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

For the quarter ended March 31, 1997




                                 IMPERIAL BANCORP

             (Exact name of registrant as specified in its charter)

                California                                 95-2575576
(State or other jurisdiction of incorporation           (I.R.S. Employer 
             or organization)                        Identification Number)


     9920 South La Cienega Boulevard
          Inglewood, California                              90301
  (Address of principal executive offices)                 (Zip Code)



Registrant's telephone number, including area code: (310) 417-5600

Commission file number: 0-7722

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

Common Stock:  Number of Shares of Common Stock outstanding as of March 31,
               1997: 25,765,333 shares.

Debt Securities:  Floating Rate Notes Due 1999 and Fixed Rate Debentures Due
                  1999. As of March 31, 1997, $3,373,000 in principal amount of
                  such Notes and $1,077,000 in principal amount of such
                  Debentures were outstanding.






The Registrant 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 and has
been subject to such filing requirements for the past 90 days.


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

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

Imperial Bancorp And Subsidiaries
Management's Discussion And Analysis
Three Months Ended March 31, 1997

Financial Review

          The following discussion is intended to provide information to
          facilitate the understanding and assessment of significant changes in
          trends related to the financial condition of Imperial Bancorp ("the
          Company") and its results of operations for the three months ended
          March 31, 1997.

   PERFORMANCE SUMMARY

          Net income for the first quarter rose 17% to $7,953,000, or $0.30 per
          share, from $6,796,000, or $0.26 per share, earned in the first
          quarter of 1996. Income as measured by return on average total assets
          was 0.99% for the three months ended March 31, 1997, as compared to
          1.07% for the three months ended March 31, 1996. Return on average
          stockholders' equity was 10.90% for the quarter ended March 31, 1997,
          a decrease from the 11.70% return on average stockholders' equity for
          the same period of 1996.

          Net income for the first quarter 1997, excluding the impact of
          donations of Imperial Credit Industries, Inc. ("ICII") stock to not-
          for-profit organizations and the discontinued operation ("core net
          income"), increased 25% from the first quarter of 1996. This
          improvement was mainly attributable to the 23% increase in average
          loans resulting in higher net interest income. Net interest income and
          net interest margin were $40.2 million and 5.7%, respectively, for the
          quarter ended March 31, 1997, as compared to $32.2 million and 5.8%,
          respectively, for the quarter ended March 31, 1996. Another factor
          that contributed to the improvement of core net income was a $1.8
          million increase in core noninterest income for the first quarter of
          1997. These improvements were partially offset by an increase of $6.9
          million in core noninterest expenses for the first quarter of 1997.

          Noninterest income for the quarter ended March 31, 1997 totaled $16.1
          million, an improvement from $12.3 million for the same period of
          1996. The increase was mainly due to the appreciation of ICII stock
          donated to not-for-profit organizations, higher fee-based income
          including item processing fees and international fees and income from
          the exercise and sale of stock warrants. Partially offsetting these
          increases was a reduction in the equity of net earnings in ICII.

          Noninterest expenses amounted to $39.7 million for the quarter ended
          March 31, 1997, as compared to $30.2 million reported for the same
          period of 1996. This increase reflects the addition of personnel and
          the opening of one regional and several loan production offices since
          the first quarter of last year. Also contributing to higher
          noninterest expenses were increases in customer service and data
          processing related expenses, and charitable donations. Offsetting
          these increases were reductions in real estate owned ("REO") expense
          and lawsuit settlements.

          At March 31, 1997, the Company's total assets were $3.7 billion, total
          loans were $2.2 billion and stockholders' equity and allowance for
          loan losses totaled $337 million. This compares to total assets of
          $2.8 billion, total loans of $1.7 billion and stockholders' equity and
          allowance for loan losses of $274 million at March 31, 1996 and total
          assets of $3.4 billion, total loans of $2.1 billion and stockholders'
          equity and allowance for loan losses of $322 million at December 31,
          1996.

          Total deposits at March 31, 1997, amounted to $3.3 billion, which
          included $1.6 billion, or 49%, of noninterest bearing demand deposits.
          This compares to total deposits of $2.5 billion at March 31, 1996,
          which included $1.2 billion, or 48%, of noninterest bearing demand
          deposits. At December 31, 1996, total deposits were $3.0 billion,
          including $1.5 billion, or 50%, in demand deposits. The Company's
          average demand deposits and average stockholders' equity funded 46% of
          average total assets for the quarter ended March 31, 1997, which was
          the same percentage funded in the quarter ended March 31, 1996.

          At March 31, 1997, the allowance for loan losses amounted to $38.6
          million or 1.8% of total loans as compared to $39.2 million or 2.2% of
          total loans at March 31, 1996 and $36.1 million or 1.8% of total loans
          at December 31, 1996. The provision for loan losses totaled $3.3
          million for the quarter ended 

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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       2

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

          March 31, 1997, as compared to $2.7 million reported for the quarter
          ended March 31, 1996. Net charge-offs for the quarter ended March 31,
          1997 totaled $0.7 million, a $0.2 million decrease from the level
          experienced in the same quarter of 1996.

          Nonaccrual loans of $17.0 million at March 31, 1997, decreased $13.8
          million from March 31, 1996 and $3.4 million from year end 1996. The
          allowance for loan losses coverage of nonaccrual loans at March 31,
          1997 approximated 227%, up from 127% at March 31, 1996. Restructured
          loans at March 31, 1997 totaled $25.4 million, down $10.6 million from
          March 31, 1996 and $3.3 million from December 31, 1996. REO of $2.2
          million at March 31, 1997, decreased $7.5 million from March 31, 1996
          and increased $0.1 million from year end 1996.

          Imperial Bank (the "Bank") is classified "Well Capitalized" with
          leverage, Tier I and total capital ratios at March 31, 1997, of 8.7%,
          9.5% and 10.8%, respectively, as compared to 8.5%, 9.3% and 10.5%,
          respectively, at March 31, 1996.

   SPIN-OFF

          On February 20, 1997, the Company's Board of Directors approved a plan
          to spin off to stockholders in a tax-free distribution a portion of
          its specialty lending and finance businesses that focus on the
          entertainment industry, as well as certain other operations. These
          businesses and assets will be transferred to Imperial Financial Group,
          Inc., a newly formed Delaware corporation and a wholly owned
          subsidiary of the Bank ("IFG").

          The Bank will contribute to IFG (i) the assets and liabilities
          relating to The Lewis Horwitz Organization, a division of the Bank
          that specializes in motion picture and television finance, (ii) all of
          the common stock of Imperial Trust Company, a California licensed
          trust company that offers a wide range of trust and investment
          management services, (iii) all of the common stock of a newly formed
          thrift and loan company that will hold the assets and liabilities
          relating to the Bank's Small Business Administration lending group, a
          division of the Bank that provides loans to small businesses, a
          portion of which is guaranteed as to repayment by the U.S. Government,
          and (iv) the common stock owned by the Bank (representing
          approximately 24% of all outstanding common stock as of March 31,
          1997) in ICII, a publicly traded, diversified specialty finance
          company.

          The spin-off is subject to receipt of a private letter ruling from the
          Internal Revenue Service to the effect that the transaction will not
          be taxable to the Company's stockholders or the Company or the Bank as
          well as any necessary approval from the Company's regulators. It is
          anticipated that the separation will occur in late 1997 or early 1998.
          On April 17, 1997, tax legislation was introduced in Congress relating
          to the tax-free nature of certain spin off transactions. It is
          uncertain whether such legislation will impede the Company's ability
          to effect the spin off on a basis that is not taxable to the Company,
          its stockholders or the Bank. Changes to the proposed legislation are
          expected which will clarify whether such proposals, if enacted in
          their current form or as modified, will apply in such a manner. The
          Company intends to seek to complete the spin off and is hopeful that
          any tax legislation would not prevent the Company from effecting the
          spin off on a tax-free basis, although there can be no assurance
          thereof.

          Total assets of the entities comprising IFG approximated $165 million
          at March 31, 1997. Revenues of IFG, including interest income and
          noninterest income would have approximated $7 million for the
          quarter ended March 31, 1997.

   SUBSEQUENT EVENTS

          On April 23, 1997, Imperial Capital Trust I (the "Trust"), a statutory
          business trust and wholly-owned subsidiary of the Company, issued in a
          private placement transaction $75 million of 9.98% capital securities
          (the "Capital Securities") which represent undivided preferred
          beneficial interests in the assets of the Trust. The Company is the
          owner of all the beneficial interests represented by the common
          securities of the Trust (the "Common Securities," and together with
          the Capital Securities, the "Trust Securities"). The Trust exists for
          the sole purpose of issuing the Trust Securities and investing the
          proceeds thereof in 9.98% Junior Subordinated Deferrable Interest
          Debentures (the "Junior Subordinated Debentures") issued by the
          Company and engaging in certain other limited activities. The Junior
          Subordinated Debentures held by the Trust will mature on December 31,
          2026.


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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       3

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

          Holders of the Capital Securities are entitled to receive cumulative
          cash distributions, accumulating from April 23, 1997, the date of
          original issuance, and payable semi-annually in arrears on June 30 and
          December 31 of each year, commencing June 30, 1997, at an annual rate
          of 9.98% of the liquidation amount of $1,000 per Trust Security. The
          Company has the right under certain circumstances to defer payments of
          interest on the Junior Subordinated Debentures at any time and from
          time to time for a period not exceeding 10 consecutive semi-annual
          periods with respect to each deferral period, provided that no
          deferral period may end on a day other than an interest payment date
          or extend beyond the stated maturity date of the Junior Subordinated
          Debentures. If and for so long as interest payments on the Junior
          Subordinated Debentures are so deferred, cash distributions on the
          Trust Securities will also be deferred and the Company will not be
          permitted, subject to certain exceptions, to declare or pay any cash
          distributions with respect to the Company's capital stock (which
          includes common and preferred stock) or to make any payment with
          respect to debt securities of the Company that rank equal with or
          junior to the Junior Subordinated Debentures.

          The Company intends to use the net proceeds from the sale of the
          Junior Subordinated Debentures for general corporate purposes, which
          may include additional investments in the Bank and/or acquisition
          opportunities. The Capital Securities will be eligible to qualify as
          Tier I Capital under the capital guidelines of the Federal Reserve.

   EARNINGS PERFORMANCE

          Net Interest Income: The Company's operating results depend primarily
          on net interest income. A primary factor affecting the level of net
          interest income is the Company's interest rate margin between the
          yield earned on interest-earning assets and interest-bearing
          liabilities as well as the difference between the relative amounts of
          average interest-earning assets and average interest-bearing
          liabilities. For the quarter ended March 31, 1997, net interest income
          increased to $40.2 million from $32.2 million in the same period of
          1996. The Company's net interest margin decreased to 5.7% for the
          first quarter of 1997 from 5.8% for the first quarter of 1996.



          ----------------------------------------------------------------------
                                                          Three Months Ended
                                                               March 31,
          (In Thousands)                                  1997          1996
          ----------------------------------------------------------------------
                                                              
          Interest income...........................  $ 58,733      $ 48,090
          Interest expense..........................    18,572        15,869
          ----------------------------------------------------------------------
             Net interest income                      $ 40,161      $ 32,221
          ----------------------------------------------------------------------
          Net interest margin                             5.7%          5.8%
          ----------------------------------------------------------------------


          The increased net interest income resulted from the $404 million
          growth, or 23% in average loans from the first quarter 1996. The
          decline in spread resulted primarily from the decrease in the
          Company's base lending rate which averaged 8.27% for the first quarter
          1997 compared to 8.42% for same period of 1996 and from the impact of
          a $157 million increase in securities available for sale that yielded
          5.7% for the quarter ended March 31, 1997 as compared to a 6.5% yield
          for the quarter ended March 31, 1996. As illustrated by the table
          above and the Analysis of Changes in Net Interest Margin (see page
          18), the growth in the Company's loan portfolio had a much greater
          impact on net interest income than the decrease in rates for the
          quarter ended March 31, 1997.

          Average demand deposit levels for the quarter ended March 31, 1997
          increased approximately $267 million from the first quarter of 1996.
          The Company's average interest-bearing liabilities, primarily time
          certificates of deposit, grew $266 million from the first quarter of
          1996, resulting in higher interest expense, despite a slight decrease
          in borrowing rates.

          In conformity with banking industry practice, payments for accounting,
          courier and other deposit related services provided to the Company's
          real estate related customers are recorded as noninterest expense. If
          these deposits were treated as interest-bearing and the payments
          reclassified as interest expense, the Company's reported net interest
          income and noninterest expense would have been reduced by $3.6 million
          and $2.4 million, respectively, for the quarters ended March 31, 1997
          and 1996. The net interest margin for each period would have been 5.2%
          and 5.3%, respectively.


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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       4

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

          Noninterest Income: Noninterest income amounted to $16.1 million for
          the first quarter of 1997 as compared to $12.3 million for the same
          period of 1996. The table below shows the major components of
          noninterest income.



          ----------------------------------------------------------------------
                                                            Three months ended
                                                                 March 31,
          (In Thousands)                                    1997          1996
          ----------------------------------------------------------------------
                                                                 
          Service charges on deposit accounts.....       $ 1,403       $ 1,258
          Trust fees..............................         1,977         2,108
          Gain on origination and sale of loans...           514           305
          Equity in net earnings of Imperial               
           Credit Industries, Inc.................         1,461         2,860 
          Other service charges and fees..........         2,278           746
          Merchant and credit card fees...........           700           439
          Gain on exercise and sale of stock               
           warrants...............................         1,734           468 
          International fees......................         1,677         1,047
          Gain on securities available for sale...           234           229
          Gain on trading account securities......         1,059         1,148
          Appreciation of donated Imperial Credit          
           Industries, Inc. common stock..........         2,816           779
          Other income............................           276           904
          ----------------------------------------------------------------------
          Total                                          $16,129       $12,291
          ----------------------------------------------------------------------


          Noninterest income for the quarter ended March 31, 1997 was impacted
          by the appreciation of ICII stock which was donated to not-for-profit
          organizations. The $2.8 million of appreciation represents the
          difference between the market value and book value of the ICII shares
          on the date they were donated. The Company recorded a corresponding
          charitable donation expense in noninterest expenses (see Noninterest
          Expense), which reflects the market value of the shares donated of
          $3.7 million.

          Equity in the net earnings of ICII for the first quarter 1997
          decreased $1.4 million from the same period of 1996. This decrease was
          attributable to the Bank's ownership percentage in ICII decreasing
          from approximately 39% at March 31, 1996 to 24% at March 31, 1997 and
          to ICII recording an extraordinary loss due to the early retirement of
          debt which resulted in an after tax charge of approximately $4.0
          million.

          Another factor that contributed to higher noninterest income for the
          first quarter of 1997 was an increase of $1.3 million in the exercise
          and sale of stock warrants from the first quarter of 1996. These stock
          warrants are received in conjunction with loans funded in the Bank's
          Special Markets Lending Division. This improvement is mainly due to an
          increase in loan activity of the Special Markets Lending Division.

          Excluding the donation of ICII stock, core noninterest income for the
          first quarter of 1997 improved $1.8 million, or 16%, from the same
          period of 1996. The improvement of $1.5 million in other service
          charges was primarily a result of the Bank entering into several new
          item processing agreements with other institutions since the first
          quarter of 1996. Service charges on deposit accounts for the first
          quarter of 1997 increased 12% to $1.4 million from the prior year
          primarily as a result of the growth in average demand deposits from
          period to period. The Company also recorded improvements in other fee
          income businesses. International fees increased $0.6 million from the
          prior year, merchant and credit card fees increased by $0.2 million,
          and fees from the origination and sale of loans increased by $0.2
          million. These increases were related to larger volumes in their
          respective operations.




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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       5

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

          Noninterest Expense: Noninterest expense totaled $39.7 million for the
          quarter ended March 31, 1997 as compared to $30.2 million for the same
          period in the prior year. The table below shows the major components
          of noninterest expense.



          ----------------------------------------------------------------------
                                                           Three months ended
                                                                 March 31,
          (In Thousands)                                    1997          1996
          ----------------------------------------------------------------------
                                                                 
          Salary and employee benefits................   $19,671       $15,498
          Net occupancy expense.......................     2,212         2,232
          Furniture and equipment.....................     1,381         1,136
          Data processing.............................     1,875         1,496
          Customer services...........................     3,606         2,437
          Net real estate owned expense...............       152           650
          Professional and consulting.................     1,828         1,622
          Business development........................       897           989
          Charitable donations........................     3,676         1,040
          Other expense...............................     4,416         3,062
          ----------------------------------------------------------------------
          Total                                          $39,714       $30,162
          ----------------------------------------------------------------------


          The $9.6 million increase in noninterest expenses was primarily
          attributable to increased salary and benefit costs experienced in the
          first quarter of 1997. Since the first quarter of 1996, the Company
          has opened several loan production offices and has focused on
          statewide growth by investing in people. These actions have resulted
          in a $4.2 million increase in personnel expenses for the first quarter
          of 1997 over the first quarter of 1996.

          Other factors that contributed to increased noninterest expenses for
          the first quarter of 1997 was the $3.7 million donation of ICII stock
          to not-for-profit institutions (see Noninterest Income), and higher
          customer service and data processing expenses. Customer service
          expenses which include accounting, courier, and other deposit related
          services rose due to a $267 million increase in average demand deposit
          levels during the first quarter of 1997 as compared to the prior year
          comparable quarter, as these costs are a function of deposit volume
          and interest rates. Data processing expenses were higher due to an
          increase in credit card processing volume.

          Other expense increased $1.4 million from the first quarter of 1996
          primarily due to a rise in postage, telephone, and broker commission
          expenses.

          Partially offsetting these increases in noninterest expense was a
          decrease in REO expenses. REO expenses for the quarter ended March 31,
          1997 was $0.2 million, a decline from $0.7 million for the same period
          one year ago.

          Income Taxes: The Company recorded income tax expense from continuing
          operations of $5.3 million for the quarter ended March 31, 1997
          representing an effective tax rate of approximately 39.5%. For the
          same period of 1996, the Company's income tax expense from continuing
          operations and effective tax rate approximated $5.0 million and 42.8%,
          respectively. At March 31, 1997, the Company had a net deferred tax
          liability of $1.8 million, as compared to a $1.5 million net deferred
          tax liability at December 31, 1996.

          Discontinued Operation: In the second quarter of 1996, management of
          the Company decided to discontinue the precious metals business which
          had been engaged in trading and leasing of precious metals in addition
          to making loans secured by precious metals since 1993. The decision to
          exit this line of business was made in the wake of several operational
          losses for which the Company provided approximately $9.8 million, net
          of tax, for the year ended December 31, 1996. As of March 31, 1997,
          the activities of the precious metals business were substantially
          completed.

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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       6

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

   ASSET/LIABILITY MANAGEMENT

          Liquidity: For the Company, as with most commercial banking
          institutions, liquidity is the ability to roll over substantial
          amounts of maturing liabilities and to acquire new liabilities at
          levels consistent with management's financial targets. The key to this
          on-going replacement activity is the Company's reputation in the
          domestic money markets, which is based upon its financial condition
          and its capital base.

          The overall liquidity position of the Company has been enhanced by a
          sizable base of demand deposits resulting from the Company's long
          standing relationships with the real estate services industry which
          have provided a relatively stable and low cost funding base. Demand
          deposits averaged $1.2 billion for the quarter ended March 31, 1997 as
          compared to $926 million for the same period of 1996. The Company's
          average demand deposits and average stockholders' equity funded 46% of
          average total assets for both quarters ended March 31, 1997 and 1996.

          These funding sources are augmented by payments of principal and
          interest on loans and the routine liquidation of securities from the
          trading and available for sale portfolios and Federal funds sold and
          securities purchased under resale agreements. During the first quarter
          of 1997, the Company experienced a net cash outflow from its investing
          activities of $419 million. This net outflow in investing activities
          resulted primarily from the increase in Federal funds sold, an outflow
          of $258 million and the growth in the Company's loan portfolio, a net
          outflow of $88 million. The outflows were partially offset by the $349
          million net cash provided by the Company's financing activities
          consisting mainly of deposit inflows including $202 million in demand
          deposits, money market and savings accounts and $123 million in
          certificates of deposit.

          Interest Rate Sensitivity Management: The primary objectives of the
          asset liability management process are to provide a stable net
          interest margin, generate net interest income to meet the Company's
          earnings objectives, and manage balance sheet risks. These risks
          include liquidity risk, capital adequacy and overall interest rate
          risk inherent in the Company's balance sheet. In order to manage its
          interest rate sensitivity, the Company has adopted policies which
          attempt to limit the change in pre-tax net interest income assuming
          various interest rate scenarios. This is accomplished by adjusting the
          repricing characteristics of the Company's assets and liabilities as
          interest rates change. The Company's Asset Liability Committee
          ("ALCO") chooses strategies in conformance with its policies to
          achieve an appropriate trade off between interest rate sensitivity and
          the volatility of pre-tax net interest income and net interest margin.

          Each month the Company assesses its overall exposure to potential
          changes in interest rates and the impact such changes may have on pre-
          tax interest income and net interest margin by simulating various
          interest rate scenarios over future time periods. Through the use of
          these simulations, the Company can approximate the impact of these
          projected rate changes on its entire on and off-balance sheet position
          or any particular segment of the balance sheet.

          Cumulative interest sensitivity gap represents the difference between
          interest-earning assets and interest-bearing liabilities maturing or
          repricing, whichever is earlier, at a given point in time. At March
          31, 1997, the Company maintained a positive one year gap of
          approximately $828 million as its interest rate sensitive assets
          exceeded its interest rate sensitive liabilities. This positive
          cumulative gap position indicates that the Company is asset sensitive
          and positioned for increased net interest income during a period of
          rising interest rates but also exposed to an adverse impact on net
          interest income in a falling rate environment. At March 31, 1996, the
          Company maintained a positive one year gap of approximately $615
          million.

          The Company has developed strategies to protect both net interest
          income and net interest margin from significant movements in interest
          rates both up and down. These strategies involve purchasing interest
          rate floors and caps with strike prices which generally adjust
          quarterly and are approximately 200 basis points below or above
          (depending on the instrument) current market rates at the time the
          floors and caps are purchased.



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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       7

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

          Based on this strategy and the general asset sensitive nature of the
          balance sheet, the Company purchased $2.0 billion of exchange traded
          interest rate floors in the first, second, and third quarters of 1996
          to protect against a drop in interest rates. The floors mature at the
          rate of $500 million per quarter beginning in the second quarter of
          1997. The floors maturing in the second and third quarter of 1997
          provide protection to the Company in the event that the three month
          LIBOR drops below the strike price of 4.0% associated with the floor
          while the remaining floors have a strike price of 4.25%. The
          unrealized gain of these floors approximated $19,000 at March 31,
          1997. In the fourth quarter of 1996, the Company purchased an
          additional $2.0 billion of exchange traded interest rate floors. The
          floors mature at the rate of $1.0 billion per quarter beginning in the
          second quarter of 1998. The floors provide the Company protection in
          the event that the three month LIBOR drops below the strike price of
          4.0%. The unrealized gain of these floors approximated $25,000 at
          March 31, 1997.

          In January 1996, the Company purchased exchange traded interest rate
          caps with a notional value outstanding of $500 million at March 31,
          1997. The caps provide protection in the event that the three month
          LIBOR increases above the 6.5% strike price of the cap and matures,
          unexercised during the second quarter of 1997. In the fourth quarter
          of 1996, the Company purchased an additional $1.0 billion of exchange
          traded caps. The caps mature at the rate of $500 million per quarter
          beginning in the third quarter of 1997 and provide the Company
          protection in the event that the three month LIBOR increases above the
          7.5% strike price. The unrealized gain of these caps at March 31, 1997
          approximated $25,000. The unamortized premiums paid for floors and
          caps described above approximated $313,000 at March 31, 1997.

          In the first quarter of 1997, the Company sold $27 million of ten year
          certificates of deposit with a fixed rate of 7.15%. These long term
          certificates of deposit are callable by the Company after one year and
          semi-annually after that. To minimize the interest rate risk of paying
          out a fixed rate for 10 years, the Company executed an interest rate
          swap transaction with a notional value of $27 million in the first
          quarter of 1997. The interest rate swap requires the Company to pay a
          rate of three month LIBOR minus 10 basis points, quarterly for ten
          years. Simultaneously, the Company will receive quarterly interest
          payments at a fixed rate of 7.15% for ten years.

   ASSET QUALITY

          Nonaccrual loans, restructured loans and real estate owned: Nonaccrual
          loans, which includes loans 90 days or more past due, totaled $17.0
          million at March 31, 1997 as compared to $30.8 million at March 31,
          1996 and $20.4 million at December 31, 1996. The decrease from year
          end 1996 was mainly due to charge-offs of loans on nonaccrual status
          at year end 1996 approximating $0.5 million, loans being returned to
          current or paid off of $2.0 million and payments received of $0.9
          million on nonaccrual loans. The decrease from March 31, 1996 related
          in part to charge-offs of loans on nonaccrual status approximating
          $4.6 million, loans paid off approximating $4.8 million, delinquencies
          which were cured approximating $9.5 million and payments received for
          nonaccrual loans approximating $1.6 million. Partially offsetting
          these decreases were loans approximating $7.4 million placed on
          nonaccrual during the twelve month period. Consistent with prior
          reporting periods, there were no loans past due 90 days or more which
          were still accruing interest and all interest associated with
          nonaccrual loans had been reversed. It has been the Company's policy
          to recognize interest on nonaccrual loans only when collected.

          Troubled debt restructured loans totaled $25.4 million at March 31,
          1997 as compared to $28.7 million at prior year end and $36.0 million
          at March 31, 1996. The decrease in restructured loans from the first
          quarter of 1996 resulted in part from a $13.7 million loan that was
          restructured in the fourth quarter of 1995 and performed in accordance
          with its modified terms during 1996. As a result, the loan was no
          longer classified as restructured at March 31, 1997. The decrease in
          restructured loans from year end 1996 was mainly due to a $2.4 million
          loan that was restructured in the first quarter of 1996, performed in
          accordance with its modified terms for one year, and was no longer
          classified as restructured at March 31, 1997.

          Real estate owned of $2.2 million, net of a $0.8 million valuation
          allowance, at March 31, 1997 increased $0.1 million from year end 1996
          and decreased $7.5 million from March 31, 1996. The significant
          decline from the first quarter of 1996 is attributable to the
          Company's successful disposition of thirteen properties since March
          31, 1996.

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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       8

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

Detailed information regarding nonaccrual loans, restructured loans
and real estate owned is presented below.


- -----------------------------------------------------------------------------------------------------
                                             Mar. 31,     Dec. 31,    Sep. 30,   Jun. 30,   Mar. 31,
(In Thousands)                                   1997         1996        1996       1996       1996
- -----------------------------------------------------------------------------------------------------
                                                                             
Nonaccrual loans:
   Commercial loans.......................   $  8,515     $  9,382    $ 11,782   $ 10,419   $ 14,766
   Real estate loans......................      8,479       10,760      10,526     10,434     16,022
   Consumer loans.........................         --          248          --         --         --
- -----------------------------------------------------------------------------------------------------
      Total nonaccrual loans                 $ 16,994     $ 20,390    $ 22,308   $ 20,853   $ 30,788
- -----------------------------------------------------------------------------------------------------
Restructured loans                           $ 25,395     $ 28,681    $ 44,764   $ 44,962   $ 35,966
- -----------------------------------------------------------------------------------------------------
Real estate owned:
   REO, gross.............................   $  2,973     $  2,895    $  2,986   $  8,306   $ 10,377
   Less valuation allowance...............       (769)        (769)       (307)      (366)      (640)
- -----------------------------------------------------------------------------------------------------
      REO, net                               $  2,204     $  2,126    $  2,679   $  7,940   $  9,737
- -----------------------------------------------------------------------------------------------------
        Total                                $ 44,593     $ 51,197    $ 69,751   $ 73,755   $ 76,491
- -----------------------------------------------------------------------------------------------------
 
The following table contains information for loans deemed impaired:
 
 
- --------------------------------------------------------------------------------
                                                Net      
                                           Carrying       Specific         Net
(In Thousands)                                Value      Allowance     Balance 
- --------------------------------------------------------------------------------
                                                              
March 31, 1997
  Loans with specific allowances.........   $111,516      $(14,258)   $ 97,258
  Loans without specific allowances......      4,514            --       4,514
- --------------------------------------------------------------------------------
  Total                                     $116,030      $(14,258)   $101,772
- --------------------------------------------------------------------------------
December 31, 1996
  Loans with specific allowances.........   $102,116      $(14,993)   $ 87,123
  Loans without specific allowances......     15,484            --      15,484
- --------------------------------------------------------------------------------
  Total                                     $117,600      $(14,993)   $102,607
- --------------------------------------------------------------------------------
 
Impaired loans were classified as follows:
 
 
- --------------------------------------------------------------------------------
                                                      March 31,   December 31,
(In Thousands)                                             1997           1996
- --------------------------------------------------------------------------------
                                                             
Current...........................................    $  99,167      $  97,210
Nonaccrual........................................       16,863         20,390
- --------------------------------------------------------------------------------
   Total                                              $ 116,030      $ 117,600
- --------------------------------------------------------------------------------
 
Allowance and provision for loan losses: The allowance for loan losses is
maintained at a level considered appropriate by management and is based on an
ongoing assessment of the risks inherent in the loan portfolio. The allowance
for loan losses is increased by the provision for loan losses which is charged
against current period operating results, and is decreased by the amount of net
charge-offs during the period. The Company's determination of the level of the
allowance for loan losses, and correspondingly, the provision for loan losses,
rests upon various judgments and assumptions, including general economic
conditions (especially in California), loan portfolio composition and
concentrations, prior loan loss experience, collateral value, identification of
problem and potential problem loans and other relevant data to identify the
risks in the loan portfolio. While management believes that the allowance for
loan losses is adequate at March 31, 1997, future additions to the allowance
will be subject to continuing evaluation of inherent risk in the loan portfolio.



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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]
                                       9

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

          At March 31, 1997, the allowance for loan losses amounted to $38.6
          million, or 1.8% of total loans, as compared to $36.1 million, or 1.8%
          of total loans, at December 31, 1996 and $39.2 million, or 2.2% of
          total loans, at March 31, 1996. The following table summarizes changes
          in the allowance for loan losses.



          --------------------------------------------------------------------------------
          Three months ended March 31, (In Thousands)              1997            1996   
          --------------------------------------------------------------------------------
                                                                                 
          Balance, beginning of year                         $   36,051      $   37,402    
          --------------------------------------------------------------------------------
          Loans charged off:                                                                
            Commercial....................................        (835)         (1,613)  
            Real estate...................................         (70)           (293)  
            Consumer......................................          (2)             (3)  
          --------------------------------------------------------------------------------
                Total loans charged off                      $     (907)     $   (1,909)  
          -------------------------------------------------------------------------------- 
          Recoveries of loans previously charged off:                                       
             Commercial....................................         170             987   
             Real estate...................................          --               1   
             Consumer......................................           5               4   
          -------------------------------------------------------------------------------- 
                Total loan recoveries                        $      175      $      992   
          --------------------------------------------------------------------------------
          Net loans charged off............................        (732)           (917)  
          Provision for loan losses, including                                               
           discontinued operation..........................       3,323           2,690   
          --------------------------------------------------------------------------------
          Balance, end of period                             $   38,642      $   39,175   
          --------------------------------------------------------------------------------
          Loans outstanding, end of period                   $2,153,492      $1,746,862   
          --------------------------------------------------------------------------------
          Average loans outstanding                          $2,130,316      $1,725,902   
          --------------------------------------------------------------------------------
          Ratio of net charge-offs to average loans........    0.14%/(1)/      0.21%/(1)/ 
          Ratio of allowance for loan losses to average                                     
           loans...........................................    1.81            2.27         
          Ratio of allowance for loan losses to loans                                        
           outstanding at March 31.........................    1.79            2.24         
          Ratio of allowance for loan losses to                                             
           nonaccrual loans................................    227             127          
          Ratio of provision for loan losses to net                                           
           charge-offs.....................................    454             293          
          --------------------------------------------------------------------------------        

          /(1)/ Annualized

          The provision for loan losses totaled $3.3 million for the quarter
          ended March 31, 1997 as compared to $2.7 million for the same period
          of 1996. The increase in the provision for loan losses was primarily
          related to the growth in the Company's loan portfolio. Net charge-offs
          totaled $0.7 million for the three months ended March 31, 1997 as
          compared to $0.9 million in the same period of 1996.

   CAPITAL

          Retained earnings from operations has been the primary source of new
          capital for the Company, with the exception of its long term debt
          offering in 1979, and on a smaller scale, the exercise of employee
          stock options. At March 31, 1997, shareholders' equity totaled $299
          million as compared to $286 million at December 31, 1996. In the first
          quarter of 1997, the Company recorded an additional $0.5 million of
          shareholders' equity from the exercise of employee stock options. The
          Company generally receives a tax deduction upon the exercise of
          nonqualified stock options for the difference between the option price
          and the market value of the shares issued. The tax benefit associated
          with shares exercised, which is recorded as a component of
          stockholders' equity, approximated $3.5 million in the first quarter
          of 1997.

          On January 24, 1997, the Company declared a 10% stock dividend,
          payable on February 24, 1997 to shareholders of record on February 17,
          1997.

          Management is committed to maintaining capital at a sufficient level
          to assure shareholders, customers and regulators that the Company and
          the Bank are financially sound. Risk-adjusted capital guidelines,
          issued by bank regulatory agencies, assign risk weightings to assets
          both on and off-balance sheet and place increased emphasis on common
          equity. Under Prompt Corrective Action, institutions whose Tier I and
          total capital ratios meet or exceed 6% and 10%, respectively, are
          deemed to be "well capitalized". Tier I capital basically consists of
          common stockholders' equity and noncumulative perpetual preferred


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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       10

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

          stock and minority interest of consolidated subsidiaries minus
          intangible assets. Based on the guidelines, the Bank's Tier I and
          total capital ratios at March 31, 1997 were 9.5% and 10.8%,
          respectively, as compared to 9.3% and 10.5%, respectively, at March
          31, 1996.

 
 
          Capital Ratios for Imperial Bank/(1)/

          ----------------------------------------------------------------------
          March 31, (In Thousands)                           1997          1996
          ----------------------------------------------------------------------
                                                               
          Tier I:
             Common stockholders' equity and          
              preferred stock/(2)/..................   $  273,069    $  219,770 
             Disallowed assets......................         (941)       (1,766)
          ----------------------------------------------------------------------
                Tier I capital                         $  272,128    $  218,004
          ----------------------------------------------------------------------
          Tier II:
             Allowance for loan losses allowable in   
              Tier II...............................       35,779        29,556 
          ----------------------------------------------------------------------
                Total risk-based capital               $  307,907    $  247,560
          ----------------------------------------------------------------------
          Risk-weighted balance sheet assets           $2,476,551    $1,993,087
          ----------------------------------------------------------------------
          Risk-weighted off-balance sheet items:
             Commitments to make or purchase loans..      353,626       291,808
             Standby letters of credit..............       26,775        69,717
             Other..................................        6,262        11,668
          ----------------------------------------------------------------------
                Total risk-weighted off-balance      
                 sheet items                           $  386,663    $  373,193 
          ----------------------------------------------------------------------
          Disallowed assets.........................         (941)       (1,766)
          Allowance for loan losses not included       
           in Tier II...............................       (2,656)       (9,619)
          ----------------------------------------------------------------------
                Total risk-weighted assets             $2,859,617    $2,354,895
          ----------------------------------------------------------------------
          Risk-based capital ratios:
             Tier I capital.........................       9.5%          9.3%
             Total capital..........................      10.8          10.5
             Leverage ratio.........................       8.7           8.5
          ----------------------------------------------------------------------

           /(1)/ As reported on the March 31, 1997 and 1996 FDIC Call Reports.
           /(2)/ Excludes unrealized gain (loss) on securities available for
                 sale.

          In addition to the risk-weighted ratios, all banks are required to
          maintain leverage ratios, to be determined on an individual basis, but
          not below a minimum of 3%. The ratio is defined as Tier I capital to
          average total assets for the most recent quarter. The Bank's leverage
          ratio was 8.7 at March 31, 1997 as compared to 8.5% at March 31, 1996
          well in excess of its regulatory requirement of 6.5%.

   NEW ACCOUNTING PRONOUNCEMENTS

          In June 1996, the Financial Accounting Standards Board issued
          Statement of Financial Accounting Standards No. 125, "Accounting for
          Transfers and Servicing of Financial Assets and Extinguishments of
          Liabilities," ("FAS 125") which establishes accounting for transfers
          and servicing of financial assets and extinguishment of liabilities.
          This statement specifies the following: when financial assets and
          liabilities are to be removed from an entity's financial statements;
          the accounting for servicing assets and liabilities; and the
          accounting for assets that can be contractually prepaid in such a way
          that the holder would not recover substantially all of its recorded
          investment. Under FAS 125, an entity recognizes only assets it
          controls and liabilities it has incurred, discontinues recognition of
          assets only when control has been surrendered, and discontinues
          recognition of liabilities only when they have been extinguished. FAS
          125 requires that the selling entity continue to carry retained
          interests relating to assets it no longer recognizes. Such retained
          interests are based on the relative fair values of the retained
          interests of the subject assets at the date of transfer. Transfers not
          meeting the criteria for sale recognition are accounted for as a
          secured borrowing with a pledge of collateral. Under FAS 125, certain
          collateralized borrowings may result in assets no longer being
          recognized if the assets are provided as collateral and the secured
          party takes control of the collateral. This determination is based
          upon whether: (1) the secured party is permitted to repledge or sell
          the collateral and (2) the debtor does not have the right to redeem
          the collateral on short notice. Extinguishments of liabilities are
          recognized only when the debtor pays the creditor and is relieved of
          its obligation for the liability, or when the debtor is legally
          released from being the primary obligor under the liability, either
          judicially or by the creditor. FAS 125 requires an entity to recognize
          its obligation to service financial assets that are retained in a
          transfer of assets in the form of a servicing asset or liability. The
          servicing asset is to be amortized in proportion to, and over the
          period of, 

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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       11

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

          net servicing income. Servicing assets and liabilities are to be
          assessed for impairment based on their fair value. FAS 125 modifies
          the accounting for interest-only strips or retained interests in
          securitizations, such as capitalized servicing fees receivable, that
          can be contractually prepaid or otherwise settled in such a way that
          the holder would not recover substantially all of its recorded
          investment. In this case, it requires that they be classified as
          available for sale or as trading securities. Interest-only strips and
          retained interests are to be recorded at market value. Changes in
          market value are included in operations, if classified as trading
          securities, or in stockholders' equity as unrealized holding gains or
          losses, net of the related tax effect, if classified as available for
          sale.

          During 1996, the FASB issued Statement of Financial Accounting
          Standards No. 127, "Deferral of the Effective Date of Certain
          Provisions of FASB Statement No 125" ("FAS 127"). FAS 127 defers for
          one year the effective date (a) of paragraph 15 of FAS 125 and (b) for
          repurchase agreement, dollar-roll, securities lending, and similar
          transactions, of paragraphs 9 - 12 and 237 (b) of FAS 125. FAS 127
          provides additional guidance on the types of transactions for which
          the effective date of FAS 125 has been deferred. It is required that
          if it is not possible to determine whether a transfer occurring during
          calendar-year 1997 is part of a repurchase agreement, dollar-roll,
          securities lending or similar transaction, then paragraphs 9 - 12 of
          FAS 125 should be applied to that transfer. The Company adopted the
          applicable provisions of FAS 125 effective January 1, 1997.

          The Small Business Administration lending group, a division of the
          Bank, provides loans to small businesses, sells the guaranteed portion
          of the loans, and retains the servicing rights and interest-only
          strips relating to those loans. Under FAS 125, the portion of the
          contractually specified servicing fee that exceeds the fee that a
          substitute servicer would demand to assume the servicing (which is
          deemed to be 40 basis points based on the 1993 National Association
          for Government Guaranteed Loans survey), on SBA loans sold after
          January 1, 1997, should be recorded as a servicing asset and amortized
          in proportion to the servicing income. Any cash flow expected to be
          received in excess of the contractually specified servicing fees
          should be recorded as an interest-only strip receivable at its
          allocated carrying amount and subsequently measured at fair value as
          either an available-for-sale security or trading security under FAS
          115. The Company has determined that the implementation of FAS 125 did
          not have a material impact on its financial statements as of March 31,
          1997.





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

                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       12

 
- --------------------------------------------------------------------------------
Consolidated Balance Sheet

 
 
        ----------------------------------------------------------------------------------------------------------------
        Imperial Bancorp and Subsidiaries                                                    (Unaudited)
                                                                                              March 31,   December 31,
        (In Thousands, Except Share Data)                                                           1997           1996
        ----------------------------------------------------------------------------------------------------------------
                                                                                                       
        ASSETS
        Cash and due from banks....................................................           $  291,574     $  325,014
        Trading account securities.................................................               28,729         64,887
        Securities available for sale..............................................              497,269        426,336
        Securities held to maturity (fair value of $4,179 and $4,193 for 1997 and
         1996, respectively).......................................................                4,179          4,193
        Federal funds sold and securities purchased under resale agreements........              615,000        357,000
        Loans held for sale (market value of $6,733 and $6,058 for 1997 and 1996,
         respectively).............................................................                6,138          5,531
        Loans:
         Loans, net of unearned income and deferred loan fees......................            2,153,492      2,063,048
         Less allowance for loan losses............................................              (38,642)       (36,051)
        ----------------------------------------------------------------------------------------------------------------
           Total net loans                                                                    $2,114,850     $2,026,997
        ----------------------------------------------------------------------------------------------------------------
        Premises and equipment, net................................................               19,526         18,413
        Accrued interest receivable................................................               16,772         15,547
        Real estate owned, net.....................................................                2,204          2,126
        Income taxes receivable....................................................                   --          1,893
        Investment in Imperial Credit
         Industries, Inc...........................................................               58,381         57,736
        Other assets...............................................................               56,425         44,497
        ----------------------------------------------------------------------------------------------------------------
           Total assets                                                                       $3,711,047     $3,350,170
        ----------------------------------------------------------------------------------------------------------------
        LIABILITIES AND STOCKHOLDERS' EQUITY
        Deposits:
         Demand....................................................................           $1,616,352     $1,465,324
         Savings...................................................................               39,510         17,324
         Money market..............................................................              625,703        596,967
         Time-under $100,000.......................................................              175,198        169,493
         Time-$100,000 and over....................................................              818,466        701,169
        ----------------------------------------------------------------------------------------------------------------
           Total deposits                                                                     $3,275,229     $2,950,277
        ----------------------------------------------------------------------------------------------------------------
        Accrued interest payable...................................................                7,193          5,943
        Short-term borrowings......................................................               68,623         44,897
        Long-term borrowings.......................................................                4,450          4,455
        Other liabilities..........................................................               57,022         58,247
        ----------------------------------------------------------------------------------------------------------------
           Total liabilities                                                                  $3,412,517     $3,063,819
        ----------------------------------------------------------------------------------------------------------------
        Stockholders' equity:
         Common stock--no par, 50,000,000 shares authorized; 25,765,333
          shares at March 31, 1997 and 23,079,715 shares at December 31, 1996
          issued and outstanding...................................................              230,163        163,748
         Unrealized gain on securities available for sale, net of tax..............                1,434          1,206
         Retained earnings.........................................................               66,933        121,397
        ----------------------------------------------------------------------------------------------------------------
           Total stockholders' equity                                                         $  298,530     $  286,351
        ----------------------------------------------------------------------------------------------------------------
           Total liabilities and stockholders' equity                                         $3,711,047     $3,350,170
        ----------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.



- --------------------------------------------------------------------------------
                                       13[LOGO OF IMPERIAL BANCORP APPEARS HERE]
               


                    

 
- --------------------------------------------------------------------------------
Consolidated Statement of Income



- --------------------------------------------------------------------------------------------------------------
Imperial Bancorp and Subsidiaries                                                          (Unaudited)
Three months ended March 31, (In Thousands, Except Per Share Data)                     1997           1996
- --------------------------------------------------------------------------------------------------------------
                                                                                              
Interest income:
 Loans.........................................................................       $49,170        $40,319
 Trading account securities....................................................           618            632
 Securities available for sale.................................................         6,508          4,790
 Securities held to maturity...................................................            73             77
 Federal funds sold and securities purchased under resale agreements...........         2,241          2,200
 Loans held for sale...........................................................           123             72
- --------------------------------------------------------------------------------------------------------------
   Total interest income                                                              $58,733        $48,090
- --------------------------------------------------------------------------------------------------------------
Interest expense:
 Deposits......................................................................        17,355         15,053
 Short-term borrowings.........................................................         1,138            718
 Long-term borrowings..........................................................            79             98
- --------------------------------------------------------------------------------------------------------------
   Total interest expense                                                             $18,572        $15,869
- --------------------------------------------------------------------------------------------------------------
 Net interest income...........................................................        40,161         32,221
 Provision for loan losses.....................................................         3,290          2,669
- --------------------------------------------------------------------------------------------------------------
   Net interest income after provision for loan losses                                $36,871        $29,552
- --------------------------------------------------------------------------------------------------------------
Noninterest income:
 Service charges on deposit accounts...........................................         1,403          1,258
 Trust fees....................................................................         1,977          2,108
 Gain on origination and sale of loans.........................................           514            305
 Equity in net earnings of Imperial
  Credit Industries, Inc.......................................................         1,461          2,860
 Other service charges and fees................................................         2,278            746
 Merchant and credit card fees.................................................           700            439
 Gain on exercise and sale of stock
  warrants.....................................................................         1,734            468
 International fees............................................................         1,677          1,047
 Gain on securities available for sale.........................................           234            229
 Gain on trading account securities............................................         1,059          1,148
 Appreciation of donated Imperial Credit Industries, Inc. common stock.........         2,816            779
 Other income..................................................................           276            904
- --------------------------------------------------------------------------------------------------------------
   Total noninterest income                                                           $16,129        $12,291
- --------------------------------------------------------------------------------------------------------------
Noninterest expense:
 Salary and employee benefits..................................................        19,671         15,498
 Net occupancy expense.........................................................         2,212          2,232
 Furniture and equipment.......................................................         1,381          1,136
 Data processing...............................................................         1,875          1,496
 Customer services.............................................................         3,606          2,437
 Net real estate owned expense.................................................           152            650
 Professional and consulting...................................................         1,828          1,622
 Business development..........................................................           897            989
 Charitable donations..........................................................         3,676          1,040
 Other expense.................................................................         4,416          3,062
- --------------------------------------------------------------------------------------------------------------
   Total noninterest expense                                                          $39,714        $30,162
- --------------------------------------------------------------------------------------------------------------
Income from continuing operations before income taxes..........................        13,286         11,681
Income tax provision...........................................................         5,254          5,001
- --------------------------------------------------------------------------------------------------------------
 Income from continuing operations                                                    $ 8,032        $ 6,680
- --------------------------------------------------------------------------------------------------------------
(Loss) income from operations of discontinued operation, net of tax............           (79)           116
- --------------------------------------------------------------------------------------------------------------
 Net income                                                                           $ 7,953        $ 6,796
- --------------------------------------------------------------------------------------------------------------
Income from continuing operations per share....................................         $0.30          $0.26
(Loss) income per share of discontinued operation..............................       $    --        $    --
- --------------------------------------------------------------------------------------------------------------
 Net income per share                                                                   $0.30          $0.26
- --------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.

                                       14

 
- --------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF CASH FLOWS

                            
                                                                       
        -------------------------------------------------------------------------------------   
        Imperial Bancorp and Subsidiaries                                 (Unaudited)           
        Three months ended March 31, (In Thousands)                   1997           1996       
        -------------------------------------------------------------------------------------   
                                                                                         
        Cash flows from operating activities:
          Net income..............................................  $     7,953    $    6,796
          Adjustments for noncash charges (credits):
            Depreciation and amortization.........................       (1,202)         (591)
            Accretion of purchased loan discount..................          (22)         (161)
            Provision for loan losses including
             discontinued operation...............................        3,323         2,690
            Provision for deferred taxes..........................          312          (313)
            Equity in net earnings of Imperial
             Credit Industries, Inc...............................       (1,461)       (2,860)
            Gain on sale of real estate owned.....................           (5)           (3)
            Loss on sale of premises and
             equipment............................................           10            --
            Gain on securities available for sale.................         (234)         (229)
            Net change in trading account
             securities...........................................       36,158        22,506
            Net change in loans held for sale.....................         (607)       (3,057)
            Net change in accrued interest
             receivable...........................................       (1,225)          708
            Net change in accrued interest
             payable..............................................        1,250        (1,606)
            Net change in income taxes receivable.................        4,934           907
            Net change in other liabilities.......................       (1,350)        1,193
            Net change in other assets............................      (11,416)         (942)
        --------------------------------------------------------------------------------------
            Net cash provided by operating activities               $    36,418    $   25,038    
        ======================================================================================   
        Cash flows from investing activities:                                                   
          Proceeds from securities held to
           maturity................................................          14             7
          Proceeds from sale of securities
           available for sale......................................   1,100,608       666,475
          Proceeds from maturities of securities
           available for sale......................................     133,876        40,108
          Purchase of securities available for
           sale....................................................  (1,305,032)     (737,089)
          Net change in federal funds sold and
           securities purchased
           under resale agreements.................................    (258,000)       23,716
          Net change in loans......................................     (88,375)      (46,524)
          Capital expenditures.....................................      (2,287)         (877)
          Proceeds from sale of real estate owned..................         192           860
          Proceeds from sale of premises and
           equipment...............................................          24            --
        --------------------------------------------------------------------------------------
            Net cash used in investing activities                   $  (418,980)   $  (53,324)   
        ======================================================================================   
        Cash flows from financing activities:                                                   
          Net change in demand deposits,                                                         
           savings, and money market accounts......................     201,950        73,362
          Net change in time deposits..............................     123,002        74,940
          Net change in short-term borrowings......................      23,726      (111,873)
          Retirement of long-term borrowings.......................          (5)           --
          Proceeds from exercise of employee
           stock options...........................................         467           432
          Other....................................................         (18)          (18)
        --------------------------------------------------------------------------------------   
            Net cash provided by financing activities               $   349,122    $   36,843    
        --------------------------------------------------------------------------------------   
            Net change in cash and due from banks                   $   (33,440)   $    8,557    
        --------------------------------------------------------------------------------------   
            Cash and due from banks, beginning of year              $   325,014    $  242,018    
        --------------------------------------------------------------------------------------   
            Cash and due from banks, end of period                  $   291,574    $  250,575    
        ======================================================================================   
         
        See accompanying notes to consolidated financial statements.            
        

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

                                       15[LOGO OF IMPERIAL BANCORP APPEARS HERE]

 
- --------------------------------------------------------------------------------
   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

      IMPERIAL BANCORP AND SUBSIDIARIES

          NOTE (1) BASIS OF PRESENTATION AND MANAGEMENT REPRESENTATION

          The accompanying unaudited Consolidated Financial Statements have been
          prepared in accordance with the instructions to Form 10-Q and
          therefore do not include all footnotes as would be necessary for a
          fair presentation of financial position, results of operations, and
          changes in cash flows in conformity with generally accepted accounting
          principles. However, these interim financial statements reflect all
          normal recurring adjustments, which are, in the opinion of the
          management, necessary for a fair presentation of the results for the
          interim periods presented. All such adjustments were of a normal
          recurring nature. The Consolidated Balance Sheet, Consolidated
          Statement of Income and Consolidated Statement of Cash Flows are
          presented in the same format as that used in the Company's most
          recently filed Report on Form 10-K. The consolidated financial
          statements include the accounts of the Company and its wholly owned
          subsidiaries.

          NOTE (2) IMPERIAL CREDIT INDUSTRIES, INC.

          At December 31, 1995, the Company owned 5,801,052 shares, or 39.8% of
          the common stock of Imperial Credit Industries, Inc. (NASDAQ-NMS-ICII)
          ("ICII"). In February 1996, ICII declared and paid a 10% stock
          dividend. On April 24, 1996, the Company sold 1,500,000 shares of ICII
          in a public offering for $26 per share. The gross spread, or the
          difference between the price paid to the seller and the price at which
          the shares were sold was $1.36 per share. The book value of the
          Company's investment in ICII on the date of the sale approximated
          $6.20 per share. As a part of that same offering, ICII sold 2,252,091
          new shares to the public. After the sale of ICII shares, the book
          value of ICII common stock approximated $8.30 per share. As such, the
          Company recorded a gain which approximated the excess of ICII's book
          value per share over the book value of the Company's remaining
          investment in ICII.

          In October 1996, ICII common stock was split at the ratio of two new
          shares for every one share outstanding. At March 31, 1997, the Company
          owned 9,261,106 shares, or approximately 24.1%. The Company does not
          exercise significant control over the operations of ICII and as such
          the results of operations are accounted for in the Company's financial
          statements as an equity investment. The equity investment in ICII is
          carried at cost adjusted for changes in ICII's shareholder equity
          including undistributed income. Transactions between ICII and the
          Company occur during the normal course of business. All transactions
          are carried out at substantially the same terms as those prevailing at
          the same time for comparable transactions with others.

          NOTE (3) STATEMENT OF CASH FLOWS

          The following information supplements the statement of cash flows.



- --------------------------------------------------------------------------------
March 31, (In Thousands)                                 1997        1996
- --------------------------------------------------------------------------------
                                                             
Interest paid........................................  $17,322     $17,475
Taxes refunded.......................................      424         244
Taxes paid...........................................      375       4,300
Significant noncash transactions:                              
   Loans transferred to real estate owned............      265         265
- --------------------------------------------------------------------------------


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

                                       16

 
- --------------------------------------------------------------------------------
   TABLE 1 - AVERAGE BALANCES, YIELDS AND RATES PAID

       The following table sets forth the average daily balances for major
       categories of assets, liabilities and stockholders' equity including
       interest-earning assets and interest-bearing liabilities and the
       annualized average interest rates earned and paid thereon. The yields
       are not presented on a tax equivalent basis as the effects are not
       material.


 
          -------------------------------------------------------------------------------------------------------------
                                                               Three months ended March 31,
          -------------------------------------------------------------------------------------------------------------
                                                                   1997                           1996
          -------------------------------------------------------------------------------------------------------------
                                                                 Interest                       Interest         
                                                     Average      Income/   Average    Average   Income/      Average
          (In Thousands)                             Balance      Expense    Rate %    Balance   Expense       Rate % 
          -------------------------------------------------------------------------------------------------------------
          Earning assets:                                        
                                                                                               
             Loans/(1)/............................. $2,130,316  $49,170/(2)/  9.2%  $1,725,902   $40,319/(2)/   9.3%
             Trading account securities.............     39,051      618       6.3       36,187       632        7.0
             Securities available for sale..........    452,874    6,508       5.7      295,927     4,790        6.5
             Securities held to maturity............      4,189       73       7.0        4,372        77        7.0
             Federal funds sold and securities                                                                
              purchased under resale agreements.....    167,536    2,241       5.4      162,472     2,200        5.4
             Loans held for sale....................      4,858      123      10.1        3,019        72        9.5
          -------------------------------------------------------------------------------------------------------------
                Total interest-earning assets        $2,798,824  $58,733       8.4%  $2,227,879   $48,090        8.6%
          -------------------------------------------------------------------------------------------------------------
          Allowance for loan losses.................    (37,048)                        (39,211)
          Cash......................................    273,222                         227,798
          Other assets..............................    163,533                         127,485
                                                     -----------                    -------------
              Total assets.......................... $3,198,531                      $2,543,951
                                                     -----------                    -------------
          Interest-bearing liabilities:
              Savings............................... $   17,612  $   108       2.5%  $   19,866   $   123        2.5%
              Money market..........................    594,818    4,455       3.0      434,500     3,152        2.9
              Time - under $100,000.................    174,725    2,464       5.6      240,356     3,519        5.9
              Time - $100,000 and over..............    770,173   10,328       5.4      596,606     8,259        5.5
          -------------------------------------------------------------------------------------------------------------
                 Total interest-bearing deposits     $1,557,328  $17,355       4.5%  $1,291,328   $15,053        4.7%
          -------------------------------------------------------------------------------------------------------------
              Short-term borrowings.................     88,536    1,138       5.1       56,318       718        5.1
              Long-term borrowings..................      4,452       79       7.1        5,906        98        6.6
          -------------------------------------------------------------------------------------------------------------
                 Total interest-bearing liabilities  $1,650,316  $ 8,572       4.5%  $1,353,552   $15,869        4.7%
          -------------------------------------------------------------------------------------------------------------
          Demand deposits...........................  1,192,547                         925,778
          Other liabilities.........................     63,889                          32,368
          Stockholders' equity......................    291,779                         232,253
                                                     -----------                    -------------
              Total liabilities and stockholders'     
                equity.............................. $3,198,531                      $2,543,951
                                                     -----------                     ------------
          Net interest income/net interest margin...             $40,161       5.7%               $32,221        5.8%
                                                                 -------------------              ---------------------
          ------------------------------------------------------------------------------------------------------------- 
  
       (1) Includes nonaccrual loans.
       (2) Includes net loan fees of $3,044,000 and $2,004,000 for
              the three months ended March 31, 1997 and 1996, 
              respectively.


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

                                       17

 
- --------------------------------------------------------------------------------
   TABLE 2 - ANALYSIS OF CHANGES IN NET INTEREST MARGIN

          Changes in the Company's net interest income are a function of both
          changes in rates and changes in volumes of interest-earning assets and
          interest-bearing liabilities. The following table sets forth
          information regarding changes in interest income and interest expense
          for the years indicated. The total change is segmented into the change
          attributable to variations in volume (changes in volume multiplied by
          old rate) and the change attributable to variations in interest rates
          (changes in rates multiplied by old volume). The change in interest
          due to both rate and volume (changes in rate multiplied by changes in
          volume) is classified as rate/volume. Nonaccrual loans are included in
          average loans used to compute this table. The table is not presented
          on a tax equivalent basis as the effects are not material.



          ----------------------------------------------------------------------------------------
                                                               Three months ended March 31,
          ----------------------------------------------------------------------------------------
                                                                    1997 Over 1996
          (In Thousands)                               Volume       Rate    Rate/Volume    Total
          ----------------------------------------------------------------------------------------
                                                                              
          Increase/(decrease) in:      
            Loans, net of unearned income and 
              deferred loan fees..................     $ 9,448    $  (484)    $  (113)    $  8,851
            Trading account securities............          50        (59)         (5)         (14)
            Securities available for sale.........       2,540       (537)       (285)       1,718
            Securities held to maturity...........          (3)        (1)         --           (4) 
            Federal funds sold and securities 
              purchased under resale agreements...          69        (27)         (1)          41
            Loans held for sale...................          44          4           3           51
          ---------------------------------------------------------------------------------------- 
           Total interest income                       $12,148    $(1,104)    $  (401)    $ 10,643
          ----------------------------------------------------------------------------------------
            Savings...............................         (41)        (1)         27          (15)
            Money market..........................       1,163        102          38        1,303
            Time - under $100,000.................        (961)      (130)         35       (1,056)
            Time - $100,000 and over..............       2,403       (258)        (75)       2,070
          ----------------------------------------------------------------------------------------
               Total deposits                          $ 2,564    $  (287)    $    25     $  2,302
          ---------------------------------------------------------------------------------------- 
            Short-term borrowings.................         411          6           3          420
            Long-term borrowings..................         (24)         7          (2)         (19)
          ----------------------------------------------------------------------------------------
               Total interest expense                  $ 2,951    $  (274)    $    26     $  2,703
          ---------------------------------------------------------------------------------------- 
                Changes in net interest income         $ 9,197    $  (830)    $  (427)    $  7,940
          ----------------------------------------------------------------------------------------



- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       18

 
- --------------------------------------------------------------------------------
   TABLE 3 - SECURITIES

          (a) Securities Held to Maturity

          The following is a summary for the major categories of securities held
          to maturity.



          ----------------------------------------------------------------------------------------
                                                                     Gross        Gross           
                                                  Amortized     Unrealized   Unrealized       Fair 
          (In Thousands)                               Cost          Gains       Losses      Value 
          ----------------------------------------------------------------------------------------
                                                                               
          March 31, 1997

             Industrial development bonds.....     $  4,179        $    --      $    --   $  4,179
          ----------------------------------------------------------------------------------------
             Total                                 $  4,179        $    --      $    --   $  4,179
          ---------------------------------------------------------------------------------------- 
          December 31, 1996

             Industrial development bonds.....     $  4,193        $    --      $    --   $  4,193
          ----------------------------------------------------------------------------------------
             Total                                 $  4,193        $    --      $    --   $  4,193
          ----------------------------------------------------------------------------------------
 
          (b) Securities Available for Sale

          The following is a summary for the major categories of securities 
          available for sale.
 
  
          ---------------------------------------------------------------------------------------- 
                                                                     Gross        Gross           
                                                  Amortized     Unrealized   Unrealized       Fair 
          (In Thousands)                               Cost          Gains       Losses      Value 
          ---------------------------------------------------------------------------------------- 
                                                                               
          March 31, 1997

             U.S. Treasury and federal             
              agencies.....................        $421,186         $3,017         $(83)  $424,120
             Mutual funds..................          64,572             --           --     64,572
             Other securities..............           9,037            153         (613)     8,577
          ----------------------------------------------------------------------------------------
             Total                                 $494,795         $3,170        $(696)  $497,269
          ---------------------------------------------------------------------------------------- 
          December 31, 1996

             U.S. Treasury and federal         
              agencies.....................        $385,903         $1,772        $  (8)  $387,667
             Mutual funds..................          31,095             --           --     31,095
             Other securities..............           7,412            226          (64)     7,574
          ----------------------------------------------------------------------------------------
             Total                                 $424,410         $1,998         $(72)  $426,336
          ----------------------------------------------------------------------------------------

          Gross realized gains and losses for the three months ended March 31,
          1997, were $295,000 and $61,000, respectively. For the same period of
          1996, these amounts were $232,000 and $3,000, respectively.




- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]

                                       19

 
- --------------------------------------------------------------------------------
    TABLE 4 - REAL ESTATE OWNED
 
           (a) Real Estate Owned by Type of Project
 
           At March 31, 1997 and December 31, 1996, real estate owned by type
           of project is presented in the following table:


            --------------------------------------------------------------------------------
                                                                March 31,       December 31,
            (In Thousands)                                           1997               1996
            --------------------------------------------------------------------------------
                                                                          
            Acquisition and land development................     $  2,708           $  2,708
            Multi-family residential........................           --                 --
            Single-family residential.......................          265                187
            --------------------------------------------------------------------------------
               Total residential                                 $  2,973           $  2,895
            --------------------------------------------------------------------------------
            Acquisition and land development................           --                 --
            Retail facilities...............................           --                 --
            --------------------------------------------------------------------------------
               Total non-residential                             $     --           $     --
            --------------------------------------------------------------------------------
                 REO, gross                                      $  2,973           $  2,895
            --------------------------------------------------------------------------------
            Less valuation allowance........................         (769)              (769)
            --------------------------------------------------------------------------------
                 REO, net                                        $  2,204           $  2,126
            --------------------------------------------------------------------------------
 
           (b) Net Real Estate Owned Expense
  
           For the periods ended March 31, 1997 and 1996, net real estate owned
           expense was comprised of the following:
 
  
            --------------------------------------------------------------------------------
                                                                       Three months ended
                                                                             March 31,
            (In Thousands)                                           1997               1996
            --------------------------------------------------------------------------------
                                                                                
            Net gain on sale of real estate owned...........     $     (5)          $     (3)
            Valuation adjustments charged to                        
             operations.....................................           --                 --
            Direct holding costs............................          157                653
            --------------------------------------------------------------------------------
            Net real estate owned expense                        $    152           $    650
            --------------------------------------------------------------------------------
 
           The following table sets forth information regarding the Company's
           valuation allowance for REO.
 
 
            --------------------------------------------------------------------------------
                                                                March 31,       December 31,
            (In Thousands)                                           1997               1996
            --------------------------------------------------------------------------------
                                                                                 
            Balance, beginning of period....................     $    769           $  4,686
            Provision for REO...............................           --                476
            REO charged off.................................           --             (4,393)
            --------------------------------------------------------------------------------
            Balance, end of period                               $    769           $    769
            --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]
                                       20

 
- --------------------------------------------------------------------------------
    TABLE 5 - FINANCIAL RATIOS

 
  
            ------------------------------------------------------------------------
                                                                 Three months ended
                                                                      March 31,
                                                              ----------------------
                                                                   1997       1996
            ------------------------------------------------------------------------
                                                                       
            Net income as a percentage of: /(1)/
              Average stockholders' equity....................    10.90%     11.70%
              Average total assets............................     0.99       1.07
              Average earning assets..........................     1.14       1.21
            Average stockholders' equity as a percentage of:
              Average assets..................................     9.12%      9.13%
              Average loans...................................    13.70      13.46
              Average deposits................................    10.61      10.48
            Stockholders' equity at period end as a 
             percentage of:
              Total assets at period end......................     8.04%      8.30%
              Total loans at period end.......................    13.86      13.44
              Total deposits at period end....................     9.11       9.35
            ------------------------------------------------------------------------
 
            /(1)/  Annualized

- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]
                                       21

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

Exhibits
Part I

   COMPUTATION OF EARNINGS PER SHARE

          Imperial Bancorp (the "Company") has outstanding certain employee
          stock options, which options have been determined to be common stock
          equivalents for purposes of computing earnings per share.

          During the periods ended March 31, 1997 and 1996, the market price of
          the Company's common stock exceeded the exercise price of certain of
          these common stock equivalents. Under the treasury stock method, the
          following weighted average shares of common stock and common stock
          equivalents outstanding were used in the respective earnings per share
          computations.



                 Three months ended March 31,
          -------------------------------------------
                   1997                1996/(1)/
          -------------------    -------------------- 
                                  
             26,870,245             25,812,749

          /(1)/Adjusted for a three-for-two stock split distributed in the third
          quarter of 1996 and a 10% stock dividend paid in the first quarter of
          1997.




Part II

   OTHER INFORMATION

      ITEM 1.  Legal Proceedings

               Due to the nature of the businesses, the Company and its
               subsidiaries are subject to numerous legal actions, threatened or
               filed, arising in the normal course of business. Certain of the
               actions currently pending seek punitive damages, in addition to
               other relief. The Company is of the opinion that the eventual
               outcome of all currently pending legal proceedings will not be
               materially adverse to the Company, nor has the resolution of any
               proceeding since the Company's last filing with the Commission
               materially adversely affected the registrant or any subsidiary
               thereof.

      ITEM 2.  Changes in Securities

               No events have transpired which would make response to this item
               appropriate.

      ITEM 3.  Defaults upon Senior Securities

               No events have transpired which would make response to this item
               appropriate.

      ITEM 4.  Submission of Matters to a Vote of Securities Holders

               No events have transpired which would make response to this item
               appropriate.

- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]
                                      22


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

      ITEM 5.  Other Information

               No events have transpired which would make response to this item
               appropriate.

      ITEM 6.  Exhibits and Reports on Form 8-K
  
               (a)  Exhibits Index



                    Exhibit Number         Description
                    --------------         -----------
                                        
                          27               Financial Data Schedule

                    All other material referenced in this report which is
                    required to be filed as an exhibit hereto has previously
                    been submitted.

               (b)  Reports on Form 8-K. No reports on Form 8-K have been filed
                    during the period, and no events have occurred which would
                    require one to be filed.





- --------------------------------------------------------------------------------
                                         [LOGO OF IMPERIAL BANCORP APPEARS HERE]
                                       23

 
- --------------------------------------------------------------------------------
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.



                                            IMPERIAL BANCORP

          Dated:   May 14, 1997             By:  Christine M. McCarthy
                                                 ----------------------------
                                                 Christine M. McCarthy
                                                 Executive Vice President and
                                                 Chief Financial Officer





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

                                       24[LOGO OF IMPERIAL BANCORP APPEARS HERE]