GOLDEN STATE BANCORP INC
10-Q, 1999-11-10
COMMERCIAL BANKS, NEC
Previous: VIISAGE TECHNOLOGY INC, 10-Q, 1999-11-10
Next: PURISIMA FUNDS, N-30D, 1999-11-10



<PAGE>






                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark one)

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

For  the quarterly period ended              September 30, 1999
                               -------------------------------------------------

                                       or

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

For the transition period from         N/A             to               N/A
                              --------------------------------------------------



Commission File Number:       333-28037
                      ----------------------------------------------------------


                            Golden State Bancorp Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


       Delaware                                               95-4642135
- --------------------------------------------------------------------------------
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                           Identification No.)

   135 Main Street, San Francisco, CA                          94105
- --------------------------------------------------------------------------------
(Address of principal executive offices)                     (Zip Code)



                                  415-904-1100
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


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


     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. X Yes   No
                                         ---   ---

     The number of shares  outstanding  of  registrant's  $1.00 par value common
stock, as of the close of business on October 31, 1999: 126,099,524 shares.




                               Page 1 of 51 pages
                            Exhibit index on page 50

<PAGE>

                            GOLDEN STATE BANCORP INC.
                     THIRD QUARTER 1999 REPORT ON FORM 10-Q
                                TABLE OF CONTENTS


                                                                        PAGE NO.
                                                                        --------
PART I.   FINANCIAL INFORMATION
          ---------------------
  Item 1. Consolidated Financial Statements

          Unaudited Consolidated Balance Sheets
          September 30, 1999 and December 31, 1998.............................3

          Unaudited Consolidated Statements of Income
          Nine months ended September 30, 1999 and 1998........................4

          Unaudited Consolidated Statements of Income
          Three months ended September 30, 1999 and 1998.......................5

          Unaudited Consolidated  Statements of Comprehensive Income
          Nine months ended September 30, 1999 and 1998........................6

          Unaudited Consolidated Statements of Comprehensive Income (Loss)
          Three months ended September 30, 1999 and 1998.......................7

          Unaudited Consolidated Statement of Stockholders' Equity
          Nine months ended September 30, 1999.................................8

          Unaudited  Consolidated  Statements  of  Cash  Flows
          Nine months ended September 30, 1999 and 1998........................9

          Notes to Unaudited Consolidated Financial Statements................11

  Item 2. Management's Discussion and Analysis of
          Financial Condition and Results of Operations.......................21

  Item 3. Quantitative and Qualitative Disclosures about Market Risk .........48


PART II.  OTHER INFORMATION
          -----------------
  Item 1. Legal Proceedings ..................................................49

  Item 2. Changes in Securities...............................................49

  Item 3. Defaults Upon Senior Securities.....................................49

  Item 4. Submission of Matters to a Vote of Security Holders.................49

  Item 5. Other Information ..................................................49

  Item 6. Exhibits and Reports on Form 8-K ...................................50

  Signatures .................................................................51

                                     Page 2
<PAGE>

                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                    September 30, 1999 and December 31, 1998
                                   (Unaudited)
                  (dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                             September 30,         December 31,
                         Assets                                                  1999                  1998
                         ------                                                  ----                  ----
<S>                                                                          <C>                   <C>
Cash and amounts due from banks                                               $   468,638          $  854,954
Interest-bearing deposits in other banks                                               53              52,671
Short-term investment securities                                                   73,947              60,325
                                                                              -----------          ----------
         Cash and cash equivalents                                                542,638             967,950

Securities available for sale, at fair value                                    1,106,469             770,747
Securities held to maturity                                                       213,892             250,964
Mortgage-backed securities available for sale, at fair value                   13,735,096          12,947,992
Mortgage-backed securities held to maturity                                     2,265,838           2,770,913
Loans held for sale, net                                                          819,383           2,366,583
Loans receivable, net                                                          32,468,353          30,280,944
Investment in Federal Home Loan Bank ("FHLB") System                            1,139,687           1,000,147
Premises and equipment, net                                                       334,230             336,874
Foreclosed real estate, net                                                        45,545              80,068
Accrued interest receivable                                                       315,415             317,455
Intangible assets (net of accumulated amortization of $166,503
      at September 30, 1999 and $113,709 at December 31, 1998)                    874,418             923,598
Mortgage servicing rights                                                       1,229,515             943,581
Other assets                                                                      715,330             911,168
                                                                              -----------         -----------
          Total Assets                                                        $55,805,809         $54,868,984
                                                                              ===========         ===========



          Liabilities, Minority Interest and Stockholders' Equity
          -------------------------------------------------------

Deposits                                                                      $23,675,979         $24,620,066
Securities sold under agreements to repurchase                                  5,963,925           4,238,395
Borrowings                                                                     22,969,455          22,375,557
Other liabilities                                                               1,242,288           1,459,750
                                                                              -----------         -----------
          Total liabilities                                                    53,851,647          52,693,768
                                                                              -----------         -----------

Commitments and contingencies                                                          --                  --

Minority interest                                                                 500,000             593,438

Stockholders' equity:
    Common stock  ($1.00 par value, 250,000,000 shares
         authorized, 134,720,683 and 128,687,763 shares issued at
         September 30, 1999 and December 31, 1998, respectively)                  134,721             128,688
    Additional paid-in capital                                                  1,381,183           1,392,155
    Accumulated other comprehensive (loss) income                                (199,498)              6,151
    Retained earnings (substantially restricted)                                  308,092              56,471
    Treasury stock (8,065,459 and 89,994 shares at September 30,
         1999 and December 31, 1998, respectively)                               (170,336)             (1,687)
                                                                              -----------         -----------
         Total stockholders' equity                                             1,454,162           1,581,778
                                                                              -----------         -----------
         Total liabilities, minority interest and stockholders' equity        $55,805,809         $54,868,984
                                                                              ===========         ===========

See accompanying notes to unaudited consolidated financial statements.
</TABLE>

                                     Page 3

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                  Nine Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                  (dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                     Nine Months Ended September 30,
                                                                                     -------------------------------
                                                                                         1999             1998
                                                                                         ----             ----
<S>                                                                                  <C>               <C>
Interest income:
    Loans receivable                                                                  $1,721,858       $1,169,834
    Mortgage-backed securities available for sale                                        645,539          294,174
    Mortgage-backed securities held to maturity                                          137,810           80,025
    Loans held for sale                                                                   95,958           85,070
    Securities available for sale                                                         57,513           40,459
    Securities held to maturity                                                            9,053            2,727
    Interest-bearing deposits in other banks                                               3,851           23,009
    Dividends on FHLB stock                                                               43,143           22,463
                                                                                     -----------       ----------
       Total interest income                                                           2,714,725        1,717,761
                                                                                     -----------       ----------
Interest expense:
    Deposits                                                                             667,387          545,734
    Securities sold under agreements to repurchase                                       188,085          106,386
    Borrowings                                                                           967,102          579,308
                                                                                     -----------      -----------
       Total interest expense                                                          1,822,574        1,231,428
                                                                                     -----------      -----------
       Net interest income                                                               892,151          486,333
    Provision for loan losses                                                             10,000           30,000
                                                                                     -----------      -----------
       Net interest income after provision for loan losses                               882,151          456,333
                                                                                     -----------      -----------
Noninterest income:
    Loan servicing fees, net                                                             108,358          106,070
    Customer banking fees and service charges                                            138,820           79,475
    Gain on sale of loans, net                                                            25,385           49,989
    Gain on sale of assets, net                                                           18,296              235
    Gain on sale of branches, net                                                          2,343          108,825
    Other income                                                                          21,792           16,045
                                                                                     -----------      -----------
       Total noninterest income                                                          314,994          360,639
                                                                                     -----------      -----------
Noninterest expense:
    Compensation and employee benefits                                                   300,489          200,605
    Occupancy and equipment                                                              110,224           65,085
    Loan expense                                                                          29,249           33,863
    Professional fees                                                                     39,894           30,812
    Marketing                                                                             24,161           12,009
    Data processing                                                                       17,786           10,274
    Savings Association Insurance Fund deposit insurance premium                          10,817            7,840
    Foreclosed real estate operations, net                                                (5,068)          (6,024)
    Merger and integration costs                                                           7,747           31,917
    Amortization of intangible assets                                                     52,794           36,380
    Other expense                                                                        116,169           80,473
                                                                                     -----------      -----------
       Total noninterest expense                                                         704,262          503,234
                                                                                     -----------      -----------

Income before income taxes,  minority interest and extraordinary item                    492,883          313,738
Income tax expense (benefit)                                                             105,759         (151,845)
Minority interest: provision in lieu of income tax expense                               122,684               --
Minority interest: other                                                                  28,338           82,598
                                                                                     -----------      -----------
    Income before extraordinary item                                                     236,102          382,985
Extraordinary item - loss on early extinguishment of debt, net of tax                         --           80,007
                                                                                     -----------      -----------
    Net income                                                                       $   236,102      $   302,978
                                                                                     ===========      ===========
Earnings per share:
    Basic
       Before extraordinary item                                                           $1.78            $6.25
       Extraordinary item                                                                     --            (1.31)
                                                                                           -----            -----
       Net income                                                                          $1.78            $4.94
                                                                                           =====            =====
    Diluted
       Before extraordinary item                                                           $1.67            $6.15
       Extraordinary item                                                                     --            (1.28)
                                                                                           -----            -----
       Net income                                                                          $1.67            $4.87
                                                                                           =====            =====

See accompanying notes to unaudited consolidated financial statements.
</TABLE>
                                     Page 4

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                 Three Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                  (dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                                                                        Three Months Ended September 30,
                                                                                        -------------------------------
                                                                                            1999             1998
                                                                                            ----             ----
<S>                                                                                       <C>             <C>
Interest income:
   Loans receivable                                                                       $587,080        $ 408,494
   Mortgage-backed securities available for sale                                           221,923          115,645
   Mortgage-backed securities held to maturity                                              41,910           32,592
   Loans held for sale                                                                      28,266           26,840
   Securities available for sale                                                            19,399           12,173
   Securities held to maturity                                                               2,750            1,155
   Interest-bearing deposits in other banks                                                  1,551           21,438
   Dividends on FHLB stock                                                                  14,959            7,901
                                                                                          --------        ---------
       Total interest income                                                               917,838          626,238
                                                                                          --------        ---------
Interest expense:
   Deposits                                                                                223,329          190,532
   Securities sold under agreements to repurchase                                           80,475           49,337
   Borrowings                                                                              326,942          210,157
                                                                                          --------        ---------
       Total interest expense                                                              630,746          450,026
                                                                                          --------        ---------
       Net interest income                                                                 287,092          176,212
   Provision for loan losses                                                                    --           10,000
                                                                                          --------        ---------
       Net interest income after provision for loan losses                                 287,092          166,212
                                                                                          --------        ---------
Noninterest income:
   Loan servicing fees, net                                                                 38,068           34,707
   Customer banking fees and service charges                                                47,453           28,278
   Gain on sale of loans, net                                                                4,932           13,865
   Gain on sale of assets, net                                                               3,187              416
   Gain on sale of branches, net                                                             2,343          108,911
   Other income                                                                              6,491            4,290
                                                                                          --------        ---------
       Total noninterest income                                                            102,474          190,467
                                                                                          --------        ---------
Noninterest expense:
   Compensation and employee benefits                                                       97,831           73,031
   Occupancy and equipment                                                                  38,528           23,756
   Loan expense                                                                              7,109           10,363
   Professional fees                                                                        12,625           11,243
   Marketing                                                                                 6,927            2,142
   Data processing                                                                           5,804            3,877
   Savings Association Insurance Fund deposit insurance premium                              3,384            2,786
   Foreclosed real estate operations, net                                                   (3,000)            (886)
   Merger and integration costs                                                                 --           31,054
   Amortization of intangible assets                                                        17,626           13,151
   Other expense                                                                            35,348           30,000
                                                                                          --------        ---------
      Total noninterest expense                                                            222,182          200,517
                                                                                          --------        ---------

Income before income taxes,  minority interest and extraordinary item                      167,384          156,162
Income tax (benefit) expense                                                               (45,353)          71,973
Minority interest: provision in lieu of income tax expense                                 122,684               --
Minority interest: other                                                                     8,431           36,406
                                                                                          --------       ----------
   Income before extraordinary item                                                         81,622           47,783
Extraordinary item - loss on early extinguishment of debt, net of tax                           --           80,007
                                                                                          --------        ----------
   Net income (loss)                                                                      $ 81,622        $ (32,224)
                                                                                          ========        =========
Earnings per share:
   Basic
      Before extraordinary item                                                             $ 0.63           $ 0.68
      Extraordinary item                                                                        --            (1.14)
                                                                                            ------           ------
      Net income (loss)                                                                     $ 0.63           $(0.46)
                                                                                            ======           ======
   Diluted
      Before extraordinary item                                                             $ 0.58           $ 0.65
      Extraordinary item                                                                        --            (1.09)
                                                                                            ------           ------
      Net income (loss)                                                                     $ 0.58           $(0.44)
                                                                                            ======           ======
</TABLE>
See accompanying notes to unaudited consolidated financial statements.

                                     Page 5

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                 Consolidated Statements of Comprehensive Income
                  Nine Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                            Nine Months Ended September 30,
                                                                            -------------------------------
                                                                                1999               1998
                                                                                ----               ----
<S>                                                                           <C>                <C>
Net income                                                                    $236,102           $302,978

Other comprehensive (loss) income, net of tax:
Unrealized holding (loss)gain on securities available for sale:
   Unrealized holding (loss) gain arising during the period                   (204,906)             6,654
   Less: reclassification adjustment for gain included
     in net income                                                                (743)              (536)
                                                                              --------           --------
Other comprehensive (loss) income                                             (205,649)             6,118
                                                                              --------           --------

Comprehensive income                                                          $ 30,453           $309,096
                                                                              ========           ========




See accompanying notes to unaudited consolidated financial statements.
</TABLE>
                                     Page 6

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
             Consolidated Statements of Comprehensive Income (Loss)
                 Three Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                             Three Months Ended September 30,
                                                                             --------------------------------
                                                                                1999              1998
                                                                                ----              ----
<S>                                                                           <C>               <C>
Net income (loss)                                                             $ 81,622          $(32,224)

Other comprehensive (loss) income, net of tax:
Unrealized holding (loss)gain on securities available for sale:
    Unrealized holding (loss) gain arising during the period                   (43,571)           13,150
    Less: reclassification adjustment for (gain) loss
      included in net income                                                      (549)               29
                                                                              --------          --------
Other comprehensive (loss) income                                              (44,120)           13,179
                                                                              --------          --------

Comprehensive income (loss)                                                   $ 37,502          $(19,045)
                                                                              ========          ========



See accompanying notes to unaudited consolidated financial statements.
</TABLE>
                                     Page 7
<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                 Consolidated Statement of Stockholders' Equity
                      Nine Months Ended September 30, 1999
                                   (Unaudited)
                             (dollars in thousands)
<TABLE>
<CAPTION>


                                                                     Accumulated     Retained       Common Stock
                                      Common Stock     Additional       Other        Earnings        in Treasury          Total
                                      ------------       Paid-in    Comprehensive (Substantially     -----------       Stockholders'
                                  Shares      Amount     Capital    Income (Loss)   Restricted)   Shares     Amount       Equity
                                  ------      ------     -------    ------------    ----------    ------     ------       ------
<S>                             <C>          <C>       <C>           <C>            <C>          <C>       <C>           <C>

Balance at December 31, 1998    128,687,763  $128,688  $1,392,155    $     6,151    $ 56,471     (89,994)  $  (1,687)    $1,581,778


Net income                               --        --          --             --     236,102          --          --        236,102
Change in net unrealized
  holding gain (loss)on
  securities available
  for sale                               --        --          --       (205,649)         --          --          --       (205,649)
Golden State Acquisition -
  see note 2                             --        --     (12,380)            --          --          --          --        (12,380)
Adjustment to initial dividend
  of tax benefits to former
  parent due to deconsolidation          --        --          --             --      15,519          --          --         15,519
Reclassification of
  Litigation Tracking Warrants
  owned by the Bank                      --        --          --             --          --          --      (1,987)        (1,987)
Distribution of issuable shares   5,540,319     5,540      (5,540)            --          --          --          --             --
Impact of restricted stock           56,908        57         181             --          --          --          --            238
Purchase of treasury stock               --        --          --             --          --  (8,048,700)   (168,290)      (168,290)
Sale of treasury stock                   --        --        (677)            --          --      73,235       1,628            951
Exercise of stock options           435,693       436       7,444             --          --          --          --          7,880
                                -----------  --------  ----------     ----------    --------  ----------   ---------     ----------


Balance at September 30, 1999   134,720,683  $134,721  $1,381,183      $(199,498)   $308,092  (8,065,459)  $(170,336)    $1,454,162
                                ===========  ========  ==========      =========    ========  ==========   =========     ==========

See accompanying notes to unaudited consolidated financial statements.
</TABLE>
                                     Page 8

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                  Nine Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                                  (in thousands)
<TABLE>
<CAPTION>
                                                                                   Nine Months Ended September 30,
                                                                                   -------------------------------
                                                                                      1999               1998
                                                                                      ----               ----
<S>                                                                               <C>                <C>
Cash flows from operating activities:
Net income                                                                        $  236,102         $  302,978
Adjustments to reconcile net income to net cash provided by (used  in)
   operating activities:
   Amortization of intangible assets                                                  52,794             36,380
   Amortization (accretion) of purchase accounting premiums and
      discounts, net                                                                   8,902             (7,633)
   Accretion of discount on borrowings                                                   756                547
   Amortization of mortgage servicing rights                                         157,782             92,003
   Provision for loan losses                                                          10,000             30,000
   Gain on sale of assets, net                                                       (18,296)              (235)
   Gain on sale of branches, net                                                      (2,343)          (108,825)
   Gain on sale of foreclosed real estate                                            (10,494)           (11,331)
   Loss on sale of loans, net                                                        147,013             88,514
   Capitalization of originated mortgage servicing rights                           (172,398)          (138,503)
   Extraordinary loss on early extinguishment of debt, net                                --             80,007
   Depreciation and amortization of premises and equipment                            29,925             17,364
   Amortization of deferred debt issuance costs                                        5,456              6,974
   FHLB stock dividends                                                              (43,143)           (22,463)
   Purchases and originations of loans held for sale                              (7,217,334)        (6,391,601)
   Net proceeds from the sale of loans held for sale                               8,509,343          6,354,361
   Decrease (increase) in other assets                                               206,050           (169,859)
   Decrease (increase) in accrued interest receivable                                  2,040            (10,131)
   Decrease in other liabilities                                                     (49,713)          (300,698)
   Amortization of deferred compensation expense-restricted stock                        238                 --
   Minority interest                                                                  28,338             82,598
                                                                                  ----------         ----------
         Net cash provided by (used in) operating activities                      $1,881,018         $  (69,553)
                                                                                  ----------         ----------

See accompanying notes to unaudited consolidated financial statements.
                                                                                                   (Continued)
</TABLE>
                                     Page 9
<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
                Consolidated Statements of Cash Flows (continued)
                  Nine Months Ended September 30, 1999 and 1998
                                   (Unaudited)
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                               Nine Months Ended September 30,
                                                                               -------------------------------
                                                                                  1999              1998
                                                                                  ----              ----
<S>                                                                         <C>                 <C>
Cash flows from investing activities:
   Nevada Purchase                                                           $   458,943      $         --
   GSAC Acquisition                                                                   --           (13,577)
   Cal Fed Acquisition                                                                --            58,386
   Golden State Acquisition                                                           --           782,233
   Purchases of securities available for sale                                   (791,952)         (531,774)
   Proceeds from maturities of securities available for sale                     390,328           803,296
   Purchases of securities held to maturity                                      (27,527)             (897)
   Proceeds from maturities of securities held to maturity                        64,855             2,263
   Purchases of mortgage-backed securities available for sale                 (4,140,171)       (6,096,235)
   Principal payments on mortgage-backed securities available for sale         3,088,120         1,921,973
   Proceeds from sales of mortgage-backed securities available for sale          193,732            13,703
   Principal payments on mortgage-backed securities held to maturity             504,968           289,026
   Proceeds from sales of loans                                                   16,820             8,433
   Net (increase) decrease in loans receivable                                (2,386,785)        1,255,430
   Purchases of FHLB stock, net                                                  (98,517)          (79,459)
   Purchases of premises and equipment                                           (79,832)          (51,223)
   Proceeds from disposal of premises and equipment                               47,002            19,228
   Proceeds from sales of foreclosed real estate                                 114,938           121,785
   Purchases of mortgage servicing rights                                       (289,922)          (68,203)
   Proceeds from sales of mortgage servicing rights                               30,616                --
                                                                             -----------      ------------
       Net cash flows used in investing activities                            (2,904,384)       (1,565,612)
                                                                             -----------      ------------
Cash flows from financing activities:
   Branch Sales                                                                  (69,340)       (1,267,517)
   Net decrease in deposits                                                   (1,412,908)         (791,519)
   Proceeds from additional borrowings                                        22,388,086        17,098,354
   Principal payments on borrowings                                          (21,751,828)      (14,845,668)
   Net increase in securities sold under agreements to repurchase              1,725,530         1,464,311
   GS Escrow Merger                                                                   --         1,970,285
   Bank Preferred Stock Tender Offers                                            (97,621)         (227,345)
   Debt Tender Offers                                                               (253)         (879,879)
   Redemption of FN Holdings Preferred Stock                                          --           (25,000)
   Dividends paid to minority stockholders, net of taxes                         (24,153)          (84,196)
   Capital distribution to Parent                                                     --               (28)
   Exercise of stock options                                                       7,880                --
   Purchase of treasury stock                                                   (168,290)               --
   Sale of treasury stock                                                            951                28
                                                                             -----------      ------------
       Net cash flows provided by financing activities                           598,054         2,411,826
                                                                             -----------      ------------

Net change in cash and cash equivalents                                         (425,312)          776,661
Cash and cash equivalents at beginning of period                                 967,950           412,311
                                                                             -----------      ------------
Cash and cash equivalents at end of period                                   $   542,638      $  1,188,972
                                                                             ===========      ============

See accompanying notes to unaudited consolidated financial statements.
</TABLE>
                                    Page 10


<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

(1)    BASIS OF PRESENTATION

       The  accompanying   unaudited   consolidated  financial  statements  were
prepared in accordance with generally accepted accounting principles for interim
financial  information and the  requirements  of Regulation S-X,  Article 10 and
therefore  do not include  all  disclosures  necessary  for  complete  financial
statements.  In the opinion of management,  all adjustments  have been made that
are necessary for a fair  presentation of the financial  position and results of
operations  and  cash  flows  as of and  for the  periods  presented.  All  such
adjustments are of a normal recurring nature.  The results of operations for the
three and nine months ended September 30, 1999 are not necessarily indicative of
the results that may be expected for the entire fiscal year or any other interim
period.  Certain  amounts for the three and nine month periods in the prior year
have been reclassified to conform with the current period's presentation.

       On September 11, 1998, First Nationwide  (Parent)  Holdings Inc. ("Parent
Holdings"),  which  then  owned  all of the  common  stock of  First  Nationwide
Holdings Inc. ("FN Holdings") as a result of the  extinguishment of the Hunter's
Glen (as defined herein)  minority  interest,  merged with and into Golden State
Bancorp Inc. ("Golden  State"),  pursuant to the Golden State Merger (as defined
herein) agreement.

       The accompanying  unaudited consolidated financial statements include the
accounts of Golden State or the "Company," which owns all of the common stock of
Golden State Holdings Inc. ("GS Holdings," formerly FN Holdings), which owns all
of the voting  common stock of California  Federal Bank, A Federal  Savings Bank
and its  subsidiaries  (the  "Bank").  Unless the context  otherwise  indicates,
"Golden State" or "Company" refers to Golden State Bancorp Inc. as the surviving
entity  after the  consummation  of the Golden  State  Acquisition  (as  defined
herein).  On September 11, 1998,  Glendale  Federal Bank,  Federal  Savings Bank
("Glendale  Federal")  merged  with and into the Bank  pursuant  to the Glen Fed
Merger.  Unless the context otherwise indicates,  "California Federal" or "Bank"
refers to  California  Federal  Bank, A Federal  Savings  Bank as the  surviving
entity after the consummation of the Glen Fed Merger.

       Pursuant to the Golden State Merger agreement,  First Gibraltar  Holdings
Inc.  ("First  Gibraltar"),  parent  company of Parent  Holdings,  and  Hunter's
Glen/Ford Ltd.  ("Hunter's  Glen"),  a 20% minority  shareholder of FN Holdings,
received at the closing of the Golden State  Acquisition,  in  consideration  of
their interests as  stockholders of Parent Holdings and FN Holdings,  56,722,988
shares of Golden  State  common  stock,  par value $1.00 per share (the  "Golden
State Common Stock"),  that constituted,  in the aggregate,  47.9% of the common
stock  outstanding,   immediately  after  giving  effect  to  the  Golden  State
Acquisition.  In  connection  with the Golden State  Merger,  the Hunter's  Glen
minority interest in FN Holdings was extinguished.  Accordingly, the net income,
minority  interest and  stockholders'  equity amounts of prior periods have been
restated to reflect this change.

       Minority  interest  represents  amounts  attributable  to  (i)  the  Bank
Preferred  Stock that had not been  acquired by GS Holdings,  (ii) the Preferred
Stock  ("REIT  Preferred   Stock")  of  California   Federal  Preferred  Capital
Corporation,  a wholly owned  subsidiary of the Bank,  and (iii) that portion of
stockholders'  equity  of  Auto  One  Acceptance  Corporation  ("Auto  One"),  a
subsidiary of the Bank, attributable to 20% of its common stock.

       Golden State is a holding  company  whose only  significant  asset is its
indirect ownership of all of the voting common stock of the Bank, and therefore,
activities for the consolidated entity are primarily carried out by the Bank and
its operating subsidiaries.

       All  significant   intercompany   balances  and  transactions  have  been
eliminated  in  consolidation.  These  financial  statements  should  be read in
conjunction with the consolidated  financial statements of Golden State included
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1998. All terms used but not defined  elsewhere herein have meanings ascribed to
them in the Company's Annual Report on Form 10-K.

                                    Page 11



<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

(2)    ACQUISITIONS AND DIVESTITURES

       GOLDEN STATE ACQUISITION

       On September 11, 1998,  Parent  Holdings and Hunter's Glen  completed the
merger  with  Golden  State,  the  publicly  traded  parent  company of Glendale
Federal, in a tax-free exchange of shares (the "Golden State Merger"), accounted
for under the purchase method of accounting. Pursuant to the Golden State Merger
agreement,  (i) FN Holdings  contributed all of its assets (including all of the
voting  common  stock of  California  Federal) to GS Holdings  (the "FN Holdings
Asset Transfer"), (ii) Parent Holdings, which then owned all of the common stock
of FN Holdings as a result of the  extinguishment  of the Hunter's Glen minority
interest,  merged with and into Golden State, which indirectly owned 100% of the
common stock of Glendale Federal,  (iii) FN Holdings merged with and into Golden
State  Financial  Corporation,  which owned all of the common  stock of Glendale
Federal (the "FN Holdings  Merger",  and together  with the Golden State Merger,
the "Holding Company  Mergers"),  and (iv) Glendale Federal merged with and into
California Federal (the "Glen Fed Merger").  The FN Holdings Asset Transfer, the
Holding  Company Mergers and the Glen Fed Merger are referred to collectively as
the "Golden State Acquisition."

       At September 11, 1998, Glendale Federal had total assets of approximately
$18.9  billion and  deposits of $11.3  billion and  operated 181 branches and 26
loan offices in California.

       The Golden State  Acquisition  was  accounted for as a purchase of Golden
State by Parent Holdings and,  accordingly,  the purchase price was allocated to
the  assets  acquired  and  liabilities  assumed  in the  transaction  based  on
estimates of fair value at the date of purchase. Since the date of purchase, the
results of operations  related to such assets and liabilities have been included
in the Company's consolidated statements of income.

       Merger and integration costs associated with the Golden State Acquisition
totaled  $7.7 million for the nine months ended  September  30, 1999,  including
severance for terminated  California Federal employees,  expenses for California
Federal branch  closures,  and conversion and  consolidation  costs,  as well as
transition  expenses for duplicate  personnel,  facilities and computer  systems
during the integration  period.  No such expenses were incurred during the third
quarter of 1999.

       During the third  quarter of 1999,  the Company  recorded  fair value and
other adjustments to reduce intangible assets in the Golden State Acquisition by
$16.6 million, $18.1 million and $12.4 million related to (i) previously accrued
severance  and  contract  termination  costs (which had not been  utilized  upon
completion of the integration plan), (ii) a "true-up" adjustment of the deferred
tax asset and (iii) the purchase price, respectively.

       OTHER ACQUISITIONS AND DIVESTITURES

       On February 4, 1998, Auto One acquired 100% of the partnership  interests
in Gulf States Acceptance Company, a Delaware limited  partnership  ("GSAC") and
its general partner, Gulf States Financial Services,  Inc., a Texas corporation.
GSAC was liquidated and its assets and liabilities  were transferred to Auto One
(the "GSAC  Acquisition").  The aggregate  consideration paid in connection with
the GSAC  Acquisition  was  approximately  $13.6  million plus 250 shares of the
common stock of Auto One, par value $1.00 per share, representing a 20% interest
in Auto One. This interest is reflected in the  Company's  consolidated  balance
sheet as minority interest.

       On September 11, 1998, the Bank  consummated the sale of its Florida bank
franchise  (consisting  of 24 branches  with  deposits of $1.4 billion) to Union
Planters Bank of Florida, a wholly owned subsidiary of Union Planters Corp. (the
"Florida Branch Sale").

       On April 16, 1999, the Bank acquired  twelve retail  branches  located in
Nevada with deposits of approximately  $543 million from Norwest Bank, Nevada, a
subsidiary  of Norwest  Corporation,  and Wells Fargo Bank,  N.A.  (the  "Nevada
Purchase").  Intangible assets of $50.7 million were recorded in connection with
this  acquisition,  principally  representing  the deposit  premium  paid in the
transaction.

                                    Page 12

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

       During April 1999, First Nationwide  Mortgage  Corporation  ("FNMC") sold
servicing rights for approximately 49,000 loans with an unpaid principal balance
of approximately $2.0 billion,  recognizing a pre-tax gain of $16.3 million (the
"Servicing Sale").

(3)    CASH, CASH EQUIVALENTS, AND STATEMENTS OF CASH FLOWS

       Cash paid for interest on deposits and other interest-bearing liabilities
during the nine months  ended  September  30, 1999 and 1998 was $1.7 billion and
$1.2 billion, respectively.

       During  the nine  months  ended  September  30,  1999,  noncash  activity
consisted   of   transfers  of  $227.1   million   from  loans   receivable   to
mortgage-backed  securities  upon the  securitization  of  certain of the Bank's
single-family  loans,  transfers of $108.1  million from loans held for sale (at
lower of cost or market) to loans  receivable,  transfers of $81.0  million from
loans  receivable  and loans held for sale to  foreclosed  real  estate and $8.4
million of loans made to facilitate sales of real estate owned.

       Noncash  activity  during the nine months ended  September  30, 1999 also
included (i) a reduction of $18.9  million in previously  accrued  severance and
contract  termination  costs, (ii) an $18.1 million "true-up"  adjustment of the
deferred tax asset and $12.4 million in purchase  price  adjustments  related to
the  Golden  State  Acquisition,  (iii) an  increase  of $181  thousand  and $57
thousand  in  additional   paid-in  capital  and  common  stock,   respectively,
reflecting the impact of 56,908 shares of restricted  common stock issued during
the quarter,  (iv) an increase of $2.0 million in treasury stock  reflecting the
after-tax  effect of a  reclassification  by the Bank from  other  assets of the
value  associated with Litigation  Tracking  Warrants ("LTW TMs") that have been
withdrawn by holders and (v) an increase of $15.5  million in retained  earnings
related to an  adjustment  of the initial  dividend of tax benefits due to First
Gibraltar  and Hunter's  Glen upon the  Company's  deconsolidation  from its tax
reporting group as a result of the Golden State Acquisition.

       During  the nine  months  ended  September  30,  1998,  noncash  activity
consisted of transfers of $85.3 million from loans receivable to foreclosed real
estate,  $5.9 million of loans made to  facilitate  sales of real estate  owned,
transfers  of $3.2 million from loans held for sale (at lower of cost or market)
to  mortgage-backed  securities  available  for sale and $1.9 billion from loans
receivable   to   mortgage-backed   securities   held  to   maturity   upon  the
securitization  of certain of the Bank's  multi-family  loans.  Noncash activity
also included a $267.9 million dividend related to the Company's deconsolidation
from its tax reporting  group as a result of the Golden State  Acquisition,  the
issuance of additional FN Holdings Preferred Stock through FN Holdings Preferred
Stock  dividends of $0.6 million,  and the  retirement of FN Holdings  Preferred
Stock of $25.0 million.

                                    Page 13

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

(4)    SEGMENT REPORTING

       Since the Company  derives a  significant  portion of its  revenues  from
interest  income,  and interest  expense is the most  significant  expense,  the
segments are reported below using net interest income.  Because the Company also
evaluates performance based on noninterest income and noninterest expense goals,
these measures of segment profit and loss are also  presented.  The Company does
not allocate income taxes to the segments.
<TABLE>
<CAPTION>
                                   Nine Months Ended September 30,               Three Months Ended September 30,
                                 -----------------------------------           ----------------------------------
                                 Community       Mortgage                      Community       Mortgage
                                  Banking        Banking       Total            Banking        Banking        Total
                                 ---------       --------      -----           ---------       --------       -----

                                                                     (in thousands)
<S>                           <C>             <C>           <C>              <C>             <C>           <C>
Net interest income: (1)
1999                          $  936,245      $  40,562     $  976,807       $  297,816      $   16,710    $  314,526
1998                             521,727         36,286        558,013          188,629          13,606       202,235

Noninterest income:  (2)
1999                          $  187,088      $ 164,678     $  351,766       $   67,405      $   46,701    $  114,106
1998                             227,395        156,417        383,812          146,439          52,465       198,904

Noninterest expense: (3)
1999                          $  575,401      $ 132,341     $  707,742       $  182,449      $   40,893    $  223,342
1998                             383,353        123,361        506,714          156,737          44,940       201,677
</TABLE>
- ----------
(1)    Includes  $84.7  million  and $71.7  million  for the nine  months  ended
       September 30, 1999 and 1998 respectively,  in earnings credit provided to
       FNMC by the Bank, primarily for custodial bank account balances generated
       by FNMC.  Also includes  $184.9  million and $140.5  million for the nine
       months  ended  September  30,  1999 and 1998,  respectively,  in interest
       income and expense on  intercompany  loans.  Includes  $27.4  million and
       $26.0  million for the three  months ended  September  30, 1999 and 1998,
       respectively,  in earnings credit provided to FNMC by the Bank, primarily
       for  custodial  bank account  balances  generated by FNMC.  Also includes
       $60.8 million and $46.4 million for the three months ended  September 30,
       1999  and  1998,   respectively,   in  interest  income  and  expense  on
       intercompany loans.
(2)    Includes  $36.8  million  and $23.2  million  for the nine  months  ended
       September 30, 1999 and 1998 respectively, in intercompany servicing fees.
       Includes  $11.6  million  and $8.4  million  for the three  months  ended
       September  30, 1999 and 1998,  respectively,  in  intercompany  servicing
       fees.
(3)    Includes $3.5 million in each of the nine-month  periods ended  September
       30, 1999 and 1998 in  intercompany  noninterest  expense.  Includes  $1.2
       million in each of the  three-month  periods ended September 30, 1999 and
       1998 in intercompany noninterest expense.

                                    Page 14

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

       The  following  reconciles  the above table to the  amounts  shown on the
consolidated  financial statements for the nine and three months ended September
30, 1999 and 1998 (in thousands):

<TABLE>
<CAPTION>
                                                             Nine Months Ended               Three Months Ended
                                                               September 30,                    September 30,
                                                          ----------------------            ----------------------

                                                           1999              1998           1999               1998
                                                           ----              ----           ----               ----
<S>                                                     <C>               <C>             <C>                 <C>
Net interest income:
Total net interest income for reportable segments       $976,807          $558,013        $314,526            $202,235
Elimination of intersegment net interest income          (84,656)          (71,680)        (27,434)            (26,023)
                                                        --------          --------        ---------           --------

     Total                                              $892,151          $486,333        $287,092            $176,212
                                                        ========          ========        ========            ========

Noninterest income:
Total noninterest income for reportable segments        $351,766         $383,812         $114,106            $198,904
Elimination of intersegment servicing fees               (36,772)         (23,173)         (11,632)             (8,437)
                                                        --------         --------         --------            --------

     Total                                              $314,994         $360,639         $102,474            $190,467
                                                        ========         ========         ========            ========

Noninterest expense:
Total noninterest expense for reportable segments       $707,742         $506,714         $223,342            $201,677
Elimination of intersegment expense                       (3,480)          (3,480)          (1,160)             (1,160)
                                                        --------         --------         --------            --------

     Total                                              $704,262         $503,234         $222,182            $200,517
                                                        ========         ========         ========            ========
</TABLE>

(5)    REDEMPTION OF FN HOLDINGS NOTES

       On May 15,  1999,  GS  Holdings  redeemed  the  remaining  $225  thousand
aggregate  principal  amount  of the FN  Holdings  12 1/4%  Senior  Notes for an
aggregate  redemption  price,  including  accrued  interest  payable,  of $252.6
thousand. The premium paid in connection with such redemption was not material.

(6)    REFINANCING TRANSACTIONS

       On August 6, 1998,  GS Escrow  Corp.  ("GS  Escrow"),  an affiliate of GS
Holdings,  issued $2 billion in debt  securities,  referred  to as the GS Escrow
Notes. The GS Escrow Notes were issued to fund, in part, the cash tender offers,
discussed below, that occurred following the Golden State Acquisition.  Deferred
issuance  costs of $38.6 million  related to the GS Escrow Notes are included in
Golden State's other assets and are being amortized over the life of such notes.

       On August 17, 1998, FN Holdings  commenced  cash tender offers (the "Bank
Preferred Stock Tender Offers") for each of the Bank's two outstanding series of
Bank  Preferred  Stock,  which  together  had  a  total  aggregate   liquidation
preference of $473.2 million.  During the third quarter of 1998,  607,711 shares
of the 10 5/8%  Preferred  Stock and 1,432,937  shares of the 11 1/2%  Preferred
Stock were purchased for an aggregate purchase price of $227.3 million.  The net
tender  premiums and expenses paid in connection  with the Bank Preferred  Stock
Tender  Offers  totaled  $19.5  million and are  reflected as minority  interest
expense on the  Company's  consolidated  statements  of income for the three and
nine months ended September 30, 1998.

       On September 14, 1998, GS Holdings  commenced  cash tender offers for the
FN Holdings Notes, which had an aggregate  principal amount of $915 million.  On
September 17, 1998, GS Holdings  purchased  $735.8 million  aggregate  principal
amount of the FN  Holdings  Notes for an  aggregate  purchase  price,  including
accrued interest payable,  of $902.5 million.  The after-tax tender premiums and
expenses  paid in connection  with the Debt Tender Offers  totaled $80.0 million
and are  reflected as an  extraordinary  loss,  net of taxes,  on the  Company's
consolidated  statements of income for the three and nine months ended September
30, 1998.

       For additional information regarding the Refinancing Transactions,  refer
to note 5 of the "Notes to Consolidated  Financial  Statements" in the Company's
1998 Form 10-K.

                                     Page 15

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

(7)    ACCRUED TERMINATION AND FACILITIES COSTS

       In connection  with the Golden State  Acquisition,  the Company  recorded
liabilities   resulting  from  (i)  branch   consolidations   due  to  duplicate
facilities;  (ii) employee  severance and termination  benefits due to a planned
reduction in force; and (iii) expenses  incurred under a contractual  obligation
to  terminate  services  provided  by  outside  service  providers  (principally
relating to data processing expenses).  The merger and integration plan relative
to the Golden State  Acquisition was in place on September 11, 1998.  Certain of
these costs were included in the  allocation  of purchase  price and others were
recognized in net income.  The table below reflects a summary of the activity in
the  liability  for the costs  related to such plan since  December 31, 1998 (in
thousands):
<TABLE>
<CAPTION>
                                                                   Severance and
                                                 Branch             Termination            Contract
                                             Consolidations           Benefits            Termination        Total
                                             --------------           --------            -----------        -----
<S>                                              <C>                   <C>                  <C>            <C>
Balance at December 31, 1998                     $ 29,870              $ 33,480             $ 11,815       $ 75,165
       Additional liabilities recorded              2,322                    --                   --          2,322
       Charges to liability account                (3,648)               (3,626)              (8,499)       (15,773)
                                                 --------              --------              -------       --------
Balance at March 31, 1999                          28,544                29,854                3,316         61,714
       Additional liabilities recorded              2,573                    --                   --          2,573
       charges to liability account                (3,873)                   --                 (821)        (4,694)
                                                 --------              --------             --------       --------
Balance at June 30, 1999                           27,244                29,854                2,495         59,593
       Additional liabilities recorded              4,356                    56                   --          4,412
       Charges to liability account                (3,911)                 (458)                (203)        (4,572)
       Reversal of accrual                             --               (16,641)              (2,267)       (18,908)
                                                 --------              --------             --------       --------
Balance at September 30, 1999                    $ 27,689              $ 12,811             $     25       $ 40,525
                                                 ========              ========             ========       ========
</TABLE>

(8)    INCOME TAXES

       In  connection  with the Golden State Merger on September  11, 1998,  the
Company deconsolidated from the Mafco Group. As a result, only the amount of the
net operating  losses ("NOLs") of the Company not utilized by the Mafco Group on
or before  December  31,  1998 are  available  to offset  taxable  income of the
Company thereafter.

       Based upon the  actual  filing of the Mafco  Group and Golden  State 1998
consolidated  federal  income tax returns  during the third quarter of 1999, tax
benefits of $122.7 million were  recognized.  The tax benefit is fully offset by
an increase in minority  interest  expense,  since under the Golden State Merger
agreement,  the tax benefits  from any NOLs and other tax  attributes  of Parent
Holdings and its subsidiaries are retained by First Gibraltar and Hunter's Glen.

       In  addition,  the Company  recorded an  adjustment  of $15.5  million to
reduce the initial dividend of tax benefits to First Gibraltar and Hunter's Glen
due to its  deconsolidation  from the  Mafco  Group,  which was  recorded  as an
increase to retained earnings during the third quarter of 1999.

(9)    MINORITY INTEREST

       On April 1, 1999,  GS  Holdings  redeemed  all of the  remaining  607,299
outstanding shares of the Bank's 10 5/8% Preferred Stock not already owned by it
for $105.313 per share,  for a total  redemption  price of $63.9  million.  This
transaction  reduced  minority  interest  by  $60.7  million  on  the  Company's
consolidated  balance sheet and resulted in a charge of $3.2 million to minority
interest expense.

       On September 1, 1999, GS Holdings  redeemed all of the remaining  318,341
outstanding shares of the Bank's 11 1/2% Preferred Stock not already owned by it
for $105.75  per share,  for a total  redemption  price of $33.7  million.  This
transaction  reduced  minority  interest  by  $31.8  million  on  the  Company's
consolidated  balance sheet and resulted in a charge of $1.8 million to minority
interest expense.

                                     Page 16

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

       During the third  quarter of 1999,  minority  interest  expense of $122.7
million was recorded  based upon changes to  estimated  pre-merger  tax benefits
retained  by Parent  Holdings.  This  amount  was fully  offset by an income tax
benefit in the same period. See note 8.

(10)   STOCKHOLDERS' EQUITY

       COMMON STOCK

       At September  30,  1999,  there were  126,655,224  shares of Golden State
Common Stock issued and outstanding (net of treasury stock).

       ADDITIONAL PAID-IN-CAPITAL

       During the third quarter of 1999,  the Company  recorded an adjustment to
the purchase price in the Golden State Acquisition of $12.4 million. See note 2.

       RETAINED EARNINGS

       During the third  quarter of 1999,  the Company  recorded a $15.5 million
increase in retained  earnings  representing an adjustment to reduce the initial
dividend of tax benefits to First Gibraltar and Hunter's Glen upon the Company's
deconsolidation from its tax reporting group on September 11, 1998. See note 8.

       TREASURY STOCK

       At September  30, 1999,  the Company had  8,065,459  shares of its common
stock in treasury at an aggregate cost of $20.87 per share.

       During the fourth  quarter of 1998, the board of directors of the Company
authorized a $150 million  common stock  repurchase  program.  During the second
quarter of 1999, this  authorization  was further expanded to include up to $250
million of all publicly traded  securities  issued by the Company and any of its
subsidiaries.  During the three months  ended  September  30, 1999,  the Company
repurchased  5,976,100 shares of common stock for an aggregate purchase price of
$120.3 million,  or an average of $20.12 per share. During the nine months ended
September 30, 1999, the Company repurchased 8,048,700 shares of common stock for
an  aggregate  purchase  price of $168.3  million,  or an  average of $20.91 per
share.

       In connection  with the Golden State  Acquisition  on September 11, 1998,
the  Company  acquired  108,574  shares of Golden  State  common  stock  held in
treasury  with an  aggregate  cost of $2.0  million.  During  the three and nine
months  ended   September  30,  1999,   shares   totaling   56,193  and  73,235,
respectively,  were issued out of treasury in connection with options  exercised
by holders related to an earlier acquisition by the former Golden State prior to
the Golden State Acquisition.

       During the third  quarter of 1999,  the Company  recorded a $2.0  million
reduction in stockholders'  equity  representing a reclassification of the value
associated  with LTW TMs that have been withdrawn by holders,  net of tax, which
were previously recorded in other assets.

       DIVIDENDS

       There were no  dividends  on common stock during the three and nine month
periods ended September 30, 1999 and 1998.

                                    Page 17


<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

 (11)  EXECUTIVE AND STOCK COMPENSATION

       In   connection   with  the  Golden  State   Acquisition,   the  Bank  is
administering  stock option  plans that  provided for the granting of options of
Golden State Common Stock to employees and directors.  Upon the  consummation of
the merger on September 11, 1998,  substantially all options  outstanding became
exercisable.  All pre-merger  stock option plans have expired as to the granting
of  additional  options.  During the three and nine months ended  September  30,
1999, a total of 149,226 and 506,243 options,  respectively,  were exercised and
57,500 and 230,000 options, respectively, expired under these plans.

       On May 17, 1999,  the Golden State  Bancorp Inc.  Omnibus Stock Plan (the
"Stock Plan") was approved,  providing for the granting of stock options,  stock
appreciation  rights and  restricted  stock to employees of Golden State and its
subsidiaries,  non-employee directors and to consultants who provide significant
services to Golden State. The total number of shares available for grant through
March 15,  2009 under the Stock Plan is  7,000,000  shares,  which may be issued
from treasury or from authorized but unissued shares.

       On May 18, 1999, the Company granted to its employees non-qualified stock
options  equivalent to 1,293,000 shares of common stock at a price of $23.50 per
share under the Stock Plan.  During the three month period ending  September 30,
1999, the Company granted additional  non-qualified  stock options equivalent to
59,000  shares of common  stock at a price of $23.50  per share  under the Stock
Plan.  These shares  generally vest over three years in one-third  increments on
the  anniversary of the grant date. The options  generally  expire 10 years from
the date of grant. No compensation  cost was recognized by the Company for these
stock  options  during the three and nine months ended  September  30, 1999,  in
accordance  with  the  intrinsic  value  accounting  methodology  prescribed  in
Accounting  Principles  Board  Opinion No. 25,  ACCOUNTING  FOR STOCK  ISSUED TO
EMPLOYEES,  whereby  compensation  expense to employees is determined based upon
the excess,  if any, of the market  price of the  Company's  common stock at the
measurement date over the exercise price of the award.

       At September  30, 1999,  options to exercise an  equivalent  of 2,609,544
shares remained outstanding under all plans.

       On May 17, 1999,  the Golden State  Bancorp Inc.  Executive  Compensation
Plan (ECP) was approved,  providing for  performance-based  incentive  awards to
senior executives of the Company.  Awards may be paid in cash; however up to 50%
may be payable in restricted stock granted under the Stock Plan discussed above.

       On July 19, 1999, the Company awarded to certain of its employees  56,908
shares of restricted stock. The market value on the date of the award was $22.38
per share. These shares generally vest over two years in one-half  increments on
the  anniversary  of the grant  date,  based upon the  continued  service of the
employee.  The  compensation  expense  related to this award is  recognized on a
straight line basis over the vesting period for each tranche of the award with a
corresponding increase to additional paid-in capital.  During the three and nine
months ended  September  30,  1999,  $0.2  million in  compensation  expense was
recognized  related to such  award.  These  restricted  shares  have full voting
rights and are included in common shares  outstanding  and in the calculation of
diluted earnings per share. See note 13.

(12)   ISSUABLE SHARES

       During 1998,  net tax benefits  totaling  $102.7 million were realized by
California Federal with respect to its gain from the Florida Branch Sale and the
receipt of federal  income tax refunds in excess of the amount  reflected on the
Company's  consolidated balance sheets.  Consistent with the terms of the Golden
State Merger agreement, a total of 5,687,996 shares of Golden State Common Stock
valued at $102.7 million became  issuable to Mafco Holdings and Hunter's Glen as
a result of these benefits.  On January 21, 1999, a total of 5,540,319 shares of
Golden State Common Stock, valued at $100 million, were issued (4,432,255 shares
to a subsidiary of Mafco Holdings and 1,108,064  shares to Hunter's  Glen).  The
remaining  147,677  common  shares,  valued at $2.7 million,  are expected to be
issued at a future  date.  Such  issuable  shares are  included in the basic and
diluted earnings per share calculations.

                                    Page 18

<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

       In  accordance  with the Golden State  Merger  agreement,  an  additional
4,877,853 and 6,611,070  shares became issuable during the three and nine months
ended  September 30, 1999,  respectively,  to First Gibraltar and Hunter's Glen.
The  number of  shares  is  estimated  based on the  anticipated  use in 1999 of
pre-merger  net  operating  losses and other net  deferred  tax  assets,  and is
subject to change based upon actual 1999  earnings  and the average  share price
during the year. Such issuable shares are included in the calculation of diluted
earnings per share. See note 13.

(13)   EARNINGS PER SHARE INFORMATION

         Earnings  per share of common  stock is based on the  weighted  average
number of common  and  common  equivalent  shares  outstanding,  which is net of
common shares in treasury,  during the periods  presented.  Information  used to
calculate  basic and diluted  earnings  per share is as follows  (in  thousands,
except per share data):
<TABLE>
<CAPTION>
                                          Nine Months Ended September 30,            Three Months Ended September 30,
                                   -------------------------------------------  ------------------------------------------
                                           1999                  1998                  1999                  1998
                                   -------------------   ---------------------  --------------------  --------------------
                                     Basic     Diluted    Basic      Diluted     Basic      Diluted    Basic      Diluted
                                      EPS        EPS       EPS         EPS        EPS         EPS       EPS         EPS
<S>                                <C>        <C>        <C>         <C>       <C>         <C>        <C>         <C>
Income before extraordinary item   $236,102   $236,102   $382,985    $382,985  $ 81,622    $ 81,622   $ 47,783    $ 47,783
Extraordinary item                       --         --    (80,007)    (80,007)       --          --    (80,007)    (80,007)
                                   --------   --------   --------    --------  --------    --------   --------    --------
  Net income (loss)                $236,102   $236,102   $302,978    $302,978  $ 81,622    $ 81,622   $(32,224)   $(32,224)
                                   ========   ========   ========    ========  ========    ========   ========    ========
Weighted average common
  shares outstanding (i)            132,137    132,137     61,204      61,204   129,806     129,806     70,018      70,018
Issuable shares                         558        558        119         119       148         148        354         354
                                   --------   --------   --------    --------  --------    --------   --------    --------
Total weighted average
  common shares outstanding (ii)    132,695    132,695     61,323      61,323   129,954     129,954     70,372      70,372
Effects of dilutive securities:
  Options and warrants (iii)             --      5,581         --         404        --       5,134         --       1,200
  Issuable shares                        --      2,749         --          --        --       5,545         --          --
  Restricted stock                       --          2         --          --        --           6         --          --
  Convertible Preferred Stock            --         --         --         519        --          --         --       1,539
                                   --------   --------   --------    --------  --------    --------   --------    --------
Total weighted average diluted
  common shares outstanding         132,695    141,027     61,323      62,246   129,954     140,639     70,372      73,111
                                   ========   ========   ========    ========  ========    ========   ========    ========

Income before extraordinary item   $   1.78   $   1.67   $   6.25    $   6.15  $   0.63    $   0.58   $   0.68    $   0.65
Extraordinary item                       --         --      (1.31)      (1.28)       --          --      (1.14)      (1.09)
                                   --------   --------   --------    --------  --------    --------   --------    --------
Earnings (loss) per common share   $   1.78   $   1.67   $   4.94    $   4.87  $   0.63    $   0.58   $  (0.46)   $  (0.44)
                                   ========   ========   ========    ========  ========    ========   ========    ========
</TABLE>
- ---------------------
(i)    1999 basic  weighted  average  shares  outstanding  exclude the effect of
       56,908 shares of  restricted  stock that were awarded to employees of the
       Company on July 19, 1999,  as these shares are subject to vesting.  These
       shares were included in diluted average shares outstanding. See note 11.

(ii)   1999 total basic weighted average shares  outstanding  include the effect
       of  5,540,319  shares  issued on  January  21,  1999 and  147,677  shares
       issuable  to First  Gibraltar  and  Hunter's  Glen  for net tax  benefits
       realized by the Bank during 1998.

       1999 total diluted weighted average shares outstanding include the effect
       of an additional  969,940 shares in the first quarter,  763,277 shares in
       the second quarter and 4,877,853 shares in the third quarter estimated to
       be issuable to First Gibraltar and Hunter's Glen based on the anticipated
       use of pre-merger tax benefits. See note 12.

       1998 total basic and diluted weighted average shares outstanding  include
       the effect of 1,711,879  shares  issuable to First Gibraltar and Hunter's
       Glen for net tax benefits realized during the third quarter of 1998.

(iii)  Golden  State's  diluted  shares  outstanding  are  not  affected  by the
       LTW(TM)s until they become exercisabLE because the amount of the proceeds
       from the Glendale Goodwill  Litigation and the number of shares of common
       stock to be  issued  cannot  be  determined  until  the  LTW(TM)s  become
       exercisable.

(14)   NEWLY ISSUED ACCOUNTING PRONOUNCEMENTS

       In June 1998,  the FASB issued SFAS NO. 133,  ACCOUNTING  FOR  DERIVATIVE
INSTRUMENTS AND HEDGING  ACTIVITIES  ("SFAS No. 133").  SFAS No. 133 establishes
standards for derivative  instruments and for hedging  activities,  and requires
that an entity  recognize all derivatives as either assets or liabilities in the
balance sheet and measure those  instruments at fair value.  Under SFAS No. 133,
an entity that elects to apply hedge accounting is required to

                                     Page 19
<PAGE>
                   GOLDEN STATE BANCORP INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements

establish at the inception of the hedge the method it will use for assessing the
effectiveness  of the  hedging  derivative  and  the  measurement  approach  for
determining the ineffective aspect of the hedge.

       SFAS No. 133 applies to all entities and amends SFAS No. 107, DISCLOSURES
ABOUT FAIR VALUES OF  FINANCIAL  INSTRUMENTS,  to include in  Statement  107 the
disclosure  provisions about  concentrations  of credit risk from STATEMENT 105.
SFAS  No.  133  supersedes  FASB  statements  No.  80,  ACCOUNTING  FOR  FUTURES
CONTRACTS,  No. 105, DISCLOSURE OF INFORMATION ABOUT FINANCIAL  INSTRUMENTS WITH
OFF-BALANCE SHEET RISK AND FINANCIAL  INSTRUMENTS WITH  CONCENTRATIONS OF CREDIT
RISK, and No. 119,  DISCLOSURE ABOUT DERIVATIVE  FINANCIAL  INSTRUMENTS AND FAIR
VALUE OF  FINANCIAL  INSTRUMENTS.  SFAS No. 133 also  nullifies  or modifies the
consensuses  reached in a number of issues addressed by the Emerging Issues Task
Force.

       SFAS No.  133,  as amended by SFAS No.  137,  ACCOUNTING  FOR  DERIVATIVE
INSTRUMENTS  AND  HEDGING  ACTIVITIES  DEFERRAL  OF THE  EFFECTIVE  DATE OF FASB
STATEMENT NO. 133 - AN AMENDMENT OF FASB STATEMENT NO. 133, is effective for all
fiscal  quarters  of  fiscal  years  beginning  after  June  15,  2000.  Initial
application  of this  statement  should be as of the  beginning  of an  entity's
fiscal quarter; on that date, hedging  relationships must be designated anew and
documented pursuant to the provisions of this statement.  Earlier application of
all of the provisions of SFAS No. 133 is encouraged, but is permitted only as of
the  beginning  of any  fiscal  quarter  that  begins  after  issuance  of  this
statement.  SFAS No.  133  should  not be  applied  retroactively  to  financial
statements of prior  periods.  Management has  established a  multi-disciplinary
task  force to  assess  the  statement's  effect on the  Company's  consolidated
financial statements and to coordinate its implementation.

                                     Page 20

<PAGE>

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

       THE STATEMENTS  CONTAINED IN THIS REPORT ON FORM 10-Q THAT ARE NOT PURELY
HISTORICAL ARE  FORWARD-LOOKING  STATEMENTS WITHIN THE MEANING OF SECTION 27A OF
THE  SECURITIES  ACT OF 1933 AND SECTION 21E OF THE  SECURITIES  EXCHANGE ACT OF
1934,  INCLUDING STATEMENTS  REGARDING THE COMPANY'S  EXPECTATIONS,  INTENTIONS,
BELIEFS OR STRATEGIES REGARDING THE FUTURE.  FORWARD-LOOKING  STATEMENTS INCLUDE
THE COMPANY'S STATEMENTS REGARDING LIQUIDITY, PROVISION FOR LOAN LOSSES, CAPITAL
RESOURCES  AND  ANTICIPATED  EXPENSE  LEVELS  IN  "MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS."  IN ADDITION,  IN
THOSE AND OTHER PORTIONS OF THIS DOCUMENT,  THE WORDS  "ANTICIPATE,"  "BELIEVE,"
"ESTIMATE," "EXPECT," "INTEND," AND OTHER SIMILAR EXPRESSIONS, AS THEY RELATE TO
THE   COMPANY  OR  THE   COMPANY'S   MANAGEMENT,   ARE   INTENDED   TO  IDENTIFY
FORWARD-LOOKING  STATEMENTS.  SUCH  STATEMENTS  REFLECT THE CURRENT VIEWS OF THE
COMPANY  WITH  RESPECT  TO FUTURE  EVENTS  AND ARE  SUBJECT  TO  CERTAIN  RISKS,
UNCERTAINTIES AND ASSUMPTIONS. IT IS IMPORTANT TO NOTE THAT THE COMPANY'S ACTUAL
RESULTS COULD DIFFER  MATERIALLY  FROM THOSE  DESCRIBED  HEREIN AS  ANTICIPATED,
BELIEVED,  ESTIMATED OR EXPECTED.  AMONG THE FACTORS THAT COULD CAUSE RESULTS TO
DIFFER  MATERIALLY  ARE: (I) CHANGES IN LEVELS OF MARKET  INTEREST  RATES,  (II)
CHANGES IN THE  CALIFORNIA  ECONOMY OR  CALIFORNIA  REAL  ESTATE  VALUES,  (III)
CHANGES  IN THE LEVEL OF  MORTGAGE  LOAN  PREPAYMENTS,  (IV)  CHANGES IN FEDERAL
BANKING LAWS AND REGULATIONS,  (V) DIFFICULTIES,  DELAYS, OR UNANTICIPATED COSTS
RELATED  TO  ADDRESSING  YEAR 2000  ISSUES,  INCLUDING  THOSE  ARISING  FROM THE
COMPANY'S  CUSTOMERS AND SUPPLIERS,  (VI) ACTIONS BY THE COMPANY'S  COMPETITORS,
AND (VII) THE RISKS  DESCRIBED  IN THE "RISK  FACTORS"  SECTION  INCLUDED IN THE
REGISTRATION  STATEMENT ON FORM S-1 FILED BY GOLDEN STATE HOLDINGS INC. WITH THE
SECURITIES  AND EXCHANGE  COMMISSION ON SEPTEMBER 29, 1998 (FILE NO.  333-64597)
AND DECLARED  EFFECTIVE ON NOVEMBER 12, 1998. THE COMPANY  ASSUMES NO OBLIGATION
TO UPDATE ANY SUCH FORWARD-LOOKING STATEMENT.

OVERVIEW

       The  principal  business of Golden  State,  through  California  Federal,
consists of (i) operating  retail deposit branches that provide retail consumers
and small  businesses  with deposit  products  such as demand,  transaction  and
savings  accounts;  investment  products  such as mutual  funds,  annuities  and
insurance;  and (ii) mortgage  banking  activities,  including  originating  and
purchasing  1-4 unit  residential  loans for sale to  various  investors  in the
secondary market and servicing loans for itself and others.  To a lesser extent,
the  Company   originates  and/or  purchases  certain  commercial  real  estate,
commercial and consumer  loans for  investment.  Revenues are derived  primarily
from  interest  earned on loans,  interest  received  on  government  and agency
securities  and  mortgage-backed  securities,  gains on sales of loans and other
investments  and fees received in  connection  with loan  servicing,  securities
brokerage and other customer service transactions. Expenses primarily consist of
interest on customer  deposit  accounts,  interest on  short-term  and long-term
borrowings,  general and administrative  expenses consisting of compensation and
benefits,  data  processing,  occupancy and equipment,  communications,  deposit
insurance  assessments,  advertising and marketing,  professional fees and other
general and administrative expenses.

       NET INCOME

       Golden State reported net income for the nine months ended  September 30,
1999 of $236.1 million, or $1.67 per diluted share,  compared with net income of
$303.0  million,  or $4.87 per diluted share,  for the  corresponding  period in
1998.  Net income for the nine months ended  September 30, 1999 includes a $16.3
million pre-tax gain from the Servicing Sale, $5.0 million in minority  interest
expense related to the redemption of the Bank Preferred Stock and a $2.3 million
pre-tax  gain from the sale of branches.  Net income on a core basis,  excluding
these items,  totaled  $230.3  million,  or $1.63 per diluted share for the nine
months ended  September 30, 1999. Net income for the nine months ended September
30, 1998  includes  (i) a $250  million  reduction  of the  valuation  allowance
related to the Company's  deferred tax asset, (ii) a $108.9 million pre-tax gain
from the Florida  Branch  Sale,  (iii) $31.9  million in merger and  integration
costs  (including  severance,  conversion and  consolidation  costs) incurred in
connection with the Golden State Acquisition,  (iv) an $80 million extraordinary
loss on early  extinguishment  of debt,  net and (v) $19.5  million in  minority
interest  expense  related to the Bank Preferred  Stock Tender  Offers.  Without
consideration of these items, net income for the nine months ended September 30,
1998 would have been $108.0 million, or $1.73 per diluted share.

                                     Page 21

<PAGE>

       Golden State reported net income for the three months ended September 30,
1999 of $81.6  million,  or $0.58 per diluted  share,  compared with net loss of
$32.2 million,  or $(0.44) per diluted share,  for the  corresponding  period in
1998.  Net income for the three months ended  September 30, 1999 includes a $2.3
million  pre-tax  gain from the sale of  branches  and $1.8  million in minority
interest  expense related to the redemption of the 11 1/2% Bank Preferred Stock.
Net income on a core basis,  excluding  these items,  totaled $82.0 million,  or
$0.58 per diluted share for the three months ended  September 30, 1999.  The net
loss for the three months ended September 30, 1998 includes (i) a $108.9 million
pre-tax  gain from the Florida  Branch  Sale,  (ii) $31.1  million in merger and
integration  costs (including  severance,  conversion and  consolidation  costs)
incurred in connection with the Golden State  Acquisition,  (iii) an $80 million
extraordinary  loss on early  extinguishment of debt, net and (iv) $19.5 million
in minority  interest expense related to the Bank Preferred Stock Tender Offers.
Without  consideration  of these  items,  net income for the three  months ended
September 30, 1998 would have been $22.2 million, or $0.30 per diluted share.

       FINANCIAL CONDITION

       During the nine months  ended  September  30,  1999,  consolidated  total
assets increased $.9 billion, to $55.8 billion from December 31, 1998, and total
liabilities increased from $52.7 billion to $53.9 billion.

       During the nine months ended  September  30, 1999,  stockholders'  equity
decreased $127.6 million to $1.5 billion.  The decrease in stockholders'  equity
is  principally  the net  result  of a $205.6  million  net  unrealized  loss on
securities available for sale, $168.3 million in purchases of treasury stock and
a $12.4 million reduction in the purchase price of the Golden State Acquisition,
partially offset by $236.1 million in net income for the period, a $15.5 million
adjustment  to reduce the  initial  dividend  of tax  benefits  to parent due to
deconsolidation  and $7.9 million from the exercise of stock  options.  See note
10.

       The  unrealized  loss on  securities  available  for sale is  primarily a
result of a decline  in the value of the  Company's  mortgage-backed  securities
available  for sale due to an increase in Treasury  yields and wider  spreads on
private label collateralized mortgage obligations. This unrealized loss reflects
general  declines in the prices of fixed-rate  instruments  during the year as a
consequence  of rising  interest  rates,  which led to a slowing  of  prepayment
expectations and extended the expected lives of the mortgage-related  securities
in the  portfolio.  This  unrealized  loss  represents  a  decline  in the total
mortgage-backed  securities  available  for  sale  portfolio  of less  than  2%.
However,  this adjustment does not take into account market changes in the value
of  borrowings  or  deposits.  At  September  30,  1999,  the  market  valuation
adjustment  of the  offsetting  borrowings  would  have been a  positive  $197.5
million. This does not include any increase in the value of deposits.

       Golden State's non-performing assets, consisting of non-performing loans,
net of  purchase  accounting  adjustments,  foreclosed  real  estate,  net,  and
repossessed  assets,  decreased to $219 million at September  30, 1999  compared
with $310  million  at  December  31,  1998.  Total  non-performing  assets as a
percentage  of the Bank's total assets  decreased to 0.39% at September 30, 1999
from 0.57% at December 31, 1998.

       YEAR 2000

       The Year 2000 remediation process for existing  mission-critical  systems
was  completed  in the  first  quarter  of  1999,  as  well as the  testing  and
certification of these systems and  applications.  In addition,  during February
and  March  of  1999,  the  Company  participated  in  industry-wide  Year  2000
integration testing sponsored by the Mortgage Bankers  Association.  The Company
has also  assessed  risks  related to the  potential  failure of material  third
parties to be ready for the year 2000.

       The  contingency  plan for the critical  supply  vendors was completed in
mid-February  1999 and  contingency  plans were completed for all other material
service  providers  by June 30,  1999.  The Y2K weekend  (January 1 and 2, 2000)
support plan for applications maintained in-house was completed by September 30,
1999.  In addition,  contingency  plans for critical  business  areas to address
liquidity,  customer  communications,  operations issues and potential  failures
surrounding the Year 2000 event were completed by September 30, 1999.

                                    Page 22

<PAGE>

       It is  currently  expected  that costs  related  to making the  Company's
computer  systems,  applications  and facilities  Year 2000 compliant will total
approximately  $17.6 million over the years 1997 to 2000. Of this amount,  $15.9
million has been incurred  since the inception of the Year 2000 project  through
September  30,  1999.  Noninterest  expense for the three and nine months  ended
September  30,  1999  included  approximately  $1.5  million  and $6.1  million,
respectively, in connection with the Company's Year 2000 efforts.

       For  additional  information  regarding  the Year  2000  issue,  refer to
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Year 2000" in the Company's 1998 Form 10-K.

       ACHIEVEMENT OF MERGER COST SAVINGS

       In connection with the Golden State  Acquisition,  management  pledged to
reduce operating expenses of the combined entity by $160.2 million, representing
a 44% reduction from  historical  levels of the acquired  entities'  noninterest
expense,  by December 31, 1999. As of June 30, 1999,  current operating expenses
were  reduced  to a level  such  that this  goal has been  achieved.  Annualized
operating  expenses  for the month ended June 30, 1999 were  approximately  $162
million  lower than  comparable  expenses  (plus a 3.5%  factor  for  inflation)
included  in pro forma  financial  statements  prepared in  connection  with the
Golden State  Acquisition  and included in the Company's  proxy  statement dated
July 15, 1998. During the three months ended September 30, 1999, the Company has
maintained operating expenses at this reduced level.

                                    Page 23

<PAGE>

RESULTS OF OPERATIONS

       Nine Months Ended  September 30, 1999 versus Nine Months Ended  September
30, 1998

       The  following  table  sets forth  information  regarding  the  Company's
consolidated  average balance sheets,  together with the total dollar amounts of
interest income and interest expense and the weighted average interest rates for
the periods  presented.  Average  balances are calculated on a daily basis.  The
information presented represents the historical activity of the Company.
<TABLE>
<CAPTION>
                                                                       Nine Months Ended September 30, 1999
                                                                  ---------------------------------------------
                                                                   Average                              Average
                                                                   Balance           Interest            Rate
                                                                   -------           --------            ----
                                                                                (dollars in millions)
<S>                                                               <C>               <C>                 <C>
ASSETS

Interest-earning assets (1):
   Securities and interest-bearing deposits in banks (2)           $ 1,571            $   70             5.98%
   Mortgage-backed securities available for sale                    13,623               645             6.32
   Mortgage-backed securities held to maturity                       2,471               138             7.44
   Loans held for sale, net                                          1,939                96             6.60
   Loans receivable, net                                            31,427             1,722             7.31
   FHLB stock                                                        1,100                43             5.24
                                                                   -------            ------
         Total interest-earning assets                              52,131             2,714             6.94
                                                                                      ------
Noninterest-earning assets                                           3,820
                                                                   -------
         Total assets                                              $55,951
                                                                   =======
LIABILITIES, MINORITY INTEREST
AND STOCKHOLDERS' EQUITY

Interest-bearing liabilities:
   Deposits                                                        $24,052               667             3.71
   Securities sold under agreements to repurchase (3)                4,826               188             5.14
   Borrowings (3)                                                   23,469               967             5.51
                                                                   -------            ------
         Total interest-bearing liabilities                         52,347             1,822             4.65
                                                                                      ------
Noninterest-bearing liabilities                                      1,493
Minority interest                                                      551
Stockholders' equity                                                 1,560
                                                                   -------
         Total liabilities, minority interest
             and stockholders' equity                              $55,951
                                                                   =======
Net interest income                                                                   $  892
                                                                                      ======
Interest rate spread                                                                                     2.29%
                                                                                                        =====
Net interest margin                                                                                      2.27%
                                                                                                        =====

Return on average assets                                                                                 0.56%
                                                                                                        =====
Return on average equity                                                                                20.19%
                                                                                                        =====
Average equity to average assets                                                                         2.79%
                                                                                                        =====
</TABLE>

                                    Page 24

<PAGE>

<TABLE>
<CAPTION>
                                                                         Nine Months Ended September 30, 1998
                                                                    --------------------------------------------
                                                                    Average                              Average
                                                                    Balance            Interest            Rate
                                                                    -------            --------            ----
                                                                                (dollars in millions)
<S>                                                                 <C>                  <C>             <C>
ASSETS

Interest-earning assets (1):
     Securities and interest-bearing deposits in banks (2)         $ 1,180             $   66             7.48%
     Mortgage-backed securities available for sale                   6,661                294             5.89
     Mortgage-backed securities held to maturity                     1,396                 80             7.64
     Loans held for sale, net                                        1,585                 85             7.16
     Loans receivable, net                                          20,089              1,170             7.77
     FHLB stock                                                        519                 22             5.78
                                                                   -------             ------
         Total interest-earning assets                              31,430              1,717             7.29
                                                                                       ------
Noninterest-earning assets                                           3,331
                                                                   -------
         Total assets                                              $34,761
                                                                   =======
LIABILITIES, MINORITY INTEREST
AND STOCKHOLDERS' EQUITY

Interest-bearing liabilities:
     Deposits                                                      $16,666                546             4.38
     Securities sold under agreements to repurchase                  2,510                106             5.59
     Borrowings (3)                                                 12,129                579             6.39
                                                                   -------             ------
         Total interest-bearing liabilities                         31,305              1,231             5.26
                                                                                       ------
     Noninterest-bearing liabilities                                 1,567
Minority interest                                                      966
Stockholders' equity                                                   923
                                                                   -------
         Total liabilities, minority interest
            and stockholders' equity                               $34,761
                                                                   =======
Net interest income                                                                    $  486
                                                                                       ======
Interest rate spread                                                                                      2.03%
                                                                                                         =====
Net interest margin                                                                                       2.05%
                                                                                                         =====

Return on average assets                                                                                  1.16%
                                                                                                         =====
Return on average equity                                                                                 43.78%
                                                                                                         =====
Average equity to average assets                                                                          2.65%
                                                                                                         =====
</TABLE>
- ----------
(1)    Non-performing  assets are  included  in the  average  balances  for the
       periods indicated.
(2)    The  information   presented   includes   securities  held  to  maturity,
       securities  available  for sale and  interest-bearing  deposits  in other
       banks.
(3)    Interest and average rate include the impact of interest rate swaps.

                                    Page 25

<PAGE>

       The following table presents certain information of the Company regarding
changes in interest  income and interest  expense during the periods  indicated.
The dollar amount of interest income and interest expense  fluctuates  depending
upon changes in the respective interest rates and upon changes in the respective
amounts (volume) of the Company's  interest-earning  assets and interest-bearing
liabilities.  For each category of interest-earning  assets and interest-bearing
liabilities,  information  is  provided  on changes  attributable  to (i) volume
(changes in average outstanding  balances multiplied by the prior period's rate)
and (ii) rate (changes in average interest rate multiplied by the prior period's
volume).  Changes  attributable  to both  volume  and rate have  been  allocated
proportionately.
<TABLE>
<CAPTION>
                                                                  Nine Months Ended September 30, 1999 vs. 1998
                                                                            Increase (Decrease) Due  to
                                                                  ---------------------------------------------
                                                                    Volume           Rate              Net
                                                                    ------           ----              ---
                                                                                 (in millions)
<S>                                                                <C>              <C>               <C>
INTEREST INCOME:

     Securities and interest-bearing deposits in banks             $   10           $   (6)           $   4
     Mortgage-backed securities available for sale                    327               24              351
     Mortgage-backed securities held to maturity                       60               (2)              58
     Loans held for sale, net                                          17               (6)              11
     Loans receivable, net                                            617              (65)             552
     FHLB stock                                                        23               (2)              21
                                                                   ------           ------             ----
               Total                                                1,054              (57)             997
                                                                   ------           ------             ----

INTEREST EXPENSE:

     Deposits                                                         184              (63)             121
     Securities sold under agreements to repurchase                    90               (8)              82
     Borrowings                                                       455              (67)             388
                                                                   ------           ------             ----
               Total                                                  729             (138)             591
                                                                   ------           ------             ----
                  Change in net interest income                    $  325           $   81             $406
                                                                   ======           ======             ====
</TABLE>

       The volume  variances in total interest income and total interest expense
for the nine  months  ended  September  30, 1999  compared to the  corresponding
period in 1998 are largely due to the  additional  volume  related to the Golden
State Acquisition, increased purchases of mortgage-backed securities funded with
FHLB advances and the  assumption of debt  securities  from the GS Escrow Merger
(the "GS Holdings Notes"),  partially offset by $1.4 billion in deposits sold in
the Florida  Branch Sale and borrowings  repurchased as part of the  Refinancing
Transactions.  The  positive  total rate  variance of $81  million is  primarily
attributed to the lower  interest  rates paid on new  borrowings  (including the
Refinancing  Transactions),  the  lower  cost of funds on  deposits,  the  lower
costing   liabilities   assumed  in  the  Golden  State   Acquisition,   premium
amortization  associated  with  prepayments  of  variable-rate   mortgage-backed
securities  in 1998  and  higher  market  rates  on  mortgage-backed  securities
purchased  in 1999 and 1998,  partially  offset by  prepayments  of higher  rate
interest-earning assets, primarily loans, in 1999.

       INTEREST  INCOME.  Total  interest  income was $2.7  billion for the nine
months ended  September  30, 1999,  an increase of $997.0  million from the nine
months ended  September  30, 1998.  Total  interest-earning  assets for the nine
months  ended  September  30, 1999  averaged  $52.1  billion,  compared to $31.4
billion  for the  corresponding  period  in 1998,  primarily  as a result of the
Golden State Acquisition.  The yield on total interest-earning assets during the
nine months ended  September 30, 1999 decreased to 6.94% from 7.29% for the nine
months ended  September 30, 1998,  primarily due to  prepayments  of higher rate
loans which were replaced with lower yielding  originations and the repricing of
variable-rate loans, partially offset by purchases of mortgage-backed securities
and additions from the Golden State  Acquisition of  mortgage-backed  securities
with higher market yields.

       Golden State earned $1.7 billion of interest  income on loans  receivable
for the nine months ended September 30, 1999, an increase of $552.0 million from
the  nine  months  ended  September  30,  1998.  The  average  balance  of loans
receivable  was $31.4  billion for the nine months  ended  September  30,  1999,
compared to $20.1 billion for the same period in 1998. The weighted average rate
on loans  receivable  decreased to 7.31% for the nine months ended September 30,
1999 from 7.77% for the nine months ended  September 30, 1998,  primarily due to
comparatively

                                    Page 26

<PAGE>

lower market rates in 1999. The increase in the average volume is primarily  due
to the  addition  of  $14.6  billion  in  loans  acquired  in the  Golden  State
Acquisition.

       Golden State earned  $96.0  million of interest  income on loans held for
sale for the nine months ended  September 30, 1999, an increase of $10.9 million
from the nine months ended September 30, 1998. The average balance of loans held
for sale was $1.9  billion for the nine months  ended  September  30,  1999,  an
increase of $354 million from the  comparable  period in 1998,  primarily due to
increased  originations  and longer  holding  periods for jumbo loans during the
nine months ended  September 30, 1999.  The weighted  average rate on loans held
for sale  decreased to 6.60% for the nine months ended  September  30, 1999 from
7.16% for the nine months ended  September 30, 1998,  primarily due to declining
market rates.

       Interest  income on  mortgage-backed  securities  available  for sale was
$645.5  million for the nine months ended  September  30,  1999,  an increase of
$351.4  million  from the nine months  ended  September  30,  1998.  The average
portfolio balances increased $7.0 billion, to $13.6 billion, for the nine months
ended  September  30, 1999  compared to the same  period in 1998.  The  weighted
average  yield on these  assets  increased  from 5.89% for the nine months ended
September 30, 1998 to 6.32% for the nine months ended  September  30, 1999.  The
increase  in the volume  and the  weighted  average  yield is  primarily  due to
premium amortization associated with prepayments of variable-rate  securities in
1998, purchases of mortgage-backed securities and additions of $2.4 billion from
the Golden State Acquisition with higher market yields.

       Interest income on mortgage-backed securities held to maturity was $137.8
million for the nine  months  ended  September  30,  1999,  an increase of $57.8
million from the nine months ended  September  30, 1998.  The average  portfolio
balance  increased  $1.1  billion,  to $2.5  billion,  for the nine months ended
September 30, 1999 compared to the same period in 1998,  primarily attributed to
the addition of $1.9 billion of the Bank's  multi-family  loans securitized with
FNMA  with a  weighted  average  rate of 7.39%  during  September  of 1998.  The
weighted  average  rates for the nine months ended  September  30, 1999 and 1998
were 7.44% and 7.64%, respectively.

       Interest  income on  securities  and  interest-bearing  deposits in other
banks was $70.4  million  for the nine  months  ended  September  30,  1999,  an
increase of $4.2  million  from the nine months ended  September  30, 1998.  The
average  portfolio balance increased from $1.2 billion for the nine months ended
September 30, 1998 to $1.6 billion for the nine months ended September 30, 1999.
The decrease in the  weighted  average rate from 7.48% for the nine months ended
September  30, 1998 to 5.98% for the nine  months  ended  September  30, 1999 is
primarily due to a decline in market interest rates, as well as $19.8 million in
interest  income  received in September 1998 on a $193.0 million  federal income
tax refund related to Old California Federal.

       Dividends  on FHLB stock were $43.1  million  for the nine  months  ended
September  30,  1999,  an increase of $20.7  million  from the nine months ended
September 30, 1998,  due to an increase in the amount of such stock owned by the
Company as a result of an increase in borrowings  under FHLB advances as well as
the Golden State  Acquisition.  The average balance  outstanding during the nine
months  ended  September  30, 1999 and 1998 was $1.1  billion  and $.5  billion,
respectively. The weighted average rate on FHLB stock decreased to 5.24% for the
nine  months  ended  September  30,  1999 from 5.78% for the nine  months  ended
September 30, 1998, reflecting lower dividends declared by the FHLB.

       INTEREST  EXPENSE.  Total interest  expense was $1.8 billion for the nine
months ended  September  30, 1999,  an increase of $591.1  million from the nine
months  ended  September  30,  1998.  The  increase is  primarily  the result of
additional   borrowings  under  FHLB  advances,   the  additional  deposits  and
borrowings  assumed in the Golden  State  Acquisition,  deposits  assumed in the
Nevada  Purchase and the net impact of the Refinancing  Transactions,  including
the assumption of the GS Holdings Notes.

       Interest expense on customer deposits,  including brokered deposits,  was
$667.4  million for the nine months ended  September  30,  1999,  an increase of
$121.7  million  from the nine months  ended  September  30,  1998.  The average
balance of customer  deposits  outstanding  increased from $16.7 billion for the
nine months ended  September 30, 1998 to $24.1 billion for the nine months ended
September 30, 1999. The increase in the average balance is primarily a result of
$11.3  billion in deposits  assumed in the Golden State  Acquisition,  partially
offset by $1.4  billion in deposits  sold in the Florida  Branch  Sale,  both of
which occurred in the third quarter of 1998. In

                                    Page 27

<PAGE>

addition,  $543  million in deposits at an average cost of 3.71% were assumed in
the Nevada  Purchase,  which was consummated in April 1999. The overall weighted
average cost of deposits  declined to 3.71% for the nine months ended  September
30, 1999 from 4.38% for the nine months ended September 30, 1998,  primarily due
to lower market interest rates and a change in the Bank's certificate of deposit
pricing  strategy,  as  well  as the  higher  average  balances  of  lower  rate
transaction  accounts  in 1999  compared  to 1998 and the lower cost of funds on
deposits assumed in the Golden State Acquisition and the Nevada Purchase.

       Interest  expense on  securities  sold  under  agreements  to  repurchase
totaled $188.1 million for the nine months ended September 30, 1999, an increase
of $81.7  million from the nine months  ended  September  30, 1998.  The average
balance of such borrowings for the nine months ended September 30, 1999 and 1998
was $4.8  billion and $2.5  billion,  respectively;  such  increase is primarily
attributed to the Golden State  Acquisition.  The weighted average interest rate
on these instruments  decreased to 5.14% for the nine months ended September 30,
1999 from 5.59% for the nine months ended September 30, 1998, primarily due to a
decrease in market rates on new borrowings in 1999 compared to 1998.

       Interest expense on borrowings totaled $967.1 million for the nine months
ended  September  30, 1999,  an increase of $387.8  million from the nine months
ended  September 30, 1998. The average  balance  outstanding for the nine months
ended  September  30,  1999  and 1998  was  $23.5  billion  and  $12.1  billion,
respectively.  The weighted average interest rate on these instruments decreased
to 5.51% for the nine months  ended  September  30, 1999 from 6.39% for the nine
months ended September 30, 1998,  primarily due to lower prevailing market rates
in 1999 and the net impact of the  Refinancing  Transactions.  The higher volume
includes the net impact of the Refinancing Transactions and the addition of $5.4
billion in FHLB advances assumed in the Golden State Acquisition, as well as the
increase  in FHLB  advances  used  to  fund  the  purchases  of  mortgage-backed
securities and to fund the sale of deposits in the Florida Branch Sale.

       NET INTEREST INCOME.  Net interest income was $892.2 million for the nine
months ended  September  30, 1999,  an increase of $405.8  million from the nine
months  ended  September  30,  1998,   primarily  due  to  an  increase  in  net
interest-earning  assets  resulting  from the Golden  State  Acquisition  and an
increase in the net interest margin. The interest rate spread increased to 2.29%
for the nine  months  ended  September  30,  1999 from 2.03% for the nine months
ended September 30, 1998,  primarily as a result of maturities and repayments of
higher rate  interest-bearing  liabilities being replaced with  interest-bearing
liabilities  having  comparatively  lower  rates.  The effect of lower  rates on
liabilities  was partially  offset by lower yielding assets  replenishing  asset
run-off in a declining rate environment.

       NONINTEREST  INCOME.  Total noninterest income,  consisting  primarily of
loan servicing  fees,  customer  banking fees and gains on sales of assets,  was
$315.0  million for the nine months ended  September 30, 1999,  representing  an
increase  of $60.8  million  from the nine  months  ended  September  30,  1998,
excluding non-recurring gains on the sale of branches in each of the periods.

       Loan servicing fees, net of amortization  of mortgage  servicing  rights,
were $108.4  million for the nine months ended  September 30, 1999,  compared to
$106.1 million for the nine months ended  September 30, 1998. The  single-family
residential  loan servicing  portfolio,  excluding  loans serviced for the Bank,
increased from $69.3 billion at September 30, 1998 to $72.3 billion at September
30, 1999.  Incremental loan servicing fees were partially offset by amortization
related to higher average MSR (as defined herein) basis in the nine months ended
September 30, 1999.  Servicing  rights  purchased in bulk  transactions in prior
years with lower average MSR basis are being  replaced  with current  production
which more closely  approximates  market rates which,  when combined with recent
higher  prepayment  speeds,  results  in a decline in the  average  yield on the
portfolio.

       Customer  banking  fees were $138.8  million  for the nine  months  ended
September 30, 1999 compared to $79.5 million for the nine months ended September
30, 1998.  The increase is primarily  attributed  to the impact of revenues from
the retail  banking  operations  acquired in the Golden  State  Acquisition  and
deposits assumed in the Nevada  Purchase,  partially offset by the impact of the
Florida Branch Sale. In addition,  management has placed  increased  emphasis on
transaction  account  growth  since  the  Golden  State  Acquisition,  which has
generated additional fee income.

                                    Page 28

<PAGE>

       Gain on sale of loans  totaled  $25.4  million for the nine months  ended
September  30,  1999,  a decrease of $24.6  million  from the nine months  ended
September 30, 1998. The decrease includes  adjustments of $11.4 million recorded
during  the second and third  quarters  of 1999 to reflect  the lower of cost or
market valuation on residential loans held for sale during the nine months ended
September 30, 1999. In addition, gains attributed to early payoffs of commercial
loans with  unamortized  discounts  were $3.7 million higher in 1998 compared to
1999. During the nine months ended September 30, 1999,  California  Federal sold
$8.7 billion in single-family  mortgage loans originated for sale with servicing
rights retained as part of its ongoing mortgage banking  operations  compared to
$6.3 billion of such sales for the corresponding period in 1998.

       Net gain on sale of assets  totaled  $18.3  million  for the nine  months
ended  September  30,  1999,  an increase of $18.1  million from the nine months
ended September 30, 1998, primarily attributed to the Servicing Sale.

       Net gain on sale of branches  was $2.3  million for the nine months ended
September 30, 1999 compared to $108.8  million for the same period in 1998.  The
gain in 1999 relates to the sale of the Eureka and Ukiah branches (with deposits
of $70.1 million) to Humboldt Bank. The gain in 1998 is primarily  attributed to
the Florida Branch Sale in the third quarter.

       Other  noninterest  income was $21.8  million for the nine  months  ended
September 30, 1999 compared to $16.0 million for the nine months ended September
30, 1998. The increase in 1999 is primarily attributed to the receipt of a sales
and use tax refund and an increase in disbursement float income.

       NONINTEREST EXPENSE. Total noninterest expense was $704.3 million for the
nine months ended September 30, 1999, an increase of $201.0 million  compared to
the nine months ended  September 30, 1998. The variance  between the two periods
is primarily attributed to the Golden State Acquisition. Noninterest expense for
the nine months ended September 30, 1999 included increases of $100.0 million in
compensation,  $45.1  million  in  occupancy  and  equipment,  $16.4  million in
goodwill amortization  attributed to the Golden State Acquisition and the Nevada
Purchase,  and an additional  $35.7 million in other  noninterest  expense,  all
primarily  as a result of the Golden State  Acquisition.  These  increases  were
partially  offset by a $24.2 million  decrease in merger and  integration  costs
incurred in  connection  with the Golden State  Acquisition,  as the majority of
these costs were incurred in 1998.

       Compensation  and employee  benefits  expense was $300.5  million for the
nine months ended  September  30, 1999,  an increase of $100.0  million from the
nine months ended  September 30, 1998.  The increase is primarily  attributed to
the Golden State Acquisition.

       Occupancy and equipment  expense was $110.2 million and $65.1 million for
the nine months ended September 30, 1999 and 1998,  respectively.  This increase
reflects the effects of the Golden State  Acquisition as well as $8.6 million of
adjustments  in 1999 to previously  established  accruals for vacant  facilities
that are not expected to be recurring.

       Loan expense was $29.2  million for the nine months ended  September  30,
1999, a decrease of $4.6 million from the nine months ended  September 30, 1998.
The  decrease  is  primarily  attributed  to an  increase  in  FAS  91  deferred
origination costs due to higher loan production  activity during the nine months
ended September 30, 1999 compared to the same period in 1998.

       Professional  fees were  $39.9  million  and $30.8  million  for the nine
months  ended  September  30,  1999 and 1998,  respectively.  The  increase  was
primarily a result of the Golden State Acquisition.

       Marketing expense was $24.2 million and $12.0 million for the nine months
ended  September 30, 1999 and 1998,  respectively.  The increase was primarily a
result of the Golden State Acquisition.

       Data  processing  fees  were  $17.8  million  for the nine  months  ended
September  30,  1999,  an increase of $7.5  million  from the nine months  ended
September 30, 1998. The increase is primarily attributed to expenses incurred in
connection with the Year 2000 project.

                                    Page 29

<PAGE>

       Merger and integration  costs were $7.7 million and $31.9 million for the
nine  months  ended  September  30,  1999 and 1998,  respectively,  representing
transition expenses, which include severance, conversion and consolidation costs
incurred in connection with the Golden State  Acquisition.  The majority of such
costs  were  incurred  in 1998 and  management  does  not  expect  to incur  any
significant additional merger and integration costs from this transaction.

       Amortization  of intangible  assets was $52.8 million for the nine months
ended  September  30,  1999,  an increase of $16.4  million from the nine months
ended  September  30, 1998,  primarily  attributed  to the goodwill  recorded in
connection with the Golden State Acquisition and the Nevada Purchase.

       Other  noninterest  expense was $116.2  million in 1999 compared to $80.5
million in 1998, primarily attributed to increased operations as a result of the
Golden  State  Acquisition.  In  addition,  results  for the nine  months  ended
September  30, 1999 include $6.2 million in operating  expenses  related to back
office support; such charges are not expected to be recurring.

       PROVISION FOR INCOME TAX. During the nine months ended September 30, 1999
and 1998,  Golden  State  recorded  income tax expense of $105.8  million and an
income tax benefit of $151.8  million,  respectively.  Golden State's  effective
Federal tax rate was 14% and (59)%  during the nine months ended  September  30,
1999 and 1998, respectively, while its statutory Federal tax rate was 35% during
both periods.  For the period ended  September 30, 1999, the difference  between
the  effective  and  statutory  rates was  primarily  the result of  adjustments
related to pre-merger tax benefits, in the form of net operating loss carryovers
and other items,  which are retained by the previous  owners of FN Holdings.  To
the extent these tax benefits are recognized, there is a reduction in income tax
expense, which is offset by an increase in minority interest:  provision in lieu
of income tax expense.  Accordingly,  during the nine months ended September 30,
1999,  a tax  benefit of $122.7  million  was  recognized,  and a  corresponding
increase to minority interest was recorded. These adjustments resulted from 1998
tax filings late in the third  quarter of 1999.  For the nine month period ended
September 30, 1998, the difference between the effective and statutory rates was
primarily  the result of a $250  million  reduction  in the  deferred  tax asset
valuation  allowance.  Golden  State's  effective  state tax rate was 8% and 11%
during the nine months ended September 30, 1999 and 1998, respectively.

       MINORITY INTEREST.  Minority interest for the nine months ended September
30,  1999  includes  a  $122.7  million  provision  in  lieu  of  income  taxes,
representing  pre-merger  tax  benefits  retained by the  previous  owners of FN
Holdings (see note 8), and $5.0 million in net premiums paid in connection  with
the  redemption of the Bank  Preferred  Stock.  Dividends on the Bank  Preferred
Stock that had not been  acquired by GS Holdings  and the REIT  Preferred  Stock
totaling $1.8 million and $34.2 million, respectively, were also recorded during
the nine months ended September 30, 1999. Minority interest relative to the REIT
Preferred Stock is reflected net of related income tax benefit of $14.4 million,
which  will  inure to the  Company  as a  result  of the  deductibility  of such
dividends for income tax purposes.  The reduction in minority  interest relative
to the Bank  Preferred  Stock  reflects the impact of the $380.7 million in Bank
Preferred  Stock  purchased by GS Holdings in  connection  with the  Refinancing
Transactions  in the third and  fourth  quarters  of 1998,  as well as the $60.7
million redeemed on April 1, 1999 and the $31.8 million redeemed on September 1,
1999.  Minority  interest  for the nine  months  ended  September  30, 1999 also
includes a $1.7 million benefit reversal representing that portion of Auto One's
loss  attributable  to the 20% interest in the common stock of Auto One that was
issued as part of the GSAC Acquisition.

       Minority  interest for the nine months ended  September 30, 1998 includes
$19.5  million in net  premiums and expenses  paid in  connection  with the Bank
Preferred Stock Tender Offers.  During the nine months ended September 30, 1998,
minority  interest  includes  dividends  on the  Bank  Preferred  Stock,  the FN
Holdings  Preferred  Stock and the REIT Preferred  Stock of $37.7  million,  $.6
million and $34.2 million, respectively.  Minority interest relative to the REIT
Preferred  Stock is reflected net of related income tax benefit of $7.7 million,
which  will  inure to the  Company  as a  result  of the  deductibility  of such
dividends  for income  tax  purposes.  Minority  interest  also  includes a $1.7
million benefit representing that portion of Auto One's loss attributable to the
20% interest in the common stock of Auto One that was issued as part of the GSAC
Acquisition.

                                    Page 30

<PAGE>

       THREE MONTHS ENDED SEPTEMBER 30, 1999 VERSUS THREE MONTHS ENDED SEPTEMBER
30, 1998

       The  following  table  sets forth  information  regarding  the  Company's
consolidated  average balance sheets,  together with the total dollar amounts of
interest income and interest expense and the weighted average interest rates for
the periods  presented.  Average  balances are calculated on a daily basis.  The
information presented represents the historical activity of the Company.
<TABLE>
<CAPTION>
                                                                     Three Months Ended September 30, 1999
                                                                   -----------------------------------------
                                                                   Average                           Average
                                                                   Balance          Interest           Rate
                                                                   -------          --------         -------
                                                                             (dollars in millions)
<S>                                                                 <C>                <C>            <C>
ASSETS

Interest-earning assets (1):
     Securities and interest-bearing deposits in banks (2)         $ 1,623            $ 24             5.84%
     Mortgage-backed securities available for sale                  13,918             222             6.38
     Mortgage-backed securities held to maturity                     2,303              42             7.28
     Loans held for sale, net                                        1,635              28             6.91
     Loans receivable, net                                          32,390             587             7.25
     FHLB Stock                                                      1,137              15             5.22
                                                                   -------            ----
         Total interest-earning assets                              53,006             918             6.92
                                                                                      ----
Noninterest-earning assets                                           3,310
                                                                   -------
         Total assets                                              $56,316
                                                                   =======
LIABILITIES, MINORITY INTEREST
AND STOCKHOLDERS' EQUITY

Interest-bearing liabilities:
     Deposits                                                      $24,011             223             3.69
     Securities sold under agreements to repurchase (3)              5,840              80             5.39
     Borrowings (3)                                                 23,292             328             5.57
                                                                   -------            ----
         Total interest-bearing liabilities                         53,143             631             4.71
                                                                                      ----
Noninterest-bearing liabilities                                      1,205
Minority interest                                                      518
Stockholders' equity                                                 1,450
                                                                   -------
         Total liabilities, minority interest
             and stockholders' equity                              $56,316
                                                                   =======
Net interest income                                                                   $287
                                                                                      ====
Interest rate spread                                                                                   2.21%
                                                                                                      =====
Net interest margin                                                                                    2.20%
                                                                                                      =====

Return on average assets                                                                               0.58%
                                                                                                      =====
Return on average equity                                                                              22.51%
                                                                                                      =====
Average equity to average assets                                                                       2.58%
                                                                                                      =====
</TABLE>

                                    Page 31


<PAGE>


<TABLE>
<CAPTION>
                                                                             Three Months Ended September 30, 1998
                                                                            -----------------------------------------
                                                                            Average                           Average
                                                                            Balance            Interest        Rate
                                                                            -------            --------       -------
                                                                                        (dollars in millions)
<S>                                                                          <C>               <C>            <C>
ASSETS

Interest-earning assets (1):
     Securities and interest-bearing deposits in banks (2)                   $ 1,375            $ 35          10.11%
     Mortgage-backed securities available for sale                             8,554             116           5.41
     Mortgage-backed securities held to maturity                               1,713              32           7.60
     Loans held for sale, net                                                  1,455              27           7.38
     Loans receivable, net                                                    21,361             408           7.67
     FHLB Stock                                                                  569               8           5.50
                                                                             -------            ----
         Total interest-earning assets                                        35,027             626           7.15
                                                                                                ----
Noninterest-earning assets                                                     5,282
                                                                             -------
         Total assets                                                        $40,309
                                                                             =======
LIABILITIES, MINORITY INTEREST
AND STOCKHOLDERS' EQUITY

Interest-bearing liabilities:
     Deposits                                                                $17,989             190           4.20
     Securities sold under agreements to repurchase                            3,459              49           5.58
     Borrowings                                                               13,377             211           6.23
                                                                             -------            ----
         Total interest-bearing liabilities                                   34,825             450           5.13
                                                                                                ----
Noninterest-bearing liabilities                                                3,623
Minority interest                                                                949
Stockholders' equity                                                             912
                                                                             -------
         Total liabilities, minority interest
            and stockholders' equity                                         $40,309
                                                                             =======
Net interest income                                                                             $176
                                                                                                ====
Interest rate spread                                                                                            2.02%
                                                                                                              ======
Net interest margin                                                                                             2.05%
                                                                                                              ======

Return on average assets                                                                                       (0.32)%
                                                                                                              ======
Return on average equity                                                                                      (14.13)%
                                                                                                              ======
Average equity to average assets                                                                                2.26%
                                                                                                              ======
</TABLE>
- ----------
(1)    Non-performing  assets are  included  in the  average  balances  for the
       periods indicated.
(2)    The  information   presented   includes   securities  held  to  maturity,
       securities  available  for sale and  interest-bearing  deposits  in other
       banks.
(3)    Interest and average rate include the impact of interest rate swaps.

                                     Page 32

<PAGE>

       The following table presents certain information of the Company regarding
changes in interest  income and interest  expense during the periods  indicated.
The dollar amount of interest income and interest expense  fluctuates  depending
upon changes in the respective interest rates and upon changes in the respective
amounts (volume) of the Company's  interest-earning  assets and interest-bearing
liabilities.  For each category of interest-earning  assets and interest-bearing
liabilities,  information  is  provided  on changes  attributable  to (i) volume
(changes in average outstanding  balances multiplied by the prior period's rate)
and (ii) rate (changes in average interest rate multiplied by the prior period's
volume).  Changes  attributable  to both  volume  and rate have  been  allocated
proportionately.
<TABLE>
<CAPTION>
                                                                 Three Months Ended September 30, 1999 vs. 1998
                                                                           Increase (Decrease) Due to
                                                                 ----------------------------------------------
                                                                    Volume               Rate            Net
                                                                    ------               ----            ---
                                                                                   (in  millions)
<S>                                                                <C>                 <C>           <C>
INTEREST INCOME:

     Securities and interest-bearing deposits in banks             $     7             $   (18)      $   (11)
     Mortgage-backed securities available for sale                      82                  24           106
     Mortgage-backed securities held to maturity                        11                  (1)           10
     Loans held for sale, net                                            3                  (2)            1
     Loans receivable, net                                             199                 (20)          179
     FHLB stock                                                          7                  --             7
                                                                    ------             -------        ------
               Total                                                   309                 (17)          292
                                                                    ------             -------        ------

INTEREST EXPENSE:

     Deposits                                                           51                 (18)           33
     Securities sold under agreements to repurchase                     33                  (2)           31
     Borrowings                                                        136                 (19)          117
                                                                    ------             -------        ------
               Total                                                   220                 (39)          181
                                                                    ------             -------        ------
                  Change in net interest income                     $   89             $    22        $  111
                                                                    ======             =======        ======
</TABLE>

       The volume  variances in total interest income and total interest expense
for the three  months ended  September  30, 1999  compared to the  corresponding
period in 1998 are largely due to the  additional  volume  related to the Golden
State Acquisition, increased purchases of mortgage-backed securities funded with
FHLB advances, the deposits assumed in the Nevada Purchase and the assumption of
the GS Holdings Notes,  partially offset by $1.4 billion in deposits sold in the
Florida  Branch  Sale  and  borrowings  repurchased  as part of the  Refinancing
Transactions.  The  positive  total rate  variance of $22  million is  primarily
attributed  to  lower  interest  rates  paid on new  borrowings  (including  the
Refinancing  Transactions),  the  lower  cost of funds on  deposits,  the  lower
costing liabilities assumed in the Golden State Acquisition, higher market rates
on  mortgage-backed   securities   purchased  in  1999  and  1998,  and  premium
amortization  associated  with  prepayments  of  variable-rate   mortgage-backed
securities   in  1998,   partially   offset  by   prepayments   of  higher  rate
interest-earning assets, primarily loans, in 1999.

       INTEREST  INCOME.  Total interest income was $917.8 million for the three
months ended  September 30, 1999,  an increase of $291.6  million from the three
months ended  September 30, 1998.  Total  interest-earning  assets for the three
months  ended  September  30, 1999  averaged  $53.0  billion,  compared to $35.0
billion  for the  corresponding  period  in 1998,  primarily  as a result of the
Golden State Acquisition.  The yield on total interest-earning assets during the
three  months  ended  September  30, 1999  decreased to 6.92% from 7.15% for the
three months ended  September 30, 1998,  primarily due to  prepayments of higher
rate  loans  which  were  replaced  with  lower  yielding  originations  and the
repricing   of   variable-rate   loans,   partially   offset  by   purchases  of
mortgage-backed  securities and additions  from the Golden State  Acquisition of
mortgage-backed securities with higher market yields.

       Golden State earned $587.1 million of interest income on loans receivable
for the three months ended  September  30, 1999,  an increase of $178.6  million
from the three months ended  September  30, 1998.  The average  balance of loans
receivable  was $32.4  billion for the three  months ended  September  30, 1999,
compared to $21.4 billion for the same period in 1998. The weighted average rate
on loans receivable decreased to 7.25% for the three

                                    Page 33

<PAGE>

months ended  September 30, 1999 from 7.67% for the three months ended September
30,  1998,  primarily  due to  comparatively  lower  market  rates in 1999.  The
increase in the average volume is primarily due to the addition of $14.6 billion
in loans acquired in the Golden State Acquisition.

       Golden State earned  $28.3  million of interest  income on loans held for
sale for the three months ended  September 30, 1999, an increase of $1.4 million
from the three months ended  September  30, 1998.  The average  balance of loans
held for sale was $1.6 billion for the three months ended September 30, 1999, an
increase of $180 million from the  comparable  period in 1998,  primarily due to
increased  originations  and longer  holding  periods for jumbo loans during the
three months ended  September 30, 1999. The weighted  average rate on loans held
for sale  decreased to 6.91% for the three months ended  September 30, 1999 from
7.38% for the three months ended September 30, 1998.

       Interest  income on  mortgage-backed  securities  available  for sale was
$221.9  million for the three months ended  September  30, 1999,  an increase of
$106.3  million  from the three  months ended  September  30, 1998.  The average
portfolio  balances  increased  $5.4 billion,  to $13.9  billion,  for the three
months  ended  September  30,  1999  compared  to the same  period in 1998.  The
weighted average yield on these assets increased from 5.41% for the three months
ended September 30, 1998 to 6.38% for the three months ended September 30, 1999.
The increase in the volume and the weighted  average  yield is primarily  due to
purchases of  mortgage-backed  securities and additions of $2.4 billion from the
Golden State  Acquisition  with higher market yields,  and premium  amortization
associated with prepayments of variable-rate securities in 1998.

       Interest income on mortgage-backed  securities held to maturity was $41.9
million for the three  months  ended  September  30,  1999,  an increase of $9.3
million from the three months ended  September 30, 1998.  The average  portfolio
balance  increased  $590 million,  to $2.3  billion,  for the three months ended
September 30, 1999 compared to the same period in 1998,  primarily attributed to
the addition of $1.9 billion of the Bank's  multi-family  loans securitized with
FNMA with a weighted  average rate of 7.39% during  September 1998. The weighted
average rates for the three months ended  September 30, 1999 and 1998 were 7.28%
and 7.60%, respectively.

       Interest  income on  securities  and  interest-bearing  deposits in other
banks was $23.7  million  for the three  months  ended  September  30,  1999,  a
decrease of $11.1 million from the three months ended  September  30, 1998.  The
average portfolio balance increased from $1.4 billion for the three months ended
September  30, 1998 to $1.6  billion for the three months  ended  September  30,
1999. The decrease in the weighted average rate from 10.11% for the three months
ended  September 30, 1998 to 5.84% for the three months ended September 30, 1999
is primarily due to $19.8 million in interest  income received in September 1998
on a $193.0 million federal income tax refund related to Old California Federal.

       Dividends  on FHLB stock were $15.0  million for the three  months  ended
September  30,  1999,  an increase of $7.1  million  from the three months ended
September 30, 1998,  due to an increase in the amount of such stock owned by the
Company as a result of an increase in borrowings  under FHLB advances as well as
the Golden State Acquisition.  The average balance  outstanding during the three
months  ended  September  30, 1999 and 1998 was $1.1  billion  and $.6  billion,
respectively. The weighted average rate on FHLB stock decreased to 5.22% for the
three  months  ended  September  30, 1999 from 5.50% for the three  months ended
September 30, 1998, reflecting lower dividends declared by the FHLB.

       INTEREST EXPENSE. Total interest expense was $630.7 million for the three
months ended  September 30, 1999,  an increase of $180.7  million from the three
months  ended  September  30,  1998.  The  increase is  primarily  the result of
additional   borrowings  under  FHLB  advances,   the  additional  deposits  and
borrowings  assumed in the Golden  State  Acquisition,  deposits  assumed in the
Nevada  Purchase and the net impact of the Refinancing  Transactions,  including
the assumption of the GS Holdings Notes.

       Interest expense on customer deposits,  including brokered deposits,  was
$223.3  million for the three months ended  September  30, 1999,  an increase of
$32.8  million  from the three  months ended  September  30,  1998.  The average
balance of customer  deposits  outstanding  increased from $18.0 billion for the
three  months  ended  September  30, 1998 to $24.0  billion for the three months
ended September 30, 1999. The increase in the average

                                    Page 34

<PAGE>

balance is primarily a result of $11.3 billion in deposits assumed in the Golden
State  Acquisition,  partially  offset by $1.4  billion in deposits  sold in the
Florida  Branch Sale,  both of which  occurred in the third  quarter of 1998. In
addition,  $543  million in deposits at an average cost of 3.71% were assumed in
the Nevada  Purchase,  which was consummated in April 1999. The overall weighted
average cost of deposits  declined to 3.69% for the three months ended September
30, 1999 from 4.20% for the three months ended September 30, 1998, primarily due
to lower market interest rates and a change in the Bank's certificate of deposit
pricing  strategy,  as  well  as the  higher  average  balances  of  lower  rate
transaction  accounts  in 1999  compared  to 1998 and the lower cost of funds on
deposits assumed in the Golden State Acquisition.

       Interest  expense on  securities  sold  under  agreements  to  repurchase
totaled $80.5 million for the three months ended September 30, 1999, an increase
of $31.1  million from the three months ended  September  30, 1998.  The average
balance of such  borrowings  for the three months ended  September  30, 1999 and
1998 was $5.8 billion and $3.5 billion, respectively; such increase is primarily
attributed to the Golden State  Acquisition.  The weighted average interest rate
on these instruments decreased to 5.39% for the three months ended September 30,
1999 from 5.58% for the three months ended September 30, 1998,  primarily due to
a decrease in market rates on new borrowings in 1999 compared to 1998.

       Interest  expense on  borrowings  totaled  $326.9  million  for the three
months ended  September 30, 1999,  an increase of $116.8  million from the three
months ended September 30, 1998. The average  balance  outstanding for the three
months ended  September 30, 1999 and 1998 was $23.3  billion and $13.4  billion,
respectively.  The weighted average interest rate on these instruments decreased
to 5.57% for the three months ended  September 30, 1999 from 6.23% for the three
months ended September 30, 1998,  primarily due to lower prevailing market rates
in 1999 and the net impact of the  Refinancing  Transactions.  The higher volume
includes the net impact of the Refinancing Transactions and the addition of $5.4
billion in FHLB advances assumed in the Golden State Acquisition, as well as the
increase  in FHLB  advances  used  to  fund  the  purchases  of  mortgage-backed
securities and to fund the sale of deposits in the Florida Branch Sale.

       NET INTEREST INCOME. Net interest income was $287.1 million for the three
months ended  September 30, 1999,  an increase of $110.9  million from the three
months ended September 30, 1998. The interest rate spread increased to 2.21% for
the three months ended  September 30, 1999 from 2.02% for the three months ended
September 30, 1998, primarily as a result of maturities and repayments of higher
rate   interest-bearing   liabilities   being  replaced  with   interest-bearing
liabilities  having  comparatively  lower  rates.  The effect of lower  rates on
liabilities  was partially  offset by lower yielding assets  replenishing  asset
run-off in a declining rate environment.

       NONINTEREST  INCOME.  Total noninterest income,  consisting  primarily of
loan servicing  fees,  customer  banking fees and gains on sales of assets,  was
$102.5 million for the three months ended  September 30, 1999,  representing  an
increase of $18.6  million  from the three  months  ended  September  30,  1998,
excluding non-recurring gains on the sale of branches in each of the periods.

       Loan servicing fees, net of amortization  of mortgage  servicing  rights,
were $38.1 million for the three months ended  September  30, 1999,  compared to
$34.7 million for the three months ended  September 30, 1998. The  single-family
residential  loan servicing  portfolio,  excluding  loans serviced for the Bank,
increased from $69.3 billion at September 30, 1998 to $72.3 billion at September
30, 1999.  Incremental loan servicing fees were partially offset by amortization
related to higher  average MSR basis in the three  months  ended  September  30,
1999.  Servicing rights purchased in bulk transactions in prior years with lower
average MSR basis are being replaced with current production, which more closely
approximates  market rates which,  when combined  with recent higher  prepayment
speeds, results in a decline in the average yield on the portfolio.

       Customer  banking  fees were $47.5  million  for the three  months  ended
September  30,  1999  compared  to $28.3  million  for the  three  months  ended
September  30,  1998.  The  increase is  primarily  attributed  to the impact of
revenues  from the  retail  banking  operations  acquired  in the  Golden  State
Acquisition and deposits assumed in the Nevada Purchase, partially offset by the
impact of the Florida Branch Sale. In addition,  management has placed increased
emphasis on transaction account growth since the Golden State Acquisition, which
has generated additional fee income.

                                    Page 35

<PAGE>

       Gain on sale of loans  totaled  $4.9  million for the three  months ended
September  30,  1999,  a decrease of $8.9  million  from the three  months ended
September 30, 1998. The decrease includes an adjustment of $2.6 million recorded
during  the  third  quarter  of 1999 to  reflect  the  lower  of cost or  market
valuation on residential  loans held for sale during the quarter ended September
30, 1999. In addition,  gains  attributed  to early payoffs of commercial  loans
with  unamortized  discounts  were $3.1 million higher in 1999 compared to 1998.
During the three months ended September 30, 1999,  California  Federal sold $2.9
billion in  single-family  mortgage  loans  originated  for sale with  servicing
rights retained as part of its ongoing mortgage banking  operations  compared to
$1.8 billion of such sales for the corresponding period in 1998.

       Net gain on sale of assets  totaled  $3.2  million  for the three  months
ended  September  30,  1999,  an increase of $2.8  million from the three months
ended September 30, 1998.

       Net gain on sale of branches was $2.3 million for the three months ended
September 30, 1999 compared to $108.9  million for the same period in 1998.  The
gain in 1999 relates to the sale of the Eureka and Ukiah branches (with deposits
of $70.1 million) to Humboldt Bank. The gain in 1998 is primarily  attributed to
the Florida Branch Sale in the third quarter.

       NONINTEREST EXPENSE. Total noninterest expense was $222.2 million for the
three months ended September 30, 1999, an increase of $21.7 million  compared to
the three months ended September 30, 1998. The variance  between the two periods
is primarily attributed to the Golden State Acquisition. Noninterest expense for
the three months ended September 30, 1999 included increases of $24.8 million in
compensation, $14.8 million in occupancy and equipment, $4.5 million in goodwill
amortization attributed to the Golden State Acquisition and the Nevada Purchase,
and an additional $5.3 million in other noninterest  expense, all primarily as a
result of the Golden State Acquisition.  This increase was partially offset by a
decline of $31.1  million in merger and  integration  costs  incurred in 1998 in
connection with the Golden State Acquisition.

       Compensation  and  employee  benefits  expense was $97.8  million for the
three months ended  September  30, 1999,  an increase of $24.8  million from the
three months ended  September 30, 1998. The increase is primarily  attributed to
the Golden State Acquisition.

       Occupancy and  equipment  expense was $38.5 million and $23.8 million for
the three months ended September 30, 1999 and 1998, respectively.  This increase
reflects the effects of the Golden State Acquisition, as well as $3.8 million of
adjustments in 1999 to previously established accruals for vacant facilities .

       Merger and  integration  costs were $31.1  million  for the three  months
ended  September  30, 1998,  representing  transition  expenses,  which  include
severance,  conversion and  consolidation  costs incurred in connection with the
Golden State Acquisition.  Such costs were not incurred during the third quarter
of 1999.

       Amortization of intangible assets was $17.6 million for the three months
ended  September  30,  1999,  an increase of $4.5  million from the three months
ended  September  30, 1998,  primarily  attributed  to the goodwill  recorded in
connection with the Golden State Acquisition and the Nevada Purchase.

       Other  noninterest  expense was $35.3  million in 1999  compared to $30.0
million in 1998, primarily attributed to increased operations as a result of the
Golden State Acquisition.

       PROVISION  FOR INCOME TAX.  During the three months ended  September  30,
1999 and 1998,  Golden State recorded an income tax benefit of $45.4 million and
income tax expense of $72.0  million,  respectively.  Golden  State's  effective
Federal tax rate was (35)% and 38% during the three months ended  September  30,
1999 and 1998, respectively, while its statutory Federal tax rate was 35% during
both periods.  For the period ended  September 30, 1999, the difference  between
the  effective  and  statutory  rates was  primarily  the result of  adjustments
related to pre-merger tax benefits, in the form of net operating loss carryovers
and other items,  which are retained by the previous  owners of FN Holdings.  To
the extent these tax benefits are recognized, there is a reduction in income tax
expense, which is offset by an increase in minority interest:  provision in lieu
of income tax expense. Accordingly,  during the three months ended September 30,
1999, a tax benefit of $122.7 million was recognized, and a corresponding

                                    Page 36

<PAGE>

increase to minority interest was recorded. These adjustments resulted from 1998
tax filings late in the third  quarter of 1999.  For the period ended  September
30, 1998, the difference between the effective and statutory rates was primarily
a result of nondeductible goodwill amortization for both periods. Golden State's
effective state tax rate was 8% during the three months ended September 30, 1999
and 1998.

       MINORITY INTEREST. Minority interest for the three months ended September
30,  1999  includes  a  $122.7  million  provision  in  lieu  of  income  taxes,
representing  pre-merger  tax  benefits  retained by the  previous  owners of FN
Holdings (see note 8), and $1.8 million in net premium paid in  connection  with
the  redemption  of the Bank's 11 1/2%  Preferred  Stock.  Dividends on the REIT
Preferred  Stock  totaling  $11.4  million were also  recorded  during the three
months  ended  September  30,  1999.  Minority  interest  relative  to the  REIT
Preferred  Stock is reflected net of related income tax benefit of $4.8 million,
which  will  inure to the  Company  as a  result  of the  deductibility  of such
dividends for income tax purposes.  The reduction in minority  interest relative
to the Bank  Preferred  Stock  reflects the impact of the $380.7 million in Bank
Preferred  Stock  purchased by GS Holdings in  connection  with the  Refinancing
Transactions  in the third and  fourth  quarters  of 1998,  as well as the $60.7
million redeemed on April 1, 1999 and the $31.8 million redeemed on September 1,
1999.

       Minority  interest for the three months ended September 30, 1998 includes
$19.5  million in net  premiums and expenses  paid in  connection  with the Bank
Preferred Stock Tender Offers. During the three months ended September 30, 1998,
minority  interest also includes  dividends on the Bank Preferred  Stock and the
REIT Preferred  Stock  totaling  $11.2 million and $11.4 million,  respectively.
Minority  interest  relative to the REIT  Preferred  Stock is  reflected  net of
related income tax benefit of $4.7 million, which will inure to the Company as a
result of the deductibility of such dividends for income tax purposes.  Minority
interest also includes a $1.0 million benefit  representing that portion of Auto
One's loss attributable to the 20% interest in the common stock of Auto One that
was issued as part of the GSAC Acquisition.

PROVISION FOR LOAN LOSSES

       The adequacy of the allowance for loan losses is  periodically  evaluated
by  management  in order to maintain the allowance at a level that is sufficient
to absorb losses inherent in the loan  portfolio.  The allowance for loan losses
is  increased  by  provisions  for loan losses as well as by  balances  acquired
through  acquisitions and is decreased by charge-offs  (net of recoveries).  The
Company charges current earnings with a provision for estimated credit losses on
loans receivable.  The provision considers both specifically  identified problem
loans as well as credit risks not specifically identified in the loan portfolio.
See  --  "Problem  and  Potential  Problem  Assets"  for  a  discussion  of  the
methodology  used in determining  the adequacy of the allowance for loan losses.
The Company  recorded  provisions for loan losses of $10 million and $30 million
during the nine months ended September 30, 1999 and 1998, respectively,  and $10
million during the three months ended  September 30, 1998. In light of continued
strong credit  performance  and the continued  strength of the  California  real
estate market,  the existing  allowance for loan losses was considered  adequate
and no loan loss provision was recorded in the third quarter of 1999.

       The decrease in the  provision  for loan losses during the nine and three
month periods  ended  September 30, 1999 compared to the same periods in 1998 is
the result of management's evaluation of the adequacy of the allowance based on,
among other things,  past loan loss  experience  and known and inherent risks in
the portfolio, evidenced in part by the continued decline in the Company's level
of non-performing  assets. In addition,  management's periodic evaluation of the
adequacy of the allowance for loan losses considers potential adverse situations
that have occurred but are not yet known that may affect the borrower's  ability
to repay, the estimated value of underlying collateral and economic conditions.

                                    Page 37

<PAGE>

       Activity in the allowance for loan losses is as follows (in thousands):
<TABLE>
<CAPTION>
                                             Nine Months Ended September 30,    Three Months Ended September 30,
                                             -------------------------------    --------------------------------
                                                 1999                1998            1999              1998
                                                 ----                ----            ----              ----
<S>                                           <C>                 <C>             <C>               <C>
     Balance - beginning of period             $588,533            $418,674        $578,369          $420,665
        Purchases & acquisitions, net                --             169,454              --           169,454
        Provision for loan losses                10,000              30,000              --            10,000
        Charge-offs                             (30,919)            (38,650)         (9,436)          (18,147)
        Recoveries                                3,839               3,304           1,850               810
        Reclassifications                          (670)                 --              --                --
                                               --------            --------        --------          --------
     Balance - end of period                   $570,783            $582,782        $570,783          $582,782
                                               ========            ========        ========          ========
</TABLE>

       Although  management  believes  that the  allowance  for loan  losses  is
adequate,  it will continue to review its loan portfolio to determine the extent
to which any  changes in  economic  conditions  or loss  experience  may require
further provisions in the future.

PROBLEM AND POTENTIAL PROBLEM ASSETS

       The  Company  considers a loan to be impaired  when,  based upon  current
information  and events,  it is "probable" that it will be unable to collect all
amounts due (I.E.,  both  principal and interest)  according to the  contractual
terms of the loan agreement.  Any insignificant delay or insignificant shortfall
in  amount  of  payments  will not cause a loan to be  considered  impaired.  In
determining  impairment,  the  Company  considers  large  non-homogeneous  loans
including nonaccrual loans,  troubled debt restructurings,  and performing loans
that exhibit,  among other  characteristics,  high LTV ratios, low debt-coverage
ratios or other indications that the borrowers are experiencing increased levels
of financial difficulty. In addition, loans collectively reviewed for impairment
by the Company include all  single-family  loans,  business  banking loans under
$100,000 and  performing  multi-family  and  commercial  real estate loans under
$500,000, excluding loans which have entered the work-out process.

       The  measurement  of impairment  may be based on (i) the present value of
the expected  future cash flows of the impaired  loan  discounted  at the loan's
original  effective  interest  rate,  (ii) the  observable  market  price of the
impaired   loan,   or  (iii)   the   fair   value   of  the   collateral   of  a
collateral-dependent    loan.    The   Company   bases   the    measurement   of
collateral-dependent  impaired loans on the fair value of the loan's collateral.
The amount,  if any, by which the  recorded  investment  of the loan exceeds the
measure of the  impaired  loan's  value is  recognized  by recording a valuation
allowance.  Large groups of smaller balance  homogeneous  loans are collectively
evaluated for impairment.

       Cash receipts on impaired loans not  performing  according to contractual
terms are generally  used to reduce the carrying  value of the loan,  unless the
Company  believes it will recover the remaining  principal  balance of the loan.
Impairment  losses  are  included  in  the  allowance  for  loan  losses.   Upon
disposition of an impaired loan, loss of principal,  if any, is recorded through
a charge-off to the allowance for loan losses.

       At September 30, 1999, the carrying  value of loans that were  considered
to  be  impaired  totaled  $126.2  million  (of  which  $22.4  million  were  on
non-performing status). The average recorded investment in impaired loans during
the nine and three month  periods  ended  September  30, 1999 was  approximately
$141.0 million and $126.6  million,  respectively.  For the nine and three month
periods ended  September 30, 1999,  Golden State  recognized  interest income on
those  impaired  loans of $7.0  million and $2.2  million,  respectively,  which
included  $1.6  million  and $0.6  million,  respectively,  of  interest  income
recognized  using the cash basis  method of income  recognition.  The  following
table  presents  the carrying  amounts of the  Company's  non-performing  loans,
foreclosed real estate,  repossessed  assets,  troubled debt  restructurings and
impaired  loans as of the dates  indicated.  These  categories  are not mutually
exclusive; certain loans are included in more than one classification. Purchased
auto loans are reflected as non-performing,  impaired or restructured using each
individual loan's contractual unpaid principal balance.

                                    Page 38

<PAGE>

<TABLE>
<CAPTION>
                                                                         September 30, 1999
                                                          -------------------------------------------------
                                                          Non-performing        Impaired       Restructured
                                                          --------------        --------       ------------
                                                                             (in millions)
<S>                                                           <C>               <C>                 <C>
  Real Estate:
      1-4 unit residential                                    $143              $ --                $ 3
      5+ unit residential                                        7                36                  5
      Commercial and other                                      10                71                 19
      Land                                                      --                 1                 --
      Construction                                              --                --                 --
                                                              ----              ----                ---
         Total real estate                                     160               108                 27
  Non-real estate                                               11                18                 --
                                                              ----              ----                ---
         Total loans                                           171   (a)        $126    (b)         $27
                                                                                ====                ===
  Foreclosed real estate, net                                   45
  Repossessed assets                                             3
                                                              ----
         Total non-performing assets                          $219
                                                              ====
</TABLE>


<TABLE>
<CAPTION>
                                                                          December 31, 1998
                                                          -------------------------------------------------
                                                          Non-performing        Impaired       Restructured
                                                          --------------        --------       ------------
                                                                            (in millions)
<S>                                                           <C>               <C>                <C>
Real Estate:
     1-4 unit residential                                     $190              $ --               $ 4
     5+ unit residential                                        16                55                 9
     Commercial and other                                       10                78                19
     Land                                                       --                 1                --
     Construction                                                1                 1                --
                                                              ----              ----               ---
          Total real estate                                    217               135                32
  Non-real estate                                                9                --                --
                                                              ----              ----               ---
          Total loans                                          226      (a)     $135   (b)         $32
                                                                                ====               ===
  Foreclosed real estate, net                                   80
  Repossessed assets                                             4
                                                              ----
         Total non-performing assets                          $310
                                                              ====
</TABLE>
- ----------
(a)  Includes loans securitized with recourse on  non-performing  status of $1.7
     million and $6.0  million at  September  30, 1999 and  December  31,  1998,
     respectively,  and loans  held for sale on  non-performing  status of $10.0
     million and $17.0  million at  September  30, 1999 and  December  31, 1998,
     respectively.
(b)  Includes  $22.4  million  and  $32.5  million  of  non-performing  loans at
     September 30, 1999 and December 31, 1998, respectively. Also includes $17.0
     million  and  $16.4   million  of  loans   classified   as  troubled   debt
     restructurings at September 30, 1999 and December 31, 1998, respectively.

       There were no accruing  loans  contractually  past due 90 days or more at
September 30, 1999 or December 31, 1998.

       The Company's  non-performing  assets,  consisting  of nonaccrual  loans,
repossessed assets and foreclosed real estate, net, decreased to $219 million at
September  30, 1999,  from $310  million at December  31,  1998.  Non-performing
assets  as a  percentage  of the  Bank's  total  assets  decreased  to  0.39% at
September 30, 1999, from 0.57% at December 31, 1998.

       Golden State,  through the Bank, manages its credit risk by assessing the
current and estimated future  performance of the real estate markets in which it
operates.  The  Company  continues  to place a high  degree of  emphasis  on the
management  of its  asset  portfolio.  The  Company  has  three  distinct  asset
management  functions:  performing  loan asset  management,  problem  loan asset
management and credit review.  Each of these three functions is charged with the
responsibility of reducing the risk profile within the commercial,  multi-family
and other asset  portfolios by applying  asset  management  and risk  evaluation
techniques that are consistent with the

                                    Page 39

<PAGE>

Company's portfolio management strategy and regulatory requirements. In addition
to these asset management  functions,  the Company has a specialized credit risk
management  group that is charged with the  development  of credit  policies and
performing credit risk analyses for all asset portfolios.

     The  following  table  presents   non-performing   real  estate  assets  by
geographic region of the country as of September 30, 1999:
<TABLE>
<CAPTION>
                                                                                 Total
                                     Non-performing        Foreclosed       Non-performing
                                       Real Estate        Real Estate,        Real Estate      Geographic
                                     Loans, Net (2)          Net (2)            Assets        Concentration
                                     --------------         --------            ------        -------------
                                                               (dollars in millions)
<S>                                       <C>                 <C>               <C>                 <C>
     Region:
         California                        $ 18                $ 6               $ 24                11%
         Northeast (1)                       97                 28                125                61
         Other Regions                       45                 11                 56                28
                                           ----                ---               ----               ---
              Total                        $160                $45               $205               100%
                                           ====                ===               ====               ===
</TABLE>
- ----------
(1) Consists of Connecticut, Massachusetts, New Hampshire, New Jersey, New York,
    Pennsylvania, Rhode Island, Delaware, Maine, and Vermont.
(2) Net of purchase accounting adjustments.

       At September 30, 1999,  the Company's  largest  non-performing  asset was
approximately  $4.0  million,  and it had three  non-performing  assets  over $2
million in size with balances averaging approximately $2.9 million. At September
30, 1999, the Company had 1,301 non-performing  assets below $2 million in size,
including 1,223 non-performing 1-4 unit residential assets.

       An  allowance  is  maintained  to  absorb  losses  inherent  in the  loan
portfolio.  The adequacy of the allowance is periodically evaluated and is based
on past loan loss  experience,  known and inherent risks in the loan  portfolio,
adverse  situations that have occurred but are not yet known that may affect the
borrower's  ability to repay,  the estimated value of underlying  collateral and
economic conditions.  Management's methodology for assessing the adequacy of the
allowance  includes the  evaluation  of the following  three key  elements:  the
formula  allowance,  specific  allowances for  identified  problem loans and the
unallocated allowance.

       The formula  allowance is determined by applying loss factors against all
non-impaired  loans. Loss factors may be adjusted for significant  factors that,
in management's  judgment,  affect the collectibility of the portfolio as of the
evaluation  date.  Loss factors are  calculated  based on migration  models that
estimate the probability that loans will become delinquent and ultimately result
in foreclosure,  and the rates of loss that have been  experienced on foreclosed
loans. The foreclosure  migration and loss severity rates are then averaged over
the  past  eight  years  in order to  capture  experience  across a period  that
management believes  approximates a business cycle. A contingency factor is then
added to provide for the modeling risk associated with imprecision in estimating
inherent loan losses.

       The  specific   allowances  are  established  against  individual  loans,
including  impaired  loans in  accordance  WITH  SFAS  NO.  114,  ACCOUNTING  BY
CREDITORS FOR IMPAIRMENT OF A LOAN, for which management has performed  analyses
and concluded that there is a high  probability that loss will be incurred based
on delinquency status or determination that borrower cash flow is inadequate for
debt repayment.  The amount of specific allowance is determined by an estimation
of collateral deficiency,  including  consideration of costs that will likely be
incurred through the disposal of any repossessed collateral.

     The unallocated  allowance is established for inherent losses which may not
have been  identified  through the more  objective  processes used to derive the
formula and  specific  portions of the  allowance.  The  unallocated  portion is
necessarily  more  subjective and requires a high degree of management  judgment
and  experience.  Management  has  identified  several  factors  that impact the
potential for credit losses that are not considered in either the formula or the
specific  allowance  segments.  These factors consist of industry and geographic
loan  concentrations,  changes

                                    Page 40

<PAGE>

in the  composition of loan  portfolios  through  acquisitions  and new business
strategies,  changes in underwriting  processes,  and trends in problem loan and
loss recovery rates.

       At September  30, 1999,  the  allowance for loan losses was $571 million,
consisting of a $371 million formula allowance, a $37 million specific allowance
and a $163 million unallocated allowance.

       Although the loan loss  allowance has been  allocated by type of loan for
internal  valuation  purposes,  all such  allowance  is available to support any
losses which may occur,  regardless of type, in the Company's loan portfolio.  A
summary of the activity in the total  allowance  for loan losses by loan type is
as follows:
<TABLE>
<CAPTION>
                                                                      5+ Unit
                                                                    Residential
                                                 1-4 Unit         and Commercial         Consumer
                                                Residential         Real Estate          and Other         Total
                                                -----------       --------------         ---------         -----
                                                                              (in millions)
<S>                                                 <C>                 <C>                 <C>             <C>
Balance - December 31, 1998                         $251                $278                $60             $589
   Provision for loan losses                          --                   4                  1                5
   Charge-offs                                        (5)                 (2)                (4)             (11)
   Recoveries                                         --                  --                  1                1
   Reclassification                                   --                  --                 (1)              (1)
                                                    ----                ----                ---             ----
Balance - March 31, 1999                             246                 280                 57              583
   Provision for loan losses                           2                   1                  2                5
   Charge-offs                                        (5)                 (3)                (3)             (11)
   Recoveries                                         --                  --                  1                1
                                                    ----                ----                ---             ----
Balance - June 30, 1999                              243                 278                 57              578
   Provision for loan losses                          --                  --                 --               --
   Charge-offs                                        (4)                 (1)                (4)              (9)
   Recoveries                                         --                   1                  1                2
                                                    ----                ----                ---             ----
Balance - September 30, 1999                        $239                $278                $54             $571
                                                    ====                ====                ===             ====
</TABLE>

       The  ratio  of  allowance  for loan  losses  to  non-performing  loans at
September 30, 1999 and December 31, 1998 was 333.8% and 256.8%, respectively.

ASSET AND LIABILITY MANAGEMENT

       Banks and savings  associations  are subject to interest rate risk to the
degree  that  their  interest-bearing  liabilities,  consisting  principally  of
deposits,  securities  sold under  agreements to repurchase  and FHLB  advances,
mature or reprice more or less frequently,  or on a different basis,  than their
interest-earning assets. A key element of the banking business is the monitoring
and management of liquidity risk and interest rate risk. The process of planning
and controlling  asset and liability mixes,  volumes and maturities to influence
the net interest  spread is referred to as asset and liability  management.  The
objective of the Company's asset and liability management is to maximize its net
interest  income  over  changing  interest  rate cycles  within the  constraints
imposed by prudent lending and investing practices,  liquidity needs and capital
planning.

       Golden State,  through the Bank,  actively pursues investment and funding
strategies intended to minimize the sensitivity of its earnings to interest rate
fluctuations.  The Company measures the interest rate sensitivity of its balance
sheet  through gap and duration  analysis,  as well as net  interest  income and
market  value  simulation,   and,  after  taking  into  consideration  both  the
variability  of rates  and the  maturities  of  various  instruments,  evaluates
strategies which may reduce the sensitivity of its earnings to interest rate and
market  value   fluctuations.   An  important   decision  is  the  selection  of
interest-bearing liabilities and the generation of interest-earning assets which
best match relative to interest rate changes.  In order to reduce  interest rate
risk by increasing the percentage of interest  sensitive assets, the Company has
continued its emphasis on the origination of adjustable rate mortgage

                                    Page 41

<PAGE>

("ARM")  products  for its  portfolio.  Where  possible,  the  Company  seeks to
originate  real estate and other loans that reprice  frequently  and that on the
whole adjust in accordance with the repricing of its  liabilities.  At September
30, 1999, approximately 76% of the Company's loan portfolio consisted of ARMs.

       ARMs have,  from time to time,  been  offered  with low initial  interest
rates as marketing inducements.  In addition,  most ARMs are subject to periodic
interest rate adjustment  caps or floors.  In a period of rising interest rates,
ARMs could  reach a periodic  adjustment  cap while  still at a rate below their
contractual margin over existing market rates.  Since repricing  liabilities are
typically  not  subject  to  such  interest  rate  adjustment  constraints,  the
Company's net interest  margin would most likely be negatively  impacted in this
situation.  Certain ARMs now offered by the Company have a fixed monthly payment
for a given  period,  with any  changes  as a result  of market  interest  rates
reflected in the unpaid principal balance through negative amortization.

       One of the  most  important  sources  of the  Bank's  net  income  is net
interest  income,  which is the difference  between the combined yield earned on
interest-earning   assets  and  the  combined  rate  paid  on   interest-bearing
liabilities.  Net interest income is also dependent on the relative  balances of
interest-earning assets and interest-bearing liabilities.

       A traditional  measure of interest rate risk within the savings  industry
is the interest rate sensitivity  gap, which is the sum of all  interest-earning
assets minus the sum of all  interest-bearing  liabilities to be repriced within
the same period.  A gap is considered  positive when the amount of interest rate
sensitive assets exceed interest rate sensitive liabilities,  while the opposite
results in a negative gap.  During a period of rising interest rates, a negative
gap would tend to adversely affect net interest income, and a positive gap would
tend to result in an increase in net interest  income,  while the opposite would
tend to occur in a period of falling rates.

       The  following  table  sets  forth the  projected  maturities  based upon
contractual  maturities as adjusted for  projected  prepayments  and  "repricing
mechanisms"  (provisions  for  changes  in the  interest  rates  of  assets  and
liabilities).  Prepayment rates are assumed in each period on substantially  all
of the Company's loan portfolio based upon expected loan prepayments.  Repricing
mechanisms on the Company's  assets are subject to  limitations  such as caps on
the  amount  that  interest  rates and  payments  on its loans may  adjust  and,
accordingly,  such  assets  may not  respond  in the same  manner or to the same
extent to changes in interest rates as the Company's  liabilities.  In addition,
the  interest  rate   sensitivity  of  the  Company's   assets  and  liabilities
illustrated in the table would vary substantially if different  assumptions were
used or if actual  experience  differed  from the  assumptions  set  forth.  The
Company's  estimated  interest rate  sensitivity gap at September 30, 1999 is as
follows:


































                                    Page 42

<PAGE>

<TABLE>
<CAPTION>
                                                                         Maturity/Rate  Sensitivity
                                                      --------------------------------------------------------------------
                                                      Within              1-5           Over 5     Noninterest
                                                      1 Year             Years           Years       Bearing         Total
                                                      ------             -----           -----       -------         -----
                                                                          (dollars in millions)
<S>                                                  <C>                   <C>         <C>          <C>             <C>
INTEREST-EARNING ASSETS:
Securities held to maturity, interest-bearing
     deposits in other banks and short-term
     investment securities(1)(2)                     $   203            $    (1)        $   86      $   --          $   288
Securities available for sale (3)                      1,107                 --             --          --            1,107
Mortgage-backed securities
     available for sale (3)                           13,735                 --             --          --           13,735
Mortgage-backed securities
     held to maturity (1)(4)                           2,222                 15             27          --            2,264
Loans held for sale, net (3)(5)                          809                 --             --          --              809
Loans receivable, net (1)(6)                          18,156             10,510          4,214          --           32,880
Investment in FHLB                                     1,140                 --             --          --            1,140
                                                     -------            -------         ------      ------          -------
     Total interest-earning assets                    37,372             10,524          4,327          --           52,223
Noninterest-earning assets                                --                 --             --       3,583            3,583
                                                     -------            -------         ------      ------          -------
                                                     $37,372            $10,524         $4,327      $3,583          $55,806
                                                     =======            =======         ======      ======          =======

INTEREST-BEARING LIABILITIES:
Deposits (7)                                         $20,755            $ 2,911         $   10      $   --          $23,676
Securities sold under agreements to
     repurchase (1)                                    5,964                 --             --          --            5,964
FHLB advances (1)                                      9,274             11,477             --          --           20,751
Other borrowings (1)                                     363                963            892          --            2,218
                                                     -------            -------         ------      ------          -------
     Total interest-bearing liabilities               36,356             15,351            902          --           52,609
Noninterest-bearing liabilities                           --                 --             --       1,243            1,243
Minority interest                                         --                 --             --         500              500
Stockholders' equity                                      --                 --             --       1,454            1,454
                                                     -------            -------         ------      ------          -------
                                                     $36,356            $15,351         $  902      $3,197          $55,806
                                                     =======            =======         ======      ======          =======

Gap before interest rate swap agreements             $ 1,016            $(4,827)        $3,425                      $  (386)
Interest rate swap agreements                          2,100             (1,500)          (600)                          --
                                                     -------            -------         ------                      -------
Gap                                                  $ 3,116            $(6,327)        $2,825                      $  (386)
                                                     =======            =======         ======                      =======

Cumulative gap                                       $ 3,116            $(3,211)        $ (386)                     $  (386)
                                                     =======            =======         ======                      =======

Gap as a percentage of total assets                     5.58%            (11.33)%         5.06%                       (0.69)%
                                                        ====             ======          =====                        =====

Cumulative gap as a percentage of total assets          5.58%             (5.75)%        (0.69)%                      (0.69)%
                                                        ====             ======          =====                        =====
</TABLE>
- ----------
(1)  Based upon (a)  contractual  maturity,  (b) instrument  repricing  date, if
     applicable,  and (c) projected repayments and prepayments of principal,  if
     applicable.  Prepayments  were estimated  generally by using the prepayment
     rates forecast by various large  brokerage  firms as of September 30, 1999.
     The  actual  maturity  and rate  sensitivity  of these  assets  could  vary
     substantially if future prepayments differ from prepayment estimates.
(2)  Consists of $214 million of  securities  held to  maturity,  $74 million of
     short-term   investment   securities   and  less  than  $0.1   million   of
     interest-bearing deposits in other banks.
(3)  As securities and mortgage-backed  securities  available for sale and loans
     held  for sale may be sold  within  one  year,  they are  considered  to be
     maturing within one year.
(4)  Excludes  underlying  non-performing  loans  of $2  million.
(5)  Excludes non-performing loans of $10 million.
(6)  Excludes allowance for loan losses of $571 million and non-performing loans
     of $159 million.
                                              (Footnotes continued on next page)
                                    Page 43

<PAGE>

(7)  Fixed rate deposits and deposits with fixed pricing intervals are reflected
     as maturing in the year of contractual  maturity or first  repricing  date.
     Money  market  deposit  accounts,  demand  deposit  accounts  and  passbook
     accounts are reflected as maturing within one year.

       At  September  30,  1999,  interest-bearing  liabilities  of Golden State
exceeded  interest-earning  assets  by  $386  million.  At  December  31,  1998,
interest-bearing liabilities of Golden State exceeded interest-earning assets by
$373 million.

       The  maturity/rate  sensitivity  analysis is a static view of the balance
sheet with assets and liabilities grouped into certain defined time periods, and
thus only  partially  depicts  the  dynamics  of the  Company's  sensitivity  to
interest  rate  changes.  Being at a point in time,  this analysis may not fully
describe the complexity of  relationships  between product features and pricing,
market  rates and  future  management  of the  balance  sheet mix.  The  Company
utilizes computer modeling,  under various interest rate scenarios, to provide a
dynamic  view of the effects of the changes in rates,  spreads,  and yield curve
shifts on net interest income.

       The  Company's   risk   management   policies  are   established  by  the
Asset/Liability Management Committee ("ALCO") of the Bank. ALCO meets monthly to
formulate  the  Bank's  investment  and risk  management  strategies.  The basic
responsibilities  of ALCO include  management of net interest  income and market
value of portfolio  equity to measure the  stability of earnings,  management of
liquidity to provide adequate  funding,  and the  establishment of asset product
priorities by  formulating  performance  evaluation  criteria,  risk  evaluation
techniques  and  a  system  to   standardize   the  analysis  and  reporting  of
originations,  competitive trends, profitability and risk. On a quarterly basis,
the Board of  Directors of the Bank is apprised of ALCO  strategies  adopted and
their impact on operations,  and, at least  annually,  the Board of Directors of
the Bank reviews the Bank's interest rate risk management policy statements.

LIQUIDITY

       The major source of funding for Golden State on an  unconsolidated  basis
is distributions  from its subsidiary,  GS Holdings,  which receives most of its
funding from distributions of the Bank's earnings and tax sharing payments.  Net
income  generated  by the Bank is used to meet its cash  flow  needs,  including
paying  dividends on its preferred  stock,  and may be  distributed,  subject to
certain  restrictions,  to GS Holdings.  In turn, GS Holdings uses distributions
received  from the Bank  primarily  to meet debt service  requirements,  pay any
expenses  it may  incur,  and make  distributions  to Golden  State,  subject to
certain restrictions. For more information on dividend restrictions for the Bank
and GS Holdings,  refer to "Business - Dividend Policy of the Bank," "Business -
Regulation  of the Bank" and note 28 of the  "Notes  to  Consolidated  Financial
Statements" in the Company's 1998 Form 10-K.

       The  Company  anticipates  that on a  consolidated  basis,  cash and cash
equivalents on hand, the cash flow from assets as well as other sources of funds
will provide adequate liquidity for its operating, investing and financing needs
and the Bank's regulatory liquidity  requirements for the foreseeable future. In
addition to cash and cash  equivalents  of $542.6 million at September 30, 1999,
the Company has  substantial  additional  borrowing  capacity  with the FHLB and
other sources.

       Interest on the GS Holdings Notes  approximates  $138.9 million per year.
Although GS Holdings  expects that  distributions  and tax sharing payments from
the Bank will be sufficient to pay interest when due and the principal amount of
its long-term debt at maturity, there can be no assurance that earnings from the
Bank will be sufficient to make such distributions to GS Holdings.  In addition,
there can be no assurance that such distributions will be permitted by the terms
of any debt  instruments  of GS Holdings'  subsidiaries  then in effect,  by the
terms of any class of preferred  stock  issued by the Bank or its  subsidiaries,
including the REIT Preferred Stock, or under applicable federal thrift laws.

       On a  consolidated  basis,  a major  source of the  Company's  funding is
expected  to be the Bank's  retail  deposit  branch  network,  which  management
believes will be sufficient to meet its long-term  liquidity  needs. The ability
of

                                    Page 44

<PAGE>

the Company to retain and attract new deposits is dependent upon the variety and
effectiveness   of  its  customer   account   products,   customer  service  and
convenience,  and rates paid to  customers.  The Company also obtains funds from
the repayment  and  maturities of loans and  mortgage-backed  securities,  while
additional  funds can be  obtained  from a variety  of other  sources  including
customer and brokered deposits,  loan sales, securities sold under agreements to
repurchase,  FHLB advances,  and other secured and unsecured  borrowings.  It is
anticipated   that  FHLB  advances  and  securities  sold  under  agreements  to
repurchase  will  continue to be important  sources of funding,  and  management
expects there to be adequate collateral for such funding requirements.

       The consolidated  Company's  primary uses of funds are the origination or
purchase of loans, the purchase of  mortgage-backed  securities,  the funding of
maturing  certificates of deposit,  demand deposit withdrawals and the repayment
of  borrowings.  Certificates  of deposit  scheduled to mature during the twelve
months ending  September 30, 2000 aggregate $9.5 billion.  The Company may renew
these certificates,  attract new replacement  deposits,  replace such funds with
other  borrowings,  or it may elect to reduce the size of the balance sheet.  In
addition, at September 30, 1999, Golden State had FHLB advances, securities sold
under  agreements to repurchase and other borrowings  aggregating  $15.6 billion
maturing or repricing  within  twelve  months.  The Company may elect to pay off
such  debt  or  to  replace  such  borrowings  with  additional  FHLB  advances,
securities sold under agreements to repurchase or other borrowings at prevailing
rates.

       As presented in the  accompanying  unaudited  consolidated  statements of
cash flows, the sources of liquidity vary between  periods.  The primary sources
of funds during the nine months ended  September  30, 1999 were $22.4 billion in
proceeds  from  additional  borrowings,  $8.5 billion in proceeds  from sales of
loans held for sale,  $3.6 billion from  principal  payments on  mortgage-backed
securities  available for sale and held to maturity, a $1.7 billion net increase
in securities  sold under  agreements  to  repurchase,  $458.9  million from the
Nevada Purchase,  and $455.2 million from maturities of securities available for
sale and held to  maturity.  The  primary  uses of funds were  $21.8  billion in
principal payments on borrowings,  $7.2 billion in purchases and originations of
loans held for sale, $4.9 billion in purchases of securities and mortgage-backed
securities  available  for sale,  a net  increase  in loans  receivable  of $2.4
billion, and $1.4 billion from a net decrease in deposits.

       The standard measure of liquidity in the savings industry is the ratio of
cash and short-term U. S. Government  securities and other specified  securities
to deposits and borrowings  due within one year.  The OTS  established a minimum
liquidity  requirement  for the Bank of 4.00%.  California  Federal  has been in
compliance with the liquidity regulations during the nine months ended September
30, 1999 and the year ended December 31, 1998.

MORTGAGE BANKING OPERATIONS

       The Company, through the Bank's wholly owned mortgage bank subsidiary,
FNMC, has  significantly  expanded its mortgage banking  operations.  During the
nine months ended September 30, 1999 and 1998, FNMC acquired  mortgage-servicing
rights on loan portfolios of $12.9 billion and $3.6 billion,  respectively, as a
result of bulk servicing  acquisitions  and flow  purchases,  and sold servicing
rights  during the nine  months  ended  September  30,  1999 on a  portfolio  of
approximately  $2.1  billion  and 50,700  loans.  With these  acquisitions,  the
acquisition of additional 1-4 unit residential loan servicing  portfolios in the
Golden State Acquisition,  the originated  servicing and the Servicing Sale, the
1-4 unit residential loans serviced for others (including loans sub-serviced for
others and  excluding  loans  serviced for the Bank)  totaled  $72.3  billion at
September  30, 1999,  an increase of $6.9 billion and $3.0 billion from December
31, 1998 and  September  30,  1998,  respectively.  During the nine months ended
September 30, 1999, the Bank,  through FNMC,  originated  $12.9 billion and sold
(generally with servicing  retained) $8.7 billion of 1-4 unit residential loans.
Gross revenues from mortgage loan servicing activities for the nine months ended
September 30, 1999 totaled $206.1 million, an increase of $54.3 million from the
nine months ended  September 30, 1998.  Gross loan  servicing  fees for the nine
months ended  September 30, 1999 were reduced by $154.4 million of  amortization
of servicing  rights to arrive at net loan  servicing  fees of $51.7 million for
FNMC.

       A  decline  in  long-term   interest  rates   generally   results  in  an
acceleration of mortgage loan  prepayments.  Higher than  anticipated  levels of
prepayments  generally cause the accelerated  amortization of mortgage servicing
rights ("MSRs"), and generally will result in a reduction in the market value of
MSRs and in the Company's servicing fee

                                    Page 45

<PAGE>

income.  To reduce the  sensitivity  of its earnings to interest rate and market
value fluctuations,  the Company hedged the change in value of its MSRs based on
changes in interest rates ("MSR Hedge").

       The Company owned several  derivative  instruments  at September 30, 1999
which  were used to hedge  against  prepayment  risk in its  mortgage  servicing
portfolio. These derivative instruments included Constant Maturity Swap interest
rate floor contracts,  swaptions,  principal only swaps,  and  prepayment-linked
swaps.  The interest rate floor contracts had a notional amount of $485 million,
strike  rates of 5.50% and 5.55%,  mature in the year 2004 and had an  estimated
fair  value  of  $5.3  million  at  September   30,  1999.   Premiums   paid  to
counter-parties in exchange for cash payments when the 10 year Constant Maturity
Swap rate falls below the strike  rate are  recorded as part of the MSR asset on
the balance sheet. The swaption  contracts had notional amounts of $479 million,
a strike rate of 6.75%,  expire in the year 2002 and had an estimated fair value
of $13.4 million at September  30, 1999.  Premiums  paid to  counter-parties  in
exchange for the right to enter into an interest  rate swap are recorded as part
of the MSR  asset on the  balance  sheet.  Principal  only swap  agreements  had
notional amounts of $133.0 million and an estimated fair value of $(7.3) million
at September 30, 1999. The prepayment-linked swaps had original notional amounts
of $203.3  million and an estimated  fair value of $0.3 million at September 30,
1999.

       The  following is a summary of activity in MSRs and the MSR Hedge for the
nine months ended September 30, 1999 (in millions):
<TABLE>
<CAPTION>
                                                                                            Total MSR
                                                           MSRs            MSR Hedge         Balance
                                                         -------           ---------        ---------
<S>                                                      <C>                 <C>             <C>
        Balance at December 31, 1998                      $  922            $  22            $  944
         Additions - bulk purchases                          205               --               205
         Additions - other purchases                          89               --                89
         Originated servicing                                164               --               164
         Premiums paid                                        --               41                41
         Servicing Sale                                      (19)              --               (19)
         Swaption sales                                       29              (58)              (29)
         Interest rate floor sales                            19              (32)              (13)
         Payments made to counterparties, net                  6               --                 6
         Amortization                                       (142)             (16)             (158)
                                                          ------            -----            ------
        Balance at September 30, 1999                     $1,273            $ (43)           $1,230
                                                          ======            =====            ======
</TABLE>

       Capitalized MSRs are amortized in proportion to, and over the period of,
estimated net servicing income. SFAS No. 125 requires enterprises to measure the
impairment of MSRs based on the  difference  between the carrying  amount of the
MSRs and their current fair value.  At September 30, 1999 and December 31, 1998,
no allowance for impairment of the MSRs was necessary.

CAPITAL RESOURCES

       OTS capital  regulations  require  savings  associations to satisfy three
minimum capital  requirements:  tangible  capital,  core (leverage)  capital and
risk-based capital. In general, an association's tangible capital, which must be
at least  1.5% of  adjusted  total  assets,  is the sum of common  stockholders'
equity (including  retained earnings),  noncumulative  perpetual preferred stock
and minority  interest in equity  accounts of fully  consolidated  subsidiaries,
less disallowed intangibles.  An association's ratio of core capital to adjusted
total assets (the "core capital" or "leverage  capital"  ratio) must be at least
4%.  Core  capital  generally  is  the  sum of  tangible  capital  plus  certain
qualifying  intangibles.  Under the risk-based  capital  requirement,  a savings
association  must have total capital (core capital plus  supplementary  capital)
equal to at least 8% of  risk-weighted  assets  (which  equals  assets  plus the
credit risk equivalent of certain  off-balance  sheet items,  each multiplied by
the appropriate risk weight).  Supplementary  capital, which may not exceed 100%
of core  capital for purposes of the  risk-based  requirement,  includes,  among
other  things,   certain  permanent  capital   instruments  such  as  qualifying
cumulative  perpetual  preferred  stock,  as well as some forms of term  capital
instruments,  such as qualifying subordinated debt. The capital requirements are
viewed as minimum  standards by the OTS, and most  associations  are expected to
maintain capital levels well above

                                    Page 46

<PAGE>

the  minimum.  In addition,  the OTS  regulations  provide that minimum  capital
levels higher than those provided in the  regulations  may be established by the
OTS  for  individual  savings  associations,  depending  upon  their  particular
circumstances.  These capital requirements are applicable to the Bank but not to
Golden State. The Bank is not subject to any such individual  regulatory capital
requirement that is higher than the minimum.

       At September 30, 1999, the Bank's regulatory  capital levels exceeded the
minimum  regulatory  capital  requirements,  with tangible,  core and risk-based
capital  ratios of 5.90%,  5.90% and 13.10%,  respectively.  The  following is a
reconciliation of the Bank's  stockholder's  equity to regulatory  capital as of
September 30, 1999:
<TABLE>
<CAPTION>
                                                                      Tangible           Core           Risk-based
                                                                       Capital          Capital           Capital
                                                                       -------          -------           -------
                                                                                (dollars in millions)
<S>                                                                     <C>              <C>               <C>
 Stockholder's equity of the Bank                                       $3,644           $3,644            $3,644
 Minority interest - REIT Preferred Stock                                  500              500               500
 Unrealized holding loss on securities available for sale,  net            200              200               200
 Non-allowable capital:
       Intangible assets                                                  (875)            (875)             (875)
       Goodwill Litigation Assets                                         (160)            (160)             (160)
       Investment in non-includable subsidiaries                           (58)             (58)              (58)
 Supplemental capital:
       Qualifying subordinated debentures                                   --               --                93
       General loan loss allowance                                          --               --               353
 Assets required to be deducted:
       Land loans with more than 80% LTV ratio                              --               --                (2)
       Equity in subsidiaries                                               --               --                (5)
       Low-level recourse deduction                                         --               --               (11)
                                                                        ------           ------            ------
 Regulatory capital of the Bank                                          3,251            3,251             3,679
 Minimum regulatory capital requirement                                    826            2,203             2,247
                                                                        ------           ------            ------
 Excess above minimum capital requirement                               $2,425           $1,048            $1,432
                                                                        ======           ======            ======

 Regulatory capital of the Bank                                           5.90%            5.90%            13.10%
 Minimum regulatory capital requirement                                   1.50             4.00              8.00
                                                                          ----             ----             -----
 Excess above minimum capital requirement                                 4.40%            1.90%             5.10%
                                                                          ====             ====             =====
</TABLE>

       The amount of adjusted  total  assets used for the  tangible and leverage
capital  ratios is $55.1 billion.  Risk-weighted  assets used for the risk-based
capital ratio amounted to $28.1 billion.

       The Bank is also  subject to the  "prompt  corrective  action"  standards
prescribed in the FDICIA and related OTS regulations, which, among other things,
define specific capital categories based on an association's capital ratios. The
capital  categories,  in declining  order, are "well  capitalized,"  "adequately
capitalized,"   "undercapitalized,"    "significantly   undercapitalized,"   and
"critically undercapitalized." Associations categorized as "undercapitalized" or
worse are subject to certain  restrictions,  including the requirement to file a
capital  plan  with  the OTS,  prohibitions  on the  payment  of  dividends  and
management  fees,   restrictions  on  executive   compensation,   and  increased
supervisory monitoring, among other things. Other restrictions may be imposed on
the  association  either by the OTS or by the FDIC,  including  requirements  to
raise additional capital,  sell assets, or sell the entire association.  Once an
association  becomes  "critically  undercapitalized"  it is generally  placed in
receivership or conservatorship within 90 days.

                                    Page 47

<PAGE>

       To be considered "well capitalized," a savings association must generally
have a  leverage  capital  ratio  of at  least  5.00%,  a Tier 1 (core  capital)
risk-based capital ratio of at least 6.00%, and a total risk-based capital ratio
of at least 10.00%. An association is deemed to be "critically undercapitalized"
if it has a tangible  equity  ratio of 2.00% or less.  At  September  30,  1999,
California  Federal's  capital  levels were  sufficient  for it to be considered
"well capitalized," as presented below.
<TABLE>
<CAPTION>

                                                       Leverage               Risk-based
                                                                        --------------------------
                                                       Capital          Tier 1       Total Capital
                                                       -------          ------       -------------
<S>                                                     <C>              <C>            <C>

     Regulatory capital of the Bank                     5.90%            11.54%         13.10%
     "Well capitalized" ratio                           5.00              6.00          10.00
                                                        ----            ------          -----
     Excess above "well capitalized" ratio              0.90%             5.54%          3.10%
                                                        ====            ======          =====
</TABLE>

       OTS  capital  regulations  allow a savings  association  to include a net
deferred tax asset in regulatory capital, subject to certain limitations. To the
extent  that the  realization  of a  deferred  tax  asset  depends  on a savings
association's  future  taxable  income,  such  deferred tax asset is limited for
regulatory  capital  purposes  to the lesser of the amount  that can be realized
within one year or 10 percent of core capital.  At September  30, 1999,  none of
the net tax benefit was determined to be  attributable  to the amount of taxable
income that may be realized in periods beyond one year.  Accordingly,  no amount
has been excluded from the Bank's regulatory capital at September 30, 1999.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

       There have been no  material  changes in reported  market  risks faced by
Golden State since the Company's report in Item 7A of its Form 10-K for the year
ended December 31, 1998.

                                    Page 48

<PAGE>

                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

       GOODWILL LITIGATION AGAINST THE GOVERNMENT

       On April 9, 1999,  the Claims Court issued its decision on a claim by the
Bank against the United States  Government  (the  "Government")  in the lawsuit,
GLENDALE FEDERAL BANK,  FEDERAL SAVINGS BANK V. UNITED STATES,  Civil Action No.
90-772-C (the "Glendale Goodwill  Litigation"),  ruling that the Government must
compensate  the  Bank in the sum of  $908.9  million.  This  decision  has  been
appealed by the Government and the Bank.

       On April 16, 1999, the Claims Court issued its decision on a claim by the
Bank against the  Government in the lawsuit,  CALIFORNIA  FEDERAL BANK V. UNITED
STATES, Civil Action No. 92-138C (the "California Federal  Litigation"),  ruling
that the Government must  compensate the Bank in the sum of $23.0 million.  This
decision has been appealed by the Government and the Bank.

       In each of the Glendale  Goodwill  Litigation and the California  Federal
Litigation,  it is alleged,  among other things, that the United States breached
certain  contractual  commitments  regarding the  computation  of its regulatory
capital for which each of Glendale  Federal and California  Federal seek damages
and   restitution.   The  claims  arose  from  changes  made  by  the  Financial
Institutions  Reform,  Recovery and Enforcement Act of 1989 and its implementing
regulations  ("FIRREA")  with  respect  to the  rules for  computing  regulatory
capital.

       OTHER LITIGATION

       In  addition  to the  matters  described  above,  Golden  State  and  its
subsidiaries are involved in other legal proceedings on claims incidental to the
normal  conduct of their  business.  Although  it is  impossible  to predict the
outcome of any  outstanding  legal  proceedings,  management  believes that such
legal proceedings and claims,  individually or in the aggregate, will not have a
material  effect on the  financial  condition or results of operations of Golden
State, GS Holdings, or the Bank.

ITEM 2.  CHANGES IN SECURITIES.

       None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

       None.

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

       None.

ITEM 5.  OTHER INFORMATION.

       On  September  28,  1999,  John A. Moran was  elected a  Director  of the
Company,  filling the vacancy  created by the death of The Honorable Bob Bullock
on June 18, 1999.

       Mr. Moran is the retired Chairman of the Dyson-Kissner-Moran Corporation.
Dyson-Kissner-Moran  is a private holding company headquartered in New York City
whose portfolio of companies has included  businesses  engaged in manufacturing,
distribution,  financial services, and real estate development. Mr. Moran served
as President and Chief Executive  Officer from 1975 and as Chairman of the Board
from 1984 until his retirement.

                                    Page 49

<PAGE>



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a) Exhibits:

     3.1    Certificate  of  Incorporation   of  the  Registrant,   as  amended.
            (Incorporated   by   reference  to  Exhibits  3.1  and  3.2  to  the
            Registrant's  Annual Report on Form 10-K for the year ended June 30,
            1998).

     3.2    By-laws of the Registrant, as amended.

    10.1    Employment  Agreement dated as of August 1, 1999, between California
            Federal Bank, A Federal Savings Bank, and Christie S. Flanagan.

    10.2    Employment  Agreement dated as of August 1, 1999, between California
            Federal Bank, A Federal Savings Bank, and Scott A. Kisting.

    27.1    Financial Data Schedule.

(b) Reports on Form 8-K:

            None.





























                                    Page 50


<PAGE>



                                   SIGNATURES


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






                            Golden State Bancorp Inc.




                                          /S/ RICHARD H.TERZIAN
                                     -------------------------------------------
                                     By: Richard H. Terzian
                                         Executive Vice President
                                         and Chief Financial Officer
                                         (Principal Financial Officer)




                                          /S/ RENEE NICHOLS TUCEI
                                     -------------------------------------------
                                     By: Renee Nichols Tucei
                                         Executive Vice President and Controller
                                         (Principal Accounting Officer)



November 9, 1999


                                    Page 51




                       BYLAWS OF GOLDEN STATE BANCORP INC.
                       -----------------------------------
                             Adopted June, 23, 1997
                          As Last Amended May 18, 1999


                                    ARTICLE I
                                     OFFICES

         SECTION 1. REGISTERED  OFFICE.  Golden State Bancorp Inc.  (hereinafter
referred  to as the  "Corporation")  shall at all times  maintain  a  registered
office in the State of Delaware,  which,  except as otherwise  determined by the
Board of Directors of the Corporation  (hereinafter referred to as the "Board"),
shall be in the City of Wilmington, County of New Castle.

         SECTION 2. OTHER OFFICES. The Corporation may also have offices at such
other  places  within or without  the State of  Delaware as the Board shall from
time to time designate or the business of the Corporation shall require.

                                   ARTICLE II
                                  Stockholders

         SECTION  1. PLACE OF  MEETINGS.  All annual  and  special  meetings  of
stockholders  shall  be held at such  places  within  or  without  the  State of
Delaware as may from time to time be  designated  by the Board and  specified in
the notice of meeting.

         SECTION 2. ANNUAL  MEETING.  The annual meeting of the  stockholders of
the  Corporation  for the election of directors and for the  transaction  of any
other business of the  Corporation  shall be held on such date and time as shall
be  designated  from time to time by the Board and  stated in the  notice of the
meeting.

         SECTION 3. SPECIAL MEETINGS.  A special meeting of the stockholders may
be called by the  Chairman of the Board of  Directors  of the  Corporation  or a
majority of the Board then in office, and shall be called by the Chairman of the
Board of Directors of the Corporation or by a majority of the Board of Directors
upon the written  request of the holders of not less than 10% of the outstanding
capital stock of the Corporation  entitled to vote at a meeting.  Business to be
transacted at any special  meeting of the  stockholders  called upon the written
request of  stockholders  in accordance  with this Section 3 shall be limited to
the  business  set  forth in such  written  request  and any other  business  or
proposals as the Board of Directors  shall  determine  and shall be set forth in
the notice of such meeting.

         SECTION 4.  CONDUCT OF  MEETINGS.  Annual and  special  meetings of the
stockholders shall be conducted in accordance with Delaware law unless otherwise
prescribed  by the Bylaws.  The Chairman of the Board,  or in the absence of the
Chairman of the Board,  the highest  ranking  officer of the  Corporation who is
present, or such other person as the Board shall have designated,  shall call to
order any meeting of the  stockholders  and act as chairman of the meeting.  The
Secretary of the

                                       1
<PAGE>


Corporation,  if present at the meeting,  shall be the secretary of the meeting.
In the absence of the Secretary of the Corporation, the secretary of the meeting
shall be such person as the chairman of the meeting shall appoint.  The chairman
of any  meeting  of the  stockholders,  unless  otherwise  prescribed  by law or
regulation or unless the Chairman of the Board has otherwise  determined,  shall
determine the order of business and the procedure at the meeting.

         SECTION 5. NOTICE OF MEETINGS.  Written notice  stating the place,  day
and hour of the meeting and the purpose or purposes for which the meeting of the
stockholders  is called shall be delivered not less than ten nor more than sixty
days before the date of the meeting,  either personally or by mail, by or at the
direction  of the  Chairman  of  the  Board,  the  Secretary  or  the  directors
requesting the meeting,  to each  stockholder of record entitled to vote at such
meeting.  If mailed,  such notice  shall be deemed  given when  deposited in the
United States mail, postage prepaid,  addressed to the stockholder at his or her
address as it appears on the stock transfer books or records of the  Corporation
as of the record  date  prescribed  in Section 6 of this  Article  II.  When any
meeting of the stockholders either annual or special, is adjourned for more than
thirty  days  or if  after  adjournment,  a new  record  date is  fixed  for the
adjourned meeting, notice of the adjourned meeting shall be given as in the case
of an original meeting. It shall not be necessary to give any notice of the time
and place of any other  adjourned  meeting  of the  stockholders,  other than an
announcement at the meeting at which such adjournment is taken.

         SECTION  6.  FIXING OF RECORD  DATE.  For the  purpose  of  determining
stockholders entitled to notice of or to vote at any meeting of the stockholders
or any adjournment  thereof, or stockholders  entitled to receive payment of any
dividend,  or in order to make a  determination  of  stockholders  for any other
proper purpose under Delaware law, the Board may fix, in advance,  a date as the
record date for any such  determination of stockholders.  Such date shall not be
more than sixty days and not less than ten days before the date of such meeting,
nor more than sixty days prior to any other action.

         SECTION 7. VOTING  LISTS.  The Secretary of the  Corporation,  or other
officer or agent of the  Corporation  having charge of the stock  transfer books
for shares of the capital stock of the  Corporation,  shall prepare and make, at
least ten days before each meeting of the  stockholders,  a complete list of the
stockholders  entitled  to vote at such  meeting,  or any  adjournment  thereof,
arranged  in  alphabetical  order,  with the address of and the number of shares
held by each  stockholder.  Such list  shall be open to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours,  for a period of at least 10 days  prior to the  meeting as  required  by
applicable  law.  Such list shall also be produced and kept open at the time and
place of the meeting  during the whole time  thereof and shall be subject to the
inspection of any stockholder  present at the meeting.  The stock transfer books
shall be the only  evidence as to who are the  stockholders  entitled to examine
the stock  transfer  books,  or to vote in person or by proxy at any  meeting of
stockholders.

         SECTION  8.  QUORUM.  A  majority  of  the  outstanding  shares  of the
Corporation  entitled to vote at a meeting of the  stockholders,  represented in
person or by proxy,  shall  constitute  a quorum  at a  meeting.  If less than a
majority of the outstanding  shares are represented at a meeting,  a majority of
the shares so  represented  may adjourn the  meeting  from time to time  without
further notice. At

                                       2
<PAGE>


such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally  called.  The  stockholders  present at a duly organized  meeting may
continue to transact business until adjournment,  notwithstanding the withdrawal
of enough stock holders to leave less than a quorum.

         SECTION  9. PROXIES.  At  any  meeting  of  the  stockholders,   every
stockholder  having the right to vote shall be entitled to vote in person, or by
proxy appointed by an instrument in writing and complying with the  requirements
of Delaware law.

         SECTION 10. VOTING BY THE  CORPORATION.  Neither treasury shares of its
own  capital  stock  held  by  the  Corporation,  nor  shares  held  by  another
corporation, a majority of the shares of which entitled to vote for the election
of  directors  are  held by the  Corporation,  shall be  entitled  to vote or be
counted  for  quorum  purposes  at any  meeting of the  stockholders;  provided,
however,  that the  Corporation may vote shares of its capital stock held by it,
or by any such other  corporation,  if such shares of capital  stock are held by
the Corporation or such other corporation in a fiduciary capacity.

         SECTION 11. ADVANCE NOTICE OF NEW BUSINESS AT ANNUAL  MEETINGS.  At the
annual  meeting of  stockholders  only such business  shall be conducted that is
either (a) specified in the notice of meeting (or any supplement  thereto) given
by or at the  direction  of the  Board  of  Directors  (or any  duly  authorized
committee thereof),  (b) otherwise properly brought before the annual meeting by
or at the direction of the Board of Directors (or any duly authorized  committee
thereof) or by the Chairman or (c) otherwise  properly brought before the annual
meeting by any stockholder of the Corporation (i) who is a stockholder of record
on the date of the giving of the notice  provided  for in this Section 11 and on
the record date for the  determination of stockholders  entitled to vote at such
annual  meeting and (ii) who complies  with the notice  procedures  set forth in
this Section 11.

         In addition to any other  applicable  requirements  for  business to be
properly  brought before an annual meeting by a  stockholder,  such  stockholder
must have given timely notice thereof in proper written form to the Secretary of
the Corporation.

         To be timely, a stockholder's notice to the Secretary must be delivered
to or mailed and received at the principal  executive offices of the Corporation
not less than ninety (90) days nor more than one-hundred twenty (120) days prior
to  the  anniversary  date  of  the  immediately  preceding  annual  meeting  of
stockholders;  PROVIDED,  HOWEVER,  that in the event that the annual meeting is
called  for a date that is not  within  thirty  (30) days  before or after  such
anniversary  date,  notice by the  stockholder  in order to be timely must be so
received not later than the close of business on the tenth (10th) day  following
the day on which  such  notice of the date of the annual  meeting  was mailed or
such public  disclosure  of the date of the annual  meeting was made,  whichever
first occurs.

         To be in proper written form, a  stockholder's  notice to the Secretary
must set forth as to each matter such  stockholder  proposes to bring before the
annual  meeting (i) a brief  description  of the business  desired to be brought
before the annual  meeting and the reasons for  conducting  such business at the
annual meeting, (ii) the name and record address of such stockholder,  (iii) the
class or series and number of shares of capital stock of the  Corporation  which
are owned beneficially or

                                       3
<PAGE>


of  record  by such  stockholder,  (iv) a  description  of all  arrangements  or
understandings  between  such  stockholder  and  any  other  person  or  persons
(including their names) in connection with the proposal of such business by such
stockholder and any material  interest of such  stockholder in such business and
(v) a  representation  that such  stockholder  intends to appear in person or by
proxy at the annual meeting to bring such business before the meeting.

         No business  shall be conducted at the annual  meeting of  stockholders
except  business  brought  before the  annual  meeting  in  accordance  with the
procedures set forth in this Section 11, PROVIDED,  HOWEVER, that, once business
has been properly  brought  before the annual  meeting in  accordance  with such
procedures, nothing in this Section 11 shall be deemed to preclude discussion by
any  stockholder  of any such  business.  If the  Chairman of an annual  meeting
determines  that business was not properly  brought before the annual meeting in
accordance  with the  foregoing  procedures,  the Chairman  shall declare to the
meeting that the business was not properly  brought  before the meeting and such
business shall not be transacted.

         The  provisions of this Section 11 shall not prevent the  consideration
and approval or disapproval at the stockholders' meeting of reports of officers,
directors and committees of the Board of Directors, but, in connection with such
reports,  no new  business  shall be acted upon at such meeting  unless  stated,
filed and received as herein provided.

         The provisions of this Section shall not prevent the  consideration and
approval or  disapproval  at the  stockholders'  meeting of reports of officers,
directors and committees of the Board of Directors, but, in connection with such
reports,  no new  business  shall be acted upon at such meeting  unless  stated,
filed and received as herein provided.

         SECTION 12. INFORMAL ACTION BY STOCKHOLDERS.  Any action required to be
taken at a meeting of the  stockholders,  or any other action which may be taken
at a meeting  of  stockholders,  may be taken  without a meeting  if  consent in
writing,  setting  forth  the  action  so  taken,  shall be signed by all of the
stockholders entitled to vote with respect to the subject matter of such action.

         SECTION  13.  INSPECTORS  OF  ELECTION.  In advance  of any  meeting of
stockholders,  the Board may appoint any persons  other than nominees for office
as inspectors of election to act at such meeting or any adjournment  thereof. If
inspectors of election be not so appointed,  or if any persons so appointed fail
to appear or refuse to act, the  presiding  officer of any such meeting may, and
on the request of any  stockholder  or a  stockholder's  proxy shall,  make such
appointment  at the  meeting.  The number of  inspectors  shall be either one or
three.  If appointed at a meeting on the request of one or more  stockholders or
proxies,  the  majority  of  shares  represented  in  person  or by proxy  shall
determine  whether one or three  inspectors  are to be appointed.  The duties of
such inspectors shall include: determining the number of shares of stock and the
voting power of each share, the shares of stock represented at the meeting,  the
existence of a quorum, and the authenticity, validity and effect of the proxies;
receiving votes, ballots or consents; hearing and determining all challenges and
questions in any way arising in connection with the right to vote;  counting and
tabulating all votes or consents;  determining the result,  and such acts as may
be proper to conduct the election or vote with fairness to all stockholders.

                                       4
<PAGE>



                                   ARTICLE III
                               BOARD OF DIRECTORS

         SECTION 1. GENERAL POWERS.  The business and affairs of the Corporation
shall be  managed  by or under the  direction  of the  Board.  The  Board  shall
annually  elect a Chairman  of the Board and a  President,  and may elect one or
more Vice Chairman from among its members,  and shall  designate,  when present,
either  the  Chairman  or the  President  or a Vice  Chairman  to preside at its
meeting.

         SECTION 2.  NUMBER.  The Board shall  consist of not less than five nor
more than fifteen  members.  The exact number of  directors  has been  initially
fixed in the  Corporation's  Certificate  of  Incorporation  at nine, but may be
changed  from time to time by the Board  pursuant  to  resolutions  adopted by a
majority of the entire Board.

         SECTION 3. ELECTION OF DIRECTORS. The Board shall be divided into three
classes, a nearly equal in number as possible: the first class, the second class
and the third class.  Each  director  shall serve for a term ending on the third
annual meeting  following the annual meeting of the  stockholders  at which such
director was elected; PROVIDED, HOWEVER, that the directors first elected to the
first class shall serve for a term ending upon the  election of directors at the
annual  meeting next  following the end of the calendar year 1996, the directors
first  elected  to the  second  class  shall  serve for a term  ending  upon the
election of directors at the second annual meeting next following the end of the
calendar  year 1996,  and the  directors  first elected to the third class shall
serve for a term  ending  upon the  election of  directors  at the third  annual
meeting next following the end of calendar year 1996.

         At each annual  election  commencing at the first annual meeting of the
stockholders,  the  successors  to the class of directors  whose term expires at
that time  shall be  elected by the  stockholders  to hold  office for a term of
three years to succeed those directors  whose term expires,  so that the term of
one  class of  directors  shall  expire  each  year,  unless,  by  reason of any
intervening changes in the authorized number of directors,  the Board shall have
designated one or more directorships whose term then expires as directorships of
another  class in order more nearly to achieve  equality of number of  directors
among the classes.

         Notwithstanding  the  requirement  that the three  classes  shall be as
nearly equal in number of directors as possible,  in the event of any changes in
the authorized  number of directors,  each director then  continuing to serve as
such shall  nevertheless  continue as a director of the class of which he or she
is a member until the expiration of his or her current term, or his or her prior
resignation,  disqualification,  disability  or removal.  Stockholders  shall be
entitled to  cumulate  their votes in the  election of  directors  in the manner
provided in Section 214 of the Delaware General Corporation Law.

         SECTION 4. ADVANCE NOTICE FOR NOMINATION OF DIRECTORS. Only persons who
are nominated in accordance with the following  procedures shall be eligible for
election as directors of the Corporation, except as may be otherwise provided in
the  Certificate  of  Incorporation  with  respect  to the right of  holders  of
preferred stock of the  Corporation to nominate and elect a specified  number of
directors in certain  circumstances.  Nominations of persons for election to the
Board of Directors may be made at any annual meeting of stockholders,  or at any
special meeting of stockholders called

                                       5
<PAGE>


for the purpose of electing  directors,  (a) by or at the direction of the Board
of  Directors  (or  any  duly  authorized  committee  thereof)  or  (b)  by  any
stockholder of the Corporation (i) who is a stockholder of record on the date of
the giving of the notice  provided  for in this Section 4 and on the record date
for the determination of stockholders  entitled to vote at such meeting and (ii)
who complies with the notice procedures set forth in this Section 4.

         In addition to any other applicable  requirements,  for a nomination to
be made by a stockholder, such stockholder must have given timely notice thereof
in proper written form to the Secretary of the Corporation.

         To be timely, a stockholder's notice to the Secretary must be delivered
to or mailed and received at the principal  executive offices of the Corporation
(a) in the case of an annual  meeting,  not less than  ninety (90) days nor more
than  one  hundred  twenty  (120)  days  prior  to the  anniversary  date of the
immediately preceding annual meeting of stockholders; PROVIDED, HOWEVER, that in
the event that the annual meeting is called for a date that is not within thirty
(30) days before or after such  anniversary  date,  notice by the stockholder in
order to be timely must be so  received  not later than the close of business on
the tenth (10th) day  following  the day on which such notice of the date of the
annual  meeting was mailed or such public  disclosure  of the date of the annual
meeting  was  made,  whichever  first  occurs;  and (b) in the case of a special
meeting of stockholders called for the purpose of electing directors,  not later
than the close of business on the tenth  (10th) day  following  the day on which
notice of the date of the special meeting was mailed or public disclosure of the
date of the special meeting was made, whichever first occurs.

         To be in proper written form, a  stockholder's  notice to the Secretary
must set forth (a) as to each person whom the  stockholder  proposes to nominate
for election as a director (i) the name,  age,  business  address and  residence
address of the  person,  (ii) the  principal  occupation  or  employment  of the
person,  (iii) the class or series and number of shares of capital  stock of the
Corporation which are owned beneficially or of record by the person and (iv) any
other information  relating to the person that would be required to be disclosed
in a proxy  statement or other filings  required to be made in  connection  with
solicitations of proxies for election of directors pursuant to Section 14 of the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations promulgated thereunder; and (b) as to the stockholder giving the
notice (i) the name and record  address of such  stockholder,  (ii) the class or
series and number of shares of capital stock of the Corporation  which are owned
beneficially  or of  record  by such  stockholder,  (iii) a  description  of all
arrangements  or  understandings  between  such  stockholder  and each  proposed
nominee and any other  person or persons  (including  their  names)  pursuant to
which  the  nomination(s)   are  to  be  made  by  such   stockholder,   (iv)  a
representation  that such stockholder intends to appear in person or by proxy at
the  meeting  to  nominate  the  persons  named in its  notice and (v) any other
information  relating to such stockholder that would be required to be disclosed
in a proxy  statement or other filings  required to be made in  connection  with
solicitations of proxies for election of directors pursuant to Section 14 of the
Exchange Act and the rules and regulations promulgated  thereunder.  Such notice
must be accompanied by a written consent of each proposed nominee to being named
as a nominee and to serve as a director if elected.

                                       6
<PAGE>



         No  person  shall  be  eligible  for  election  as a  director  of  the
Corporation unless nominated in accordance with the procedures set forth in this
Section 4. If the Chairman of the meeting  determines  that a nomination was not
made in accordance with the foregoing procedures,  the Chairman shall declare to
the meeting that the  nomination  was  defective and such  defective  nomination
shall be disregarded.

         SECTION 5.  REGULAR  MEETINGS.  Meetings  of the Board shall be held at
such time, and at such places within or without the State of Delaware,  as shall
be fixed by the Board. No call shall be required for regular  meetings for which
the time and place has been fixed.

          Members of the Board of Directors may participate in regular  meetings
by means of conference  telephone or similar  communications  equipment by which
all persons participating in the meeting can hear each other.

         SECTION  6.  SPECIAL  MEETINGS.  Special  Meetings  of the Board may be
called by or at the request of the  Chairman of the Board,  the  President  or a
majority of the directors.  The persons  authorized to call special  meetings of
the Board may fix any place as the place for holding any special  meeting of the
Board called by such persons.

         Members of the Board of Directors may  participate in special  meetings
by means of conference  telephone or similar  communications  equipment by which
all persons participating in the meeting can hear each other.

         SECTION 7. NOTICE.  Written notice of any special  meeting of the Board
shall  be given  to each  director  at least  one day  prior  thereto  delivered
personally,  by  facsimile  or by  telegram  or at  least 2 days  prior  thereto
delivered by a guaranteed overnight delivery service or at least five days prior
thereto  delivered  by mail at the last  address  given by the  director  to the
Corporation  for such purpose.  Such notice shall be deemed to be delivered when
deposited in the United States mail so addressed,  with postage thereon prepaid,
if mailed,  when  deposited  with the delivery  service,  if sent by  guaranteed
overnight  delivery,  when the facsimile  confirmation  is received,  if sent by
facsimile or when  delivered to the telegraph  company if sent by telegram.  Any
director may waive notice of any meeting by a writing filed with the  Secretary.
The attendance of a director at a meeting shall constitute a waiver of notice of
such meeting,  except in the event a director  attends a meeting for the express
purpose of objecting to the  transaction of any business  because the meeting is
not lawfully  called or convened.  Neither the business to be transacted at, nor
the  purpose  of, any  meeting of the Board need be  specified  in the notice or
waiver of notice of such meeting.

         SECTION 8. QUORUM. A majority of the number of directors fixed pursuant
to Section 2 of this Article II shall constitute a quorum for the transaction of
business at any meeting of the Board,  but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time.  Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 6 of this Article III.

                                       7
<PAGE>



         SECTION 9. MANNER OF ACTING.  The act of the majority of the  directors
present at a meeting at which a quorum is present shall be the act of the Board.

         SECTION 10. ACTION WITHOUT A MEETING.  Any action required or permitted
to be taken by the  Board at a  meeting  may be taken  without  a  meeting  if a
consent in writing, setting forth the action so taken, shall be signed by all of
the directors.

         SECTION 11. RESIGNATION. Any director may resign at any time by sending
a  written  notice  of such  resignation  to the  Corporation  addressed  to the
Chairman of the Board, the President or the Board.  Unless  otherwise  specified
therein, such resignation shall take effect upon receipt thereof.

         SECTION 12. VACANCIES. Any vacancy occurring in the Board may be filled
in accordance with the Certificate of Incorporation.

         SECTION  13.  COMPENSATION.  Directors,  as such,  may receive a stated
salary for their services.  By resolution of the Board, a reasonable  fixed sum,
and  reasonable  expenses  of  attendance,  if any,  may be  allowed  for actual
attendance  at each regular or special  meeting of the Board.  Members of either
standing  or special  committees  may be allowed  such  compensation  for actual
attendance at committee meetings as the Board may determine. Directors may also,
subject to  applicable  law, be entitled to receive  stock  options and benefits
under a retirement plan.

         SECTION 14. PRESUMPTION OF ASSENT. A director of the Corporation who is
present at a meeting of the Board at which  action is taken shall be presumed to
have assented to the action taken unless his or her dissent or abstention  shall
be  entered  in the  minutes  of the  meeting  or unless he or she shall  file a
written  dissent to such action with the person  acting as the  secretary of the
meeting  before  the  adjournment  thereof  or shall  forward  such  dissent  by
registered mail to the secretary of the  Corporation  within five days after the
date a copy of the  minutes of the  meeting is  received.  Such right to dissent
shall not apply to a director who voted in favor of such action.

         SECTION 15. REMOVAL.  At a meeting of stockholders called expressly for
that  purpose,  a director  may be removed only for cause as  determined  by the
affirmative  vote of the holders of a majority  of the shares  then  entitled to
vote in an election of  directors,  which vote may only be taken at a meeting of
stockholders  called  expressly  for that  purpose.  Cause for removal  shall be
deemed  to  exist  only if the  director  whose  removal  is  proposed  has been
convicted of a felony by a court of competent  jurisdiction or has been adjudged
by a court of  competent  jurisdiction  to be  liable  for gross  negligence  or
misconduct in the  performance of such  director's  duty to the  Corporation and
such adjudication is no longer subject to direct appeal.

                                       8
<PAGE>


                                   ARTICLE IV
                         EXECUTIVE AND OTHER COMMITTEES

         SECTION 1. APPOINTMENT.  The Board, by resolution adopted by a majority
of the Board,  may designate the Chief Executive  Officer and two or more of the
other  directors to constitute an Executive  Committee.  The  designation of any
committee  pursuant to this Article IV and the  delegation of authority  thereto
shall not operate to relieve the Board, or any director,  of any  responsibility
imposed by law or regulation, except to the extent provided by law.

         SECTION 2. AUTHORITY. The Executive Committee, when the Board is not in
session, shall have and may exercise all of the authority of the Board except to
the  extent,  if any,  that such  authority  shall be limited by the  resolution
appointing the Executive  Committee,  or as otherwise expressly provided by law,
the Certificate of Incorporation or the Bylaws.

         SECTION  3.  TENURE.  Subject  to the  provisions  of Section 8 of this
Article IV, each member of the  Executive  Committee  shall hold office  until a
successor is designated as a member of the Executive Committee.

         SECTION 4. MEETINGS. Regular meetings of the Executive Committee may be
held without notice at such times and places as the Executive  Committee may fix
from time to time. Special meetings of the Executive  Committee may be called by
any member thereof upon not less than one day's notice  stating the place,  date
and hour of the meeting,  which notice may be written or oral. Any member of the
Executive Committee may waive notice of any meeting and no notice of any meeting
need be given to any member  thereof  who  attends  in  person.  The notice of a
meeting of the Executive  Committee  need not state the business  proposed to be
transacted at the meeting.

         Regular  or  special  meetings  may be  held  by  means  of  conference
telephone or similar communications equipment by which all persons participating
in the meeting can hear each other.

         SECTION 5. QUORUM. A majority of the members of the Executive Committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  Executive  Committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

         SECTION 6. ACTION WITHOUT A MEETING.  Any action  required or permitted
to be taken by the  Executive  Committee  at a  meeting  may be taken  without a
meeting if a consent in  writing,  setting  forth the action so taken,  shall be
signed by all of the members of the Executive Committee.

         SECTION 7.  VACANCIES.  Any vacancy in the  Executive  Committee may be
filled by resolution adopted by a majority of the Board.

                                       9
<PAGE>


         SECTION  8.  RESIGNATIONS  AND  REMOVAL.  Any  member of the  Executive
Committee may be removed at any time with or without cause by resolution adopted
by a majority of the Board.  Any member of the  Executive  Committee  may resign
from  the  Executive  Committee  at any time by  giving  written  notice  to the
Chairman of the Board, the President or the Board.  Unless  otherwise  specified
thereon, such resignation shall take effect upon receipt. The acceptance of such
resignation shall not be necessary to make it effective.

         SECTION 9. PROCEDURE.  The Executive  Committee shall elect a presiding
officer from its members and may fix its own rules of procedures which shall not
be  inconsistent  with  the  Bylaws.  It  shall  keep  regular  minutes  of  its
proceedings and report the same to the Board for its information.

         SECTION 10. OTHER COMMITTEES. The Board may by resolution establish any
of an audit committee,  a nominating committee or such other committees composed
of directors  as they may  determine  to be  necessary  or  appropriate  for the
conduct  of the  business  of the  Corporation  and may  prescribe  the  duties,
constitution and procedures thereof.

                                    ARTICLE V
                                    OFFICERS

         SECTION  1.  POSITIONS.  The  officers  of the  Corporation  shall be a
Chairman of the Board, a Vice Chairman,  a Chief Executive Officer, a President,
one or more Vice Presidents,  a Secretary and a Treasurer or a Vice President in
charge of  financial  matters,  each of whom shall be elected by the Board.  Any
number of such offices may be held by the same person.  The Board may  designate
one or more Vice Presidents as Executive Vice  President,  Senior Vice President
or such other  designation as the Board may determine.  The Board may also elect
or  authorize  the  appointment  of such other  officers as the  business of the
Corporation may require. The officers shall have such authority and perform such
duties as the Board may from time to time authorize or determine. In the absence
of action by the  Board,  the  officers  shall  have such  powers  and duties as
generally pertain to their respective offices.

          SECTION  2.  ELECTION  AND  TERM  OF  OFFICE.   The  officers  of  the
Corporation  shall be elected  annually  at the first  meeting of the Board held
after each annual  meeting of the  stockholders.  If the election of officers is
not held at such  meeting,  such  election  shall be held as soon  thereafter as
possible.  Each officer shall hold office until his or her successor  shall have
been duly  elected  and  qualified  or until his or her  death,  resignation  or
removal  in the manner  hereinafter  provided.  Election  or  appointment  of an
officer,  employee or agent shall not by itself create any  contractual  rights.
The Board may authorize  the  Corporation  to enter into an employment  contract
with any officer,  but no contract shall impair the right of the Board to remove
any officer at any time in accordance with Section 3 of this Article V.

         SECTION 3. REMOVAL. Any officer may be removed by the Board whenever in
its judgment the best interests of the Corporation  will be served thereby,  but
such removal,  other than for cause,  shall be without prejudice to the contract
rights, if any, of the person so removed.

                                       10
<PAGE>


         SECTION  4.  VACANCIES.  A  vacancy  in any  office  because  of death,
resignation, removal, disqualification or otherwise, may be filled by a majority
vote of the Board for the unexpired portion of the term.

         SECTION 5.  REMUNERATION.  The  remuneration  of the officers  shall be
fixed from time to time by the Board or its delegees.

                                   ARTICLE VI
                      CONTRACTS, LOANS, CHECK AND DEPOSITS

         SECTION 1.  CONTRACTS.  To the extent  permitted by applicable law, the
Certificate of Incorporation or the Bylaws, the Board may authorize any officer,
employee or agent of the  Corporation  to enter into any contract or execute and
deliver any  instrument  in the name of and on behalf of the  Corporation.  Such
authority may be general or confined to specific instances.

         SECTION  2.  LOANS.  No loans  shall be  contracted  on  behalf  of the
Corporation and no evidence of  indebtedness  shall be issued in its name unless
authorized by the Board.  Such  authority may be general or confined to specific
instances.

         SECTION 3. CHECKS,  DRAFTS, ETC. All checks, drafts or other orders for
the payment of money,  notes or other  evidences of  indebtedness  issued in the
name of the  Corporation  shall be signed by one or more officers,  employees or
agents  of the  Corporation  in  such  manner  as  shall  from  time  to time be
determined by the Board.

         SECTION  4.  DEPOSITS.  All  funds  of the  Corporation  not  otherwise
employed shall be deposited  from time to time to the credit of the  Corporation
in any duly authorized depositories as the Board may select.

                                   ARTICLE VII
                   CERTIFICATES FOR SHARES AND THEIR TRANSFER

         SECTION 1. CERTIFICATES FOR SHARES. Certificates representing shares of
capital stock of the Corporation shall be in such form as shall be determined by
the Board. Such  certificates  shall be signed by the Chairman of the Board, the
Chief Executive  Officer or any other officer of the  Corporation  authorized by
the Board, attested by the Secretary or an Assistant Secretary,  and sealed with
the corporate seal or a facsimile thereof.  The signatures of such officers upon
a certificate  may be facsimiles if the certificate is manually signed on behalf
of a transfer agent or a registrar other than the  Corporation  itself or one of
its  employees.   Each   certificate  for  shares  of  capital  stock  shall  be
consecutively  numbered  or  otherwise  identified.  The name and address of the
person to whom the shares are issued,  with the number of shares issued and date
of issue,  shall be entered on the stock transfer books of the Corporation.  All
Certificates  surrendered to the  Corporation for transfer shall be canceled and
no new  certificate  shall be issued  until the  former  certificate  for a like
number of
                                       11
<PAGE>


shares shall have been  surrendered  and canceled,  except that in the case of a
lost, stolen or destroyed certificate,  a new certificate may be issued therefor
upon such terms and indemnity to the  Corporation  as the Board may prescribe as
sufficient  to  indemnify  the  Corporation  against  any claim that may be made
against it on account of such loss, theft or destruction.

         SECTION 2.  TRANSFER OF SHARES.  Transfer of shares of capital stock of
the Corporation  shall be made only on its stock transfer  books.  Authority for
such transfer  shall be given only by the holder of record  thereof or by his or
her legal  representative,  who shall furnish proper evidence of such authority,
or by his or her attorney  thereunto  duly  authorized by power of attorney duly
executed and filed with the  Corporation.  Such  transfer  shall be made only on
surrender for  cancellation of the  certificate  for such shares.  The person in
whose name shares of capital stock stand on the books of the  Corporation  shall
be deemed by the Corporation to be the owner thereof for all purposes.

                                  ARTICLE VIII
                            FISCAL YEAR, ANNUAL AUDIT

         The  fiscal  year  of the  Corporation  shall  end on the  31st  day of
December of each year. The Corporation shall be subject to an annual audit as of
the end of its fiscal year by independent  public  accountants  appointed by and
responsible to the Board. The appointment of such  accountants  shall be subject
to annual ratification by the stockholders.

                                   ARTICLE IX
                                    DIVIDENDS

         Subject to applicable  law, the  Certificate  of  Incorporation  or the
Bylaws,  the Board may, from time to time,  declare and the Corporation may pay,
dividends on the outstanding shares of capital stock of the Corporation.

                                    ARTICLE X
                                 CORPORATE SEAL

         The corporation  seal of the  Corporation  shall be in such form as the
Board shall prescribe.

                                   ARTICLE XI
                                   AMENDMENTS

         Bylaws may be adopted, amended or repealed by the vote of two thirds of
the  outstanding  stock of the  Corporation  entitled  to vote  thereon  or by a
resolution adopted by a majority of the directors then in office.

                                       12
<PAGE>


                                   ARTICLE XII
                                 INDEMNIFICATION

         SECTION 1. ACTIONS,  SUITS OR PROCEEDINGS OTHER THAN BY OR IN THE RIGHT
OF THE CORPORATION.  The Corporation  shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed action, suite or proceeding,  whether civil, criminal,  administrative
or investigative (other than an action by or in the right of the Corporation) by
reason of the fact that he or she is or was or has  agreed to become a  director
or officer of the  Corporation,  or is or was  serving or has agreed to serve at
the request of the Corporation as a director or officer of another  corporation,
partnership,  limited liability company,  limited liability  partnership,  joint
venture,  trust or other enterprise,  or by reason of any action alleged to have
been  taken or  omitted  in such  capacity,  against  costs,  charges,  expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually  and  reasonable  incurred  by him or  her or on his or her  behalf  in
connection with such action, suit or proceeding and any appeal therefrom,  if he
or she acted in good faith and in a manner he or she  reasonably  believed to be
in or not opposed to the best interests of the Corporation, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his or her
conduct was  unlawful.  The  termination  of any action,  suit or  proceeding by
judgment,  order, settlement,  conviction,  or upon a plea of NOLO CONTENDERE or
its equivalent,  shall not, of itself,  create a presumption that the person did
not act in good faith and in a manner which he or she reasonably  believed to be
within  the scope of his or her  authority  and in, or not  opposed  to the best
interests  of the  Corporation,  or,  with  respect  to any  criminal  action or
proceeding,  had  reasonable  cause  to  believe  that  his or her  conduct  was
unlawful.

         SECTION 2. ACTIONS OR SUITS BY OR IN THE RIGHT OF THE CORPORATION.  The
Corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened,  pending or completed action or suit by or in
the right of the Corporation to procure a judgment in its favor by reason of the
fact that he or she is or was or has agreed to become a  director  or officer of
the  Corporation,  or is or was serving or has agreed to serve at the request of
the  Corporation as a director or officer of another  corporation,  partnership,
limited liability company,  limited liability partnership,  joint venture, trust
or other  enterprise,  or by reason of any action  alleged to have been taken or
omitted  in such  capacity,  against  costs,  charges  and  expenses  (including
attorneys' fees) actually and reasonably incurred by him or her or on his or her
behalf in  connection  with the defense or settlement of such action or suit and
any appeal therefrom, if he or she acted in good faith and in a manner he or she
reasonably  believed  to be in or  not  opposed  to  the  best  interest  of the
Corporation  except  that no  indemnification  shall be made in  respect  of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable for gross  negligence or misconduct in the performance of his or her duty
to the  Corporation  unless and only to the extent that the Court of Chancery of
Delaware or the court in which such action or suit was brought  shall  determine
upon application that, despite the adjudication of such liability but in view of
all the circumstances of the case, such person is fairly and reasonably entitled
to indemnity for such costs, charges and expenses which the Court of Chancery or
such other court shall deem proper.

                                       13
<PAGE>


         SECTION  3.   INDEMNIFICATION  FOR  COSTS,   CHARGES  AND  EXPENSES  OF
SUCCESSFUL PARTY.  Notwithstanding  the other provisions of this Article XII, to
the extent  that a director  or officer  has been  successful,  on the merits or
otherwise,  including,  without  limitation,  the dismissal of an action without
prejudice, in defense of any action, suite or proceeding referred to in Sections
1 and 2 of this  Article  XII,  or in  defense  of any  claim,  issue or  matter
therein, he or she shall be indemnified against all costs,  charges and expenses
(including attorneys' fees) actually and reasonably incurred by him or her or on
his or her behalf in connection therewith.

         SECTION   4.   DETERMINATION   OF   RIGHT   TO   INDEMNIFICATION.   Any
indemnification  under Sections 1 and 2 of this Article XII (unless ordered by a
court) shall be paid by the Corporation  unless a  determination  is made by (i)
the board of directors by a majority  vote of the directors who were not parties
to  such  action,  suit or  proceeding,  or if such  majority  of  disinterested
directors so directs, (ii) by independent legal counsel in a written opinion, or
(iii) by the stockholders,  that  indemnification  of the director or officer is
not proper in the  circumstances  because  he or she has not met the  applicable
standard of conduct set forth in Sections 1 and 2 of this Article XII.

         SECTION 5. ADVANCE OF COSTS,  CHARGES AND EXPENSES.  Costs, charges and
expenses  (including  attorneys'  fees)  incurred  by a  person  referred  to in
Sections 1 or 2 of this  Article XII in  defending  a civil or criminal  action,
suit or  proceeding  shall be paid by the  Corporation  in  advance of the final
disposition of such action,  suit or  proceeding;  PROVIDED,  HOWEVER,  that the
payment of such costs, charges and expenses incurred by a director or officer in
his or her capacity as a director or officer  (and not in any other  capacity in
which  service was or is rendered by such person while a director or officer) in
advance of the final  disposition  of such action,  suit or proceeding  shall be
made only upon  receipt of an  undertaking  by or on behalf of the  director  or
officer to repay all amounts so  advanced in the event that it shall  ultimately
be determined that such director or officer is not entitled to be indemnified by
the  Corporation  as  authorized  in this Article XII.  Such costs,  charges and
expenses  incurred by other  employees and agents may be so paid upon such terms
and conditions, if any, as the majority of the directors deems appropriate.  The
majority of the directors may, in the manner set forth above,  and upon approval
of such  director or officer of the  Corporation,  authorize  the  Corporation's
counsel to represent such person, in any action, suit or proceeding,  whether or
not the Corporation is a party to such action, suit or proceeding.

         SECTION 6. PROCEDURE FOR  INDEMNIFICATION.  Any  indemnification  under
Sections 1, 2 and 3, or advance of costs,  charges and expenses  under Section 5
of this  Article XII shall be made  promptly,  and in any event  within 60 days,
upon  the  written   request  of  the   director   or  officer.   The  right  to
indemnification  or advances as granted by this Article XII shall be enforceable
by the  director  or  officer  in any court of  competent  jurisdiction,  if the
Corporation  denies  such  request,  in whole or in part,  or if no  disposition
thereof is made within 60 days.  Such  person's  costs and expenses  incurred in
connection with successfully  establishing his or her right to  indemnification,
in  whole or in  part,  in any such  action  shall  also be  indemnified  by the
Corporation.  It shall be a defense  to any such  action  (other  than an action
brought to enforce a claim for the advance of costs,  charges and expenses under
Section 5 of this Article XII where the required  undertaking,  if any, has been
received  by the  Corporation)  that the  claimant  has not met the  standard of
conduct set forth in Sections 1 or 2 of this

                                       14
<PAGE>


Article XII, but the burden of proving such defense shall be on the Corporation.
Neither the failure of the  Corporation  (including its board of directors,  its
independent  legal counsel and its  stockholders)  to have made a  determination
prior to the commencement of such action that indemnification of the claimant is
proper in the circumstances  because he or she as met the applicable standard of
conduct  set forth in  Sections 1 or 2 of this  Article  XII,  nor the fact that
there has been an actual  determination by the Corporation  (including its board
of  directors,  its  independent  legal counsel and its  stockholders)  that the
claimant has not met such applicable standard of conduct,  shall be a defense to
the action or create a presumption  that the claimant has not met the applicable
standard of conduct.

         SECTION  7.  SETTLEMENT.  The  Corporation  shall not be  obligated  to
reimburse  the costs of any  settlement  to which it has not  agreed.  If in any
action, suit or proceeding, including any appeal, within the scope of Sections 1
or 2 of this Article XII, the person to be indemnified  shall have  unreasonably
failed to enter  into a  settlement  thereof,  then,  notwithstanding  any other
provision  hereof,  the  indemnification  obligation of the  Corporation to such
person in connection with such action,  suit or proceeding  shall not exceed the
total of the amount at which  settlement  could have been made and the  expenses
incurred by such person prior to the time such settlement  could reasonably have
been effected.

         SECTION 8. SUBSEQUENT AMENDMENT. No amendment, termination or repeal of
this Article XII or of relevant  provisions of the Delaware General  Corporation
Law or any other applicable laws shall affect or impair in any way the rights of
any  director  or  officer  of the  Corporation  to  indemnification  under  the
provisions hereof with respect to any action, suit or proceeding arising out of,
or relating to, any actions,  transactions or facts occurring prior to the final
adoption of such amendment, termination or appeal.

         SECTION 9. OTHER RIGHTS; CONTINUATION OF RIGHT TO INDEMNIFICATION.  The
indemnification  provided by this  Article XII shall not be deemed  exclusive of
any  other  rights  to which a  director,  officer,  employee  or agent  seeking
indemnification may be entitled under any law (common or statutory),  agreement,
vote of stockholders or disinterested directors or otherwise,  both as to action
in his or her  official  capacity  and as to action in  another  capacity  while
holding office or while employed by or acting as agent for the Corporation,  and
shall continue as to a person who has ceased to be a director, officer, employee
or agent,  and shall inure to the benefit of the estate,  heirs,  executors  and
administrators  of such person.  Nothing  contained in this Article XII shall be
deemed to prohibit,  and the  Corporation  is  specifically  authorized to enter
into,  agreements with officers and directors providing  indemnification  rights
and  procedures   different   from  those  set  forth  herein.   All  rights  to
indemnification  under this Article XII shall be deemed to be a contract between
the  Corporation  and each director or officer of the  Corporation who serves or
served in such  capacity at any time while this  Article  XII is in effect.  Any
repeal or  modification  of this  Article XII or any repeal or  modification  of
relevant  provisions  of the  Delaware  General  Corporation  Law  or any  other
applicable laws shall not in any way diminish any rights to indemnification of a
director,  officer,  employee  or agent or the  obligations  of the  Corporation
arising  hereunder.  This  Article  XII  shall be  binding  upon  any  successor
Corporation to this Corporation, whether by way of acquisition, merger,

                                       15
<PAGE>


consolidation or otherwise.

         SECTION 10.  INSURANCE.  The  Corporation  shall  purchase and maintain
insurance  on  behalf  of any  person  who is or was or has  agreed  to become a
director, officer, employee or agent of the Corporation, or is or was serving at
the  request of the  Corporation  as a director,  officer,  employee or agent of
another corporation,  partnership,  limited liability company, limited liability
partnership,  joint  venture,  trust or other  enterprise  against any liability
asserted  against him or her and  incurred by him or her or on his or her behalf
in any such  capacity,  or arising out of his or her status as such,  whether or
not the  Corporation  would have the power to indemnify  him or her against such
liability  under  the  provisions  of this  Article  XII;  PROVIDED,  that  such
insurance is available on acceptable terms, which determination shall be made by
a vote of a majority of the directors.

         SECTION 11. SAVINGS  CLAUSE.  If this Article XII or any portion hereof
shall be invalidated on any ground by any court of competent jurisdiction,  then
the  Corporation  shall  nevertheless  indemnify each director or officer of the
Corporation  as to costs,  charges and  expenses  (including  attorneys'  fees),
judgments,  fine and amounts paid in settlement with respect to any action, suit
or  proceeding,  whether  civil,  criminal,   administrative  or  investigative,
including  an action by or in the right of the  Corporation,  to the full extent
permitted by any applicable portion of this Article XII that shall not have been
invalidated and to the full extent permitted by applicable law.

         SECTION 12. SUBSEQUENT LEGISLATION. If the Delaware General Corporation
Law is amended  after  approval by the  stockholders  of this Article to further
expand  the   indemnification   permitted  to  directors  and  officers  of  the
Corporation,  then the  corporation  shall indemnify such persons to the fullest
extent permitted by the Delaware General Corporation Law, as so amended.

                                       16






<PAGE>

CHRISTIE S. FLANAGAN - EMPLOYMENT AGREEMENT SUMMARY

<TABLE>
<CAPTION>

- ------------------------------ -------------------------------------------------------------------------------------
SUBJECT                        PROVISION
- ------------------------------ -------------------------------------------------------------------------------------
<S>                            <C>
Term                           8/1/99 through 7/31/02; automatic one year renewals (subject to 45 days notice).
- ------------------------------ -------------------------------------------------------------------------------------
Base Salary                    $700,000
- ------------------------------ -------------------------------------------------------------------------------------
Renewal Payment                $60,000
- ------------------------------ -------------------------------------------------------------------------------------
Executive Compensation         Participation in  Executive Compensation   Plan
                               (including   stock  options, restricted   stock,
                               annual  bonus,   long  term incentive compensation, and stock purchase).
- ------------------------------ -------------------------------------------------------------------------------------
Fringe Benefits                Per company policies for an EVP.
                               Annual medical exam.
                               Five weeks PTO.
                               Luxury automobile.
                               One country club and one social club.
                               Split dollar life insurance ($1.4 million).
                               Benefits  continue for  executive  and spouse for
                               three years following termination.
- ------------------------------ -------------------------------------------------------------------------------------
Location                       Dallas, TX, subject to reasonable travel requirements.
- ------------------------------ -------------------------------------------------------------------------------------
Termination  for  Cause        Agreement   terminates  and  company  has  no  further
                               obligations.
- ------------------------------ -------------------------------------------------------------------------------------
Termination for Disability     Disability means incapacitated for six consecutive months or 180 days in any 12
                               month period.  Executive receives 60% of base salary for balance of term and
                               medical benefits until age 70.
- ------------------------------ -------------------------------------------------------------------------------------
Termination for Death          Executive receives 60% of base salary for balance of term.
- ------------------------------ -------------------------------------------------------------------------------------
Termination w/o cause by       Good reason means:
company or for "good reason"   (a) change in duties responsibilities, or status w/o consent.
by Executive.                  (b) reduction in base salary.
                               (c) change in location, or failure to provide relocation
                                   assistance if employee agrees to move.
                               (d) discontinuation of benefits or compensation plan.
                               (e) failure of successor company to assume agreement.

                               Executive receives:
                               (a) in a lump sum  payment  three times base plus
                                   the higher of (i) current  year  target  bonus or
                                   (ii) the average of prior 3 years actual bonuses.
                               (b) use of  automobile  for three years (or until
                                   reemployed).
                               (c) accelerated  vesting  of stock options  and
                                   restricted stock (per plans).
- ------------------------------ -------------------------------------------------------------------------------------
Termination upon a change of   24 month "reach in" period.
control.
                               Employee receives:
                               (a) lump sum payment of three times base salary plus the higher of (i) current
                                   year target  bonus or (ii) the average of prior 3
                                   years actual bonuses - capped at 280(g) limit.
                               (b) outplacement  services.
                               (c) cash in lieu of  options.

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

</TABLE>




<PAGE>

SCOTT A. KISTING - EMPLOYMENT AGREEMENT SUMMARY

<TABLE>
<CAPTION>

- ------------------------------ -------------------------------------------------------------------------------------
SUBJECT                        PROVISION
- ------------------------------ -------------------------------------------------------------------------------------
<S>                            <C>
Term                           8/1/99 through 7/31/02; automatic one year renewals (subject to 45 days notice).
- ------------------------------ -------------------------------------------------------------------------------------
Base Salary                    $800,000
- ------------------------------ -------------------------------------------------------------------------------------
Executive Compensation         Participation in Executive Compensation  Plan, subject to the following:
                               Annual  bonus -  target  at 50% of  base  salary.
                               Stock  options - 100,000 GSB shares to be granted by 1/31/2000, 3 year vesting.
                                    (Note:  100,000 options have previously been granted in 1999.)
                               Restricted stock - 43,500 restricted GSB shares to be issued upon approval of
                               restricted stock plan agreement, one half vesting on  first  anniversary  of
                               the  date  of  grant, balance  on the  fourth  anniversary.
                               Long  term incentive cash payment - $4 million to be paid on 3/31/2003,
                               based on company  achieving  targeted average   ROE
                               and  net   income   goals   during  1998-2002.
- ------------------------------ -------------------------------------------------------------------------------------
Fringe Benefits                Per company policies for an EVP.
                               Annual medical exam.
                               Five weeks PTO.
                               Luxury automobile.
                               One country club or social club.
                               Benefits  continue for  executive  and spouse for
                               three years following termination.
- ------------------------------ -------------------------------------------------------------------------------------
Location                       San Francisco, CA, subject to reasonable travel requirements.
- ------------------------------ -------------------------------------------------------------------------------------
Termination  for  Cause        Agreement   terminates  and  company  has  no  further
                               obligations.
- ------------------------------ -------------------------------------------------------------------------------------
Termination for Disability     Disability means incapacitated for six consecutive months or 180 days in any 12
                               month period.  Executive receives 60% of base salary for balance of term and
                               medical benefits until age 70.
- ------------------------------ -------------------------------------------------------------------------------------
Termination for Death          Executive receives 60% of base salary for balance of term.
- ------------------------------ -------------------------------------------------------------------------------------
Termination w/o cause by       Good reason means:
company or for "good reason"   (a) change in duties responsibilities, or status w/o consent.
by Executive.                  (b) reduction in base salary.
                               (c) change in location, or failure to provide relocation
                                   assistance if employee agrees to move.
                               (d) discontinuation of benefits or compensation plan.
                               (e) failure of successor company to assume agreement.

                               Executive receives:
                               (a) in a lump sum  payment  three times base plus
                                   the higher of (i) current  year  target  bonus or
                                   (ii) the  average  of prior  three  years  actual
                                   bonuses.
                               (b) use of  automobile  for three years
                                   (or until reemployed).
                               (c) accelerated vesting of stock options and
                                   restricted stock (per plans).
- ------------------------------ -------------------------------------------------------------------------------------
Termination upon a change of   24 month "reach in" period.
control.
                               Employee receives:
                               (a) lump sum payment of three times base salary plus the higher of (i) current
                                   year target  bonus or (ii) the average of prior 3
                                   years actual bonuses - capped at 280(g) limit.
                               (b) outplacement  services.
                               (c) cash in lieu of options.
 ------------------------------ -------------------------------------------------------------------------------------

</TABLE>



<TABLE> <S> <C>

<ARTICLE>                                           9
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
consolidated  balance  sheets and  statements of income found on page 3 and 4 of
the Company's unaudited financial statements for the nine months ended September
30, 1999.
</LEGEND>
<MULTIPLIER>                                                 1,000

<S>                                                 <C>
<PERIOD-TYPE>                                       9-MOS
<FISCAL-YEAR-END>                                   DEC-31-1999
<PERIOD-START>                                      JAN-01-1999
<PERIOD-END>                                        SEP-30-1999
<CASH>                                                     468,638
<INT-BEARING-DEPOSITS>                                          53
<FED-FUNDS-SOLD>                                                 0
<TRADING-ASSETS>                                                 0
<INVESTMENTS-HELD-FOR-SALE>                             14,841,565
<INVESTMENTS-CARRYING>                                   2,479,730
<INVESTMENTS-MARKET>                                     2,488,610
<LOANS>                                                 33,287,736 <F1>
<ALLOWANCE>                                                570,783
<TOTAL-ASSETS>                                          55,805,809
<DEPOSITS>                                              23,675,979
<SHORT-TERM>                                            15,600,998
<LIABILITIES-OTHER>                                      1,242,288
<LONG-TERM>                                             13,332,382
                                            0
                                                      0
<COMMON>                                                   134,721
<OTHER-SE>                                               1,319,441
<TOTAL-LIABILITIES-AND-EQUITY>                          55,805,809
<INTEREST-LOAN>                                          1,817,816
<INTEREST-INVEST>                                          896,909
<INTEREST-OTHER>                                                 0
<INTEREST-TOTAL>                                         2,714,725
<INTEREST-DEPOSIT>                                         667,387
<INTEREST-EXPENSE>                                       1,822,574
<INTEREST-INCOME-NET>                                      892,151
<LOAN-LOSSES>                                               10,000
<SECURITIES-GAINS>                                           1,284
<EXPENSE-OTHER>                                            704,262
<INCOME-PRETAX>                                            492,883
<INCOME-PRE-EXTRAORDINARY>                                 236,102
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                               236,102
<EPS-BASIC>                                                   1.78
<EPS-DILUTED>                                                 1.67
<YIELD-ACTUAL>                                                6.94
<LOANS-NON>                                                170,970
<LOANS-PAST>                                                     0
<LOANS-TROUBLED>                                            26,933
<LOANS-PROBLEM>                                             86,788
<ALLOWANCE-OPEN>                                           588,533
<CHARGE-OFFS>                                               30,919
<RECOVERIES>                                                 3,839
<ALLOWANCE-CLOSE>                                          570,783
<ALLOWANCE-DOMESTIC>                                        36,962
<ALLOWANCE-FOREIGN>                                              0
<ALLOWANCE-UNALLOCATED>                                    533,821
<FN>
<F1> Loans includes loans held for sale of $819,383 and allowance for loan
     losses of $570,783.
</FN>


</TABLE>


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