FIRST BANKS AMERICA INC
10-Q, 1999-05-12
NATIONAL COMMERCIAL BANKS
Previous: ANHEUSER BUSCH COMPANIES INC, 10-Q, 1999-05-12
Next: CASA MUNRAS HOTEL PARTNERS L P, 10QSB, 1999-05-12






                                                                               

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                    FORM 10-Q

[X]           QUARTERLY REPORT PURSUANT TO SECTION  13  OR 15(d)  OF THE

                         SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 1999

                                       OR

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

For the transition period from                      to

Commission file number 0-8937

                            FIRST BANKS AMERICA, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

                DELAWARE                                75-1604965
                --------                                ----------
     (State or other jurisdiction of                 (I.R.S. Employer
     incorporation or organization)                 Identification No.)

                135 North Meramec Avenue, Clayton, Missouri 63105
                -------------------------------------------------
               (address of principal executive offices) (Zip Code)

                                 (314) 854-4600
                                 --------------
              (Registrant's telephone number, including area code)

- --------------------------------------------------------------------------------
(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.

                                  Yes X No ____

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

                                                          Outstanding at
                  Class                                   April 30, 1999
                  -----                                   --------------

    Common Stock, $.15 par value                             3,220,801
    Class B Common Stock, $.15 par value                     2,500,000


<PAGE>

<TABLE>
<CAPTION>




                            First Banks America, Inc.

                                      INDEX

                                                                                                 Page

PART I            FINANCIAL INFORMATION


<S>               <C>                                                                             <C>                    
     Item 1.      Financial Statements:
                  Consolidated Balance Sheets as of March 31, 1999
                      and December 31, 1998..................................................     -1-
                  Consolidated Statements of Income for the three
                      months ended March 31, 1999 and 1998...................................     -3-
                  Consolidated Statements of Changes in Stockholders' Equity and
                      Comprehensive  Income for the three months ended March 31,
                      1999 and 1998 and the nine months ended
                      December 31, 1998......................................................     -4-
                  Consolidated Statements of Cash Flows for the three months
                      ended March 31, 1999 and 1998..........................................     -5-
                  Notes to Consolidated Financial Statements.................................     -6-

     Item 2.      Management's Discussion and Analysis of Financial
                      Condition and Results of Operations....................................    -12-


PART II           OTHER INFORMATION


     Item 6.      Exhibits and Reports on Form 8-K...........................................    -22-


SIGNATURES...................................................................................    -23-


</TABLE>






<PAGE>

                                                                

                         PART I - FINANCIAL INFORMATION
                          Item 1. Financial Statements

                            FIRST BANKS AMERICA, INC.
                     Consolidated Balance Sheets (unaudited)
             (dollars expressed in thousands, except per share data)


<TABLE>
<CAPTION>


                                                                                March 31,           December 31,
                                                                                  1999                  1998
                                                                                  ----                  ----


                              ASSETS
                              ------

Cash and cash equivalents:
<S>                                                                          <C>                         <C>   
   Cash and due from banks...............................................    $     31,032                34,312
   Interest-bearing deposits with other financial institutions
     with maturities of three months or less.............................             507                 1,001
   Federal funds sold....................................................           1,000                11,000
                                                                             ------------          ------------
         Total cash and cash equivalents.................................          32,539                46,313
                                                                             ------------          ------------

Investment securities:
   Available for sale, at fair value.....................................         116,513               114,937
   Held to maturity, at amortized cost (fair value of $1,987 and
     $2,013 at March 31, 1999 and December 31, 1998,
     respectively).......................................................           2,019                 2,026
                                                                             ------------          ------------
         Total investment securities.....................................         118,532               116,963
                                                                             ------------          ------------

Loans:
   Commercial and financial..............................................         162,360               140,151
   Real estate construction and development..............................         208,834               161,696
   Real estate mortgage..................................................         248,186               155,443
   Consumer and installment..............................................          72,105                61,907
                                                                             ------------          ------------
         Total loans.....................................................         691,485               519,197
   Unearned discount.....................................................          (1,641)               (2,794)
   Allowance for possible loan losses....................................         (14,037)              (12,127)
                                                                             ------------          ------------
         Net loans.......................................................         675,807               504,276
                                                                             ------------          ------------

Bank premises and equipment, net of
     accumulated depreciation............................................          12,941                11,542
Intangibles associated with the purchase of subsidiaries.................          16,061                 8,405
Accrued interest receivable..............................................           4,922                 4,443
Other real estate........................................................             223                   161
Deferred tax assets......................................................          12,304                12,121
Other assets.............................................................          16,647                15,773
                                                                             ------------          ------------
         Total assets....................................................    $    889,976               719,997
                                                                             ============          ============

</TABLE>
<PAGE>



                            FIRST BANKS AMERICA, INC.
                     Consolidated Balance Sheets (unaudited)
             (dollars expressed in thousands, except per share data)
                                   (continued)
<TABLE>
<CAPTION>


                                                                                  March 31,          December 31,
                                                                                    1999                 1998
                                                                                    ----                 ----


                                   LIABILITIES
                                   -----------

Deposits:
    Demand:
<S>                                                                             <C>                     <C>    
       Non-interest-bearing................................................     $    123,575            105,949
       Interest-bearing....................................................           70,987             72,662
    Savings................................................................          261,868            179,152
    Time:
       Time deposits of $100 or more.......................................           76,176             52,132
       Other time deposits.................................................          222,782            189,252
                                                                                ------------       ------------
         Total deposits....................................................          755,388            599,147

Short-term borrowings......................................................           15,401              4,141
Accrued interest payable...................................................            1,484                538
Deferred tax liabilities...................................................            1,370              1,722
Accrued expenses and other liabilities.....................................            5,523              4,449
                                                                                ------------       ------------
         Total liabilities.................................................          779,166            609,997
                                                                                ------------       ------------

Guaranteed preferred beneficial interest in First Banks
    America, Inc. subordinated debenture...................................           44,171             44,155
                                                                                ------------       ------------

                    STOCKHOLDERS' EQUITY
                    --------------------

Common Stock:
    Common stock, $0.15 par value; 6,666,666 shares
     authorized; 3,872,697 shares issued...................................              581                581
    Class B common stock, $.15 par value; 4,000,000 shares
     authorized; 2,500,000 shares issued and outstanding...................              375                375
Capital surplus............................................................           68,743             68,743
Retained earnings since elimination of accumulated deficit
    of $259,117 effective December 31, 1994................................            7,324              5,693
Common treasury stock, at cost; 651,896 shares and 651,867
    shares at March 31, 1999 and December 31, 1998,
    respectively...........................................................          (10,089)           (10,088)
Accumulated other comprehensive income (loss)..............................             (295)               541
                                                                                ------------       ------------
         Total stockholders' equity........................................           66,639             65,845
                                                                                ------------       ------------
         Total liabilities and stockholders' equity........................     $    889,976            719,997
                                                                                ============       ============
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>


                            FIRST BANKS AMERICA, INC.
                  Consolidated Statements of Income (unaudited)
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                        Three months ended
                                                                                             March 31,      
                                                                                      ----------------------
                                                                                      1999              1998
                                                                                      ----              ----
Interest income:
<S>                                                                                 <C>                 <C>   
   Interest and fees on loans................................................       $   12,869          10,568
   Investment securities.....................................................            1,828           2,033
   Federal funds sold and other..............................................               98             395
                                                                                    ----------       ---------
       Total interest income.................................................           14,795          12,996
                                                                                    ----------       ---------
Interest expense:
   Deposits:
     Interest-bearing demand.................................................              268             349
     Savings.................................................................            1,806           1,454
     Time deposits of $100 or more...........................................              741             775
     Other time deposits.....................................................            2,579           2,784
   Promissory note payable and other borrowings..............................              108             537
                                                                                    ----------       ---------
       Total interest expense................................................            5,502           5,899
                                                                                    ----------       ---------
       Net interest income...................................................            9,293           7,097
Provision for possible loan losses...........................................               90             300
                                                                                    ----------       ---------
       Net interest income after provision for loan losses...................            9,203           6,797
                                                                                    ----------       ---------
Noninterest income:
   Service charges on deposit accounts and customer service fees.............              730             739
   Gain on sales of securities, net..........................................               86              92
   Other income..............................................................              339             319
                                                                                    ----------       ---------
       Total noninterest income..............................................            1,155           1,150
                                                                                    ----------       ---------
Noninterest expense:
   Salaries and employee benefits............................................            2,295           2,135
   Occupancy, net of rental income...........................................              561             491
   Furniture and equipment...................................................              402             347
   Advertising and business development......................................               64              98
   Postage, printing and supplies............................................              185             167
   Data processing fees......................................................              719             475
   Legal, examination and professional fees..................................            1,103             890
   Communications............................................................              154             200
   Loss on sale of other real estate, net of expenses........................               --             157
   Amortization of intangibles associated with the purchase of
     subsidiaries............................................................              202             133
   Guaranteed preferred debenture............................................              993              --
   Other.....................................................................              828             964
                                                                                    ----------       ---------
       Total noninterest expense.............................................            7,506           6,057
                                                                                    ----------       ---------
       Income before provision for income tax expense........................            2,852           1,890
Provision for income tax expense.............................................            1,221             790
                                                                                    ----------       ---------
       Net income............................................................       $    1,631           1,100
                                                                                    ==========       =========

Earnings per common share:
       Basic.................................................................       $     0.29            0.22
       Diluted...............................................................             0.28            0.22
                                                                                    ==========       =========
Weighted average shares of common stock outstanding..........................            5,721           4,911
                                                                                    ==========       =========

</TABLE>

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

<PAGE>


                            FIRST BANKS AMERICA, INC.
           Consolidated Statements of Changes in Stockholders' Equity
                and Comprehensive Income (unaudited) Three months
      ended March 31, 1999 and 1998 and nine months ended December 31, 1998
                          
             (dollars expressed in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                                                        Accu-
                                                                                                       mulated
                                                                                                        other
                                                                                                       compre-   Total
                                                            Class B        Compre-            Common   hensive  stock-
                                                   Common   common  Capitalhensive Retained  treasury  income  holders'
                                                    stock    stock  surplusincome  earnings    stock   (loss)   equity
                                                    -----    -----  -------------  --------    -----   ------   ------

<S>                                                <C>        <C>   <C>     <C>     <C>       <C>       <C>     <C>   
Consolidated balances, January 1, 1998...........  $   322    375   47,329          1,083    (4,350)    332     45,091
Three months ended March 31, 1998:
   Comprehensive income:
     Net income..................................       --     --       --   1,100  1,100        --      --      1,100
     Other comprehensive income, net of tax (1) -
       Unrealized gains on securities, net of
         reclassification adjustment (2).........       --     --       --     106     --        --     106        106
                                                                            ------
     Comprehensive income........................                            1,206
                                                                            ======
   Issuance of common stock for purchase
     accounting acquisition of FCB...............       43     --    2,965             --        --      --      3,008
   Conversion of promissory note payable.........      121     --    9,879             --        --      --     10,000
   Repurchases of common stock...................       --     --       --             --    (2,464)     --     (2,464)
                                                   -------   ----  -------          -----    ------    ----    -------
Consolidated balances, March 31, 1998............      486    375   60,173          2,183    (6,814)    438     56,841
Nine months ended December 31, 1998:
   Comprehensive income:
     Net income..................................       --     --       --   3,510  3,510        --      --      3,510
     Other comprehensive income, net of tax (1) -
       Unrealized gains on securities, net of
         reclassification adjustment (2).........       --     --       --     103     --        --     103        103
                                                                            ------
     Comprehensive income........................                            3,613
                                                                            ======
   Exercise of stock options.....................       --     --       13             --        --      --         13
   Redemption of stock options...................       --     --      (48)            --        --      --        (48)
   Compensation paid in stock....................       --     --       27             --        --      --         27
   Conversion of 12% convertible debentures......       95     --    8,578             --        --      --      8,673
   Repurchases of common stock...................       --     --       --             --    (3,274)     --     (3,274)
                                                   -------   ----  -------          -----   -------    ----    -------
Consolidated balances, December 31, 1998.........      581    375   68,743          5,693   (10,088)    541     65,845
Three months ended March 31, 1999:
   Comprehensive income:
     Net income..................................       --     --       --   1,631  1,631        --      --      1,631
     Other comprehensive income, net of tax (1) -
       Unrealized losses on securities, net of
         reclassification adjustment (2).........       --     --       --    (836)    --        --    (836)      (836)
                                                                            ------
     Comprehensive income........................                              795
                                                                            ======
   Repurchases of common stock...................       --     --       --             --        (1)     --         (1)
                                                   -------   ----  -------          -----   -------    ----    -------
Consolidated balances, March 31, 1999............  $   581    375   68,743          7,324   (10,089)   (295)    66,639
                                                   =======   ====  =======          =====   =======    ====    =======
- ---------------------
(1)  Components of other comprehensive income are shown net of tax.
(2)  Disclosure of reclassification adjustment:
                                                                             Three months            Nine months
                                                                            ended March 31,             ended
                                                                           1999       1998        December 31, 1998
                                                                           ----       ----        -----------------

     Unrealized gains (losses) arising during the period...............  $  (780)      166               265
     Less: reclassification adjustment for gains included in net income       56        60               162
                                                                         --------      ---               ---     
     Unrealized gains (losses) on securities...........................  $  (836)      106               103
                                                                         =======       ===               ===
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>


                            FIRST BANKS AMERICA, INC.
                Consolidated Statements of Cash Flows (unaudited)
                        (dollars expressed in thousands)
<TABLE>
<CAPTION>

                                                                                                   Three months ended
                                                                                                        March 31,      
                                                                                                 ----------------------
                                                                                                 1999              1998
                                                                                                 ----              ----
Cash flows from operating activities:
<S>                                                                                            <C>                 <C>  
   Net income.............................................................................     $   1,631           1,100
   Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation, amortization and accretion, net........................................           449             467
     Provision for possible loan losses...................................................            90             300
     Provision for income tax expense.....................................................         1,221             790
     Payments of income taxes.............................................................           (66)           (196)
     Gain on sales of securities, net.....................................................           (86)            (92)
     Decrease in accrued interest receivable..............................................           439             967
     Interest accrued on liabilities......................................................         5,502           5,899
     Payments of interest on liabilities..................................................        (5,503)         (5,345)
     Other operating activities, net......................................................          (998)            550
                                                                                               ---------       ---------
       Net cash provided by operating activities..........................................         2,679           4,440
                                                                                               ---------       ---------
Cash flows from investing activities:
   Cash (paid) received for acquired entities, net of cash and
     cash equivalents received (paid)....................................................        (17,244)          3,241
   Proceeds from sales of investment securities available for sale........................        21,097              --
   Maturities of investment securities available for sale.................................        16,194          32,850
   Maturities of investment held to maturity..............................................             6              --
   Purchases of investment securities available for sale..................................        (7,297)        (25,399)
   Net (increase) decrease in loans.......................................................       (34,403)         15,739
   Recoveries of loans previously charged off.............................................           834             530
   Purchases of bank premises and equipment...............................................          (173)           (807)
   Proceeds from sales of other real estate...............................................           120             230
   Other investing activities, net........................................................          (143)            (11)
                                                                                               ---------       ---------
       Net cash provided by (used in) investing activities................................       (21,009)         26,373
                                                                                               ---------       ---------
Cash flows from financing activities:
   Other increases (decreases) in deposits:
     Demand and savings deposits..........................................................         1,135          (1,452)
     Time deposits........................................................................        (7,838)         10,321
   Increase in federal funds purchased and other short-term borrowings....................        12,200              --
   Decrease in Federal Home Loan Bank advances............................................            --            (291)
   (Decrease) increase in securities sold under agreements to repurchase..................          (940)             57
   Decrease in promissory note payable....................................................            --           5,026
   Repurchases of common stock for treasury...............................................            (1)         (2,464)
                                                                                               ---------       ---------
       Net cash provided financing activities.............................................         4,556          11,197
                                                                                               ---------       ---------
       Net (decrease) increase in cash and cash equivalents...............................       (13,774)         42,010
Cash and cash equivalents, beginning of period............................................        46,313          35,162
                                                                                               ---------       ---------
Cash and cash equivalents, end of period..................................................     $  32,539          77,172
                                                                                               =========       =========

Non-cash investing and financing activities:
   Loans transferred to other real estate.................................................     $      --             245
   Issuance of common stock for purchase accounting acquisition...........................            --           3,008
   Conversion of promissory note payable to common stock..................................            --          10,000
                                                                                               =========       =========
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>




                            FIRST BANKS AMERICA, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

   (1)   Basis of Presentation

         The  accompanying  consolidated  financial  statements  of First  Banks
America,  Inc.  (FBA  or the  Company)  are  unaudited  and  should  be  read in
conjunction with the  consolidated  financial  statements  contained in the 1998
annual  report on Form 10-K.  In the  opinion of  management,  all  adjustments,
consisting  of  normal  recurring  accruals  considered  necessary  for  a  fair
presentation  of the results of  operations  for the interim  periods  presented
herein,  have been included.  Operating results for the three month period ended
March  31,  1999  are not  necessarily  indicative  of the  results  that may be
expected for the year ending December 31, 1999.

         The consolidated  financial  statements include the accounts of FBA and
its  subsidiaries,  all of which are wholly owned. All significant  intercompany
accounts and transactions  have been eliminated.  Certain  reclassifications  of
1998 amounts have been made to conform with the 1999 presentation.

         FBA is majority owned by First Banks, Inc., St. Louis,  Missouri (First
Banks). At March 31, 1999 and December 31, 1998, First Banks' ownership interest
in FBA was 82.34% and 76.84%, respectively.

         FBA operates through three banking subsidiaries, First Bank Texas N.A.,
headquartered  in  Houston,   Texas  (FB  Texas),   First  Bank  of  California,
headquartered  in Roseville,  California (FB  California)  and Redwood  Bancorp,
headquartered in San Francisco,  California (Redwood).  Redwood operates through
its wholly owned  subsidiary,  Redwood  Bank,  headquartered  in San  Francisco,
California  (Redwood  Bank).  FB  Texas,  FB  California  and  Redwood  Bank are
collectively referred to as the Subsidiary Banks.

   (2)   Transactions with Related Parties

         FBA  purchases  certain  services  and supplies  from or through  First
Banks. FBA's financial position and operating results could significantly differ
from those that would be obtained if FBA's relationship with First Banks did not
exist.

         First Banks  provides  management  services  to FBA and its  Subsidiary
Banks. Management services are provided under a management fee agreement whereby
FBA  compensates  First Banks on an hourly  basis for its use of  personnel  for
various functions including internal audit, loan review,  income tax preparation
and  assistance,  accounting,  asset/liability  and  investment  services,  loan
servicing and other management and administrative services. Fees paid under this
agreement  were  $682,000 and $440,000 for the three months ended March 31, 1999
and 1998,  respectively.  Fees payable to First Banks generally  increase as FBA
expands through  acquisitions and internal growth,  reflecting the higher levels
of service  needed to operate  the  Subsidiary  Banks.  The fees for  management
services are at least as favorable as could have been obtained from unaffiliated
third parties.

         Because  of  the  affiliation  with  First  Banks  and  the  geographic
proximity of certain of their offices,  FBA shares the cost of certain personnel
and  services  used by FBA and First  Banks.  This  includes  the  salaries  and
benefits of certain loan and  administrative  personnel.  The  allocation of the
shared  costs are  charged  and/or  credited  under  the  terms of cost  sharing
agreements  entered  into in 1996.  Management  anticipates  Redwood  Bank  will
execute  a  similar  cost  sharing  agreement  in 1999.  Because  this  involves
distributing  essentially  fixed costs over a larger asset base,  it allows each
bank to receive the benefit of personnel  and services at a reduced  cost.  Fees
paid under these  agreements  were  $212,000  and  $256,000 for the three months
ended March 31, 1999 and 1998, respectively.




<PAGE>


         First Services L.P., a limited  partnership  indirectly  owned by First
Banks'  Chairman  and his  children  through  its general  partners  and limited
partners,  provides data processing and various related services to FB Texas and
FB California  under the terms of data  processing  agreements.  Fees paid under
these agreements were $686,000 and $429,000 for the three months ended March 31,
1999 and 1998,  respectively.  Fees  payable to First  Services  L.P.  generally
increase as FBA expands through acquisitions and internal growth, reflecting the
higher levels of service needed to operate the Subsidiary  Banks.  The fees paid
for data  processing  services  are at least as  favorable  as could  have  been
obtained from unaffiliated third parties.

         First  Brokerage  of  America,  L.L.C.  (First  Brokerage),  a  limited
liability company,  whose members are the trusts of the children of First Banks'
Chairman,  provides  back-office support and product support for FBA's brokerage
and  insurance  operations.  For the three months ended March 31, 1999,  FBA and
First  Brokerage  received  commissions  of  approximately  $73,000 and $31,000,
respectively,  from  unaffiliated  third-party  companies from the sale of these
products to customers of FBA.

         FBA's  Subsidiary  Banks had $89.4  million and $86.2  million in whole
loans and loan  participations  outstanding  at March 31, 1999 and  December 31,
1998, respectively,  that were purchased from banks affiliated with First Banks.
In addition,  FBA's  Subsidiary Banks had sold $209.0 million and $182.9 million
in whole loans and loan participations to affiliates of First Banks at March 31,
1999 and December 31, 1998,  respectively.  These loans and loan  participations
were  acquired and sold at interest  rates and terms  prevailing at the dates of
their  purchase  or sale and under  standards  and  policies  followed  by FBA's
Subsidiary Banks.

         FBA has a $20.0 million  revolving  note payable from First Banks (Note
Payable).  The borrowings under the Note Payable bear interest at an annual rate
of one-quarter percent less than the "Prime Rate" as reported in the Wall Street
Journal.  The outstanding  principal balance and accrued interest under the Note
Payable  are  due and  payable  on  October  31,  2001.  There  were no  amounts
outstanding  under the Note Payable at March 31, 1999 and December 31, 1998. The
interest  expense under the Note Payable was $272,000 for the three months ended
March 31, 1998.

         In connection with FBA's acquisition of First Commercial Bancorp,  Inc.
(FCB) and its wholly-owned subsidiary, First Commercial Bank (First Commercial),
FBA issued a  convertible  debenture to First Banks of $6.5 million plus accrued
interest.  This debenture  replaced  similar FCB debentures  previously owned by
First  Banks.  On  December  4, 1998,  First Banks  converted  the $6.5  million
principal and $2.4 million  accrued and unpaid  interest into 629,557  shares of
FBA common stock. The related  interest  expense  associated with this debenture
was $210,000 for the three months ended March 31, 1998.

(3)      Regulatory Capital

         FBA and the Subsidiary Banks are subject to various  regulatory capital
requirements administered by the federal and state banking agencies.  Failure to
meet minimum capital  requirements can initiate  certain  mandatory and possibly
additional discretionary actions by regulators that, if undertaken, could have a
direct  material effect on FBA's financial  statements.  Under capital  adequacy
guidelines  and the  regulatory  framework  for Prompt  Corrective  Action,  the
Subsidiary Banks must meet specific capital guidelines that involve quantitative
measures  of  assets,  liabilities,   and  certain  off-balance-sheet  items  as
calculated  under   regulatory   accounting   practices.   Capital  amounts  and
classifications  are also subject to  qualitative  judgments  by the  regulators
about components, risk weighting and other factors.

         Quantitative  measures  established  by  regulations  to ensure capital
adequacy  require  FBA and the  Subsidiary  Banks to  maintain  certain  minimum
capital ratios.  FBA and the Subsidiary Banks are required to maintain a minimum
risk-based  capital to risk-weighted  assets ratio of 8.00%, with at least 4.00%
being "Tier 1" capital (as defined in the regulations).  In addition,  a minimum
leverage  ratio (Tier 1 capital to average  assets) of 3.00% plus an  additional
cushion of 100 to 200 basis points is expected.  In order to be considered  well

<PAGE>

capitalized  under Prompt Corrective  Action  provisions,  a bank is required to
maintain  a  risk-weighted  asset  ratio  of  at  least  10.00%,  a  Tier  1  to
risk-weighted  asset ratio of at least 6.00%,  and a leverage  ratio of at least
5.00%.  As of December 31, 1997, the date of the most recent  notification  from
FBA's primary  regulator,  FB Texas and FB California  were  categorized as well
capitalized  under  the  regulatory  framework  for  Prompt  Corrective  Action.
Management  believes,  as of March 31, 1999, FBA and the  Subsidiary  Banks were
well capitalized.

         At March 31,  1999 and  December  31,  1998,  FBA's and the  Subsidiary
Banks' capital ratios were as follows:
<TABLE>
<CAPTION>

                                             Risk-based capital ratios         
                                             -------------------------         
                                           Total                  Tier 1                 Leverage Ratio
                                           -----                  ------                ---------------
                                     1999        1998        1999       1998            1999       1998
                                     ----        ----        ----       ----            ----       ----

<S>                                 <C>        <C>           <C>       <C>              <C>         <C>   
           FBA                      12.62%     16.66%        8.38%     11.51%           9.45%      10.25%
           FB Texas                 11.02      11.37         9.76      10.11            9.20        9.15
           FB California            10.92      10.63         9.66       9.37            8.94        8.34
           Redwood Bank (1)         10.92         --         9.98         --            8.30          --
           ---------------
           (1) Redwood Bank was acquired by FBA on March 4, 1999.
</TABLE>

(4)      Acquisitions

         On March 4, 1999,  FBA  completed  its  acquisition  of Redwood and its
wholly-owned subsidiary,  Redwood Bank, for cash consideration of $26.0 million.
The acquisition  was accounted for using the purchase method of accounting.  The
excess  of the cost  over the fair  value of the net  assets  acquired  was $9.4
million and is being  amortized over 15 years.  The  acquisition was funded from
available  proceeds  from  the  sale of the  8.50%  Cumulative  Trust  Preferred
Securities  completed in July 1998.  Redwood is  headquartered in San Francisco,
California  and operates  four banking  locations in the San Francisco Bay area.
Redwood had $183.9  million in total  assets,  $134.4  million in loans,  net of
unearned discount, $32.4 in investment securities and $162.9 million in deposits
at the acquisition date.

         The  following  information  presents  unaudited  pro  forma  condensed
results of operations of FBA for the three months ended March 31, 1999 and 1998,
combined  with  the  acquisition  of  Redwood,  as  if  FBA  had  completed  the
transaction on January 1, 1998.
<TABLE>
<CAPTION>

                                                                                  March 31,    
                                                                            ------------------ 
                                                                            1999          1998
                                                                            ----          ----
                                                                     (dollars expressed in thousands,
                                                                            except per share data)

<S>                                                                        <C>              <C>  
         Net interest income...........................................    $  10,159        8,728
         Provision for possible loan losses............................          300          300
         Net income....................................................        1,644        1,142
                                                                           =========     ========

         Weighted average shares of common stock
              outstanding (in thousands)...............................        5,721        5,300
                                                                           =========     ========

         Earnings per common share:
              Basic....................................................    $    0.29         0.22
              Diluted..................................................         0.29         0.22
                                                                           =========     ========

</TABLE>



<PAGE>


         The unaudited  pro forma  condensed  results of operations  reflect the
application  of the purchase  method of accounting for Redwood and certain other
assumptions.  Purchase  accounting  adjustments  have  been  applied  to  loans,
investment  securities,  bank  premises and  equipment,  deferred tax assets and
liabilities  and excess  cost  required  to  reflect  the  assets  acquired  and
liabilities  assumed at fair value.  The  resulting  premiums and  discounts are
amortized or accreted to income consistent with the accounting  policies of FBA.
The  unaudited  pro forma  condensed  results of  operations  do not reflect the
acquisition of Pacific Bay Bank completed on February 2, 1998 as it did not have
a material  impact on the results of operations for the three months ended March
31, 1998.

 (5)     Business Segment Results

         FBA's  business  segments  are its  Subsidiary  Banks.  The  reportable
business  segments  are  consistent  with the  management  structure of FBA, the
Subsidiary Banks and the internal reporting system that monitors performance.

         Through the respective  branch  networks,  the Subsidiary Banks provide
similar  products and services in their defined  geographic  areas. The products
and services  offered  include a broad range of commercial and personal  banking
services,  including  certificates of deposit,  individual  retirement and other
time deposit  accounts,  checking and other demand  deposit  accounts,  interest
checking  accounts,  savings accounts and money market  accounts.  Loans include
commercial and financial,  commercial and residential  real estate,  real estate
construction  and  development  and consumer  loans.  Other  financial  services
include  mortgage  banking,   credit  and  debit  cards,   discount   brokerage,
credit-related insurance,  automatic teller machines,  telephone account access,
safe deposit  boxes,  trust and private  banking  services  and cash  management
services.  The revenues  generated by each business segment consist primarily of
interest income, generated from the loan and investment security portfolios, and
service charges and fees, generated from the deposit products and services.  The
geographic areas include Houston,  Dallas, Irving and McKinney, Texas (FB Texas)
and  the  San  Francisco  -  Sacramento  corridor  of  northern  California  (FB
California and Redwood Bank). The products and services are offered to customers
primarily within their respective  geographic  areas, with the exception of loan
participations  executed between the Subsidiary Banks and other banks affiliated
with First Banks. There are no foreign operations.


<PAGE>




          The business  segment results are summarized  below and are consistent
with FBA's  internal  reporting  system  which is  consistent,  in all  material
respects,   with  generally   accepted   accounting   principles  and  practices
predominant in the banking industry.  The balance sheet information is presented
as of March  31,  1999 and  December  31,  1998,  and the  statement  of  income
information  is  presented  for the three  months ended March 31, 1999 and 1998,
respectively.  The business  segment  results  include  Redwood Bank,  which was
acquired on March 4, 1999, for the period subsequent to the acquisition date.
<TABLE>
<CAPTION>

                                                        FB California                      Redwood Bank (1)       
                                                 -------------------------------     ----------------------------      
                                                 March 31,          December 31,      March 31,      December 31,
                                                   1999               1998              1999             1998
                                                   ----               ----              ----             ----
                                                                  (dollars expressed in thousands)

Balance sheet information:

<S>                                              <C>                  <C>                 <C>                 
Investment securities..........................  $    45,837          53,449              32,891            --
Loans, net of unearned discount................      327,589         314,977             138,601            --
Total assets...................................      404,343         410,110             194,084            -- 
Deposits.......................................      348,218         363,422              67,160            --
Stockholders' equity...........................       42,960          42,825              25,593            --
                                                  ==========      ==========         ===========    ==========




                                                        FB California                      Redwood Bank (1)       
                                                     Three months ended                   Three months ended
                                                          March 31,                            March 31,           
                                                   -----------------------              --------------------       
                                                   1999               1998              1999             1998
                                                   ----               ----              ----             ----
                                                                 (dollars expressed in thousands)

Income statement information:

Interest income................................  $    8,000            7,757               1,180            --
Interest expense...............................       3,079            3,316                 442            --
                                                 ----------       ----------         -----------    ----------
   Net interest income.........................       4,921            4,441                 738            --
Provision for possible loan losses.............          60              150                  --            --
                                                 ----------       ----------         -----------    ----------
   Net interest income after provision
     for possible loan losses..................       4,861            4,291                 738            --
                                                 ----------       ----------         -----------    ----------
Noninterest income.............................         609              713                  26            --
Noninterest expense............................       3,699            3,730                 438            --
                                                 ----------       ----------         -----------    ----------
   Net income before income tax expense........       1,771            1,274                 326            --
Provision for income tax expense...............         787              535                 164            --
                                                 ----------       ----------         -----------    ----------
   Net income..................................  $      984              739                 162            --
                                                 ==========       ==========         ===========    ==========
</TABLE>

- -----------------
(1)  Redwood Bank was acquired by FBA on March 4, 1999.
(2)  Corporate and other  includes  $645,000 of guaranteed  preferred  debenture
     expense,  after  applicable  income tax benefit of $348,000,  for the three
     months ended March 31, 1999.


<PAGE>



<TABLE>
<CAPTION>






                          FB Texas                    Corporate and other                  Consolidated Total       
                 --------------------------      ----------------------------        ------------------------------
                 March 31,     December 31,      March 31,       December 31,        March 31,         December 31,
                   1999             1998           1999               1998             1999                1998
                   ----             ----           ----               ----             ----                ----
                                              (dollars expressed in thousands)



<S>                  <C>           <C>               <C>               <C>             <C>                 <C>    
                     35,917        59,914            3,887             3,573           118,532             116,936
                    221,150       201,426            2,504                --           689,844             516,403
                    284,592       300,984            6,957             8,903           889,976             719,997
                    245,377       264,425           (5,367)          (28,700)          755,388             599,147
                     30,397        30,249          (32,311)           (7,229)           66,639              65,845
                ===========    ==========      ===========        ==========       ===========         ===========




                          FB Texas                    Corporate and other                 Consolidated Total       
                   ---------------------            -----------------------            ------------------------    
                     Three months ended               Three months ended                  Three months ended
                          March 31,                        March 31,                           March 31,           
                   ---------------------            -----------------------            ------------------------    
                   1999             1998              1999 (2)        1998             1999                1998
                   ----             ----              ----            ----             ----                ----
                                              (dollars expressed in thousands)



                      5,542         5,237               73                 2            14,795              12,996
                      2,162         2,100             (181)              483             5,502               5,899
                -----------    ----------      -----------        ----------       -----------         -----------
                      3,380         3,137              254              (481)            9,293               7,097
                         30           150               --                --                90                 300
                -----------    ----------      -----------        ----------       -----------         -----------

                      3,350         2,987              254              (481)            9,203               6,797
                -----------    ----------      -----------        ----------       -----------         -----------
                        543           379              (23)               58             1,155               1,150
                      2,279         2,203            1,090               124             7,506               6,057
                -----------    ----------      -----------        ----------       -----------         -----------
                      1,614         1,163             (859)             (547)            2,852               1,890
                        555           410             (285)             (155)            1,221                 790
                -----------    ----------      -----------        ----------       -----------         -----------
                      1,059           753             (574)             (392)            1,631               1,100
                ===========    ==========      ===========        ==========       ===========         ===========


</TABLE>



<PAGE>


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

         The  discussion  set forth in  Management's  Discussion and Analysis of
Financial  Condition and Results of Operations  contains certain forward looking
statements  with respect to the financial  condition,  results of operations and
business of FBA. These forward  looking  statements are subject to certain risks
and  uncertainties,  not all of which can be predicted or  anticipated.  Factors
that may cause actual results to differ  materially  from those  contemplated by
the forward  looking  statements  herein  include  market  conditions as well as
conditions  specifically  affecting the banking  industry  generally and factors
having a specific  impact on FBA  including but not limited to  fluctuations  in
interest rates and in the economy; the impact of laws and regulations applicable
to FBA and changes therein;  competitive  conditions in the markets in which FBA
conducts its  operations,  including  competition  from banking and  non-banking
companies with substantially greater resources than FBA, some of which may offer
and develop  products and services not offered by FBA; and the ability of FBA to
respond to changes in  technology,  including  effects of the Year 2000 problem.
With regard to FBA's  efforts to grow through  acquisitions,  factors that could
affect the accuracy or  completeness  of forward  looking  statements  contained
herein include the potential for higher than acceptable  operating costs arising
from  the  geographic  dispersion  of the  offices  of  FBA,  as  compared  with
competitors  operating solely in contiguous  markets;  the competition of larger
acquirers with greater  resources than FBA;  fluctuations in the prices at which
acquisition  targets  may be  available  for sale and in the  market  for  FBA's
securities; and the potential for difficulty or unanticipated costs in realizing
the  benefits  of  particular  acquisition   transactions.   Additional  factors
potentially affecting the Company's results were identified in the Annual Report
on Form 10-K filed with the Securities and Exchange Commission.

                                     General

         FBA is a registered bank holding company,  incorporated in Delaware and
headquartered  in Clayton,  Missouri.  At March 31, 1999, FBA had  approximately
$890.0 million in total assets;  $689.8 million in total loans,  net of unearned
discount;  $755.4  million  in  total  deposits;  and  $66.6  million  in  total
stockholders' equity. FBA operates through its Subsidiary Banks.

         Through the  Subsidiary  Banks' six locations in Texas and 14 locations
in the San Francisco - Sacramento corridor of northern California,  FBA offers a
broad range of commercial and personal banking services  including  certificates
of deposit,  individual retirement and other time deposit accounts, checking and
other demand deposit accounts,  interest checking accounts, savings accounts and
money market  accounts.  Loans include  commercial  and  financial,  real estate
construction  and  development,  commercial  and  residential  real  estate  and
consumer loans.  Other financial  services include mortgage banking,  credit and
debit cards,  discount  brokerage,  credit-related  insurance,  automatic teller
machines,  telephone  account  access,  safe  deposit  boxes,  trust and private
banking services and cash management services.

         The following table lists the Subsidiary Banks at March 31, 1999:
<TABLE>
<CAPTION>

                                                                       Loans, net of
                                             Number of       Total       unearned            Total
                                             locations      assets       discount          deposits
                                             ---------      ------       --------          --------
                                                       (dollars expressed in thousands)

<S>                                             <C>      <C>               <C>              <C>    
           FB California...................     10       $ 404,343         327,589          348,218
           FB Texa.........................      6         284,592         221,150          245,377
           Redwood Bank....................      4         194,084         138,601          167,160



</TABLE>

<PAGE>


                               Financial Condition

         FBA's total assets were $890.0  million and $720.0 million at March 31,
1999 and  December  31,  1998,  respectively.  The increase in total assets from
December 31, 1998 is primarily  attributable  to FBA's  acquisition  of Redwood,
which provided total assets of $183.9 million.

                              Results of Operations

Net Income

         Net income was $1.6 million, or $0.28 per share on a diluted basis, for
the three months ended March 31, 1999,  compared to $1.1  million,  or $0.22 per
share on a diluted basis,  for the same period in 1998.  The improved  operating
results  of FBA  reflect  the  improved  performance  of  both FB  Texas  and FB
California. FB Texas' net income increased to $1.1 million from $753,000 for the
three months ended March 31, 1999 and 1998, respectively. FB California recorded
net income of $984,000 for the three months ended March 31, 1999,  in comparison
to $739,000  for the same period in 1998.  The results for the first  quarter of
1998 include a charge of  $225,000,  net of tax, or $0.05 per share on a diluted
basis, in settlement of certain  litigation at FB Texas.  Excluding this charge,
earnings per share on a diluted  basis for the first  quarter of 1998 would have
been $0.27.

Net Interest Income

         Net   interest   income   was  $9.3   million,   or  5.44%  of  average
interest-earning  assets, for the three months ended March 31, 1999, compared to
$7.1 million, or 4.77% of average  interest-earning  assets, for the same period
in 1998. The improved net interest  income is primarily  attributable to the net
interest-earning  assets  provided by the  acquisitions  of Pacific Bay Bank and
Redwood,  and a reduction of interest expense attributable to: the effect of the
exchange of $10.0 million of the Note Payable for common stock; the repayment of
all  borrowings  outstanding  under  the  Note  Payable  in July  1998;  and the
conversion of a debenture in December 1998. The improved net interest income was
partially offset by a reduction in the yield on the loan portfolio from 9.78% to
9.20% at March 31, 1999 and 1998, respectively.  This reduction results from the
overall decline in prime rate experienced during the fourth quarter of 1998.



<PAGE>


         The following  table sets forth certain  information  relating to FBA's
average   balance   sheets,   and   reflects   the  average   yield   earned  on
interest-earning  assets, the average cost of  interest-bearing  liabilities and
the resulting net interest income for the three month periods ended March 31:
<TABLE>
<CAPTION>

                                                            1999                            1998          
                                                 -------------------------      --------------------------
                                                          Interest                        Interest
                                                 Average   income/  Yield/      Average    income/  Yield/
                                                 balance   expense   rate       balance    expense   rate 
                                                 -------   -------   ----       -------    -------   ---- 
                                                             (dollars expressed in thousands)
                  Assets
                  ------

Earning assets:
<S>      <C>                                   <C>          <C>              <C>            <C>       <C>  
   Loans (1)(2)(3)..........................   $ 567,101    12,869    9.20%  $  438,421     10,568    9.78%
   Investment securities (3)................     118,265     1,828    6.27      136,501      2,033    6.04
   Federal funds sold and other.............       7,721        98    5.15       28,062        395    5.71
                                               ---------    ------           ----------     ------
         Total earning assets...............     693,087    14,795    8.66      602,984     12,996    8.74
                                                            ------                          ------
Nonearning assets...........................      82,394                         62,166
                                               ---------                     ----------
         Total assets.......................   $ 775,481                     $  665,150
                                               =========                     ==========

     Liabilities and Stockholders' Equity
     ------------------------------------

Interest-bearing liabilities:
   Interest-bearing demand deposits.........   $  72,191      268     1.51%  $   73,291        349    1.93%
   Savings deposits.........................     204,270    1,806     3.59      151,237      1,454    3.90
   Time deposits of $100 or more............      57,420      741     5.23       51,594        775    6.09
   Other time deposits......................     201,375    2,579     5.19      205,975      2,784    5.48
                                               ---------   ------             ---------     ------
         Total interest-bearing deposits....     535,256    5,394     4.09      482,097      5,362    4.51
   Promissory note payable and
     short-term borrowings .................       7,481      108     5.85       24,602        537    8.85
                                               ---------   ------             ---------     ------
         Total interest-bearing liabilities.     542,737    5,502     4.11      506,699      5,899    4.72
                                                           ------                           ------
Noninterest-bearing liabilities:
   Demand deposits..........................     104,133                         91,230
   Other liabilities........................      54,138                         12,360
                                               ---------                      ---------
         Total liabilities..................     701,008                        610,289
Stockholders' equity........................      74,473                         54,861
                                               ---------                      ---------
         Total liabilities and
           stockholders' equity.............   $ 775,481                     $  665,150
                                               =========                     ==========
Net interest income.........................                9,293                            7,097
                                                           ======                           ======
Net interest margin.........................                          5.44%                           4.77%
                                                                     =====                            ====
- ---------------
(1)   Nonaccrual loans are included in the average loan amounts.
(2)   Includes the effects of interest rate exchange agreements.
(3)   FBA has no tax exempt income.

</TABLE>



<PAGE>


Provision for Possible Loan Losses

         The provision for possible loan losses was $90,000 and $300,000 for the
three  months ended March 31, 1999 and 1998,  respectively.  The decrease in the
provision for possible  loan losses for the first  quarter of 1999,  compared to
the same period in 1998, is primarily  attributable to improved asset quality of
FBA's loan portfolio, as determined by management's review and evaluation of the
credit quality of the loans in the portfolio, and management's assessment of the
adequacy of the allowance for possible loan losses.

         Net loan  recoveries were $354,000 for the three months ended March 31,
1999,  compared to net loan charge-offs of $529,000 for the same period in 1998.
The overall  improvement  is primarily  attributable  to improved  asset quality
reflected in a decrease in the amount of loans requiring charge-off  accompanied
by an increase in the collection of previously charged-off loans. See "--Lending
and Credit  Management"  for a summary of  nonperforming  loans and a summary of
loan loss experience.

Noninterest Income

         Noninterest  income was $1.2  million for the three  months ended March
31, 1999 and 1998.  Noninterest  income consists primarily of service charges on
deposit accounts and customer service fees.

          Service charges on deposit accounts and customer service fees remained
relatively  stable with a slight decrease to $730,000 for the three months ended
March 31,  1999,  in  comparison  to $739,000  for the same period in 1998.  The
slight  decrease is reflective of a reduced level of  non-sufficient  funds fees
earned on commercial  accounts,  offset  primarily by an increase in interchange
income associated with automatic teller machine services and credit cards.

Noninterest Expense

         Noninterest  expense was $7.5  million for the three months ended March
31, 1999,  compared to $6.1 million for the same period in 1998. The increase is
primarily attributable to the guaranteed preferred debenture expense of $993,000
associated  with the formation of First America  Capital Trust (FACT) and FACT's
issuance of Cumulative Trust Preferred  Securities.  Contributing further to the
increase is the noninterest expense of Pacific Bay Bank and, to a lesser degree,
Redwood, subsequent to their respective acquisition dates.

         Data  processing  fees increased to $719,000 for the three months ended
March 31,  1999,  in  comparison  to $475,000  for the same period in 1998.  The
increase in data processing  fees is  attributable  to growth and  technological
advancements  consistent  with FBA's product and service  offerings and expenses
associated with FBA's Year 2000 program.

         Legal,  examination and professional fees increased to $1.1 million for
the three months ended March 31, 1999 from $890,000 for the same period in 1998.
The  increase  in  legal,  examination  and  professional  fees  reflects  FBA's
increased   reliance  on  outside   professionals   associated  with  Year  2000
activities.  In addition,  as further  discussed  in Note 2 to the  accompanying
financial statements,  the fees paid to First Banks for management services have
increased to $682,000 for the three months ended March 31, 1999,  in  comparison
to  $440,000  for the same  period in 1998.  This  increase  results  from FBA's
continued  expansion  through  acquisitions and internal growth,  reflecting the
higher levels of service needed to operate the Subsidiary Banks.

         On  July  21,  1998,  FACT,  a  newly-formed  Delaware  business  trust
subsidiary  of FBA,  issued  1.84  million  shares  of  8.50%  Cumulative  Trust
Preferred  Securities  (FACT  Preferred  Securities)  at $25.00  per share in an
underwritten  public offering,  and issued 56,908 shares of common securities to
FBA at $25.00 per share.  FBA owns all of FACT's  common  securities.  The gross
proceeds of the offering  were used by FACT to purchase  $47.4  million of 8.50%
Subordinated Debentures (Subordinated Debentures) from FBA, maturing on June 30,
2028. The Subordinated Debentures are the sole asset of FACT. In connection with
the issuance of the FACT Preferred  Securities,  FBA made certain guarantees and
commitments  that,  in  the  aggregate,  constitute  a  full  and  unconditional

<PAGE>

guarantee by FBA of the obligations of FACT under the FACT Preferred Securities.
FBA's  proceeds  from  the  issuance  of  the  Subordinated  Debentures,  net of
underwriting  fees and offering  expenses,  were  approximately  $44.0  million.
Guaranteed  preferred  debenture expense was $993,000 for the three months ended
March 31,  1999 and is  recorded  as  noninterest  expense  in the  accompanying
consolidated financial statements.

                          Lending and Credit Management

         Interest  earned on the loan  portfolio is the primary source of income
of FBA. Total loans, net of unearned  discount,  represented  77.5% and 71.7% of
total assets as of March 31, 1999 and December  31,  1998,  respectively.  Total
loans, net of unearned discount, were $689.8 million and $516.4 million at March
31,  1999 and  December  31,  1998,  respectively.  The  increase  in loans,  as
summarized on the consolidated balance sheet, is attributable to the acquisition
of Redwood,  and to the continued expansion of the corporate lending function of
FBA. The expansion has generated  growth in the commercial  and financial,  real
estate  construction  and  development  and commercial real estate mortgage loan
portfolios.  Offsetting  the  growth  in  corporate  lending  is the  continuing
decrease in FB Texas' consumer indirect automobile loan portfolio.

         FBA's  nonperforming  loans consist of loans on  nonaccrual  status and
loans on which the original  terms have been  restructured.  The  following is a
summary of nonperforming assets and past due loans at the dates indicated:
<TABLE>
<CAPTION>

                                                                              March 31,      December 31,
                                                                                1999             1998
                                                                                ----             ----
                                                                          (dollars expressed in thousands)
   Nonperforming assets:
<S>                                                                        <C>                      <C>  
     Nonperforming loans...............................................    $     6,952              8,632
     Other real estate.................................................            223                161
                                                                           -----------         ----------
           Total nonperforming assets..................................    $     7,175              8,793
                                                                           ===========         ==========
   Loans past due and still accruing:
     Over 30 days to 90 days...........................................    $     7,771              6,269
     Over 90 days......................................................            261                306
                                                                           -----------         ----------
           Total past due loans........................................    $     8,032              6,575
                                                                           ===========         ==========

   Loans, net of unearned discount.....................................    $   689,844            516,403
                                                                           ===========         ==========

   Asset quality ratios:
     Allowance for possible loan losses to loans.......................           2.03%             2.35%
     Nonperforming loans to loans .....................................           1.01              1.67
     Allowance for possible loan losses to
        nonperforming loans ...........................................         201.91            140.49
     Nonperforming assets to loans and other real estate...............           1.04              1.70
                                                                           ===========         =========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
restructured  loans,  were $7.0 million at March 31, 1999, in comparison to $8.6
million at December 31, 1998.  The decrease  from December 31, 1998 to March 31,
1999 is a result of a  reduction  in loans on  nonaccrual  status and  continued
aggressive  collection  efforts.  Nonperforming loans were $7.0 million and $6.0
million at March 31, 1999 and 1998,  respectively.  The increase  from March 31,
1998 to March 31, 1999 is primarily  attributable to the loans obtained  through
the acquisitions of Pacific Bay Bank in February 1998 and Redwood in March 1999,
and the overall  growth of FBA's loan  portfolio.  The acquired  allowances  for
possible loan losses of Pacific Bay Bank and Redwood  totaled  $885,000 and $1.5
million at the respective acquisition dates.


<PAGE>

         Impaired loans, consisting of loans on a nonaccrual status and indirect
consumer and  installment  loans 60 days or more past due, were $7.2 million and
$9.0 million at March 31, 1999 and December 31, 1998, respectively.

         The following is a summary of the loan loss experience:
<TABLE>
<CAPTION>
                                                                                    Three months ended
                                                                                         March 31,        
                                                                                  ---------------------        
                                                                                  1999             1998
                                                                                  ----             ----
                                                                            (dollars expressed in thousands)

<S>                                                                           <C>                <C>   
     Allowance for possible loan losses, beginning of period...............   $  12,127            11,407
     Acquired allowances for possible loan losses..........................       1,466               885
                                                                              ---------          --------
                                                                                 13,593            12,292
                                                                              ---------          --------
     Loans charged-off.....................................................        (480)           (1,059)
     Recoveries of loans previously charged-off............................         834               530
                                                                              ---------          --------
     Net loan (charge-offs) recoveries.....................................         354              (529)
                                                                              ---------          --------
     Provision for possible loan losses....................................          90               300
                                                                              ---------          --------
     Allowance for possible loan losses, end of period.....................   $  14,037            12,063
                                                                              =========          ========
</TABLE>

         The allowance for possible loan losses is monitored on a monthly basis.
Each month, the credit administration  department provides FBA's management with
detailed  lists of loans on the watch  list and  summaries  of the  entire  loan
portfolio  of each  Subsidiary  Bank by risk  rating.  These  are  coupled  with
analyses of changes in the risk profiles of the portfolios,  changes in past due
and  nonperforming  loans and  changes in watch list and  classified  loans over
time. In this manner,  the overall  increases or decreases in the levels of risk
in the  portfolios  are monitored  continually.  Factors are applied to the loan
portfolios  for each  category of loan risk to  determine  acceptable  levels of
allowance for possible loan losses. These factors are derived primarily from the
actual loss  experience  of the  Subsidiary  Banks and from  published  national
surveys of norms in the industry.  The  calculated  allowances  required for the
portfolios are then compared to the actual  allowance  balances to determine the
provisions  necessary to maintain  the  allowances  at  appropriate  levels.  In
addition,  management  exercises  judgment in its  analysis of  determining  the
overall level of the allowance for possible losses. In its analysis,  management
considers the change in the portfolio, including growth and composition, and the
economic conditions of the regions in which FBA operates.

         Based on this quantitative and qualitative analysis,  the allowance for
possible loan losses is adjusted. Such adjustments are reflected
in the consolidated statements of income.

                          Interest Rate Risk Management

         FBA utilizes  off-balance-sheet  derivative  financial  instruments  to
assist  in the  management  of  interest  rate  sensitivity  and to  modify  the
repricing,  maturity and option  characteristics of on-balance-sheet  assets and
liabilities.  Derivative  financial  instruments  held  by FBA for  purposes  of
managing interest rate risk are summarized as follows:

<TABLE>
<CAPTION>
                                                              March 31, 1999          December 31, 1998  
                                                          ------------------        --------------------- 
                                                          Notional     Credit       Notional      Credit
                                                           amount     exposure       amount      exposure
                                                           ------     --------       ------      --------
                                                                 (dollars expressed in thousands)

<S>                                                       <C>            <C>          <C>            <C>
              Interest rate swap agreements............   $ 65,000       230          65,000         667
              Interest rate cap agreement..............     10,000       102          10,000         135
</TABLE>

         The  notional  amounts  of  derivative  financial  instruments  do  not
represent amounts exchanged by the parties and, therefore,  are not a measure of
FBA's credit exposure through its use of derivative financial  instruments.  The
amounts and the other terms of the  derivatives  are  determined by reference to
the notional amounts and the other terms of the derivatives. The credit exposure
represents the accounting  loss FBA would incur in the event the  counterparties
failed completely to perform according to the terms of the derivative  financial
instruments and the collateral was of no value.
<PAGE>

         During 1998, FBA entered into $65.0 million notional amount of interest
rate swap  agreements  (Swap  Agreements) to effectively  lengthen the repricing
characteristics  of certain  interest-earning  assets to correspond more closely
with its  funding  source  with the  objective  of  stabilizing  cash flow,  and
accordingly, net interest income, over time. The Swap Agreements provide for FBA
to receive a fixed rate of interest and pay an adjustable rate equivalent to the
90-day London Interbank  Offering Rate. The terms of the Swap Agreements provide
for  FBA  to  pay  quarterly  and  receive  payment  semi-annually.  The  amount
receivable by FBA under the Swap  Agreements  was $377,000 and $820,000 at March
31, 1999 and  December  31, 1998,  respectively,  and the amount  payable by FBA
under the Swap  Agreements  was  $147,000  and  153,000  at March  31,  1999 and
December 31, 1998, respectively.  The maturity dates, notional amounts, interest
rates paid and received and fair values of the Swap Agreements outstanding as of
March 31, 1999 were as follows:
<TABLE>
<CAPTION>

                                                      Notional     Interest rate    Interest rate
                          Maturity Date                amount          paid           received        Fair value
                          -------------                ------          ----           --------        ----------
                                                                      (dollars expressed in thousands)

<S>           <C> <C>                               <C>                <C>               <C>            <C>   
         June 11, 2002...........................   $  15,000          5.00%             6.00%          $  157
         September 16, 2002......................      20,000          5.00              5.36             (183)
         September 18, 2002......................      30,000          5.00              5.33             (310)
                                                    ---------                                           -------
                                                    $  65,000          5.00              5.49           $ (336)
                                                    =========          ====              ====           ======
</TABLE>

         FBA has a $10.0  million  interest rate cap  agreement  outstanding  to
limit the interest expense associated with certain interest-bearing liabilities.
At March 31, 1999 and December 31, 1998, the unamortized  cost of this agreement
were $102,000 and $130,000, respectively, and were included in other assets. The
net amount due to FBA under this  agreement  was $5,000 at  December  31,  1998.
There was no amount net amount due to FBA at March 31, 1999.

                             Year 2000 Compatibility

         FBA and the Subsidiary  Banks are subject to risks  associated with the
"Year 2000" problem,  a term which refers to uncertainties  about the ability of
various  data  processing  hardware  and  software  systems to  interpret  dates
correctly surrounding the beginning of the Year 2000. Financial institutions are
particularly  vulnerable  to Year 2000 issues  because of heavy  reliance in the
industry on electronic data processing and funds transfer systems.

         As  described  in  Note 2 to the  accompanying  consolidated  financial
statements, data processing services are provided to FBA by First Services, L.P.
under the terms of data processing agreements. To address the Year 2000 problem,
FBA,  working  jointly with First Banks,  has  established  a dedicated  team to
coordinate  the  overall  Year 2000  Preparedness  Program  (Program)  under the
guidelines of the  Comprehensive  Year 2000 Plan (Plan) as approved by the Board
of  Directors.  The Plan  summarizes  each major  phase of the  Program  and the
estimated  costs to remediate and test systems in preparation for the Year 2000.
The Plan  addresses both  Information  Technology  (IT)  projects,  such as data
processing and data network,  and non-IT projects,  such as building  facilities
and  security.  The  major  phases of the  Program  are  awareness,  assessment,
remediation, validation and implementation.

         The awareness phase included a company-wide campaign to communicate the
Year  2000  problem  and  the  potential   ramifications  to  the  organization.
Concurrent  with  this  phase,  the Year  2000  Program  Team  (Team)  began the
assessment phase of the Program.  The assessment phase included the inventorying
of systems  that may be impacted by the Year 2000  problem.  The business use of
each   inventoried   item  was  analyzed  and   prioritized   from  critical  to
non-critical, based upon the perceived adverse effect on the financial condition
of FBA in the event of a loss or  interruption  in the use of each  system.  The
awareness and assessment phases of the Program were completed as scheduled.

         FBA's critical systems are purchased from industry-known  vendors. Such
systems are generally used in their standard configuration,  that is, with minor
modification.  Focusing on these  critical  systems,  FBA  continues  to closely
review and monitor the Year 2000  progress as reported by each  vendor,  and has
tested, in most cases, on a system separate from the on-line  production system.
The review  and  testing of  critical  data  processing  service  providers  was
substantially complete as of March 31, 1999.
<PAGE>

         For the critical systems that have been modified,  the vendors provided
remediation  for  such  systems  that  were  not  otherwise  reported  as  "Year
2000-ready." As the remediation  phase was completed within the stated deadline,
FBA did not invoke any remediation contingency efforts.

         Concurrent with the completion of the remediation phase of the Program,
FBA commenced the final analysis of the validation  phase for critical  systems,
including  remediated  systems provided by third party vendors.  This portion of
the Program was substantially complete as of December 31, 1998.

         FBA, along with First Banks,  has  accelerated  the  replacement of its
existing teller system (ISC),  since certain functions of ISC were not Year 2000
compliant.  Planning for the  replacement  of ISC has been  underway for several
years with the primary  objectives  of adding  functionality  to meet  expanding
product and service offerings and improving efficiency in serving customers.  As
the newly  selected  teller  system (CFI) also  provided a solution for the Year
2000 problem, the overall implementation  schedule was accelerated.  Recognizing
the  heightened  risks of deploying the CFI system within the narrowed  timeline
created  by the Year  2000  issue,  emphasis  was  first  given to the Year 2000
solution for ISC, with simultaneous  deployment of CFI occurring throughout 1999
and early 2000. The testing of the Year 2000 solution for ISC has been completed
and will be installed throughout FBA's branch network by June 30, 1999.

         The testing of CFI was  completed by December 31, 1998.  The CFI system
was installed in selected  bank test  locations of First Banks during the fourth
quarter of 1998. Management anticipates FB Texas will be converted to CFI during
the  second  quarter of 1999 while FB  California's  conversion  will take place
throughout the remainder of 1999.  Management  does not anticipate  that Redwood
Bank will convert to CFI in 1999. The estimated  cost of the teller  replacement
is $1.4  million  and will be  charged to expense  over a 60-month  period  upon
installation  at each branch  location.  First Banks is also upgrading its local
area  network-based  systems,  networks and core  processor,  and has  purchased
certain item processing  equipment,  as the previous  equipment,  which is fully
depreciated,  was not Year 2000  compliant.  FBA's  portion of the cost of these
upgrades  and the item  processing  equipment  will be included in the  billings
under the terms of certain data processing and management  services  agreements.
See Note 2 to the accompanying  consolidated  financial statements for a further
discussion of transactions with related parties.

         The final phase of the Program is the  implementation of remediated and
other systems into the operating  environment of FBA and First Banks.  The final
phase of the Program is scheduled to be completed by June 30, 1999.

         FBA has also  assessed  the Year 2000  risks  relating  to its lines of
business  separate  from  its  dependence  on data  processing.  The  assessment
includes a review of larger  commercial loan and deposit  customers to ascertain
their  overall  preparedness  regarding  Year 2000 risks.  The process  requires
lending and other  banking  officers to meet with certain of their  customers to
review and assess  their  overall  preparedness  for Year 2000 risks.  While the
process of evaluating the potential  adverse effects of Year 2000 risks on these
customers  revealed no  probable  adverse  effect to FBA, it is not  possible to
quantify the overall potential adverse effects to FBA resulting from the failure
of these  customers,  or other  customers  not meeting the review  criteria,  to
adequately  prepare for the Year 2000. The failure of a commercial bank customer
to adequately  prepare for Year 2000 could have a significant  adverse effect on
such customer's operations and profitability,  in turn inhibiting its ability to
repay loans in accordance with their terms or requiring the use of its deposited
funds.  FBA  continues  to review  and  structure  certain  funding  sources  to
facilitate the Subsidiary Banks' liquidity  requirements under varying cash flow
assumptions.  In  addition,  Year 2000 risks  associated  with  adversely  rated
credits are monitored  more  frequently in  conjunction  with the internal watch
list  review  committee  meetings,   while  new  credit  relationships   include
parameters  to assess and  evaluate  Year 2000 risks at the time of the  initial
credit decision.
<PAGE>

         The Plan also provides for the  identification  and communication  with
significant non-data processing third party vendors regarding their preparedness
for Year 2000 risks.  While the results of this  process  have not  revealed any
quantifiable  loss to  FBA,  the  absence  of  certain  basic  services  such as
telecommunications,  electric  power and  service  provided  by other  financial
institutions  and  governmental  agencies  would  have a  serious  impact on the
operations of FBA. FBA has developed processes to monitor  significant  non-data
processing third party vendors regarding their preparedness for Year 2000 risks.

         The total cost of the Program is currently  estimated at $2.3  million,
comprised  of  capital   improvements   of  $1.4  million  and  direct  expenses
reimbursable to First Services L.P. of $900,000.  The capital  improvements,  as
previously  discussed,  will be charged  to expense in the form of  depreciation
expense or lease  expense,  generally  over a period of 60 months.  FBA incurred
direct expenses related to the Program of  approximately  $135,000 for the three
months ended March 31, 1999 and  $180,000 for the year ended  December 31, 1998.
In addition,  FBA is estimating  direct expenses of $585,000 for the duration of
the Program.  The  acquisition  of Redwood is not expected to have a significant
impact  on  the  total  cost  of  FBA's  Program.  The  total  cost  could  vary
significantly from those currently  estimated for unforeseen  circumstances that
could develop in carrying out the Program.

         Concurrent  with  the  development  and  execution  of the  Plan is the
evolution  of  FBA's  Year  2000  Contingency  Plan   (Contingency   Plan).  The
Contingency Plan is intended to be an evolving  document changing and developing
to  reflect  the  results,  progress  and  current  status of the  Program.  The
Contingency Plan includes the remediation and business resumption procedures for
common  systems,  coordinated by the Team, and  departmental  specific  systems,
coordinated  by the  appropriate  departmental  manager  and the  assigned  Team
member.  The Contingency Plan addresses a variety of issues  including  critical
systems,  credit  risk,  liquidity,  loan  and  deposit  customers,  facilities,
supplies  and  computer  back-up  locations.  Additionally,  FBA  has  developed
business  resumption plans for each functional area deemed to be critical to the
operations  of FBA.  These  business  resumption  plans also  serve as  evolving
documents  and will continue to be modified to  appropriately  address Year 2000
risks associated with the individual needs and responsibilities of each of these
critical functional areas.

         While FBA is making a substantial effort to become Year 2000 compliant,
there is no assurance  the Year 2000  problem  will not have a material  adverse
effect on its financial condition or results of operations.

                                    Liquidity

         The  liquidity  of FBA and  the  Subsidiary  Banks  is the  ability  to
maintain  a cash  flow  which  is  adequate  to fund  operations,  service  debt
obligations and meet  obligations and other  commitments on a timely basis.  The
Subsidiary  Banks  receive  funds for liquidity  from  customer  deposits,  loan
payments,  maturities of loans and  investments,  sales of investments  and from
earnings. In addition, FBA and the Subsidiary Banks may avail themselves of more
volatile  sources of funds  through the issuance of  certificates  of deposit in
denominations of $100,000 or more, federal funds borrowed, securities sold under
agreements to repurchase  and  borrowings  from the Federal Home Loan Bank.  The
aggregate funds acquired from these more volatile sources were $91.6 million and
$56.3 million at March 31, 1999 and December 31, 1998, respectively.


<PAGE>


         The following table presents the maturity  structure of volatile funds,
which  consists  of  certificates  of  deposit  of  $100,000  or more and  other
short-term borrowings, at March 31, 1999.

                                              (dollars expressed in thousands)

         Three months or less......................... $    43,995
         Over three months through six months.........      16,817
         Over six months through twelve months........      20,948
         Over twelve months...........................       9,817
                                                       -----------
               Total.................................. $    91,577
                                                       ===========

           In addition to these more volatile sources of funds, FBA has borrowed
from First Banks under the Note Payable.  Borrowings under the Note Payable have
been  utilized  to  facilitate  the funding of FBA's  acquisitions,  support the
possible  repurchases of common stock from time to time and for other  corporate
purposes.  There were no amounts outstanding under the Note Payable at March 31,
1999 and December 31, 1998.

           Management  believes the available liquidity and operating results of
the Subsidiary  Banks will be sufficient to provide funds for growth and to meet
FBA's operating and debt service requirements both on a short-term and long-term
basis.

                       Effect of New Accounting Standards

         In June 1998, the FASB issued SFAS No. 133 -- Accounting for Derivative
Instruments and Hedging  Activities (SFAS 133). SFAS 133 establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments  embedded in other contracts,  and for hedging activities.  SFAS 131
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated as a hedge in one of three categories.  The accounting for changes in
the fair  value of a  derivative  (that is,  gains and  losses)  depends  on the
intended use of the derivative and the resulting designation. Under SFAS 133, an
entity that elects to apply hedge  accounting is required to  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.  Those  methods  must be  consistent  with the
entity's  approach to managing  risk.  SFAS 133 applies to all  entities  and is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
Initial application should be as of the beginning of an entity's fiscal quarter;
on that date, hedging  relationships must be designated and documented  pursuant
to the provisions of SFAS 133.  Earlier  application of all of the provisions is
encouraged  but is permitted only as of the beginning of any fiscal quarter that
begins after the issuance date of SFAS 133. Additionally, SFAS 133 should not be
applied retroactively to financial statements of prior periods. FBA is currently
evaluating  SFAS 133 to  determine  its  potential  impact  on the  consolidated
financial statements.




<PAGE>


                           PART II - OTHER INFORMATION

Item 6.  Exhibits and Report on Form 8-K

  (a)    The exhibits are numbered in accordance with the Exhibit Table of Item
         601 of Regulation S-K.


            Exhibit
            Number          Description
            ------          -----------
              10(a)         Employment Agreement by and between Redwood Bank
                            and Anthony S. Dee, and joined in by First Banks
                            America, Inc., dated September 3, 1998
              11            Calculations of Earnings Per Share
              27            Article 9 - Financial Data Schedule (EDGAR only)


  (b)    A current report on Form 8-K was filed by FBA on March 19, 1999. Item 2
         of the Report  describes the  acquisition  of Redwood  Bancorp by First
         Banks America,  Inc. which was completed on March 4, 1999. In addition,
         Item 7 of the Report  presents  financial  statements  of the  acquired
         entity and pro forma financial information of the combined group.


<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.





                                      FIRST BANKS AMERICA, INC.
                                           Registrant



Date:    May 12, 1999                 By: /s/James F. Dierberg
                                          --------------------
                                             James F. Dierberg
                                             Chairman, President and
                                               Chief Executive Officer



Date:    May 12, 1999                 By: /s/ Allen H. Blake     
                                          -----------------------
                                             Allen H. Blake
                                             Executive Vice President,
                                               Chief Financial Officer,
                                               Chief Operating Officer
                                               and Secretary
                                               (Principal Financial Officer)



<PAGE>

                                  Exhibit 10(a)

                              EMPLOYMENT AGREEMENT


         This is an Employment  Agreement  dated as of September 3, 1998, by and
between Redwood Bank, a banking corporation chartered by the State of California
("Redwood"),  and Mr.  Anthony S. Dee (the  "Executive").  First Banks  America,
Inc., a Delaware  corporation ("FBA") joins in this Agreement for the purpose of
evidencing its acceptance of and consent to the terms hereof and for purposes of
agreeing to Section 15 and 22 hereof.

         In  consideration  of the mutual  covenants  and  agreements  set forth
herein, Redwood and the Executive hereby agree as follows:

         1. This Agreement is being entered into by the parties in contemplation
of the  pending  change in control of  Redwood,  in a  transaction  in which the
parent company of Redwood,  Redwood Bancorp, a California corporation,  is to be
merged with a subsidiary of FBA (the "Merger").  The Executive has been employed
by Redwood since March 1984.  If the Merger is  consummated,  this  Agreement is
intended by the parties to govern the employment  relationship  between  Redwood
and  the  Executive  from  and  after  the  effective  date of the  Merger  (the
"Effective Date") and, together with the  Indemnification  Agreement referred to
in  Section  14  hereof,  to  supersede  and  replace  any and  all  agreements,
understandings and arrangements existing among Redwood Bancorp,  Redwood and the
Executive.  If and only if the Merger is  consummated,  subject to Section 10(c)
hereof,  this Agreement shall become effective on the Effective Date without the
necessity of further action by any of the parties.  If the Merger shall not have
been  consummated on or before April 30, 1999, then this Agreement shall be null
and void, and the relationship among Redwood Bancorp,  Redwood and the Executive
shall   continue  to  be  governed  by  any  previously   existing   agreements,
understandings and arrangements.  The Executive acknowledges that he has had the
opportunity  to review and  understand  this  Agreement,  including  the release
provisions  in Sections 10 through 13 hereof,  and he has  consulted  with legal
counsel of his own choice concerning the meaning and effects of this Agreement.

         2. Upon the terms and conditions set forth in this Agreement, beginning
on the Effective Date, Redwood agrees to employ the Executive, and the Executive
agrees to be employed by Redwood,  as its President and Chief Executive Officer.
In that  capacity,  the  Executive  shall be  responsible  for the direction and
management of Redwood,  subject to the oversight  and  supervision  of Redwood's
Board of Directors.



<PAGE>

                                                        

         3. The Executive's compensation during the term of this Agreement shall
consist of (i) a base salary (the "Base Salary"); (ii) participation in employee
benefit plans maintained by or on behalf of Redwood;  and (iii) participation in
a bonus plan as provided in the Annual Bonus Plan attached  hereto as Exhibit A.
The Base Salary shall be equal to  $150,000.00  per year and shall be payable in
accordance  with the normal  payroll  policies and  procedures of Redwood as the
same may exist from time to time.  The Executive  shall also be  reimbursed  for
reasonable  business  expenses  incurred  in the  performance  of his  duties in
accordance with Redwood's normal policies, upon submission of written accounting
for such expenses in conformity with Redwood's regular procedures therefor.  The
Base  Salary may not be reduced  during  the term of this  Agreement  unless the
Board of Directors  of Redwood and the  Executive  mutually  agree in writing to
such a reduction.  For so long as he is employed pursuant to this Agreement, the
Executive shall be entitled to participate in any and all employee benefit plans
and arrangements which are available generally to the executives or employees of
Redwood,  as the same may be amended from time to time, and the Executive  shall
have the additional  benefits  described on Exhibit B attached  hereto.  In that
regard,  the Executive has had the opportunity to obtain  information about such
plans and arrangements as they now exist and to ask any questions which he deems
appropriate.

         4. The  Executive's  employment by Redwood shall be for a term of three
years beginning on the Effective Date,  subject to possible earlier  termination
pursuant to Section 6 hereof.

         5. For the purposes of this Agreement:

          (a) the term "Cause" means the occurrence of any of the following with
respect to the Executive:  (i) commission of fraud or any crime  involving moral
turpitude  resulting in a material  adverse effect on Redwood;  (ii)  dishonest,
deceitful  or  fraudulent  conduct  involving  willful  disregard  of  the  best
interests of Redwood,  resulting  in a material  adverse  effect on Redwood;  or
(iii) a  determination  by any  federal  or state  regulatory  authority  having
jurisdiction  over  Redwood  or Redwood  Bancorp  that the  Executive  should be
removed  or  prohibited  from  acting  as an  officer  of  Redwood  or should be
prohibited from acting as an officer of an insured institution;

         (b) the term "Good Reason"  means (i) a material  diminution in the job
responsibilities of the Executive or a negative change in the Executive's title;
(ii) the  relocation  of the  principal  office of  Redwood  outside  of the San
Francisco,  California  metropolitan  area;  (iii)  the  breach  by  FBA  of its
obligations in Section 5.05 of the Agreement and Plan of  Reorganization of even
date  herewith  by and among FBA,  Redwood  Bancorp and Empire  Holdings,  Inc.,
pursuant to which the Merger is to be consummated;  or (iv) the  consummation by
Redwood of a merger, reorganization, consolidation or other similar transaction,
unless Redwood is the surviving entity in the transaction; and

         (c) the term "Change of Control"  means (i) a sale of the capital stock
of Redwood or a merger,  combination or similar reorganization  transaction,  in
either case after  which FBA is no longer the direct or  indirect  owner of more
than 50% of the voting stock of Redwood, or a similar transaction  involving FBA
or the  capital  stock of FBA after  which  First  Banks,  Inc. is no longer the
direct or indirect  owner of more than 50% of the voting stock of FBA; or (ii) a
sale of all or substantially  all of the assets of Redwood,  FBA or First Banks,
Inc. in a transaction or a series of transactions.



<PAGE>


         6. (a) In the event that the  Executive's  employment  is terminated by
Redwood  without Cause or is  terminated by the Executive for Good Reason,  or a
Change  of  Control  occurs,  or in  the  event  of  the  Executive's  permanent
disability  or  legal  incompetence  (such  that he is  unable  to  perform  his
responsibilities  as  President  and Chief  Executive  Officer of Redwood  for a
period of ninety (90) consecutive days and his employment is terminated), or the
Executive's  death,  then Redwood  shall be obligated to pay to the Executive as
severance  pay (i) a lump sum  payment in an amount  equal to the full amount of
the Executive's  Base Salary for the remaining term of his employment under this
Agreement (or, at the option of the Executive,  monthly payments of Base Salary,
with a portion thereof being contributed to the Executive's  account in a 401(k)
plan  available to Redwood's  employees);  (ii) a lump sum payment  equal to the
actual bonus  awarded by Redwood to the  Executive  for 1998 (the "1998  Bonus")
multiplied by the number of full calendar  years after 1998 during the remaining
term of this  Agreement  (including  for this  purpose  the  year in  which  the
termination,  Change  of  Control,  death or  expiration  of the  90-day  period
occurs), plus, if the Executive has been employed hereunder for a portion of the
year  2002  at the  time  such  event  occurs,  a  fraction  of the  1998  Bonus
corresponding  to the  portion of year 2002 that the  Executive  is  employed by
Redwood;  and (iii)  premiums for health  insurance  for the  Executive  for the
remaining  term of his  employment  under this  Agreement,  which payment may be
discontinued if the Executive  becomes covered by health insurance in connection
with  subsequent   employment.   Any  amounts  otherwise  payable  hereunder  in
connection with the Executive's death or disability shall be reduced by amounts,
if any, payable to the Executive or his representative from the proceeds of life
insurance and disability  insurance provided for the benefit of the Executive by
Redwood or FBA.

         (b) In the event  that the  Executive's  employment  is  terminated  by
Redwood for Cause or is voluntarily  terminated by the Executive (other than for
Good Reason), then the Executive shall not be entitled to any form of additional
compensation, except as provided in subsection (d).

         (c) Redwood shall be obligated to give the  Executive  thirty (30) days
prior written notice of any termination  without Cause,  and the Executive shall
be  obligated  to give  Redwood  thirty  (30) days prior  written  notice of his
resignation.  No prior  written  notice  shall be  required in  connection  with
termination of this  Agreement by Redwood for Cause,  but Redwood shall endeavor
in such event to give notice which is reasonable under the circumstances.

         (d) In the case of a voluntary resignation by the Executive (other than
for Good Reason) for which Redwood is given adequate  notice in accordance  with
subsection  (c)  hereof  (but  not a  termination  by  Redwood  for  Cause  or a
resignation  without adequate  notice),  the Executive shall also be entitled to
receive as additional  compensation a bonus amount  determined by applying (i) a
percentage equal to the percentage of the Previous Bonus Pool (as defined in the
Annual  Bonus  Plan)  awarded to the  Executive  in the  preceding  year to (ii)
fifteen percent (15%) of the net earnings of Redwood for the portion of the year
ending  on the  last  day  of the  month  preceding  the  month  in  which  such
resignation  occurs,  determined  using  the  same  methodology  as is  used  to
determine Applicable Net Earnings pursuant to the Annual Bonus Plan.



<PAGE>


         7. While the Executive is employed pursuant to this Agreement, he shall
devote all of his  business  time,  attention  and  energies  to the  affairs of
Redwood and use his best efforts to promote the interests of Redwood and perform
the duties for which he is responsible.  During the term of this Agreement,  the
Executive shall not,  without the express  approval of the Board of Directors of
Redwood,  directly  or  indirectly,  alone or with any other  person or  entity,
engage  in the San  Francisco,  California  metropolitan  area  in any  business
involving  banking or any  business  competitive  with the banking  business nor
shall  he  disclose  to any  person  any  secret,  proprietary  or  confidential
information regarding Redwood or its customers or prospective customers,  except
as required by  applicable  law or legal  process or as requested by  regulatory
authorities having jurisdiction over Redwood.

         8.  All  letters,  memoranda,   documents,   customer  lists,  manuals,
handbooks,  procedures  and  marketing  or other  similar  materials  created or
received by the  Executive  or of which he has become aware while an employee of
Redwood  (whether  prior  or  subsequent  to the date of this  Agreement  or the
Effective  Date)  are the  property  of  Redwood  and  shall be  treated  by the
Executive as confidential, except as required by applicable law or legal process
or as requested by regulatory  authorities having  jurisdiction over Redwood. If
the  Executive  is  required  by law or legal  process to  disclose  information
identified  in  Sections  7 or 8 of this  Agreement,  he  shall,  prior  to such
disclosure  and promptly  after  receiving  notice of such  requirement,  notify
Redwood and FBA thereof and cooperate with any reasonable effort made by them to
resist  or  limit  such  disclosure.  In the  event  of any  termination  of the
Executive's  employment,  he shall promptly  return to Redwood all documents and
materials  referred to above,  including all copies and extracts of same and all
representations  thereof in the form of computer media. In the event of a breach
or  threatened  breach of the  provisions  of this Section 8,  Redwood  shall be
entitled, in addition to the recovery of any damages to which it may be entitled
under  applicable law, to an injunction  restraining the Executive from using or
disclosing, in whole or in part, any of such documents or materials.

         9. Redwood is authorized  to withhold  from any amounts  payable to the
Executive all federal, state, city or other taxes as required by applicable laws
or regulations.

         10.  (a) In  consideration  of the  agreement  of Redwood to employ the
Executive  on  the  terms  hereof,   the  Executive  hereby  fully  and  forever
irrevocably and unconditionally  releases,  acquits,  and discharges Redwood and
Redwood  Bancorp  from any and all  charges,  complaints,  claims,  liabilities,
obligations,  promises,  agreements,  damages, actions, causes of action, suits,
rights,  demands,  costs, losses, debts and expenses (including  attorneys' fees
and costs  actually  incurred),  of any nature,  known or unknown,  suspected or
unsuspected,  disclosed and undisclosed, that may or might exist, arising out of
or in connection  with his employment  with Redwood and/or Redwood Bancorp prior
to the date hereof, excluding those referred to in subsection (b).

         (b) The release set forth in  subsection  (a) hereof does not extend to
claims  (i) the  Executive  may have to seek  indemnification  from  Redwood  or
Redwood  Bancorp for costs and expenses  incurred by the Executive in responding
to or defending  claims made by third parties  against him by reason of the fact
that he was an employee of Redwood and/or Redwood Bancorp prior to the Effective
Date,  (ii) under any directors'  and officers'  liability  insurance  policy by
which the Executive is covered,  or (iii) for  compensation and benefits accrued
in the  ordinary  course of Redwood's  business  but unpaid as of the  Effective
Date.



<PAGE>


         (c) The Executive  agrees that, in the event that a claim arises in his
favor  after the date  hereof  and on or before  the  Effective  Date  which the
Executive does not wish to release, the Executive shall provide to FBA a written
notice  thereof prior to the Effective  Date,  and the Executive  shall have the
option to accept the  benefits of this  Agreement,  in which case any such claim
shall be deemed fully and completely released, or to terminate this Agreement by
giving written notice of such termination to Redwood and FBA, in which event the
Executive  shall not be entitled to any of the benefits  hereof.  The failure of
the  Executive to notify FBA on or before the  Effective  Date of any such claim
(whether or not  discovered or disclosed to the  Executive)  shall  constitute a
release of any such claim that has accrued on or before the  Effective  Date, as
provided in the first sentence of subsection (a).

         11. The Executive warrants that the release hereby granted will, except
as provided in Section  10(b),  dispose of all  liability of Redwood and Redwood
Bancorp to the  Executive,  his heirs and  assigns,  and to any other  person or
entity  that  might now or in the  future  have a claim as a result  of  matters
relating to or arising  from the  Executive's  employment  with  Redwood  and/or
Redwood Bancorp prior to the Effective Date.

         12. The  Executive  acknowledges  and agrees  that there is a risk that
subsequent  to the  execution of this  Agreement,  he will incur or suffer other
loss or damage  which is in some way  caused by or which  relates in some way to
his employment with Redwood and/or Redwood Bancorp prior to the Release Date (as
such  term is  defined  in  Section  13) or after  such  date  and  prior to the
Effective Date, but which is unknown and unanticipated as of the date hereof and
the Release Date. The Executive assumes these risks and acknowledges the release
hereby granted shall apply to all unknown or  unanticipated  claims which relate
to or arise  out of the  Executive's  employment  with  Redwood  and/or  Redwood
Bancorp prior to the Effective  Date.  As a consequence  thereof,  the Executive
hereby  expressly  waives  all  rights  and  benefits  he may  enjoy  under  the
provisions of Section 1542 of the California Civil Code, which reads as follows:

                  "A  general  release  does not  extend  to  claims  which  the
                  creditor does not know or suspect to exist in his favor at the
                  time of executing the release, which if known by him must have
                  materially affected his settlement with the debtor."

         13. By signing this Agreement,  the Executive  acknowledges  and agrees
that:

         (a) he has been  afforded  a 21-day  period to  negotiate,  review  and
consider the release hereby granted,  he has had the opportunity to consult with
legal counsel of his choice before signing it, and he has in fact done so;

         (b) he has carefully read and understands the terms of the release,  he
has  signed  it  freely  and  voluntarily,   and  he  understands  that  he  has
relinquished  all  rights  which he may have  under the  labor,  employment  and
discrimination  statutes and  regulations,  including but not limited to the Age
Discrimination  in Employment Act, The Older Worker Benefits  Protection Act and
any  similar  rights  afforded  to him  under  any  state  law and  regulations,
including but not limited to the California Fair Employment and Housing Act; and



<PAGE>


         (c) he understands that he may revoke the release granted hereby within
seven  days  following  the date  hereof  by  giving a  written  notice  of such
revocation  to Redwood  and FBA in  compliance  with  Section  16  hereof.  Such
revocation  shall  cancel  and  terminate  all  provisions  of  this  Agreement,
including those  pertaining to the  Executive's  employment by Redwood after the
Effective  Date.  If no written  notice of revocation is given within seven days
after the date  hereof,  the release  shall become  effective  on the  following
business day (the "Release Date"), without any further action by any party.

         14. This  Agreement and the  Indemnification  Agreement  among FBA, the
Executive and certain other  parties,  which is to be executed at the closing of
the  Merger,  together  constitute  the entire  agreement  among the parties and
supersedes   and   cancels   any  and  all  prior   discussions,   negotiations,
undertakings,  and other agreements and arrangements  among the parties relating
to the subject matter hereof.

         15. Redwood and FBA shall indemnify the Executive to the maximum extent
permitted  by  applicable  laws  and  regulations  against  expenses  (including
reasonable  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually  and  reasonably  incurred  by the  Executive  in  connection  with any
threatened or pending action,  suit or proceeding  (including without limitation
administrative  proceedings) to which the Executive is made a party by reason of
his  position  as an  officer  or  agent of  Redwood  or FBA  subsequent  to the
Effective  Date or by reason of his  service  at the  request  of Redwood or FBA
subsequent to the Effective Date; provided,  that in order to be entitled to the
indemnification  contemplated  by this  Section  15,  the  Executive  shall have
promptly  notified  Redwood and FBA in writing of the existence of any claim for
which  indemnification  is sought and the  indemnifying  parties shall have been
given the opportunity to assume the defense thereof; and provided further,  that
a failure to notify  Redwood or FBA promptly  shall not relieve  either party of
the obligation to indemnify  unless the failure  results in actual  prejudice to
such party. The Executive shall have the right to employ separate counsel in any
proceeding  subject to this  section,  but the fees and expenses of such counsel
shall be solely at the expense of the  Executive  unless the  Executive  and the
indemnifying party shall have been advised in writing by counsel selected by the
indemnifying  party that an actual  conflict  of  interest  exists  between  the
interests of the  indemnifying  party and those of the Executive  such that such
counsel is precluded from representing both parties in the proceeding.

         16. Any  notice,  demand,  request or other  communication  to be given
hereunder  shall be  deemed  to have been  duly  given if given in  writing  and
personally  delivered or sent by  overnight  delivery  service or United  States
mail,  registered or certified,  postage prepaid, with return receipt requested,
to the following addresses:

    If to Redwood:                     Redwood Bank
                                       735 Montgomery Street
                                       San Francisco, California 94111
                                       Attention: Chairman of the Board


<PAGE>


      with a copy to:                 First Banks America, Inc.
                                      11901 Olive Boulevard
                                      Creve Coeur, Missouri 63141
                                      Attention: Allen H. Blake, Vice President

      If to FBA:                      First Banks America, Inc.
                                      11901 Olive Boulevard
                                      Creve Coeur, Missouri 63141
                                      Attention: Allen H. Blake, Vice President

      If to the Executive:            Anthony S. Dee
                                      787 26th Avenue
                                      San Francisco, California 94121

         17. No  provision  of this  Agreement  may be waived  except by written
notice signed by the party granting the waiver.  The failure of any party at any
time to require  performance  of any provision  hereof shall in no manner affect
the right at a later time to enforce the same. This Agreement may not be amended
or modified except by a written document duly executed by the parties hereto.

         18. This Agreement may be executed in two or more counterparts, each of
which shall be deemed an  original  and all of which shall be deemed one and the
same instrument.

         19. This  Agreement  shall be binding  upon and inure to the benefit of
the parties hereto and their  successors and assigns,  but this Agreement  shall
not be assigned by either party,  by operation of law or otherwise,  without the
prior written consent of the other party.

         20.  This  Agreement  shall be  governed  by the  laws of the  State of
California.

         21. If any provision of this  Agreement is held to be illegal,  invalid
or unenforceable, such provision shall be severable, and this Agreement shall be
construed and enforced as if such illegal,  invalid or  unenforceable  provision
never comprised a part hereof, and the remaining  provisions hereof shall remain
in full force and effect and shall not be  affected by the  illegal,  invalid or
unenforceable provision or by its severance.

         22. The parties agree that, except for the right of Redwood to seek and
obtain injunctive relief pursuant to Section 8 hereof,  any controversy or claim
arising  out of or  relating to this  Agreement  or the breach of any  provision
hereof shall be resolved by binding arbitration  administered in the City of San
Francisco,  California by the American  Arbitration  Association  (the "AAA") in
accordance  with  the  terms  of the  Commercial  Arbitration  Rules of the AAA.
Judgment upon an award  rendered by the  arbitrators  in any  proceeding  may be
entered in any court  having  jurisdiction.  In any  proceeding  to enforce this
Agreement,  the  prevailing  party shall be entitled to recover from the adverse
party the prevailing  party's  reasonable  costs incurred in connection with the
proceeding,  including  reasonable  attorneys'  fees and  expenses.  The parties
intend that this agreement to arbitrate shall be specifically enforceable.


<PAGE>


         EXECUTED as of the date first above written.


REDWOOD BANK                                         ANTHONY S. DEE



By: /s/David Curry                                   /s/ Anthony S. Dee
- ------------------                                   ------------------
Its: Senior Vice President



FIRST BANKS AMERICA, INC.



/s/  Allen H. Blake
- -------------------
By: Allen H. Blake
Its: Vice President


<PAGE>


                                    EXHIBIT A


                                Annual Bonus Plan

                                  Redwood Bank


         This Plan is  established  by Redwood  Bank (the  "Bank") as a means of
providing additional incentives for the three senior officers of the Bank listed
below (the  "Participants")  to contribute  to the growth,  earnings and overall
financial performance of the Bank:


        Name                                        Title

   Anthony S. Dee             President and Chief Executive Officer

   David T. Currie            Senior Vice President and Chief Credit Officer

   Susan Chase                Senior Vice President and Chief Financial Officer

         In the  first  quarter  of each  year  beginning  in the year 2000 and,
unless  extended,  ending in the year  2002,  the Bank will set aside as a Bonus
Pool,  from the net earnings of the Bank after  income  taxes for the  preceding
year, as  determined  by the Board of Directors of the Bank in  accordance  with
generally  accepted  accounting  principles   consistently  applied,  except  as
otherwise  provided  herein  ("Applicable  Net  Earnings"),  an amount  equal to
fifteen percent (15%) of Applicable Net Earnings. Subject to the limitations set
forth herein,  the amounts of bonuses payable to Messrs.  Dee and Currie and Ms.
Chase shall be  determined  by Mr. Dee's  discretion  (or the  discretion of his
successor),  in  consultation  with the Bank's Board of  Directors.  The amounts
awarded  shall be set forth in  resolutions  adopted  by the Board of  Directors
prior  to  April  1,  and  the  amounts  so  determined  shall  be  paid  to the
Participants by the Bank on or before April 1.

         If the  Bonus  Pool  determined  in any year  pursuant  to the  formula
described  above would be less than fifty percent  (50%) of the amount  actually
constituting the Bonus Pool in the previous year,  including  calendar year 1998
(the "Previous Bonus Pool"),  then the amount of the Bonus Pool to be determined
(the "New Bonus  Pool")  shall  equal the lesser of fifty  percent  (50%) of the
Previous Bonus Pool or thirty percent (30%) of Applicable Net Earnings.

         In the  event  that  one or more  of the  Participants  has  previously
received  a  bonus  for  such  year  pursuant  to  Section  6(a)  or 6(d) of the
Participant's Employment Agreement,  then the amount of the New Bonus Pool shall
be reduced by the amount that would otherwise be awarded to such  Participant(s)
if such Participant(s) were to receive the same percentage of the New Bonus Pool
as the percentage of the Previous Bonus Pool received by such Participant(s).



<PAGE>



         The  calculation of Applicable Net Earnings  hereunder shall be subject
to the following requirements:

                  (1) There shall be excluded from the calculation the effect of
                  any non-recurring  adjustment of Redwood's  Allowance for Loan
                  Losses made to conform  Redwood's  method for  determining the
                  Allowance to that used by FBA in applying numerical factors to
                  each category of loans; and

                  (2)  Provisions  for income  taxes shall be  determined  as if
                  Redwood Bank were not part of a consolidated group.



<PAGE>


                                    EXHIBIT B

                               ADDITIONAL BENEFITS


         The  following  benefits  are  available  to the  Executive  in lieu of
vacation,  club dues and  automobile  benefits (if any)  available  generally to
executives or employees of Redwood:

         1. Six (6) weeks of paid  vacation  per calendar  year,  accruing as of
January 1 of each  year.  At the end of each  calendar  year,  any or all unused
vacation  days may,  at the  option of the  Executive,  be  "cashed  out" for an
equivalent  payment at the rate of Executive's Base Salary,  based on a 12-month
year and 4-week months. All unused vacation not "cashed out" may be carried over
to subsequent years until used or "cashed out." Upon termination for any reason,
all unused vacation will be "cashed out."

         2. Redwood will pay monthly dues, plus food and beverage  minimums,  at
Lake  Merced  Golf and  Country  Club and  Marin  Country  Club.  All  rights of
membership in both clubs are acknowledged to belong to the Executive.

         3. Redwood will purchase a new  automobile for the  Executive's  use in
September,  2000, or at such later time as the  Executive  may elect,  and every
three years (or at such later time as the Executive may elect) thereafter,  at a
cost at least equivalent to the cost of a new model of Executive's  then-current
automobile.  Upon the termination of Executive's  employment for any reason, the
Executive  shall have the option to purchase the automobile at its then net book
value, using a useful life of three years to determine applicable  depreciation.
Redwood shall pay for all  maintenance of the automobile and for the Executive's
business-related parking.




<PAGE>



                                   Exhibit 11
<TABLE>
<CAPTION>


       The following is a  reconciliation  of the numerators and denominators of
the basic and diluted EPS computations for the periods indicated:

                                                                      Income        Shares     Per share
                                                                   (numerator)   (denominator)   amount
                                                                   -----------   -------------   ------
                                                            (dollars expressed in thousands, except per share data)


       Three months ended March 31, 1999:
<S>                                                                   <C>            <C>        <C>    
          Basic EPS - income available to common stockholders.....    $ 1,631        5,721      $  0.29
                                                                                                =======
          Effect of dilutive securities - stock options...........         --            5
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 1,631        5,726      $  0.28
                                                                      =======       ======      =======

       Three months ended March 31, 1998:
          Basic EPS - income available to common stockholders.....    $ 1,100        4,911      $  0.22
                                                                                                =======
          Effect of dilutive securities - stock options...........         --           13
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 1,100        4,924      $  0.22
                                                                      =======       ======      =======
</TABLE>


<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                                       0000310979                     
<NAME>                        First Banks America, Inc.
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                          Dec-31-1999
<PERIOD-START>                             Jan-01-1999
<PERIOD-END>                               Mar-31-1999
<CASH>                                          31,032
<INT-BEARING-DEPOSITS>                             507
<FED-FUNDS-SOLD>                                 1,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    116,513
<INVESTMENTS-CARRYING>                           2,019
<INVESTMENTS-MARKET>                             1,987
<LOANS>                                        689,844
<ALLOWANCE>                                     14,037
<TOTAL-ASSETS>                                 889,976
<DEPOSITS>                                     755,388
<SHORT-TERM>                                    15,401
<LIABILITIES-OTHER>                              8,377
<LONG-TERM>                                     44,171
                                0
                                          0
<COMMON>                                           956
<OTHER-SE>                                      65,683
<TOTAL-LIABILITIES-AND-EQUITY>                 889,976
<INTEREST-LOAN>                                 12,869
<INTEREST-INVEST>                                1,828
<INTEREST-OTHER>                                    98
<INTEREST-TOTAL>                                14,795
<INTEREST-DEPOSIT>                               5,394
<INTEREST-EXPENSE>                               5,502
<INTEREST-INCOME-NET>                            9,293
<LOAN-LOSSES>                                       90
<SECURITIES-GAINS>                                  86
<EXPENSE-OTHER>                                  7,506
<INCOME-PRETAX>                                  2,852
<INCOME-PRE-EXTRAORDINARY>                       2,852
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,631
<EPS-PRIMARY>                                      .29
<EPS-DILUTED>                                      .28
<YIELD-ACTUAL>                                    8.66
<LOANS-NON>                                      6,952
<LOANS-PAST>                                       261
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                 10,365
<ALLOWANCE-OPEN>                                12,127
<CHARGE-OFFS>                                      480
<RECOVERIES>                                       834
<ALLOWANCE-CLOSE>                               14,037
<ALLOWANCE-DOMESTIC>                             9,330
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          4,707
        


</TABLE>


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