           Signatures

           Exhibits

                                                         1

<PAGE>




                      RELIANCE BANCORP, INC. and SUBSIDIARY
                      Consolidated Statements of Condition
                                   (Unaudited)
             (Dollars in thousands, except share and per share data)
<TABLE>
<CAPTION>

                                                                                         December 31,         June 30,
                                                                                             1997               1997
                                                                                             ----               ----
                       Assets
<S>                                                                                    <C>                <C>        
Cash and due from banks.............................................................    $     31,206       $    29,565
Money market investments............................................................           5,000             1,100
Debt and equity securities available-for-sale.......................................          32,757            26,909
Debt and equity securities held-to-maturity (estimated market value of
      $43,149 and $46,152, respectively.............................................          42,679            46,026
Mortgage-backed securities available-for-sale.......................................         833,077           721,819
Mortgage-backed securities held-to-maturity (estimated market value of 
      $211,143 and $163,108, respectively...........................................         207,155           159,356
Loans receivable:
     Mortgage loans.................................................................         796,544           775,612
     Commercial loans...............................................................          52,470               --
     Consumer and other loans.......................................................         142,063           138,891
       Less allowance for loan losses...............................................          (8,692)           (5,182)
                                                                                            ---------       -----------
             Loans receivable, net..................................................         982,385           909,321

Accrued interest receivable, net....................................................          13,746            12,040
Office properties and equipment, net................................................          15,706            14,089
Prepaid expenses and other assets...................................................          14,774             7,580
Mortgage servicing rights...........................................................           2,613             3,046
Excess of cost over fair value of net assets acquired...............................          61,217            45,463
Real estate owned, net..............................................................             785               450
                                                                                          ----------     -------------
             Total assets...........................................................     $ 2,243,100        $1,976,764
                                                                                          ==========         =========

                       Liabilities and Stockholders' Equity
Deposits............................................................................     $ 1,602,959        $1,436,037
FHLB advances.......................................................................          69,200            40,000
Securities sold under agreements to repurchase......................................         326,001           311,913
Advance payments by borrowers for taxes and insurance...............................           6,671             9,017
Accrued expenses and other liabilities..............................................          46,376            17,127
                                                                                          ----------        ----------
             Total liabilities......................................................       2,051,207         1,814,094
                                                                                          ----------         ---------
Commitments
                       Stockholders' Equity
Preferred Stock, $.01 par value, 4,000,000 shares
  authorized; none issued...........................................................              --                --
Common stock, $.01 par value, 20,000,000 shares
  authorized; 10,750,820 shares issued; 9,634,027 and 8,776,337
    outstanding, respectively.......................................................             108               108
Additional paid-in capital..........................................................         116,683           105,871
Retained earnings, substantially restricted.........................................          96,268            89,660
Unrealized appreciation on securities
   available-for-sale, net of taxes.................................................           4,505             1,705
Less:
Unallocated common stock held by ESOP...............................................          (4,968)           (5,382)
Unearned common stock held by RRP...................................................          (1,106)           (1,567)
Unearned common stock held by SERP..................................................            (209)             (209)
Treasury stock, at cost (1,116,793 and 1,974,483 shares, respectively)..............         (19,388)          (27,516)
                                                                                           ----------       -----------
     Total stockholders' equity.....................................................         191,893           162,670
                                                                                          ----------        ----------
            Total liabilities and stockholders' equity..............................     $ 2,243,100        $1,976,764
                                                                                          ==========         =========


   See  accompanying  notes to unaudited  consolidated financial statements.



                                                               2

<PAGE>



                      RELIANCE BANCORP, INC. and SUBSIDIARY
                        Consolidated Statements of Income
                                   (Unaudited)
                      (In thousands, except per share data)

                                                                      Three months ended        Six months ended
                                                                         December 31,             December 31,
                                                                      ----------------         ----------------
                                                                      1997        1996         1997        1996
                                                                      ----        ----         ----        ----
Interest income:
<S>                                                                  <C>       <C>            <C>         <C>     
   First mortgage loans.......................................       15,980    $ 14,085       31,727      $ 27,836
   Commercial loans...........................................        1,190          --        1,190            --
   Consumer and other loans...................................        3,129       2,861        6,155         5,717
   Mortgage-backed securities.................................       17,492      14,856       33,475        28,979
   Money market investments...................................          164         223          280           348
   Debt and equity securities.................................        1,311       1,164        2,622         2,269
                                                                    -------     -------      -------       -------
      Total interest income...................................       39,266      33,189       75,449        65,149
                                                                    -------     -------      -------       -------

Interest expense:
   Deposits...................................................       16,199      13,372       31,163        26,451
   Borrowed funds.............................................        5,879       4,429       11,084         8,364
                                                                    -------     -------      -------       -------
      Total interest expense..................................       22,078      17,801       42,247        34,815
                                                                    -------     -------      -------       -------
      Net interest income before provision
        for loan losses  .....................................       17,188      15,388       33,202        30,334
   Provision for loan losses..................................          300         250        1,200           350
                                                                    -------     -------      -------       -------
      Net interest income after provision for loan losses.....       16,888      15,138       32,002        29,984
                                                                    -------     -------      -------       -------

Non-interest income:
   Loan fees and service charges..............................          150         200          373           408
   Other operating income.....................................          847         700        1,526         1,194
   Income from Money Centers..................................          570          --          570            --
   Condemnation award on joint venture........................           --          --        1,483            --
   Net gain on securities.....................................          125         122            3           106
                                                                    -------     -------      -------       -------
      Total non-interest income...............................        1,692       1,022        3,955         1,708
                                                                    -------     -------      -------       -------

Non-interest expense:
   Compensation and benefits..................................        5,052       4,162        9,573         8,259
   Occupancy and equipment....................................        1,550       1,347        3,009         2,771
   Federal deposit insurance premiums.........................          232         599          453         1,371
   Advertising................................................          308         279          704           617
   Other operating expense....................................        1,674       1,443        3,124         2,809
                                                                    -------     -------      -------       -------
      Total general and administrative expenses...............        8,816       7,830       16,863        15,827
   Real estate operations, net................................          (67)        117          158           221
   Amortization of excess of cost over fair value
      of net assets acquired..................................        1,090         856        1,936         1,712
   SAIF recapitalization charge...............................           --          --           --         8,250
                                                                    -------     -------      -------       -------
   Total non-interest expense.................................        9,839       8,803       18,957        26,010
                                                                    -------     -------      -------       -------
Income before income taxes....................................        8,741       7,357       17,000         5,682
Income tax expense ...........................................        3,854       3,478        7,372         3,207
                                                                    -------     -------      -------        ------
Net income....................................................      $ 4,887     $ 3,879      $ 9,628       $ 2,475
                                                                     ======      ======       ======        ======

Net income per common share:
                 Basic........................................     $   0.54     $  0.47       $ 1.12      $   0.30
                                                                    =======      ======        =====        ======
                 Diluted......................................     $   0.50     $  0.44       $ 1.03      $   0.27
                                                                    =======      ======        =====        ======


      See  accompanying  notes to unaudited  consolidated financial statements.




                                                               3

<PAGE>



                      RELIANCE BANCORP, INC. and SUBSIDIARY
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)

                                                                                                 Six months ended
                                                                                                   December 31,
                                                                                                   ------------
                                                                                               1997             1996
                                                                                               ----             ----
Cash flows from operating activities:
<S>                                                                                           <C>               <C>   
 Net income.......................................................................            9,628             $2,475
 Adjustments to reconcile net income to net cash provided by operating activities:
 Provision for loan losses........................................................            1,200                350
 Provision for losses on real estate owned........................................               80                150
 Amortization of premiums, net....................................................               651               431
 Amortization relating to allocation and earned portion of stock plans............             1,777             1,152
 Amortization of excess of cost over fair value of net assets acquired............             1,936             1,712
 Amortization of mortgage servicing rights........................................               433               404
 Acquisition related tax benefits not previously recognized.......................                --               562
 Depreciation and amortization....................................................               770               683
 Net gain on securities...........................................................                (3)             (106)
 Net gain on loans sold...........................................................                (3)              (16)
 Net gain on sale of real estate owned............................................               (53)              (47)
 Increase in accrued interest receivable..........................................              (625)             (441)
 (Increase) decrease in prepaid expense and other assets..........................            (3,549)            3,166
 Increase in accrued expenses and other liabilities...............................            24,503            20,836
                                                                                             -------           -------
     Net cash provided by operating activities....................................            36,745            31,311
                                                                                             -------           -------

Cash flows from investing activities:
 Principal repayments on loans, net of (originated and purchased loans)...........             1,205           (27,786)
 Purchases of mortgage-backed securities available-for-sale.......................          (271,365)         (172,522)
 Proceeds from sales of mortgage-backed securities available-for-sale.............           152,445            45,193
 Purchases of mortgage-backed securities held-to-maturity.........................           (67,242)               --
 Principal repayments from mortgage-backed securities.............................           109,127            53,341
 Purchases of debt securities available-for-sale..................................            (9,994)          (15,000)
 Proceeds from call of securities.................................................            10,000             2,313
 Proceeds from sales of debt securities available-for-sale........................             2,699             3,028
 Proceeds from maturities of debt securities......................................                --             1,350
 Purchases of premises and equipment..............................................              (998)           (1,036)
 Proceeds from loans sold.........................................................             1,724             4,607
 Proceeds from sales of real estate owned.........................................             2,257               836
 Cash and cash equivalents acquired in Continental Bank acquisition...............             9,106               --
                                                                                             --------         ---------
    Net cash used in investing activities.........................................           (61,036)         (105,676)
                                                                                             --------         ---------

Cash flows from financing activities:
 Increase in deposits.............................................................            30,150            26,406
 Decrease in advance payments by borrowers for taxes and insurance................            (2,346)           (1,151)
 Proceeds from FHLB advances......................................................            15,200            40,000
 Repayment of FHLB advances.......................................................            (6,825)          (20,000)
 Proceeds from reverse repurchase agreements......................................           537,205           524,146
 Repayment of reverse repurchase agreements.......................................          (533,917)         (496,759)
 Purchases of treasury stock......................................................            (8,265)           (5,908)
 Net proceeds from issuance of common stock and exercise of stock options.........             1,258               410
 Dividends paid...................................................................            (2,628)           (2,115)
                                                                                             --------         ---------
    Net cash provided by financing activities.....................................            29,832            65,029
                                                                                             --------         ---------

 Net increase (decrease) in cash and cash equivalents.............................             5,541            (9,336)
 Cash and cash equivalents at beginning of year...................................            30,665            32,870
                                                                                             --------         ---------
 Cash and cash equivalents at end of year.........................................         $  36,206         $  23,534
                                                                                             =======           =======




                                                               4

<PAGE>




                      RELIANCE BANCORP, INC. and SUBSIDIARY
                Consolidated Statements of Cash Flows, Continued
                             (Dollars in thousands)

                                                                                                Six Months Ended
                                                                                                   December 31,
                                                                                                   ------------
                                                                                               1997             1996
                                                                                               ----             ----
                                                                                                    (Unaudited)
Supplemental disclosures of cash flow information

Cash paid during the six months ended for:

<S>                                                                                         <C>               <C>      
 Interest.........................................................................          $  40,552         $  34,110
                                                                                              =======           =======

 Income taxes.....................................................................         $      175        $    3,420
                                                                                               ======          ========

Non-cash investing activities:
 Transfers from loans to real estate owned........................................          $   2,620       $       480
                                                                                               ======         =========



       See  accompanying  notes to unaudited  consolidated financial statements.









                                                               5
</TABLE>

<PAGE>



                      RELIANCE BANCORP, INC. and SUBSIDIARY
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS OF PRESENTATION

         The accompanying  unaudited  consolidated  financial statements include
         the accounts of Reliance  Bancorp,  Inc.  (the  "Company"),  its direct
         wholly-owned subsidiary Reliance Federal Savings Bank (the "Bank"), and
         the subsidiaries of the Bank.

         The unaudited consolidated financial statements included herein reflect
         all  normal  recurring   adjustments  which  are,  in  the  opinion  of
         management,  necessary for a fair  presentation  of the results for the
         interim periods presented. The results of operations for the six months
         ended December 31, 1997 are not  necessarily  indicative of the results
         of operations that may be expected for the entire fiscal year.  Certain
         information  and  note  disclosures   normally  included  in  financial
         statements  prepared in accordance with generally  accepted  accounting
         principles  have been  condensed  or omitted  pursuant to the rules and
         regulations of the Securities and Exchange Commission.  These unaudited
         consolidated  financial  statements  should be read in conjunction with
         audited consolidated  financial statements and notes thereto,  included
         in the Company's 1997 Annual Report on Form 10-K.

2.       EARNINGS PER SHARE

         In February 1997,  the Financial  Accounting  Standards  Board ("FASB")
         issued Statement of Financial  Accounting  Standards No. 128, "Earnings
         per Share" ("SFAS No.  128").  SFAS No.128  specifies the  computation,
         presentation and disclosure requirements for earnings per share ("EPS")
         for entities with publicly held common stock or potential common stock.
         This  statement  simplifies  the standard for computing EPS  previously
         found in Accounting  Principles Board Opinion No. 15 ("APB No. 15"). It
         replaces the  presentation  of primary EPS with a presentation of basic
         EPS and the  presentation  of fully diluted EPS with a presentation  of
         diluted  EPS.  Basic EPS is  computed  by  dividing  net  income by the
         weighted  average number of common shares  outstanding  for the period.
         Diluted  EPS  reflects  the  potential  dilution  that  could  occur if
         securities or other  contracts to issue common stock were  exercised or
         converted into common stock or resulted in the issuance of common stock
         that then shared in the earnings of the entity.  Potential common stock
         due to the  dilutive  effect of stock  options  is  computed  using the
         treasury  stock  method.  SFAS  No.  128  is  effective  for  financial
         statements  issued for  periods  ending  after  December  15,  1997 and
         requires the restatement of all  prior-period  EPS data presented.  The
         Company  adopted  SFAS No. 128 during the quarter  ended  December  31,
         1997.  The change from  primary  EPS to basic EPS  resulted in a modest
         increase in this EPS presentation but did not result in a change in the
         EPS presentation from fully diluted to diluted EPS.

3.       ACQUISITION

         On October 17, 1997,  Reliance Bancorp,  Inc. completed its acquisition
         of Continental  Bank and its merger into Reliance Federal Savings Bank,
         Reliance's wholly-owned subsidiary. In accordance with the terms of the
         merger  agreement,  Reliance issued 1.10 shares of its common stock for
         each  outstanding  common share of Continental for a total of 1,013,909
         common  shares  which were issued from its treasury  shares.  The total
         transaction value was approximately  $24.0 million.  The acquisition of
         Continental Bank increased the total number of Reliance banking offices
         to 30  and  expanded  its  lending  and  deposit  services  to  include
         commercial banking services.  In addition,  the Bank also acquired five
         money center check cashing  operations  which result in additional  fee
         income to the

                                                         6

<PAGE>



         Bank.  The Company  accounted  for the  transaction  using the purchase
         method of  accounting  which  resulted  in excess of cost over the fair
         value of net assets  acquired  ("goodwill")  of $17.7  million which is
         being  amortized  on a straight  line  basis  over 15 years.  As of the
         completion  of the  acquisition,  which was effected by merging the net
         assets acquired into the Bank, the Bank continued to exceed each of its
         regulatory capital requirements.

4.       IMPACT OF NEW ACCOUNTING STANDARDS

         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
         Standards No. 130, "Reporting  Comprehensive  Income" ("SFAS No. 130").
         SFAS  No.  130  requires   that  all  items  that  are   components  of
         "comprehensive  income" be reported in a  financial  statement  that is
         displayed  with the same  prominence  as  other  financial  statements.
         Comprehensive  income is defined as the "change in equity [net  assets]
         of a business  enterprise  during a period from  transactions and other
         events and circumstances from nonowner sources. It includes all changes
         in equity during a period except those  resulting  from  investments by
         owners and  distributions to owners". Companies will be required to (a)
         classify  items of other  comprehensive  income  by their  nature  in a
         financial  statement and (b) display the  accumulated  balance of other
         comprehensive  income  separately from retained earnings and additional
         paid-in  capital in the  equity  section of a  statement  of  financial
         position.  SFAS No. 130 is effective for fiscal years  beginning  after
         December  15,  1997 and  requires  reclassification  of  prior  periods
         presented.  As the requirements of SFAS No. 130 are disclosure-related,
         its  implementation  will  have no impact  on the  Company's  financial
         condition or results of operations.

         In June  1997,  the  FASB  issued  Statement  of  Financial  Accounting
         Standards No. 131,  "Disclosure  about  Segments of an  Enterprise  and
         Related  Information"  ("SFAS  No.131").  SFAS No.  131  requires  that
         enterprises report certain financial and descriptive  information about
         operating  segments in complete  sets of  financial  statements  of the
         Company and in condensed financial statements of interim periods issued
         to  shareholders.  It  also  requires  that a  Company  report  certain
         information  about their  products and  services,  geographic  areas in
         which they operate and their major  customers.  As the  requirements of
         SFAS No. 131 are  disclosure-related,  its implementation  will have no
         impact on the Company's  financial  condition or results of operations.
         SFAS No. 131 is effective for fiscal years beginning after December 15,
         1997 and requires interim periods to be presented in the second year of
         application.



                                                         7

<PAGE>



ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS

General

Reliance Bancorp,  Inc. (the "Company") is a Delaware  corporation  organized on
November 16, 1993 at the direction of the Board of Directors of Reliance Federal
Savings Bank (the  "Bank") for the purpose of becoming a holding  company to own
all of the  outstanding  capital  stock of the Bank upon its  conversion  from a
mutual to a stock form of  organization.  The stock  conversion was completed on
March 31, 1994 which  raised  $103.6  million of net  proceeds  from the sale of
10,750,820  common  shares.  As of December 31, 1997,  the Company had 9,634,027
shares outstanding, all of which were common shares.

The Company is  headquartered  in Garden City, New York and its primary business
currently  consists of the operations of its wholly owned subsidiary,  the Bank.
In addition to directing,  planning and coordinating the business  activities of
the Bank,  the Company  invests  primarily  in U.S.  Government  securities  and
repurchase  agreements.  The Company has also expanded its  operations  with the
acquisition of three  financial  institutions.  On January 11, 1996, the Company
completed  its  acquisition  of Sunrise  Bancorp,  Inc. On August 11, 1995,  the
Company  completed the acquisition of Bank of Westbury.  As discussed in Note 3,
on  October  17,  1997 the  Company  acquired  Continental  Bank and  merged its
operations into the Bank.

The Bank's  principal  business is attracting  retail  deposits from the general
public  and  investing  those  deposits,  together  with  funds  generated  from
operations,  principal  repayments  and  borrowings,  primarily  in mortgage and
consumer loans, multi-family,  commercial,  commercial real estate, construction
loans and  guaranteed  student  loans.  In connection  with the  acquisition  of
Continental  Bank,  the Bank now offers both  secured and  unsecured  commercial
loans.  During  periods  in which the  demand  for loans  which  meet the Bank's
underwriting,  investment  and  interest  rate risk  standards is lower than the
amount of funds  available for  investment,  the Bank invests  excess funding in
mortgage-backed  securities,  securities  issued  by  the  U.S.  Government  and
agencies   thereof  and  other   investments   permitted  by  federal  laws  and
regulations.  The Bank also operates five money center check cashing  operations
which result in additional fee income to the Bank.

The Company's results of operations are dependent  primarily on its net interest
income,  which is the  difference  between  the  interest  earned on its assets,
primarily  its loan and  securities  portfolios,  and its cost of  funds,  which
consists of the interest paid on its deposits and borrowings.  The Company's net
income also is affected by its provision for loan losses as well as non-interest
income,  general and administrative  expenses,  other non-interest expenses, and
income tax expense.  General and  administrative  expenses consists primarily of
compensation  and  benefits,  occupancy,  federal  deposit  insurance  premiums,
advertising and other general and  administrative  expenses.  Other non-interest
expense consists of real estate operations,  net, amortization of excess of cost
over fair value of net assets acquired and the SAIF recapitalization charge. The
earnings of the Company may also  significantly  be affected by general economic
and  competitive  conditions,  particularly  changes in market  interest  rates,
government policies and actions of regulatory authorities.

Acquisition

On October 17,  1997,  Reliance  Bancorp,  Inc.  completed  its  acquisition  of
Continental Bank and its merger into Reliance  Federal Savings Bank,  Reliance's
wholly-owned  subsidiary.  In accordance with the terms of the merger agreement,
Reliance  issued 1.10  shares of its common  stock for each  outstanding  common
share of  Continental  for a total of 1,013,909  common shares which were issued
from its treasury shares.  The total transaction  value was approximately  $24.0
million. The acquisition of Continental Bank increased the total

                                                         8

<PAGE>



number of Reliance  banking  offices to 30 and  expanded its lending and deposit
services to include  commercial  banking  services.  In addition,  the Bank also
acquired five money center check cashing  operations  which result in additional
fee income to the Bank.  The Company  accounted  for the  transaction  using the
purchase  method of  accounting  which  resulted in excess of cost over the fair
value  of net  assets  acquired  ("goodwill")  of $17.7  million  which is being
amortized on a straight  line basis over 15 years.  As of the  completion of the
acquisition,  which was  effected  by merging the net assets  acquired  into the
Bank, the Bank continued to exceed each of its regulatory capital requirements.

A summary of the net assets  acquired (at their fair values) in the  Continental
acquisition is as follows:

                                      After the Close of Business
                                           October 17, 1997
                                            (In thousands)

 Assets acquired:
          Cash and cash equivalents              $ 9,106
          Investment securities                    4,781
          Mortgage-backed securities              78,295
          Loans receivable, net                   79,867
          Other assets                             5,297
                                                 -------

               Total assets acquired             177,346

 Liabilities assumed:
          Deposits                               137,011
          Borrowed funds                          31,625
          Net deferred tax liability                 374
          Other liabilities                        2,073
                                                 -------

               Total liabilities assumed         171,083
               Net assets acquired              $  6,263


Financial Condition

As of December 31, 1997,  total assets were $2.2 billion,  an increase of $266.3
million,  or 13.5%,  from June 30, 1997. The increase is primarily the result of
assets acquired from Continental Bank and increased purchases of mortgage-backed
securities.  The mortgage-backed  securities portfolio increased $159.1 million,
or 18.1%,  from $881.2  million at June 30, 1997 to $1.0 billion at December 31,
1997,  with the increase  primarily due to increased  purchases of private label
collateralized  mortgage  obligations  offset by amortization  and  prepayments.
Loans receivable,  net increased $73.1 million,  or 8.0%, from $909.3 million at
June 30, 1997 to $982.4  million at December  31,  1997 due  primarily  to $79.9
million of loans acquired from Continental Bank.

Funding  for  the  purchases  of   mortgage-backed   securities  was  through  a
combination of new deposit growth, borrowings and cash flows. Deposits increased
$166.9  million,  or 11.6%  during the six months  ended  December 31, 1997 as a
result of growth in new  certificate  of deposit  products and $137.0 million of
deposits  acquired  from  Continental  Bank.  Borrowings  increased  from $351.9
million at June 30, 1997 to $395.2

                                                         9

<PAGE>



million at  December  31,  1997,  an increase of $43.3  million,  or 12.3%.  The
increase  is  primarily  due  to  $31.6  million  of  borrowings  acquired  from
Continental Bank.

Goodwill  increased  $15.8 million during the six months ended December 31, 1997
as a result of $17.7 of goodwill from the Continental Bank acquisition offset by
$1.9 million in amortization.

Treasury stock decreased from $27.5 million at June 30, 1997 to $19.4 million at
December  31, 1997 as a result of  approximately  1.0 million  shares  issued to
purchase  Continental  Bank.  Offsetting  such  decrease was the  repurchase  of
262,000 shares of its common stock at a total cost of $8.3 million. In addition,
additional  paid in capital  increased  $10.8  million  primarily as a result of
reissuing  treasury  shares  at  a  greater  value  than  they  were  originally
repurchased at.

Non-performing assets

The following table sets forth information  regarding  non-accrual  loans, loans
delinquent  90 days or more on which the Bank is accruing  interest at the dates
indicated and real estate owned.  It is the Bank's policy to classify any loans,
or any portion thereof, determined to be uncollectible,  in whole or in part, as
non-accrual loans. With the exception of guaranteed student loans, the Bank also
classifies as non-accrual  loans all loans 90 days or more past due. When a loan
is placed on  non-accrual  status,  the Bank ceases the accrual of interest owed
and previously accrued interest is charged against interest income.
<TABLE>
<CAPTION>

                                                                                   December 31,       June 30,
                                                                                   ------------       --------
                                                                                       1997             1997
                                                                                       ----             ----
                                                                                     (Dollars in thousands)

<S>                                                                                <C>               <C>     
Non-accrual mortgage loans delinquent more than 90 days....................         $  10,392         $ 14,262
Non-accrual commercial loans delinquent more than 90 days..................               807               --
Non-accrual other loans delinquent more than 90 days.......................               203              188
                                                                                     --------         --------
    Total non-accrual loans................................................            11,402           14,450
Loans 90 days or more delinquent and still accruing........................               350              277
                                                                                     --------         --------
Total non-performing loans.................................................            11,752           14,727
Total foreclosed real estate, net of related allowance for losses..........               785              450
                                                                                     --------          -------
Total non-performing assets................................................          $ 12,537         $ 15,177
                                                                                       ======           ======

Non-performing loans to total loans........................................             1.19%            1.61%
Non-performing assets to total assets......................................             0.56%            0.77%
Allowance for loan losses to non-performing loans..........................            73.96%           35.18%
Allowance for loan losses to total loans...................................             0.88%            0.57%
</TABLE>

Non-performing loans totalled $11.8 million, or 1.19% of total loans at December
31,  1997,  as  compared to $14.7  million,  or 1.61% of total loans at June 30,
1997.  Non-performing  loans at December 31, 1997 were comprised of $8.2 million
of loans secured by one- to-four family  residences,  $2.4 million of commercial
real estate  loans,  $807,000 of  commercial  loans and  $350,000 of  guaranteed
student  loans.  As a  result  of a  decrease  in  non-performing  loans  and an
increased asset base, the  non-performing  assets to total assets ratio improved
to 0.56% at December 31, 1997 from 0.77% at June 30, 1997.

For the quarter ended  December 31, 1997,  the Company's loan loss provision was
$300,000  as  compared  to  $250,000  in the prior  year  quarter.  The  Company
increased its provision for loan losses to continue to increase

                                                        10

<PAGE>



its loan loss coverage ratios. The Company's  allowance for loan losses totalled
$8.7  million at December  31, 1997 as compared to $5.2 million at June 30, 1997
which  represents a ratio of allowance for loan losses to  non-performing  loans
and to total loans of 73.96% and 0.88% and 35.18% and 0.57%,  respectively.  The
significant  increase in these loan loss  coverage  ratios is the result of $2.7
million of allowances  acquired from  Continental  Bank. For the quarter and six
months ended  December 31, 1997,  the Company  experienced  net  charge-offs  of
$3,000 and $434,000,  respectively.  Management  believes the allowance for loan
losses at December 31, 1997 is adequate and  sufficient  reserves are  presently
maintained to cover losses on any non-performing loans.

Impact of Legislation

Recapitalization  of SAIF  Fund.  Legislation  was  signed  into law  during the
quarter  ended  December 31, 1996 to mitigate  the effect of the Bank  Insurance
Fund ("BIF") and Savings Association  Insurance Fund ("SAIF") premium disparity.
Under the legislation a special assessment was imposed on the amount of deposits
held by SAIF-member  institutions,  including the Bank, as of a specified  date,
March 31, 1995, to  recapitalize  the SAIF.  The special  assessment was paid on
November 27, 1996. The amount of the special  assessment  determined by the FDIC
was 65.7 basis  points of insured  deposits.  As a result of  enactment  of this
legislation  on September 30, 1996,  the Bank recorded a one-time  non-recurring
charge pre-tax of $8.25 million.  As a result of recognition of such charge, the
Company  recorded a net loss for the  quarter  ended  September  30,  1996 which
resulted  in a  reduction  of  retained  earnings.  The  payment of the  special
assessment  had the effect of  immediately  reducing the capital of  SAIF-member
institutions,  net of any tax effect;  however,  the Bank remained in compliance
with its regulatory  capital  requirements.  This  legislation  also spreads the
obligation  for payment of the Financing  Corporation  ("FICO") bonds across all
SAIF and BIF members.  As of January 1, 1997,  BIF  deposits  will be assessed a
FICO payment of 1.3 basis points,  while SAIF deposits will pay an estimated 6.4
basis points on the FICO bonds.  Full pro rata sharing of the FICO payments will
occur on the earlier of January 1, 2000 or the date the BIF and SAIF are merged.
This  legislation  specifies  that the BIF and SAIF will be merged on January 1,
1999 provided no savings associations remain as of that time.

As a result of this  legislation,  the FDIC lowered SAIF  assessments to 0 to 27
basis  points  effective  January 1,  1997,  a range  comparable  to that of BIF
members.  However,  SAIF members will  continue to make the higher FICO payments
described  above.   Management  cannot  predict  the  level  of  FDIC  insurance
assessments on an on-going basis,  whether the savings  association charter will
be eliminated or whether the BIF and SAIF will eventually be merged.

Tax Bad Debt Reserves.  Prior to calendar year ended December 31, 1996, the Bank
was  allowed a special  bad debt  deduction  based on the  greater of the amount
calculated  under the  experience  method or the  percentage  of taxable  income
method. The statutory  percentage under the latter method was 8% for federal tax
purposes.

The  percentage  of  taxable  income  method  was  allowable  only  if the  Bank
maintained at least 60% of its total assets in qualifying assets, as defined. If
qualifying assets fell below 60%, the Bank would have been required to recapture
its tax bad debt reserve into taxable income over a four-year period. The Bank's
qualifying assets as a percentage of total assets exceeded the 60% limitation as
of and during the fiscal years ended June 30, 1997 and 1996.

Under  legislation  enacted  subsequent to June 30, 1996,  the Bank is no longer
able to use the  percentage  of taxable  income method for federal tax purposes,
but is permitted to deduct bad debts only as they occur and

                                                        11

<PAGE>



is  additionally  required to recapture  (that is, take into taxable income) the
excess balance of its bad debt reserves as of December 31, 1995 over the balance
of such reserves as of December 31, 1987. However,  such recapture  requirements
are suspended for each of two successive taxable years beginning January 1, 1996
in which the Bank originates a minimum amount of certain residential loans based
upon the average of the principal  amounts of such loans made by the Bank during
its  six  taxable  years  preceding  January  1,  1996.  As  a  result  of  this
legislation,  the Bank will incur additional federal tax liability,  but with no
impact on the Bank's results of operations. The New York State and New York City
tax laws have been amended to prevent a similar recapture of the Bank's bad debt
reserve, and to permit continued future use of the bad debt reserve methods, for
purposes  of  determining  the  Bank's  New York  State  and New  York  City tax
liability.

Asset/Liability Management

One of the  Bank's  primary  long-term  financial  objectives  has been and will
continue  to be to monitor the  sensitivity  of its  earnings  to interest  rate
fluctuations  by  maintaining  an  appropriate  matching of the  maturities  and
interest  rate  repricing  characteristics  of its  assets  and  liabilities  in
relation to the current and anticipated interest rate environment.  In an effort
to realize this  objective  and minimize  the Bank's  exposure to interest  rate
risk, the Bank emphasizes the origination of  adjustable-rate  mortgage ("ARM"),
consumer and commercial loans,  shorter-term fixed rate multi-family,  mortgage,
consumer and commercial  loans and the purchase of  shorter-term  fixed rate and
adjustable-rate  mortgage-backed securities. However, there can be no assurances
that  the Bank  will be able to  originate  adjustable  rate  loans  or  acquire
mortgage-backed securities with terms and characteristics which conform with the
Bank's  underwriting  standards,  investment  criteria  or  interest  rate  risk
policies.

The Company has  attempted to limit its  exposure to interest  rate risk through
the  origination  and purchase of  adjustable-rate  mortgage  loans ("ARMs") and
through  purchases  of  adjustable-rate   mortgage-backed  and  mortgage-related
securities and fixed rate mortgage-backed and  mortgage-related  securities with
short and medium-term average lives.

The actual  duration of mortgage loans and  mortgage-backed  securities,  can be
significantly  impacted by changes in mortgage  prepayment  and market  interest
rates. Mortgage prepayment rates will vary due to a number of factors, including
the regional economy in the area where the underlying mortgages were originated,
seasonal factors,  demographic  variables and the assumability of the underlying
mortgages.  However, the largest determinants of prepayment rates are prevailing
interest  rates  and  related  mortgage  refinancing  opportunities.  Management
monitors  interest  rate  sensitivity  so  that  adjustments  in the  asset  and
liability mix, when deemed appropriate, can be made on a timely basis.

At December 31, 1997, $947.3 million,  or 46.6%, of the Bank's  interest-earning
assets were in adjustable-rate loans and mortgage-backed  securities. The Bank's
mortgage loan portfolio  totalled  $796.5 million,  of which $421.9 million,  or
53.0%, were adjustable-rate  loans and $374.6 million, or 47.0%, were fixed-rate
loans.  The Bank's  commercial loan portfolio  totalled $52.5 million,  of which
$46.7 million, or 89.0%, were adjustable-rate  loans and $5.8 million, or 11.0%,
were fixed-rate  loans.  In addition,  at December 31, 1997, the Bank's consumer
loan portfolio totalled $142.1 million,  of which $112.7 million, or 79.3%, were
adjustable-rate  home-equity  lines of credit and  guaranteed  student loans and
$29.4 million, or 20.7%, were fixed-rate home-equity and other consumer loans.

At December 31, 1997, the mortgage-backed securities  held-to-maturity portfolio
totalled   $207.2  million,   of  which  $116.2   million,   or  56.1%,  of  the
mortgage-backed portfolio were adjustable-rate  securities and $91.0 million, or
43.9%, were fixed-rate  securities.  The  mortgage-backed  securities  portfolio
classified  as  available- 

                                                        12

<PAGE>


for-sale  totalled  $833.1  million  of which  $249.9  million,  or 30.0%,  were
adjustable  rate  securities  and  $583.2  million,  or 70.0%,  were  fixed-rate
securities.

During the six months ended December 31, 1997, the Bank purchased  approximately
$242.0 million of agency and private label collateralized  mortgage obligations,
$52.3  million of 1 year agency  adjustable  and $44.3  million of 30 year fixed
rate  mortgage-backed  securities.  In  addition,  during the six  months  ended
December 31, 1997 the Bank sold  approximately  $118.1 million of 15 year and 30
year  mortgage-backed  securities,  $17.8  million of agency and  private  label
collateralized   mortgage  obligations  and  $16.5  million  of  adjustable-rate
securities.  The Bank has continued to reposition  its  securities  portfolio by
purchasing agency and private label collateral mortgage  obligations in order to
increase the incremental  yield of the portfolio as well as shorten the duration
of the  securities  portfolio.  Management  believes that these  securities  may
represent attractive  alternatives relative to other investments due to the wide
variety of maturity,  repayment,  and interest rate options available.  The Bank
has funded the purchase of these  securities  through a combination  of internal
deposit growth and borrowings, primarily reverse repurchase agreements.

Comparison of Operating Results for the Three Months Ended December 31, 1997 and
1996.

General.  Net income  for the three  months  ended  December  31,  1997 was $4.9
million,  an  increase  of $1.0  million,  from $3.9  million  in the prior year
period.  Net income for the  quarter  ended  December  31,  1997  represents  an
annualized  return on average  assets and average  tangible  equity of 0.89% and
15.87%, respectively as compared to 0.83% and 14.75% in the prior year period.

Interest Income.  Interest income increased $6.1 million,  or 18.3%,  from $33.2
million for the three months ended  December 31, 1996,  to $39.3 million for the
three months ended December 31, 1997. The increase  resulted from an increase of
$296.3 million, or 16.8%, in the average balance of interest-earning assets from
$1.8  billion  for the 1996  period to $2.1  billion  for the 1997 period and an
increase in the average yield of interest-earning assets from 7.52% in the prior
year  period to  7.62%.  The  growth in  interest-earning  assets  was  directly
attributable to assets acquired from  Continental  Bank and the Bank's increased
purchases  of   mortgage-backed   securities  and  increased   originations   of
multi-family loans.  Interest income from mortgage loans increased $1.9 million,
or 13.5%,  from $14.1  million for the 1996 period to $16.0 million for the 1997
period due to an $88.9  million,  or 12.7%,  increase in the average  balance of
mortgage  loans and a 6 basis point  increase  in the average  yield on mortgage
loans from 8.08% for the 1996 period to 8.14% for the 1997 period.  The increase
in the average  balance of mortgage  loans is primarily due to  originations  of
multi-family  loans and assets  acquired from  Continental  Bank.  For the three
months ended December 31, 1997, interest income from mortgage-backed  securities
increased  $2.6  million,  or 17.7%,  from $14.9  million for the 1996 period to
$17.5  million  for the 1997  period,  primarily  due to an  increase  of $164.2
million,  or 19.4%, in the average balance of mortgage-backed  securities offset
slightly  by a decrease  in the  average  yield on these  securities  of 3 basis
points from 7.00% for the 1996 period to 6.97% for the 1997 period. The increase
in the  average  balance  of  mortgage-backed  securities  is  primarily  due to
increased  purchases  of  private  label  collateral  mortgage  obligations  and
securities acquired from Continental Bank.  Mortgage-backed securities generally
bear interest rates lower than loans. Accordingly,  to the extent the demand for
loans  which meet the Bank's  underwriting  standards  remains low in the Bank's
primary  market  area and the Bank  continues  to  increase  its  investment  of
mortgage-backed  securities,  yields on  interest-earning  assets may tend to be
lower than if the Bank increased its investment of funds in loans.

Interest Expense. Interest expense for the three months ended December 31, 1997,
was $22.1 million, an increase of $4.3 million, or 24.0%, from $17.8 million for
the three months ended  December 31, 1996.  The increase in interest  expense is
related to a $264.4 million, or 16.0%, increase in the average balance of

                                                        13

<PAGE>



interest-bearing  liabilities  from  $1.7  billion  for the 1996  period to $1.9
billion  for the  1997  period  and a 30  basis  point  increase  in the cost of
interest-bearing  liabilities  from  4.30% for the 1996  period to 4.60% for the
1997 period.  The increase in the average cost of  interest-bearing  liabilities
resulted  primarily from a higher interest rate  environment  during the quarter
ended December 31, 1997. Interest expense on deposits increased $2.8 million, or
21.1%,  from $13.4  million  for the 1996  period to $16.2  million for the 1997
period,  primarily as a result of a $200.8  million,  or 14.7%,  increase in the
average balance of deposits and by a 29 basis point increase in the average cost
of such  deposits  from  3.98% in the 1996  period to 4.27% in the 1997  period.
Interest expense on borrowed funds increased $1.5 million,  or 32.7%,  from $4.4
million for the 1996 period to $5.9 million for the 1997 period primarily due to
a $89.9 million,  or 28.9%,  increase in the average  balance of borrowings from
$311.0  million in the 1996 period to $400.9  million for the 1997 period and an
18 basis point increase in the average cost of such borrowings from 5.69% in the
1996 period to 5.87% in the 1997 period. The Bank continues to use borrowings to
leverage its capital and fund asset growth. Borrowed funds,  principally reverse
repurchase agreements and FHLB-NY advances,  have been reinvested by the Bank in
mortgage-backed securities and loans leveraging the Bank's capital and improving
the return on tangible equity.

Net Interest Income.  Net interest income was $17.2 million for the three months
ended  December 31, 1997 as compared to $15.4 million for the three months ended
December 31, 1996,  an increase of $1.8 million,  or 11.7%.  The increase in net
interest  income was  attributable  to the  growth in  average  interest-earning
assets to $2.1 billion for the quarter ended December 31, 1997 from $1.8 billion
for the quarter ended December 31, 1996. The growth in average  interest-earning
assets was from increased investments in mortgage-backed  securities,  increased
originations of multi-family  loans and assets acquired from  Continental  Bank.
Interest-  bearing  liabilities  increased  $264.4  million,  or 16.0%,  to $1.9
billion for the 1997 period from $1.7 billion for the 1996  period.  As a result
of a flattening  of the yield curve and the increased  cost of  interest-bearing
liabilities, the Bank's net interest spread declined from 3.22% to 3.02% and its
net interest margin declined from 3.49% to 3.34%. For the quarter ended December
31,  1997,  the  yield on  interest-earning  assets  was  7.62%  and the cost of
interest-bearing   liabilities  was  4.60%  as  compared  to  7.52%  and  4.30%,
respectively for the quarter ended December 31, 1996.

Provision for Loan Losses.  The provision for loan losses totalled  $300,000 for
the three  months  ended  December  31, 1997  compared to $250,000 for the three
months ended  December 31, 1996.  The Company  increased  its provision for loan
losses during the quarter to continue to increase its loan loss coverage ratios.
Management  believes that based upon  information  currently  available that its
allowance for loan losses is adequate to cover future loan losses.  However,  if
general  economic  conditions  and real estate values within the Bank's  primary
lending area decline,  the level of non-performing  loans may increase resulting
in larger  provisions for loan losses which, in turn, would adversely affect net
income.

Non-Interest Income. Non-interest income increased $670,000, or 65.6%, from $1.0
million for the quarter ended  December 31, 1996 to $1.7 million for the quarter
ended  December  31,  1997.  The  increase  is mainly  the  result of fee income
generated from the newly acquired money center check cashing operations.

Non-Interest Expense. Non-interest expense totalled $9.8 million for the quarter
ended  December 31, 1997, a $1.0 million,  or 11.8%,  increase from $8.8 million
recorded in the prior year quarter.  The increase is mainly the result of higher
compensation  expense,  goodwill amortization and other expenses associated with
the  Continental  Bank  acquisition,  however,  the general  and  administrative
expense to average assets ratio improved to 1.60% for the quarter ended December
31, 1997 from 1.68% in the prior year quarter.  For the quarter  ended  December
31, 1997,  compensation  and benefits  expense  increased  to $5.1  million,  an
increase of $890,000, or 21.4%, from $4.2 million for the quarter ended December
31, 1996. The increase is due to

                                                        14

<PAGE>



the addition of banking offices,  check cashing and commercial lending personnel
from the Continental Bank acquisition, higher benefit expenses and normal salary
adjustments. For the quarter ended December 31, 1997, ESOP and RRP expenses were
$889,000, an increase of $297,000, or 50.2%, from $592,000 recorded in the prior
year quarter. Occupancy and equipment expense increased $203,000, or 15.1%, from
$1.3  million for the quarter  ended  December  31, 1996 to $1.5 million for the
quarter ended  December 31, 1997 due to costs  associated  with the operation of
two new  banking  offices and five check  cashing  facilities.  Other  operating
expenses  increased  $231,000,  or 16.0%,  from $1.4 million  during the quarter
ended  December 31, 1996 to $1.7 million for the quarter ended December 31, 1997
as a result of general  expenses  related  to the  addition  of two new  banking
offices  and five check  cashing  facilities.  Goodwill  amortization  increased
$234,000,  or 27.3%,  from  $856,000 in the prior year  quarter to $1.1  million
during the quarter ended December 31, 1997 as a result of  amortization  related
to  the  Continental  Bank  acquisition.  Offsetting  these  increases  was  the
reduction of federal  deposit  insurance  premiums of $367,000,  or 61.3%,  from
$599,000  recorded for the quarter  ended  December 31, 1996 to $232,000 for the
quarter ended December 31, 1997 due to the reduction in SAIF premiums.

Income Tax Expense.  Income tax expense was $3.9  million for the quarter  ended
December 31, 1997 representing an effective income tax rate of 44.1% as compared
to $3.5 million and an effective tax rate of 47.3% in the prior year. The Bank's
effective income tax rate is primarily affected by the amortization of excess of
cost over fair value of net assets acquired for which no tax benefit is provided
as well as associated tax benefits related to a subsidiary of the Bank.

Comparison of Operating  Results for the Six Months Ended  December 31, 1997 and
1996.

General.  The  Company  reported  net income of $9.6  million for the six months
ended  December  31, 1997 as compared to $2.5  million for the six months  ended
December 31, 1996.  The lower net income in the prior year period was the result
of the $8.3 million SAIF charge.

Interest Income.  Interest income increased $10.3 million,  or 15.8%, from $65.1
million for the six months ended  December 31, 1997 to $75.4 million for the six
months  ended  December  31,  1997.  The  increase  in net  interest  income was
attributable  to the growth in average  interest-earning  assets to $2.0 billion
for the six months ended  December 31, 1997 from $1.7 billion for the six months
ended  December 31,  1996.  The growth in  interest-earning  assets was directly
attributable  to assets  acquired from  Continental  Bank, the Bank's  increased
purchases  of   mortgage-backed   securities  and  increased   originations   of
multi-family loans.  Interest income from mortgage loans increased $3.9 million,
or 14.0%,  from $27.8  million for the 1996 period to $31.7 million for the 1997
period due to a $84.7  million,  or 12.1%,  increase in the  average  balance of
mortgage loans and by a 13 basis point increase in the average yield on mortgage
loans from 8.03% for the 1996 period to 8.16% for the 1997 period.  The increase
in the average  balance of mortgage loans is due to the  acquisition of mortgage
loans from  Continental  Bank as well as increased  originations of multi-family
loans.  For the six  months  ended  December  31,  1997,  interest  income  from
mortgage-backed  securities increased $4.5 million, or 15.5%, from $29.0 million
for the 1996 period to $33.5  million for the 1997 period,  primarily  due to an
increase of $133.1 million,  or 16.1%, in the average balance of mortgage-backed
securities  and by a 6 basis  points  increase  in the  average  yield  on these
securities  from  6.98% for the 1996  period to 7.04% for the 1997  period.  The
increase in the average balance of  mortgage-backed  securities is primarily due
to increased purchases of shorter duration private label collateralized mortgage
obligations   securities  and  securities   acquired  from   Continental   Bank.
Mortgage-backed  securities  generally  bear  interest  rates  lower than loans.
Accordingly,  to  the  extent  the  demand  for  loans  which  meet  the  Bank's
underwriting  standards  remains low in the Bank's  primary  market area and the
Bank continues to increase its investment of mortgage-backed

                                                        15

<PAGE>



securities,  yields on interest-earning  assets may tend to be lower than if the
Bank increased its investment of funds in loans.

Interest  Expense.  Interest expense for the six months ended December 31, 1997,
was $42.2 million, an increase of $7.4 million, or 21.3%, from $34.8 million for
the six months  ended  December 31,  1996.  The increase in interest  expense is
related  to a $216.7  million,  or 13.3%,  increase  in the  average  balance of
interest-bearing  liabilities  and by a 30 basis  point  increase in the cost of
interest-bearing  liabilities  from  4.27% for the 1996  period to 4.57% for the
1997 period.  The increase in the average cost of  interest-bearing  liabilities
resulted primarily from a higher interest rate environment during the six months
ended  December 31, 1997.  Interest  expense on total  deposits  increased  $4.7
million,  or 17.8%,  from $26.5 million for the 1996 period to $31.2 million for
the 1997 period,  primarily as a result of a $151.1 million, or 11.1%,  increase
in the  average  balance of  deposits  and by a 27 basis  point  increase in the
average  cost of such  deposits  from 3.96% for the 1996 period to 4.23% for the
1997 period.  Interest  expense on borrowed  funds  increased  $2.7 million,  or
32.5%,  from $8.4  million  for the 1996  period to $11.1  million  for the 1997
period. Borrowings averaged $377.4 million for the six months ended December 31,
1997, an increase of $81.0  million,  or 27.3%,  from $296.4 million for the six
months ended December 31, 1996.  Borrowed funds,  principally reverse repurchase
agreements   and  FHLB-NY   advances  have  been   reinvested  by  the  Bank  in
mortgage-backed  securities and multi-family loans leveraging the Bank's capital
and improving the return on tangible equity.

Net Interest Income.  Net interest income increased to $33.2 million for the six
months ended December 31, 1997, an increase of $2.9 million, or 9.5%, from $30.3
million for the six months ended December 31, 1996. The increase in net interest
income was attributable to the growth in average interest-earning assets to $2.0
billion for the six months ended December 31, 1997 from $1.7 billion for the six
months ended December 31, 1996. The growth in  interest-earning  assets was from
assets acquired from the Continental Bank acquisition and increased purchases of
mortgage-backed  securities.  As a result of a flattening of the yield curve and
the  increased  cost of  interest-bearing  liabilities,  the Bank's net interest
spread  declined from 3.25% for the six months ended  December 31, 1996 to 3.07%
for the six months ended December 31, 1997 and its net interest  margin declined
from 3.50% to 3.36%. The yield on interest-earning  assets was 7.64% for the six
months ended December 31, 1997 and the cost of interest-bearing  liabilities was
4.57% as  compared  to 7.52% and 4.27%,  respectively  for the six months  ended
December 31, 1996.

Provision for Loan Losses.  The provision for loan losses  totalled $1.2 million
for the six months  ended  December 31, 1997 as compared to $350,000 for the six
months ended December 31, 1996.  The Company  established  additional  loan loss
reserves after  analyzing  non-performing  loans as well as the need to increase
general valuation  allowances on commercial real estate and multi-family  loans.
Non-performing  loans at December  31, 1997 were  comprised  of $8.2  million of
loans secured by one- to four-family residences, $2.4 million of commercial real
estate loans,  $807,000 of commercial  loans and $350,000 of guaranteed  student
loans. The Company's allowance for loan losses totalled $8.7 million at December
31, 1997 which represents a ratio of allowance for loan losses to non-performing
loans and to total  loans of  73.96%  and  0.88%,  respectively.  The  Company's
non-performing  assets to total assets ratio was 0.56% at December 31, 1997. Net
charge-offs were $434,000 for the six months ended December 31, 1997. Management
believes that based upon information currently available, its allowance for loan
losses is adequate and  sufficient  reserves are  presently  maintained to cover
losses on any non-performing loans.

Non-Interest Income. Non-interest income increased $2.2 million, or 131.6%, from
$1.7 million for the six months ended  December 31, 1996 to $3.9 million for the
six months ended  December 31, 1997. The increase is mainly the result of a gain
from a condemnation award received from an inactive joint venture.

                                                        16

<PAGE>



Non-Interest  Expense.  Non-interest  expense totalled $19.0 million for the six
months ended  December 31, 1997 as compared to $26.0  million for the six months
ended  December  31, 1996, a decrease of $7.0  million,  or 27.1%.  Non-interest
expense for the six months ended December 31, 1996 reflects a one-time charge of
$8.25 million for the Company's share of recapitalizing the Savings  Association
Insurance Fund ("SAIF").  Excluding the effect of the SAIF charge,  non-interest
expense for the six months ended December 31, 1996 would have been $17.8 million
and  non-interest  expense  would have  increased  $1.2 million,  or 6.7%.  This
increase  is  mainly  the  result  of  higher  compensation  expense,   goodwill
amortization  and other  occupancy costs  associated  with the Continental  Bank
acquisition offset by a decrease in deposit insurance premiums.  However, due to
the  increased  asset base the  general  and  administrative  expense to average
assets ratio  improved from 1.73% for the six months ended  December 31, 1996 to
1.61% for the six months  ended  December  31,  1997.  For the six months  ended
December 31, 1997,  compensation and benefits expense increased $1.3 million, or
15.9%,  to $9.6 million from $8.3 million for the six months ended  December 31,
1996. The increase in compensation  and benefits  expense is due to the addition
of banking  offices,  check cashing and  commercial  lending  personnel from the
Continental  Bank  acquisition,   higher  benefit  expenses  and  normal  salary
adjustments.  For the six months ended December 31, 1997,  ESOP and RRP expenses
were $1.8 million, an increase of $625,000, or 54.2%, from $1.2 million recorded
in the prior year six month period.  Occupancy and equipment  expense  increased
$238,000,  or 8.6%, from $2.8 million for the six months ended December 31, 1996
to $3.0  million  for the six  months  ended  December  31,  1997  due to  costs
associated  with the operation of two new banking offices and five check cashing
facilities.  Other operating  expenses increased  $315,000,  or 11.2%, from $2.8
million  during the six months  ended  December 31, 1996 to $3.1 million for the
six months ended  December 31, 1997 as a result of general  expenses  related to
the addition of two new banking offices and five check cashing facilities.

For the six months  ended  December 31, 1997,  real estate  operations,  net was
$158,000  as  compared  to  $221,000  in the prior  year six month  period.  The
decrease is the result of a lower provision for REO losses during the six months
ended December 31, 1997. During the six months ended December 31, 1997, the Bank
established a provision for REO losses of $80,000 as compared to $150,000 in the
prior year six month period.

Income Tax Expense. Income tax expense was $7.4 million for the six months ended
December 31, 1997 and $3.2  million for the six months ended  December 31, 1996.
The  effective  income tax rates were 43.4% for the 1997  period as  compared to
56.4% for 1996 period. As a result of the SAIF charge  amortization of excess of
cost over fair value of net assets acquired for which no tax benefit is provided
for  represents a higher  percentage of pre-tax  income  thereby  increasing the
effective tax rate in the prior year period.

Liquidity And Capital Resources

The  Company's  current  primary  sources of funds are  principal  and  interest
payments  and  sales of  investments  securities  and  dividends  from the Bank.
Dividend  payments to the Company from the Bank are subject to the profitability
of the Bank and by applicable laws and regulations.  During the six months ended
December  31,  1997,  the Bank made a dividend  payment  of $7.0  million to the
Company.  The Company's  liquidity is available to, among other things,  support
future  expansion of operations or  diversification  into other banking  related
business, payments of dividends or repurchase its common stock.

On January 12, 1998, the Board of Directors  approved the Company's  sixth stock
repurchase  plan.  The Company has been  authorized by its Board of Directors to
repurchase  up to 500,000 of the  Company's  outstanding  shares during the next
twelve months which shall commence upon the  completion of the remaining  99,000
shares of the Company's  fifth stock  repurchase  program which was announced in
April of 1997.  As of  December  31,  1997,  342,000  common  shares  have  been
repurchased  at a total cost of $10.1 million  under the fifth stock  repurchase
plan and  approximately  99,000  shares  remain to be  repurchased.  For the six
months ended  December 31, 1997,  the Company  repurchased 262,000  shares for a
total cost of $8.3 million. As of

                                                        17

<PAGE>



December 31, 1997,  the Company's  cumulative  total of treasury  shares (net of
reissues for stock  options  exercised)  was  1,116,793 at an aggregate  cost of
$19.4 million.

On December 18, 1997, the Board of Directors declared a regular cash dividend of
$0.16 per common share for the quarter  ending  December 31, 1997.  The dividend
was paid on January 16, 1998 to stockholders of record on January 2, 1998.

The Bank is required to maintain an average  daily balance of liquid assets as a
percentage of net withdrawable  deposit  accounts plus short-term  borrowings as
defined by OTS regulations. This liquidity requirement was 5.0% for fiscal 1997,
but is subject to change  from time to time by the OTS to any amount  within the
range of 4.0% to 10.0% depending on economic conditions and the savings flows of
member  institutions.  During the quarter ended  December 31, 1997,  the minimum
required  liquidity  ratio was  changed  to 4.0%.  The  Bank's  liquidity  ratio
averaged 5.26% for the six months ended December 31, 1997.

The Bank's most liquid assets are cash and short-term investments. The levels of
the Bank's  liquid  assets are  dependent  on the Bank's  operating,  financing,
lending and investing  activities during any given period. At December 31, 1997,
assets qualifying for liquidity,  including cash, US government  obligations and
other eligible securities, totalled $97.3 million.

The Bank's  primary  sources of funds are  principal  and  interest  payments on
loans, mortgage-backed securities and investment securities,  deposits, advances
from the FHLB-NY,  borrowings under reverse  repurchase  agreements and sales of
mortgage-backed   securities   and  loans.   While   maturities   and  scheduled
amortization of loans,  mortgage-backed securities and investment securities are
predictable  sources  of funds,  deposit  flows  and  mortgage  prepayments  are
strongly  influenced by changes in general interest rates,  economic  conditions
and  competition.  During the six months  ended  December  31,  1997,  principal
payments on loans and  mortgage-backed  securities  totalled  $104.1 million and
$109.1  million,  respectively,  as compared to $73.3 million and $53.3 million,
respectively, in the prior year period. In addition, during the six months ended
December 31, 1997, the Bank sold $152.4 million of  mortgage-backed  securities.
At December  31,  1997,  borrowings  from the  FHLB-NY  and  reverse  repurchase
agreements  totalled $395.2 million,  an increase of $43.3 million,  from $351.9
million at June 30,  1997.  Deposits  increased  $166.9  million to $1.6 billion
during the six months ended December 31, 1997.

The primary investment activity of the Bank is the origination of mortgage loans
and  consumer  loans,   and  the  purchase  of  mortgages  and   mortgage-backed
securities.  During the six months ended December 31, 1997, the Bank  originated
and purchased  mortgage  loans and consumer loans in the amount of $37.7 million
and $23.9 million, respectively.  During the six months ended December 31, 1997,
the Bank purchased $338.6 million of mortgage-backed  securities of which $271.4
million were classified as available-for-sale  and $67.2 million were classified
as held-to-maturity.

At  December  31,  1997,  the Bank had  outstanding  loan  commitments  of $27.1
million,  open home equity lines of credit of $55.4 million and $17.1 million of
commercial  lines of credit.  The Bank  anticipates that it will have sufficient
funds available to meet its current loan origination  commitments.  Certificates
of deposit  which are  scheduled to mature in one year or less from December 31,
1997 totalled $693.4 million.  Management believes that a significant portion of
such deposits will remain with the Bank.

At December 31, 1997,  the Bank exceeded  each of the OTS capital  requirements.
The Bank's tangible, core, and risked-based ratios were 5.53%, 5.53% and 14.29%,
respectively.  The  Bank  qualifies  as  "well  capitalized"  under  the  prompt
corrective  action  provisions  of the  Federal  Deposit  Insurance  Corporation
Improvements Act of 1991.


                                                        18

<PAGE>



Information Services Year 2000 Project

The Company has  initiated  a project to ensure  that its  computer  systems are
addressed for problems associated with the year 2000 date change. Based upon the
project's  current status,  the Company  believes that the costs associated with
ensuring year 2000  compliance will not materially  affect the Company's  future
operating results or financial condition.

ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Quantitative  and qualitative  disclosure about market risk is presented at June
30, 1997 in Exhibit 13.1 to the Company's Annual Report on Form 10-K, filed with
the Securities and Exchange Commission on September 29, 1997. There have been no
material  changes in the Company's  market risk at December 31, 1997 compared to
June 30, 1997. The following is an update of the discussion provided therein:

General. The Company's largest component of market risk continues to be interest
rate risk. Virtually all of this risk continues to reside at the Bank level. The
Bank still is not subject to foreign currency  exchange or commodity price risk.
At December 31, 1997, neither the Company nor the Bank owned any trading assets,
nor did they utilize hedging transactions such as interest rate swaps and caps.

Assets,  Deposit  Liabilities  and Wholesale  Funds.  There has been no material
change in the  composition of assets,  deposit  liabilities  and wholesale funds
from June 30, 1997 to December 31, 1997.

GAP Analysis.  The one-year cumulative interest  sensitivity gap as a percentage
of total assets falls within 7% of the level at June 30, 1997 utilizing the same
assumptions as at June 30, 1997.

The Bank's exposure to the risks of changing interest rates may be analyzed,  in
part, by examining the extent to which its assets and  liabilities are "interest
rate sensitive" and by monitoring the Bank's interest rate sensitivity "gap". An
asset or liability is said to be interest rate sensitive  within a specific time
period if it will mature or reprice  within that time period.  The interest rate
sensitivity   gap  is  defined  as  the   difference   between   the  amount  of
interest-earning  assets maturing or repricing within a specific time period and
the amount of  interest-bearing  liabilities  maturing or repricing  within that
time period.  A gap is considered  positive when the amount of  interest-earning
assets maturing or repricing exceeds the amount of interest-bearing  liabilities
maturing or repricing within the same period. A gap is considered  negative when
the amount of  interest-bearing  liabilities  maturing or  repricing  exceed the
amount of interest-bearing  assets maturing or repricing within the same period.
Accordingly,  a positive  gap may enhance net  interest  income in a rising rate
environment  and  reduce  net  interest  income in a falling  rate  environment.
Conversely,  a negative  gap may enhance net  interest  income in a falling rate
environment and reduce net interest income in a rising rate environment.

At December 31, 1997, the Bank's estimated one year interest  sensitivity  "gap"
(the difference between interest-earning assets and interest-bearing liabilities
that reprice or mature  within such period  expressed  as a percentage  of total
assets)  was a negative  gap of $214.2  million , or (9.55)% of total  assets at
December 31, 1997 as compared to a negative gap of $55.6 million,  or (2.82)% of
total assets at June 30, 1997 and a negative gap of $18.6 million or (0.99)%, at
December 31, 1996.  The  prepayment  rates for mortgage  loans,  mortgage-backed
securities and consumer loans are based upon the Bank's historical performance.

Interest  Rate Risk  Compliance.  The Bank  continues  to monitor  the impact of
interest rate volatility upon net interest income and net portfolio value in the
same  manner  as at June 30,  1997.  There  have  been no  changes  in the board
approved limits of acceptable  variance in net interest income and net portfolio
value at December

                                                        19

<PAGE>



31, 1997,  compared to June 30, 1997, and the projected changes continue to fall
within  the board  approved  limits at all  levels of  potential  interest  rate
volatility.





                                                        20

<PAGE>



                           PART II - OTHER INFORMATION


Item 1.           Legal Proceedings

                  The Holding  Company and the Bank are not engaged in any legal
                  proceedings of a material nature at the present time.


Item 2.           Changes in Securities

                  Not applicable.


Item 3.           Defaults Upon Senior Securities

                  Not applicable.


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

                  The  Company  held  its  Annual  Meeting  of  Shareholders  on
                  November 19, 1997 (The Annual Meeting).

                  At the Annual Meeting, the shareholders of the Company elected
                  Raymond A. Nielsen, Douglas G. LaPasta and Peter F. Neumann as
                  directors  of the Company  each to serve for a three year term
                  and in any case, until the election and qualification of their
                  respective  successors.  In addition,  the appointment of KPMG
                  Peat  Marwick LLP as  independent  auditors of the Company for
                  its 1998 fiscal year.

          The number of votes cast at the meeting as to each  matter  acted upon
          were as follows:

         (a) Election of Directors:
                                        For            Withheld

             Raymond A. Nielsen      7,823,573          27,228
             Douglas G. LaPasta      7,825,113          25,688
             Peter F. Nuemann        7,824,173          26,628


         (b)      The  ratification of the appointment of KPMG Peat Marwick LLP,
                  as  independent  auditors of Reliance  Bancorp,  Inc.  for the
                  fiscal year ending June 30, 1998.

                     For:             7,805,353
                     Against:            35,880
                     Abstained:           9,568

Item 5.           Other Information

                  Not applicable.

                                                        21

<PAGE>




Item 6.           Exhibits and Reports on Form 8-K

                  (a) Exhibits

                       3.1     Certificate of Incorporation*
                       3.2     Bylaws*
                      11.0     Statement re Computation of Per Share Earnings
                      27.0     Financial Data Schedule 1


 *  Incorporated  by reference into the  Registrant's  Statement of Form S-1, as
    amended, originally filed on December 3, 1993.

 1  Submitted only with filing in electronic format.


                  (b) Reports on Form 8-K

                           1) The Company  filed Form 8-K on January  20,  1998,
                           which included a copy of the Company's  press release
                           dated  January  12, 1998  announcing  its sixth stock
                           repurchase program.

                           2) The Company  filed Form 8-K on October  21,  1997,
                           which  included  a copy of the  press  release  dated
                           October 17, 1997  announcing  the  completion  of the
                           acquisition of Continental Bank by Reliance  Bancorp,
                           Inc.




                                                        22

<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.


                             Reliance Bancorp, Inc.
                             ----------------------
                                  (Registrant)






                                                          
/s/ Raymond A. Nielsen    02/13/98          /s/  Paul D. Hagan        02/13/98
- ----------------------    --------          ------------------        --------
Raymond A. Nielsen                          Paul D. Hagan
Chief Executive Officer                     Chief Financial Officer




























                                                        23



EXHIBIT 11.0


                 STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>


                                                                    Three months ended         Six months ended
                                                                       December 31,              December 31,
                                                                       ------------              ------------
                                                                   1997          1996         1997         1996
                                                                   ----          ----         ----         ----

                                                                     (In thousands, except per share amount)


<S>                                                               <C>          <C>          <C>          <C>    
Net Income                                                        $ 4,887      $ 3,879      $ 9,628      $ 2,475
                                                                    -----        -----        -----        -----


Weighted average common shares outstanding                          9,010        8,316        8,617        8,344

Basic earnings per common share                                   $  0.54      $  0.44      $  1.12      $  0.27
                                                                    =====        =====        =====        =====



Weighted average common shares outstanding                          9,010        8,316        8,617        8,344

Potential common stock due to dilutive
      effect of stock options                                         786          510          792          503
                                                                    -----        -----        -----        -----

Total shares for diluted earnings per share                         9,796        8,826       9,409         8,847

Diluted earnings per common share                                 $  0.50      $  0.44      $  1.02      $  0.27
                                                                    =====        =====        =====        =====


                                                        24

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     This schedule contains summary informtion extracted from the 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>                              JUN-30-1998
<PERIOD-START>                                 JUL-01-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                         31206
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                               5000
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>                    865834
<INVESTMENTS-CARRYING>                         249834
<INVESTMENTS-MARKET>                           254292
<LOANS>                                        991077
<ALLOWANCE>                                    8692
<TOTAL-ASSETS>                                 2243100
<DEPOSITS>                                     1602959
<SHORT-TERM>                                   395201
<LIABILITIES-OTHER>                            53047
<LONG-TERM>                                    0
                          0
                                    0
<COMMON>                                       116791
<OTHER-SE>                                     75102
<TOTAL-LIABILITIES-AND-EQUITY>                 2243100
<INTEREST-LOAN>                                39072
<INTEREST-INVEST>                              36097
<INTEREST-OTHER>                               280
<INTEREST-TOTAL>                               75449
<INTEREST-DEPOSIT>                             31163
<INTEREST-EXPENSE>                             42247
<INTEREST-INCOME-NET>                          33202
<LOAN-LOSSES>                                  1200
<SECURITIES-GAINS>                             3
<EXPENSE-OTHER>                                18957
<INCOME-PRETAX>                                17000
<INCOME-PRE-EXTRAORDINARY>                     17000
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   9628
<EPS-PRIMARY>                                  1.07
<EPS-DILUTED>                                  1.03
<YIELD-ACTUAL>                                 7.64
<LOANS-NON>                                    11402
<LOANS-PAST>                                   350
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               5182
<CHARGE-OFFS>                                  550
<RECOVERIES>                                   116
<ALLOWANCE-CLOSE>                              8692
<ALLOWANCE-DOMESTIC>                           8692
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        7573
        


</TABLE>


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