FIRST BANKS AMERICA INC
10-Q, 1999-08-02
NATIONAL COMMERCIAL BANKS
Previous: LORD ABBETT DEVELOPING GROWTH FUND INC /NEW/, 497, 1999-08-02
Next: TODD INVESTMENT ADVISORS INC, 13F-HR, 1999-08-02






                       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 June 30, 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                                July 31, 1999
                -----                                -------------

       Common Stock, $0.15 par value                   3,207,801
       Class B Common Stock, $0.15 par value           2,500,000


<PAGE>




                                                       FIRST BANKS AMERICA, INC.

  <TABLE>
                                                              INDEX
<CAPTION>

                                                                                                        Page

PART I            FINANCIAL INFORMATION


     Item 1.      Financial Statements:
                  Consolidated Balance Sheets as of June 30, 1999
<S>                              <C> <C>                                                                  <C>
                    and December 31, 1998............................................................    -1-
                  Consolidated Statements of Income for the three and six
                    months ended June 30, 1999 and 1998..............................................    -3-
                  Consolidated Statements of Changes in Stockholders' Equity and
                    Comprehensive  Income for the six months ended June 30, 1999
                    and 1998 and the six months ended
                    December 31, 1998................................................................    -4-
                  Consolidated Statements of Cash Flows for the six months
                    ended June 30, 1999 and 1998.....................................................    -5-
                  Notes to Consolidated Financial Statements.........................................    -6-

     Item 2.      Management's Discussion and Analysis of Financial
                    Condition and Results of Operations..............................................   -13-


PART II           OTHER INFORMATION


     Item 4.      Submission of Matters to a Vote of Security Holders................................   -24-

     Item 6.      Exhibits and Reports on Form 8-K...................................................   -24-


SIGNATURES...........................................................................................   -25-

</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>
                                                                                  June 30,        December 31,
                                                                                    1999              1998
                                                                                    ----              ----

                               ASSETS
                               ------

Cash and cash equivalents:
<S>                                                                             <C>                   <C>
   Cash and due from banks...................................................   $     26,051          34,312
   Interest-bearing deposits with other financial institutions
     with maturities of three months or less.................................          1,122           1,001
   Federal funds sold........................................................         13,000          11,000
                                                                                ------------       ---------
       Total cash and cash equivalents.......................................         40,173          46,313
                                                                                ------------       ---------

Investment securities:
   Available for sale, at fair value.........................................         84,990         114,937
   Held to maturity, at amortized cost (fair value of $1,922
     and $2,013 at June 30, 1999 and December 31, 1998,
     respectively)...........................................................          2,012           2,026
                                                                                ------------       ---------
       Total investment securities...........................................         87,002         116,963
                                                                                ------------       ---------

Loans:
   Commercial and financial..................................................        173,020         140,151
   Real estate construction and development..................................        214,088         161,696
   Real estate mortgage......................................................        252,697         155,443
   Consumer and installment..................................................         53,969          61,907
                                                                                ------------       ---------
       Total loans...........................................................        693,774         519,197
   Unearned discount.........................................................         (1,748)         (2,794)
   Allowance for possible loan losses........................................        (14,383)        (12,127)
                                                                                ------------       ---------
       Net loans.............................................................        677,643         504,276
                                                                                ------------       ---------

Bank premises and equipment, net of
     accumulated depreciation................................................         12,815          11,542
Intangibles associated with the purchase of subsidiaries.....................         16,644           8,405
Accrued interest receivable..................................................          5,870           4,443
Other real estate............................................................             90             161
Deferred tax assets..........................................................         11,956          12,121
Other assets.................................................................         19,712          15,773
                                                                                ------------       ---------
       Total assets..........................................................   $    871,905         719,997
                                                                                ============       =========
</TABLE>
<PAGE>


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

<TABLE>
<CAPTION>

                                                                                  June 30,        December 31,
                                                                                    1999              1998
                                                                                    ----              ----

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

Deposits:
    Demand:
<S>                                                                              <C>                 <C>
     Non-interest-bearing....................................................... $   121,458         105,949
     Interest-bearing...........................................................      70,553          72,662
    Savings.....................................................................     239,787         179,152
    Time deposits:
     Time deposits of $100 or more..............................................      85,497          52,132
     Other time deposits........................................................     228,352         189,252
                                                                                 -----------      ----------
       Total deposits...........................................................     745,647         599,147

Short-term borrowings...........................................................       7,379           4,141
Accrued interest payable........................................................       1,633             538
Deferred tax liabilities........................................................       1,478           1,722
Accrued expenses and other liabilities..........................................       3,673           4,449
                                                                                 -----------      ----------
       Total liabilities........................................................     759,810         609,997
                                                                                 -----------      ----------

Guaranteed preferred beneficial interest in First Banks
     America, Inc. subordinated debenture.......................................      44,186          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, $0.15 par value; 4,000,000 shares
     authorized; 2,500,000 shares issued and outstanding........................         375             375
Capital surplus.................................................................      69,070          68,743
Retained earnings since elimination of accumulated deficit
    of $259,117, effective December 31, 1994....................................       9,383           5,693
Common treasury stock, at cost; 666,896 shares and 651,867
    shares at June 30, 1999 and December 31, 1998,
    respectively................................................................     (10,358)        (10,088)
Accumulated other comprehensive income (loss)...................................      (1,142)            541
                                                                                 -----------      ----------
       Total stockholders' equity...............................................      67,909          65,845
                                                                                 -----------      ----------
       Total liabilities and stockholders' equity............................... $   871,905         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        Six months ended
                                                                                        June 30,                  June 30,
                                                                                   -----------------         -----------------
                                                                                   1999         1998         1999        1998
                                                                                   ----         ----         ----        ----
Interest income:
<S>                                                                              <C>           <C>           <C>         <C>
   Interest and fees on loans................................................    $ 15,715      11,002        28,584      21,570
   Investment securities.....................................................       1,600       2,122         3,428       4,155
   Federal funds sold and other..............................................         126         277           224         672
                                                                                 --------     -------       -------    --------
       Total interest income.................................................      17,441      13,401        32,236      26,397
                                                                                 --------     -------       -------    --------
Interest expense:
   Deposits:
     Interest-bearing demand.................................................         285         334           553         683
     Savings.................................................................       2,143       1,495         3,949       2,949
     Time deposits of $100 or more...........................................         899         786         1,640       1,561
     Other time deposits.....................................................       2,821       2,891         5,400       5,675
   Promissory note payable and other borrowings..............................         358         529           466       1,066
                                                                                 --------     -------       -------    --------
       Total interest expense................................................       6,506       6,035        12,008      11,934
                                                                                 --------     -------       -------    --------
       Net interest income...................................................      10,935       7,366        20,228      14,463
Provision for possible loan losses...........................................         123         200           213         500
                                                                                 --------     -------       -------    --------
       Net interest income after provision for possible loan losses..........      10,812       7,166        20,015      13,963
                                                                                 --------     -------       -------    --------
Noninterest income:
   Service charges on deposit accounts and customer service fees.............         900         604         1,630       1,343
   Gain on sales of securities, net..........................................          88           9           174         101
   Other income..............................................................         516         266           855         585
                                                                                 --------     -------       -------    --------
       Total noninterest income..............................................       1,504         879         2,659       2,029
                                                                                 --------     -------       -------    --------
Noninterest expense:
   Salaries and employee benefits............................................       2,907       2,156         5,202       4,291
   Occupancy, net of rental income...........................................         800         575         1,361       1,066
   Furniture and equipment...................................................         446         480           848         827
   Advertising and business development......................................          99         272           163         370
   Postage, printing and supplies............................................         202         239           387         406
   Data processing fees......................................................         837         431         1,556         906
   Legal, examination and professional fees..................................       1,144       1,179         2,247       2,069
   Communications............................................................         146         227           300         427
   (Gain) loss on sales of other real estate, net of expenses................           7         (70)            7          87
   Amortization of intangibles associated with the purchase of
     subsidiaries............................................................         306         155           508         288
   Guaranteed preferred debenture............................................         993          --         1,986          --
   Other.....................................................................         796         697         1,624       1,661
                                                                                 --------     -------       -------    --------
       Total noninterest expense.............................................       8,683       6,341        16,189      12,398
                                                                                 --------     -------       -------    --------
       Income before provision for income tax expense........................       3,633       1,704         6,485       3,594
Provision for income tax expense.............................................       1,574         683         2,795       1,473
                                                                                 --------     -------       -------    --------
       Net income............................................................    $  2,059       1,021         3,690       2,121
                                                                                 ========     =======       =======    ========

Earnings per common share:
       Basic.................................................................    $   0.36        0.20         0.65        0.42
       Diluted...............................................................        0.36        0.20         0.64        0.42
                                                                                 ========     =======       ======     =======
Weighted average shares of common stock outstanding (in thousands)...........       5,713       5,206        5,717       5,059
                                                                                 ========     =======       =======    =======

</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)
                     Six months ended June 30, 1999 and 1998
                     and six 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  Capital hensive Retained  treasury  income  holders'
                                                    stock    stock  surplus income  earnings    stock   (loss)   equity
                                                    -----    -----  -------------  --------    -----   ------   ------

<S>                                                <C>        <C>   <C>             <C>       <C>       <C>     <C>
Consolidated balances, January 1, 1998...........  $   322    375   47,329          1,083     (4,350)   332     45,091
Six months ended June 30, 1998:
   Comprehensive income:
     Net income..................................       --     --       --   2,121  2,121        --      --      2,121
     Other comprehensive income, net of tax  -
       Unrealized gains on securities, net of
         reclassification adjustment (1).........       --     --       --      14     --        --      14         14
                                                                            ------
     Comprehensive income........................                            2,135
                                                                            ======
   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...................       --     --       --             --    (3,806)     --     (3,806)
                                                   -------   ----  -------          -----    ------  ------    -------
Consolidated balances, June 30, 1998.............      486    375   60,173          3,204     (8,156)   346     56,428
Six months ended December 31, 1998:
   Comprehensive income:
     Net income..................................       --     --       --   2,489  2,489        --      --      2,489
     Other comprehensive income, net of tax -
       Unrealized gains on securities, net of
         reclassification adjustment (1).........       --     --       --     195     --        --     195        195
                                                                            ------
     Comprehensive income........................                            2,684
                                                                            ======
   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...................       --     --       --             --    (1,932)     --     (1,932)
                                                   -------   ----  -------          -----    ------  ------    -------
Consolidated balances, December 31, 1998.........      581    375   68,743          5,693    (10,088)   541     65,845
Six months ended June 30, 1999:
   Comprehensive income:
     Net income..................................       --     --       --   3,690  3,690        --      --      3,690
     Other comprehensive income, net of tax  -
       Unrealized losses on securities, net of
         reclassification adjustment (1).........       --     --       --  (1,683)    --        --  (1,683)    (1,683)
                                                                            ------
     Comprehensive income........................                            2,007
                                                                            ======
   Reduction of valuation reserve................       --     --      327             --        --      --        327
   Repurchases of common stock...................       --     --       --             --      (270)     --       (270)
                                                   -------   ----  -------          -----    ------  ------    -------
Consolidated balances, June 30, 1999.............  $   581    375   69,070          9,383   (10,358) (1,142)    67,909
                                                   =======   ====  =======          =====    ======= =======   =======
- ---------------------
</TABLE>
(1) Disclosure of reclassification adjustment:
<TABLE>
<CAPTION>
                                                                              Six months             Six months
                                                                            ended June 30,              ended
                                                                            --------------
                                                                           1999       1998        December 31, 1998
                                                                           ----       ----        -----------------

<S>                                                                      <C>            <C>              <C>
     Unrealized gains (losses) arising during the period...............  $(1,570)       80               351
     Less: reclassification adjustment for gains included in net income      113        66               156
                                                                         -------       ---               ---
     Unrealized gains (losses) on securities...........................  $(1,683)       14               195
                                                                         =======       ===               ===
</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>


                                                                                             Six months ended
                                                                                                 June 30,
                                                                                            ------------------
                                                                                            1999          1998
                                                                                            ----          ----
Cash flows from operating activities:
<S>                                                                                     <C>               <C>
   Net income.........................................................................  $    3,690        2,121
   Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation, amortization and accretion, net....................................       1,036          861
     Provision for possible loan losses...............................................         213          500
     Provision for income tax expense.................................................       2,795        1,473
     Payments of income taxes.........................................................        (941)        (495)
     Gain on sales of securities, net.................................................        (174)        (101)
     (Increase) decrease in accrued interest receivable...............................        (538)         697
     Interest accrued on liabilities..................................................      12,008       11,934
     Payments of interest on liabilities..............................................     (11,860)     (12,819)
     Other operating activities, net..................................................      (5,353)         (32)
                                                                                        ----------      -------
       Net cash provided by operating activities......................................         876        4,139
                                                                                        ----------      -------
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....................      54,414       13,027
   Maturities of investment securities available for sale.............................      19,118       44,724
   Maturities of investment securities held to maturity...............................          14           --
   Purchases of investment securities available for sale..............................     (13,897)     (40,197)
   Net increase in loans..............................................................     (36,933)     (10,522)
   Recoveries of loans previously charged off.........................................       1,375        1,063
   Purchases of bank premises and equipment...........................................        (379)      (1,417)
   Proceeds from sales of other real estate...........................................         283          830
   Other investing activities, net....................................................        (292)     (14,205)
                                                                                        ----------      -------
       Net cash provided by (used in) investing activities............................       6,459       (3,456)
                                                                                        ----------      -------
Cash flows from financing activities:
   Other (decreases) increases in deposits:
     Demand and savings deposits......................................................     (23,497)     (10,143)
     Time deposits....................................................................       7,053        4,898
   Increase in federal funds purchased................................................       5,000        1,300
   Decrease in Federal Home Loan Bank advances........................................          --         (585)
   (Decrease) increase in securities sold under agreements to repurchase..............      (1,761)       1,006
   Increase in promissory note payable................................................          --        6,200
   Decrease in payable to former shareholders of Surety Bank..........................          --       (3,829)
   Repurchases of common stock for treasury...........................................        (270)      (3,806)
                                                                                        ----------      -------
       Net cash used in financing activities..........................................     (13,475)      (4,959)
                                                                                        ----------      -------
       Net decrease in cash and cash equivalents......................................      (6,140)      (4,276)
Cash and cash equivalents, beginning of period........................................      46,313       35,162
                                                                                        ----------      -------
Cash and cash equivalents, end of period..............................................  $   40,173       30,886
                                                                                        ==========      =======

Noncash investing and financing activities:
   Loans transferred to other real estate.............................................  $       31          462
   Reduction of valuation reserve.....................................................         327           --
   Issuance of common stock in 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 six month period ended
June 30, 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 June 30, 1999 and December 31, 1998, First Banks' ownership  interest
in FBA was 82.56% 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 certain of 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 $724,000 and $1.4 million for the three and six
months ended June 30, 1999,  in  comparison to $576,000 and $1.0 million for the
three and six months  ended June 30, 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  $220,000  and $432,000 for the three and six
months  ended June 30,  1999,  and $268,000 and $524,000 for the same periods in
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  $740,000  and $1.4 million for the three and six months
ended June 30,  1999,  and  $382,000  and $811,000 for the same periods in 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  shareholders 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 and six months ended June 30,
1999, FBA received commissions from First Brokerage of approximately $51,000 and
$128,000,   respectively,   and  First  Brokerage   received   commissions  from
unaffiliated   third-party  companies  of  approximately  $22,000  and  $55,000,
respectively,  from  unaffiliated  third-party  companies from the sale of these
products to customers of FBA.

         FBA's  Subsidiary  Banks had $106.5  million and $86.2 million in whole
loans and loan  participations  outstanding  at June 30, 1999 and  December  31,
1998, respectively,  that were purchased from banks affiliated with First Banks.
In addition,  FBA's  Subsidiary Banks had sold $238.6 million and $182.9 million
in whole loans and loan  participations to affiliates of First Banks at June 30,
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.  In July 1998,  FBA repaid all
outstanding  borrowings  under the Note  Payable and has not  utilized  the Note
Payable  since  that time.  The  interest  expense  under the Note  Payable  was
$274,000  and  $546,000  for the  three  and six  months  ended  June 30,  1998,
respectively.

         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  $194,000  and  $404,000  for the three and six months  ended June 30, 1998,
respectively.

(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 weightings and other factors.


<PAGE>


         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
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 March 31, 1999, 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 June 30, 1999, FBA and the Subsidiary Banks were well
capitalized.

         At June 30, 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                      12.91%      16.66%       8.76%      11.51%          8.06%        10.25%
           FB Texas                 11.81       11.37       10.56       10.11           9.72          9.15
           FB California            11.11       10.63        9.84        9.37           9.28          8.34
           Redwood Bank (1)         11.66         --        10.72         --            9.50           --
           ---------------
           (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 $9.5
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.



<PAGE>


         The  following  information  presents  unaudited  pro  forma  condensed
results of  operations  of FBA for the six months  ended June 30, 1999 and 1998,
combined  with  the  acquisition  of  Redwood,  as  if  FBA  had  completed  the
transaction on January 1, 1998.
<TABLE>
<CAPTION>

                                                                                  June 30,
                                                                            ------------------
                                                                            1999          1998
                                                                            ----          ----
                                                                      (dollars expressed in thousands,
                                                                           except per share data)

<S>                                                                      <C>               <C>
         Net interest income...........................................  $    21,394       17,715
         Provision for possible loan losses............................          423          516
         Net income....................................................        3,702        2,365
                                                                           =========     ========

         Weighted average shares of common stock
              outstanding (in thousands)...............................        5,717        5,253
                                                                           =========     ========

         Earnings per common share:
              Basic....................................................  $      0.65         0.45
              Diluted..................................................         0.64         0.45
                                                                           =========     ========
</TABLE>

         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 six months ended June 30,
1998.

 (5)     Earnings Per Common Share

         The following is a reconciliation of the numerators and denominators of
the basic and  diluted  earnings  per share (EPS)  computations  for the periods
indicated:
<TABLE>
<CAPTION>

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

       Three months ended June 30, 1999:
<S>                                                                   <C>            <C>        <C>
          Basic EPS - income available to common stockholders.....    $ 2,059        5,713      $  0.36
                                                                                                =======
          Effect of dilutive securities - stock options...........         --            7
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 2,059        5,720      $  0.36
                                                                      =======       ======      =======

       Three months ended June 30, 1998:
          Basic EPS - income available to common stockholders.....    $ 1,021        5,206      $  0.20
                                                                                                =======
          Effect of dilutive securities - stock options...........         --           13
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 1,021        5,219      $  0.20
                                                                      =======       ======      =======

       Six months ended June 30, 1999:
          Basic EPS - income available to common stockholders.....    $ 3,690        5,717      $  0.65
                                                                                                =======
          Effect of dilutive securities - stock options...........         --            7
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 3,690        5,724      $  0.64
                                                                      =======       ======      =======

       Six months ended June 30, 1998:
          Basic EPS - income available to common stockholders.....    $ 2,121        5,059      $  0.42
                                                                                                =======
          Effect of dilutive securities - stock options...........         --           13
                                                                      -------       ------
          Diluted EPS - income available to common stockholders...    $ 2,121        5,072      $  0.42
                                                                      =======       ======      =======
</TABLE>
<PAGE>


(6)      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 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.

         The  business  segment  results  are  summarized  as  follows  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 June  30,  1999  and  December  31,  1998,  and the  statement  of  income
information  is  presented  for the three and six months ended June 30, 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.


<PAGE>

<TABLE>
<CAPTION>

                                                         FB California                      Redwood Bank (1)
                                                 ----------------------------         --------------------------
                                                 June 30,        December 31,         June 30,      December 31,
                                                   1999              1998               1999             1998
                                                   ----              ----               ----             ----
                                                               (dollars expressed in thousands)

Balance sheet information:

<S>                                              <C>                  <C>                 <C>
Investment securities..........................  $    29,566          53,449              19,865            --
Loans, net of unearned discount................      331,707         314,977             142,409            --
Total assets...................................      396,656         410,110             190,879            --
Deposits.......................................      349,254         363,422             163,688            --
Stockholders' equity...........................       43,709          42,825              25,870            --
                                                  ==========      ==========         ===========    ==========



                                                        FB California                      Redwood Bank (1)
                                                   ----------------------               -------------------
                                                     Three months ended                   Three months ended
                                                          June 30,                             June 30,
                                                   -----------------------              ---------------------
                                                   1999               1998              1999             1998
                                                   ----               ----              ----             ----
                                                                 (dollars expressed in thousands)

Income statement information:

Interest income................................  $    8,132            8,117               3,750            --
Interest expense...............................       2,996            3,436               1,393            --
                                                 ----------       ----------         -----------    ----------
   Net interest income.........................       5,136            4,681               2,357            --
Provision for possible loan losses.............          20              150                  73            --
                                                 ----------       ----------         -----------    ----------
   Net interest income after provision
     for possible loan losses..................       5,116            4,531               2,284            --
                                                 ----------       ----------         -----------    ----------
Noninterest income.............................         815              616                 177            --
Noninterest expense............................       3,926            4,077               1,469            --
                                                 ----------       ----------         -----------    ----------
   Net income before income tax expense........       2,005            1,070                 992            --
Provision for income tax expense...............         866              432                 480            --
                                                 ----------       ----------         -----------    ----------
   Net income..................................  $    1,139              638                 512            --
                                                 ==========       ==========         ===========    ==========




                                                        FB California                    Redwood Bank (1)
                                                ---------------------------          -------------------------
                                                      Six months ended                   Six months ended
                                                          June 30,                           June 30,
                                                ---------------------------          -------------------------
                                                   1999               1998              1999             1998
                                                   ----               ----              ----             ----
                                                                 (dollars expressed in thousands)

Income statement information:

Interest income................................  $   16,132           15,874               4,930            --
Interest expense...............................       6,075            6,752               1,835            --
                                                 ----------       ----------         -----------    ----------
   Net interest income.........................      10,057            9,122               3,095            --
Provision for possible loan losses.............          80              300                  73            --
                                                 ----------       ----------         -----------    ----------
   Net interest income after provision
     for possible loan losses..................       9,977            8,822               3,022            --
                                                 ----------       ----------         -----------    ----------
Noninterest income.............................       1,424            1,329                 203            --
Noninterest expense............................       7,625            7,807               1,907            --
                                                 ----------       ----------         -----------    ----------
   Net income before income tax expense........       3,776            2,344               1,318            --
Provision for income tax expense...............       1,653              967                 644            --
                                                 ----------       ----------         -----------    ----------
   Net income..................................  $    2,123            1,377                 674            --
                                                 ==========       ==========         ===========    ==========
</TABLE>
- -----------------
(1)  Redwood Bank was acquired by FBA on March 4, 1999.
(2)  Corporate  and other  includes  $645,000  and $1.3  million  of  guaranteed
     preferred  debenture  expense,  after  applicable  income  tax  benefit  of
     $348,000 and $695,000, for the three and six months ended June 30, 1999.


<PAGE>

<TABLE>
<CAPTION>




                          FB Texas                    Corporate and other                 Consolidated total
                ---------------------------     -----------------------------        -----------------------------
                 June 30,      December 31,      June 30,        December 31,        June 30,          December 31,
                   1999             1998           1999               1998             1999                1998
                   ----             ----           ----               ----             ----                ----
                                              (dollars expressed in thousands)



<S>                 <C>            <C>               <C>               <C>              <C>                <C>
                    33,777         59,914            3,794             3,600            87,002             116,963
                   217,908        201,426                2                --           692,026             516,403
                   277,114        300,984            7,256             8,903           871,905             719,997
                   238,118        264,425           (5,413)          (28,700)          745,647             599,147
                    30,091         30,249          (31,761)           (7,229)           67,909              65,845
                ==========     ==========      ===========        ==========       ===========           =========



                          FB Texas                    Corporate and other                 Consolidated total
               ----------------------------     -----------------------------       -------------------------------
                     Three months ended               Three months ended                  Three months ended
                          June 30,                         June 30,                            June 30,
                ---------------------------     ------------------------------      -------------------------------
                   1999             1998              1999 (2)        1998             1999                1998
                   ----             ----              ----            ----             ----                ----
                                              (dollars expressed in thousands)



                     5,481          5,286               78                (2)           17,441              13,401
                     2,163          2,132              (46)              467             6,506               6,035
                ----------     ----------      ------------       ----------       -----------         -----------
                     3,318          3,154              124              (469)           10,935               7,366
                        30             50               --                --               123                 200
                ----------     ----------      -----------        ----------       -----------         -----------

                     3,288          3,104              124              (469)           10,812               7,166
                ----------     ----------      -----------        -----------      -----------         -----------
                       513            373               (1)             (110)            1,504                 879
                     2,231          2,185            1,057                79             8,683               6,341
                ----------     ----------      -----------        ----------       -----------         -----------
                     1,570          1,292             (934)             (658)            3,633               1,704
                       541            444             (313)             (193)            1,574                 683
                ----------     ----------      -----------        -----------      -----------         -----------
                     1,029            848             (621)             (465)            2,059               1,021
                ==========     ==========      ===========        ==========       ===========         ===========




                          FB Texas                    Corporate and other                 Consolidated total
                --------------------------      -----------------------------        ------------------------------
                      Six months ended                 Six months ended                    Six months ended
                          June 30,                         June 30,                            June 30,
                ---------------------------     ------------------------------       ------------------------------
                   1999             1998              1999 (2)        1998             1999                1998
                   ----             ----              ----            ----             ----                ----
                                              (dollars expressed in thousands)



                     11,023        10,523              151                --            32,236              26,397
                      4,325         4,232             (227)              950            12,008              11,934
                -----------    ----------      -----------        ----------       -----------         -----------
                      6,698         6,291              378              (950)           20,228              14,463
                         60           200               --                --               213                 500
                -----------    ----------      -----------        ----------       -----------         -----------

                      6,638         6,091              378              (950)           20,015              13,963
                -----------    ----------      -----------        -----------      -----------         -----------
                      1,056           752              (24)              (52)            2,659               2,029
                      4,510         4,388            2,147               203            16,189              12,398
                -----------    ----------      -----------        ----------       -----------         -----------
                      3,184         2,455           (1,793)           (1,205)            6,485               3,594
                      1,096           854             (598)             (348)            2,795               1,473
                -----------    ----------      -----------        ----------       -----------         -----------
                      2,088         1,601           (1,195)             (857)            3,690               2,121
                ===========    ==========      ===========        ==========       ===========         ===========
</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 June 30, 1999,  FBA had  approximately
$871.9 million in total assets;  $692.0 million in total loans,  net of unearned
discount;  $745.6  million  in  total  deposits;  and  $67.9  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,  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 following table lists the Subsidiary Banks at June 30, 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     $   396,656         331,707          349,254
           FB Texas ........................     6         277,114         217,908          238,118
           Redwood Bank.....................     4         190,879         142,409          163,688

</TABLE>



<PAGE>


                               Financial Condition

         FBA's total assets were $871.9  million and $720.0  million at June 30,
1999 and  December  31,  1998,  respectively.  The  increase in total  assets is
primarily attributable to FBA's acquisition of Redwood, which provided assets of
$183.9 million, and internal loan growth primarily  concentrated in the areas of
commercial and financial,  real estate  construction  and  development  and real
estate mortgage.  Offsetting this increase and providing an additional source of
funds for the loan  growth was a reduction  in  investment  securities  of $30.0
million to $87.0  million at June 30, 1999 from $117.0  million at December  31,
1998.  Total  deposits,  excluding the deposits  provided by the  acquisition of
Redwood,  decreased by $16.4 million,  while short-term  borrowings increased by
$3.2  million to $7.4 million at June 30, 1999 from $4.1 million at December 31,
1998.

         During the six months ended June 30, 1999,  FBA  purchased  $270,000 of
its  common  stock  for  treasury.  FBA  utilized  available  cash to  fund  its
repurchase  of common  stock.  In 1998,  the Board of Directors  authorized  the
purchase of an additional 5% of its common stock for treasury. FBA has purchased
an aggregate total of 666,896 common shares for treasury as of June 30, 1999 and
could  purchase  approximately  150,000  additional  shares  under the  existing
authorization.

                              Results of Operations

Net Income

         Net income was $2.1 million, or $0.36 per share on a diluted basis, for
the three months ended June 30, 1999, in  comparison  to $1.0 million,  or $0.20
per share on a diluted  basis,  for the same period in 1998.  For the six months
ended June 30, 1999 and 1998, net income was $3.7 million, or $0.64 per share on
a diluted  basis,  and $2.1  million,  or $0.42  per  share on a diluted  basis,
respectively.  The earnings progress was primarily driven by increased  interest
income  generated by the  acquisition  of Redwood and by loan growth in both the
California  and Texas  markets,  coupled  with  continued  improvement  in asset
quality,  resulting  in a  reduced  provision  for loan  losses.  As  previously
mentioned,  the loan  growth  was  funded  through  a  reduction  in  investment
securities, and is reflective of FBA's lending strategy which focuses on further
diversifying the Company's loan portfolios.

         Offsetting the increase in net income for the six months ended June 30,
1999 are increased  operating  expenses.  The increased  operating  expenses are
primarily  attributable to the guaranteed preferred debenture expense associated
with the formation of First America Capital Trust (FACT) in July 1998 and FACT's
issuance of Cumulative Trust Preferred Securities, operating expenses of Redwood
subsequent to the acquisition date and increased data processing fees.

Net Interest Income

         Net   interest   income  was  $10.9   million,   or  5.46%  of  average
interest-earning assets, for the three months ended June 30, 1999, in comparison
to $7.4  million,  or 4.81% of  average  interest-earning  assets,  for the same
period in 1998.  For the six months  ended June 30, 1999 and 1998,  net interest
income  was $20.2  million,  or 5.45% of  average  interest-earning  assets,  in
comparison  to  $14.5  million,  or 4.79% of  average  interest-earning  assets,
respectively.  The improved net interest income is primarily attributable to the
net  interest-earning  assets provided by the  acquisitions of First  Commercial
Bancorp,   Inc.,  Pacific  Bay  Bank  and  Redwood  and  internal  loan  growth.
Contributing  further to the improved  net interest  income is the effect of (a)
the  exchange of $10.0  million of the Note  Payable for common  stock;  (b) the
repayment of all borrowings outstanding under the Note Payable in July 1998; (c)
the  conversion of a debenture in December  1998 and (d) the earnings  impact of
the interest rate swap agreements entered into in 1998.

         Although net interest margin improved,  the yield on the loan portfolio
declined  to 9.13% and 9.18% from  9.66% and 9.72% for the three and six  months
ended June 30, 1999 and 1998,  respectively.  This reduction  primarily  results
from the overall decline in the prime lending rate experienced during the latter
part of  1998.  The  effect  of the  reduced  yield on the  loan  portfolio  was
partially  mitigated by the earnings impact of the interest rate swap agreements
and a reduced  rate paid on  interest-bearing  liabilities.  For the six  months
ended June 30, 1999 and 1998, the overall rate paid on the deposit portfolio was

<PAGE>

4.04% and 4.49%,  respectively,  representing  FBA's gradual  realignment of the
portfolio,  while  the  overall  rate  paid  on  promissory  notes  payable  and
short-term borrowings was 5.29% and 8.14%, respectively, reflecting the exchange
and repayment of the Note Payable and the debenture conversion.

         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 and six month periods ended June
30:
<TABLE>
<CAPTION>
                                              Three months ended June 30,                    Six months ended June 30,
                                    ---------------------------------------------- -------------------------------------------
                                              1999                    1998                  1999                   1998
                                    ----------------------  ---------------------- ---------------------    ------------------
                                             Interest                Interest                 Interest               Interest
                                    Average  income/ Yield/ Average  income/ Yield/  Average  Income/ Yield/ Average Income/ Yield/
                                    balance  expense rate   balance  expense  rate   balance  expense rate   balance expense  rate
                                                                       (dollars expressed in thousands)

             Assets
             ------

Interest-earning assets:
<S>     <C>   <C>                  <C>       <C>    <C>   <C>       <C>     <C>   <C>       <C>    <C>   <C>       <C>      <C>
   Loans(1)(2)(3)................  $690,199  15,715 9.13% $456,869  11,002  9.66% $628,205  28,584 9.18% $ 447,717 21,570   9.72%
   Investment securities(3)......   101,681   1,600 6.31   137,702   2,122  6.18   110,189   3,428 6.27    137,095  4,155   6.11
   Federal funds sold and other..    10,917     126 4.63    19,797     277  5.61     9,445     224 4.78     23,875    672   5.68
                                   -------- -------         ------ -------         -------  ------        -------- ------
     Total interest-earning
      assets.....................   802,797  17,441 8.71   614,368  13,401  8.75   747,839  32,236 8.69    608,687 26,397   8.75
                                            -------                -------                  ------                 ------
Nonearning assets................    85,850                 66,127                  79,921                  64,186
                                   --------                -------                 -------                --------
     Total assets................  $888,647               $680,495                $827,760                $672,873
                                   ========               ========                ========                ========

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

Interest-bearing liabilities:
   Interest-bearing demand
    deposits.....................  $ 84,133     285 1.36% $ 74,360     334  1.80% $ 79,987     553 1.39%  $ 73,829    683   1.87%
   Savings deposits..............   237,084   2,143 3.63   153,917   1,495  3.89   218,676   3,949 3.64    152,560  2,949   3.90
   Time deposits of $100 or more.    69,514     899 5.19    53,809     786  5.86    63,287   1,640 5.23     52,713  1,561   5.97
   Other time deposits...........   226,319   2,821 5.00   211,170   2,891  5.49   213,807   5,400 5.09    208,582  5,675   5.49
                                   -------- -------       -------- -------         -------  ------        -------- ------
     Total interest-bearing
       deposits..................   617,050   6,148 4.00   493,256   5,506  4.48   575,757  11,542 4.04    487,684 10,868   4.49
   Promissory notes payable and
    short term-borrowings........    28,139     358 5.10    25,797     529  8.23    17,775     466 5.29     26,398  1,066   8.14
                                   -------- -------        ------- -------         -------  ------        -------- ------
     Total interest-bearing
        liabilities..............   645,189   6,506 4.04   519,053   6,035  4.66   593,532  12,008 4.08    514,082 11,934   4.68
                                            -------                -------                  ------                 ------
Noninterest-bearing liabilities:
   Demand deposits...............   119,033                 96,188                 111,782                  93,753
   Other liabilities.............    55,690                  8,968                  55,130                   9,463
                                   --------                -------                 -------                --------
     Total liabilities...........   819,912                624,209                 760,444                 617,298
Stockholders' equity.............    68,735                 56,286                  67,316                  55,575
                                   --------                -------                 -------                --------
     Total liabilities and
        stockholders' equity.....  $888,647                $680,495                $827,760               $672,873
                                   ========                ========                ========               ========

Net interest income..............            10,935                  7,366                  20,228                 14,463
                                           ========                =======                  ======                 ======
Net interest margin..............                   5.46%                   4.81%                  5.45%                    4.79%
                                                    ====                    ====                   ====                     ====
</TABLE>
- -------------
(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.

Provision for Possible Loan Losses

         The  provision  for possible  loan losses was $123,000 and $213,000 for
the three and six months ended June 30, 1999,  compared to $200,000 and $500,000
for the same periods in 1998.  The decrease in the  provision  for possible loan
losses is primarily  attributable  to improved  asset  quality 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.  For the six months  ended June 30,  1999,  nonperforming
assets  decreased by $3.4 million from $8.8 million at December 31, 1998 to $5.4
million at June 30, 1999, resulting in a reduced ratio of nonperforming loans to
loans of 1.67% at December 31, 1998 and 0.76% at June 30, 1999.


<PAGE>


         FBA's loan loss  experience for the three and six months ended June 30,
1999 further  contributed to the reduced provision for possible loan losses. Net
loan  recoveries  were  $223,000 and $577,000 for the three and six months ended
June 30, 1999, in comparison  to net loan  charge-offs  of $418,000 and $947,000
for the same periods in 1998.  The overall  improvement  results  from  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. The acquisitions of Redwood,  completed on March 4, 1999, and
Pacific  Bay Bank,  completed  on February 2, 1998,  provided  $1.5  million and
$885,000, respectively, in additional allowance for possible loan losses.

         Tables summarizing  nonperforming assets, past due loans and charge-off
experience are presented  under  "--Lending and Credit  Management" of this Form
10-Q.

Noninterest Income

         Noninterest  income was $1.5 million and $2.7 million for the three and
six months ended June 30, 1999,  in  comparison to $879,000 and $2.0 million for
the same periods in 1998, respectively. Noninterest income consists primarily of
service charges on deposit accounts and customer service fees, and other income.

         Service charges on deposit accounts and customer service fees increased
to $900,000  and $1.6  million for the three and six months ended June 30, 1999,
from $604,000 and $1.3 million for the same periods in 1998, respectively.  This
increase  is  primarily  attributable  to: (a) the  acquisitions  of Redwood and
Pacific Bay Bank; (b) increased  utilization of commercial  banking  services by
FBA's customers;  and (c) increased interchange income associated with automatic
teller machine services and debit and credit cards.

         Other  income was  $516,000  and  $855,000 for the three and six months
ended June 30, 1999, in comparison to $266,000 and $585,000 for the same periods
in 1998,  respectively.  The  increase is  primarily  attributable  to increased
income  earned  on  FBA's  investment  in  bank  owned  life  insurance  (BOLI),
established in April 1998. For the six months ended June 30, 1999 and 1998, BOLI
income totaled $318,000 and $101,000, respectively. In addition, FBA's expansion
of its discount brokerage and private banking and trust services  contributed to
the overall increase in other income.

Noninterest Expense

         Noninterest  expense was $8.7  million and $16.2  million for the three
and six months  ended June 30,  1999,  in  comparison  to $6.3 million and $12.4
million for the same periods in 1998,  respectively.  The increase is reflective
of: (a) the guaranteed preferred debenture expense associated with the formation
of FACT and FACT's issuance of Cumulative  Trust Preferred  Securities;  (b) the
noninterest  expense  of  Redwood  and  Pacific  Bay Bank;  (c)  increased  data
processing fees primarily associated with FBA's Year 2000 Program; and (d) FBA's
continuing  expansion of its corporate  lending,  retail banking and specialized
services  development  staff,   including  the  necessary  operational  support,
associated with the expansion of its product and service offerings.  The overall
increase  in  noninterest   expense  is  partially  offset  by  a  reduction  in
advertising and business development expenses and communications  expenses,  and
is  consistent  with  management's  continued  efforts to more  effectively  and
efficiently monitor and manage these expenditures.

         Data  processing  fees  increased  to $837,000 and $1.6 million for the
three and six months  ended June 30,  1999,  from  $431,000 and $906,000 for the
same periods in 1998. The increased data  processing  fees are  attributable  to
growth and technological  advancements consistent with FBA's product and service
offerings,  increased expenses  attributable to communication data lines related
to the expansion of the branch infrastructure and expenses associated with FBA's
Year 2000 Program.



<PAGE>


         Amortization   of   intangibles   associated   with  the   purchase  of
subsidiaries  increased  to $306,000  and  $508,000 for the three and six months
ended June 30,  1999,  from  $155,000 and $288,000 for the same periods in 1998.
This increase is attributable to the acquisitions of Redwood, completed in March
1999, and Pacific Bay Bank, completed in February 1998.

         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 primary
purposes of the offering were to raise  capital with which to fund  acquisitions
and to repay the Note Payable.  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  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
and $2.0  million  for the  three  and six  months  ended  June 30,  1999 and is
recorded as noninterest expense in the accompanying  consolidated  statements of
income.

                          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  79.4% and 71.7% of
total  assets as of June 30, 1999 and December  31,  1998,  respectively.  Total
loans, net of unearned discount,  were $692.0 million and $516.4 million at June
30,  1999 and  December  31,  1998,  respectively.  The  increase  in loans,  as
summarized  on  the  consolidated   balance  sheets,   is  attributable  to  the
acquisition  of  Redwood  and  the  growth  of  the  commercial  and  financial,
commercial  real  estate  and real  estate  construction  and  development  loan
portfolios,  partially  offset by a  continuing  decline  in FB Texas'  consumer
indirect  automobile loan portfolio.  FBA's corporate lending function continues
to focus  its  efforts  toward  further  redistribution  of the  Company's  loan
portfolios.  Commensurate  with  the  growth  in  corporate  lending  and  FBA's
prescribed  credit  exposure  guidelines  for extending  credit to an individual
borrower,  loan  participations sold to and purchased from banks affiliated with
First Banks have increased to $238.6 million and $106.5  million,  respectively,
from  $182.9  million  and $86.2  million,  respectively,  at June 30,  1999 and
December  31,  1998.  See  Note 2 to  the  accompanying  consolidated  financial
statements for a further discussion of transactions with related parties.

         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>

                                                                              June 30,       December 31,
                                                                                1999             1998
                                                                                ----             ----
                                                                          (dollars expressed in thousands)
   Nonperforming assets:
<S>                                                                        <C>                      <C>
     Nonperforming loans...............................................    $     5,289              8,632
     Other real estate.................................................             90                161
                                                                           -----------         ----------
           Total nonperforming assets..................................    $     5,379              8,793
                                                                           ===========         ==========
   Loans past due and still accruing:
     Over 30 days to 90 days...........................................    $     4,840              6,269
     Over 90 days......................................................          1,632                306
          --                                                               -----------         ----------
          Total past due loans.........................................          6,472              6,575
                                                                           ===========         ==========
   Loans, net of unearned discount.....................................    $   692,026            516,403
                                                                           ===========         ==========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


                                                                              June 30,       December 31,
                                                                                1999             1998
                                                                                ----             ----

   Asset quality ratios:
<S>                                                                               <C>               <C>
     Allowance for possible loan losses to loans.......................           2.08%             2.35%
     Nonperforming loans to loans .....................................           0.76              1.67
     Allowance for possible loan losses to
        nonperforming loans ...........................................         271.94            140.49
     Nonperforming assets to loans and other real estate...............           0.78              1.70
                                                                              ========          ========
</TABLE>

         Nonperforming  loans,  consisting  of loans on  nonaccrual  status  and
restructured  loans,  were $5.3 million at June 30, 1999,  in comparison to $8.6
million at December  31,  1998.  The decrease is a result of: (a) a reduction of
$3.3 million relating to loans on nonaccrual  status;  (b) continued  aggressive
collection  efforts;  and (c)  management's  continued  efforts  to  effectively
monitor  and manage the loan  portfolios  of  acquired  entities.  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.

         Impaired loans,  consisting of loans on nonaccrual  status and indirect
consumer and  installment  loans 60 days or more past due, were $5.4 million and
$9.0 million at June 30, 1999 and December 31, 1998, respectively.

         The  following is a summary of loan loss  experience  for the three and
six months ended June 30:
<TABLE>
<CAPTION>

                                                                           Three months ended       Six months ended
                                                                                June 30,                June 30,
                                                                            -----------------      -----------------
                                                                            1999         1998      1999         1998
                                                                            ----         ----      ----         ----
                                                                                (dollars expressed in thousands)

<S>                                                                      <C>            <C>         <C>        <C>
Allowance for possible loan losses, beginning of period................  $   14,037     12,063      12,127     11,407
   Acquired allowances for possible loan losses........................          --         --       1,466        885
                                                                         ----------  ---------   ---------    -------
                                                                             14,037     12,063      13,593     12,292
                                                                         ----------  ---------   ---------    -------
   Loans charged-off...................................................        (318)      (951)       (798)    (2,010)
   Recoveries of loans previously charged-off..........................         541        533       1,375      1,063
                                                                         ----------  ---------   ---------    -------
   Net loan (charge-offs) recoveries...................................         223       (418)        577       (947)
                                                                         ----------  ---------   ---------    -------
   Provision for possible loan losses..................................         123        200         213        500
                                                                         ----------  ---------   ---------    -------
Allowance for possible loan losses, end of period......................  $   14,383     11,845      14,383     11,845
                                                                         ==========  =========   =========    =======
</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.



<PAGE>


                          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>

                                                               June 30, 1999           December 31, 1998
                                                          ----------------------    ----------------------
                                                          Notional     Credit       Notional      Credit
                                                           amount     exposure       amount      exposure
                                                           ------     --------       ------      --------
                        (dollars expressed in thousands)

         Interest rate swap agreements - pay
<S>                                                       <C>
           adjustable rate, receive adjustable rate....   $ 75,000         --              --          --
         Interest rate swap agreements - pay
           adjustable rate, receive fixed rate.........     65,000        678          65,000         667
         Interest rate cap agreement...................     10,000         74          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.

         During 1998, FBA entered into $65.0 million notional amount of interest
rate 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 of interest  equivalent to the
90-day London Interbank Offering Rate (LIBOR).  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 $820,000 at June 30, 1999 and
December 31, 1998, and the amount  payable by FBA under the swap  agreements was
$142,000 and $153,000 at June 30, 1999 and December 31, 1998, respectively.

         During May 1999,  FBA entered  into $75.0  million  notional  amount of
interest rate swap agreements with the objective of stabilizing the net interest
margin  during the  six-month  period  surrounding  the Year 2000  century  date
change.  The swap  agreements  provide for FBA to receive an adjustable  rate of
interest  equivalent  to the  daily  weighted  average  30-day  LIBOR and pay an
adjustable  rate of interest  equivalent  to the daily  weighted  average  prime
lending  rate  minus  2.665%.  The terms of the swap  agreements,  which have an
effective date of October 1, 1999 and a maturity date of March 31, 2000, provide
for FBA to pay and receive interest on a monthly basis.



<PAGE>


         The maturity dates, notional amounts,  interest rates paid and received
and fair values of the swap  agreements  outstanding as of June 30, 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>            <C>
         March 31, 2000 (1)......................  $   50,000            --%               --%        $     37
         March 31, 2000 (1)......................      25,000            --                --               19
         June 11, 2002...........................      15,000          5.10              6.00              (72)
         September 16, 2002......................      20,000          5.16              5.36             (496)
         September 18, 2002......................      30,000          5.18              5.33             (771)
                                                   ----------                                          -------
                                                   $  140,000          5.16              5.49          $(1,283)
                                                   ==========          ====              ====          =======
</TABLE>

 -----------------
(1)      These interest rate swap agreements will become effective on October 1,
         1999.

         FBA has a $10.0  million  interest rate cap  agreement  outstanding  to
limit the interest expense associated with certain interest-bearing liabilities.
At June 30, 1999 and December 31, 1998, the unamortized  costs of this agreement
were $74,000 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 June 30, 1999.

                             Year 2000 Compatibility

         FBA and the Subsidiary  Banks are subject to risks  associated with the
"Year 2000"  issue,  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 issue,
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 issue 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 issue.  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.
The testing of the Year 2000 solution for ISC was completed and ISC was upgraded
throughout FBA's branch network by June 30, 1999, thereby maintaining compliance
with appropriate regulatory guidelines associated with Year 2000.

         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. FB Texas was converted to CFI during the second quarter of 1999
and FB  California's  conversion  will be completed  during the third quarter of
1999.  Redwood Bank will not 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 existing 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 was the implementation of remediated and
other systems into the operating  environment  of FBA and First Banks.  With the
final  phase  of the  Program  substantially  completed  by June 30,  1999,  FBA
continues to focus its efforts on overall contingency planning and specific Year
2000 event preparation.

         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  periodically  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 and $270,000
for the three and six months ended June 30, 1999, respectively, and $180,000 for
the year ended December 31, 1998. In addition, FBA is estimating direct expenses
of $450,000 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  addresses a variety of issues  including  critical and common
systems,  credit  risk,  liquidity,  loan  and  deposit  customers,  facilities,
supplies  and  computer  back-up  locations.  Additionally,  FBA  has  developed
business  resumption plans and process resumption test plans for each functional
area deemed to be critical to the operations of FBA.  These business  resumption
plans,  collectively with the Contingency Plan, 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  based upon the  results of the  process  resumption
testing efforts.

         While FBA is making a substantial effort to become Year 2000 compliant,
there is no  assurance  the Year 2000  issue  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 $92.9 million and
$56.3 million at June 30, 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  short-term
borrowings, at June 30, 1999.

                                                             (dollars expressed
                                                                in thousands)

    Three months or less.....................................  $    34,586
    Over three months through six months.....................       13,845
    Over six months through twelve months....................       27,012
    Over twelve months.......................................       17,433
                                                               -----------
          Total..............................................  $    92,876
                                                               ===========

         In addition to these more volatile sources of funds, FBA has previously
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
June 30, 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
permit the  distribution  of dividends to FBA sufficient to meet FBA's operating
and debt service  requirements  both on a short-term and long-term  basis and to
pay the dividends on the FACT Preferred Securities.

                       Effect of New Accounting Standards

         In June 1998, the Financial  Accounting  Standards  Board (FASB) issued
Statement of Financial  Accounting  Standards  (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 133 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.  In June
1999, the FASB issued SFAS No. 137 - Accounting for Derivative  Instruments  and
Hedging  Activities - Deferral of the Effective  Date of FASB Statement No. 133,
an Amendment of FASB  Statement No. 133, which defers the effective date of SFAS
133 from fiscal years  beginning  after June 15, 1999 to fiscal years  beginning
after June 15, 2000.  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,  as amended.  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, as  amended.  Additionally,  SFAS 133,  as  amended,  should not be applied
retroactively  to  financial  statements  of  prior  periods.  FBA is  currently
evaluating the requirements of SFAS 133, as amended,  to determine its potential
impact on the consolidated financial statements.



<PAGE>


                           PART II - OTHER INFORMATION

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

         An Annual Meeting of  Stockholders  was held on June 9, 1999. The seven
directors of FBA were elected,  with the vote totals  indicated in the following
table:

    Name of Director                       For                      Withheld
    ----------------                       ---                      --------

   Allen H. Blake                       5,603,656                    21,864
   Charles A. Crocco, Jr.               5,603,833                    21,687
   James F. Dierberg                    5,601,099                    24,421
   Albert M. Lavezzo                    5,603,760                    21,760
   Ellen D. Schepman                    5,602,665                    22,855
   Edward T. Story, Jr.                 5,582,252                    43,268
   Donald W. Williams                   5,602,913                    22,607

         An amendment  to the Restated  Certificate  of  Incorporation  of First
Banks America,  Inc., eliminating a provision that authorized the issuance of up
to 3,000,000  shares of preferred  stock, was approved and adopted with the vote
totals indicated below:

                                                                       Broker
                           For          Against         Abstain       Non-Votes
                           ---          -------         -------       ---------

   Shares Voted         5,041,166       10,153           4,139         570,062


                    Item 6. Exhibits and Reports 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
              ------         -----------

                3(a)         Restated Certificate of Incorporation of the
                             Company  effective August 31, 1995 (filed as
                             Exhibit  3(a) to  Quarterly  Report  on Form
                             10-Q for the  quarter  ended  September  30,
                             1995 and incorporated herein by reference).

                3(b)         Amended and  Restated  Bylaws of the Company
                             (as  amended   April  21,  1995)  (filed  as
                             Exhibit  3(b) to  Quarterly  Report  on Form
                             10-Q for the  quarter  ended  March 31, 1995
                             and incorporated herein by reference).

                3(c)         Certificate  of  Amendment  of the  Restated
                             Certificate of  Incorporation of the Company
                             effective June 16, 1999 (filed herewith).

               27            Article 9 - Financial  Data  Schedule (EDGAR
                             only).


  (b) FBA filed no reports on Form 8-K  during the three  months  ended June 30,
1999.


<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:    August 2, 1999                By:   /s/ James F. Dierberg
                                             -------------------------------
                                                James F. Dierberg
                                                Chairman, President and
                                                  Chief Executive Officer



Date:    August 2, 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 3(c)

                            CERTIFICATE OF AMENDMENT
                  OF THE RESTATED CERTIFICATE OF INCORPORATION

                            FIRST BANKS AMERICA, INC.


         First Banks America,  Inc., a corporation  organized and existing under
and by virtue of the  General  Corporation  Law of the State of  Delaware,  does
hereby certify as follows:

         FIRST:  That at a meeting  of the  Board of  Directors  of First  Banks
America, Inc. (the "Corporation"), resolutions were duly adopted setting forth a
proposed  amendment  of  the  Restated   Certificate  of  Incorporation  of  the
Corporation,  declaring  said amendment to be advisable and calling a meeting of
the stockholders of the Corporation for  consideration  thereof.  The resolution
setting forth the proposed amendments is as follows:

         RESOLVED:   That  Article   FOURTH  of  the  Restated   Certificate  of
Incorporation  of First Banks America,  Inc., is amended to read in its entirety
as follows:

                  FOURTH:  (A) The total  number of  shares  of all  classes  of
         capital stock which the  Corporation  shall have  authority to issue is
         ten million  six  hundred  sixty-six  thousand  six  hundred  sixty-six
         (10,666,666) shares consisting of (a) six million six hundred sixty-six
         thousand six hundred sixty-six (6,666,666) shares of a class designated
         Common Stock, par value $0.15 per share ("Common Stock"),  and (b) four
         million  (4,000,000) shares of a class designated Class B Common Stock,
         par value $0.15 per share ("Class B Common Stock").

                  (B) The  designations  and the  powers,  preferences,  rights,
         qualifications,  limitations,  and restrictions of the Common Stock and
         the Class B Common Stock are as follows:

                   1.  Provisions  Relating  to the  Common Stock and the  Class
         B Common Stock.

                  (a)  General.  Except  as  otherwise  provided  herein,  or as
         otherwise  provided by  applicable  law, all shares of Common Stock and
         Class B Common  Stock shall have  identical  rights and  privileges  in
         every respect.

                  (b)  Voting.  The  Common  Stock and the Class B Common  Stock
         shall each be fully  voting  stock  entitled to one vote per share with
         respect to the election of directors  and for all other  purposes.  The
         holders  of  Common  Stock  and  Class B  Common  Stock  shall,  unless
         otherwise  required by law or by another  provision of this Certificate
         of  Incorporation,  vote  as a  single  class  on all  matters.  In all
         elections for directors of the Corporation, each stockholder shall have
         the right to cast as many  votes in the  aggregate  as shall  equal the
         number of voting shares held by such  stockholder  in the  Corporation,
         multiplied  by the  number of  directors  to be elected by the class to
         which such stockholder  belongs at such election,  and each stockholder
         may cast the whole number of votes,  either in person or by proxy,  for
         one candidate or distribute them among two or more candidates.


<PAGE>


                   (c) Dividends.  Subject to the limitations prescribed herein,
         holders  of Common  Stock and Class B Common  Stock  shall  participate
         equally in any dividends  (whether  payable in cash, stock or property)
         when and as declared by the Board of Directors of the  Corporation  out
         of the assets of the  Corporation  legally  available  therefor and the
         Corporation  shall  treat the  Common  Stock  and Class B Common  Stock
         identically  in  respect  of  any  subdivisions  or  combinations  (for
         example,  if the  Corporation  effects a  two-for-one  stock split with
         respect  to the  Common  Stock,  it  shall at the  same  time  effect a
         two-for-one  stock  split with  respect  to the Class B Common  Stock);
         provided,  however,  that (i) with respect to dividends payable in cash
         by  the  Corporation,  the  holders  of  Class  B  Common  Stock  shall
         participate  equally  per  share  only if and to the  extent  such cash
         dividends  exceed $0.45 per share on the Common Stock per calendar year
         (for example,  if the Board of Directors  declares and the  Corporation
         pays a dividend of $0.75 per share of Common Stock for a given calendar
         year,  holders of Class B Common  Stock shall be entitled to a dividend
         of $0.30 per  share);  and (ii)  dividends  payable in shares of Common
         Stock (or rights to subscribe for or purchase shares of Common Stock or
         securities  or  indebtedness  convertible  into shares of Common Stock)
         shall be paid only on shares of Common Stock and  dividends  payable in
         shares of Class B Common Stock (or rights to subscribe  for or purchase
         shares  of  Class  B  Common  Stock  or  securities   or   indebtedness
         convertible  into shares of Class B Common Stock) shall be paid only on
         shares of Class B Common Stock (for example,  if the Board of Directors
         declares and the Corporation pays a five percent (5%) stock dividend on
         the Common Stock,  payable in shares of Common Stock,  at the same time
         the Board of Directors  shall declare and the  Corporation  shall pay a
         five percent (5%) stock dividend on the Class B Common Stock payable in
         shares of Class B Common Stock).

                  (d)  Liquidation.  In the event the Corporation is liquidated,
         dissolved  or wound  up,  whether  voluntarily  or  involuntarily,  the
         holders  of the  Common  Stock  and the  Class  B  Common  Stock  shall
         participate equally in any distribution.

                  (e)  Voluntary   Conversion  of  Class  B  Common  Stock.  (i)
         Conversion Rights.  Each share of Class B Common Stock may be converted
         into one (1) share of Common Stock at the option of any holder  thereof
         at any  time  after  the  fifth  (5th)  anniversary  of the date of its
         issuance by the  Corporation.  For the  foregoing  purpose,  a share of
         Class B Common Stock issued as a stock  dividend or pursuant to a stock
         split,  reclassification or other combination,  shall be deemed to have
         been  issued  on the date of the  share of  Class B Common  Stock  with
         respect to which it is so issued.

                  (ii) Conversion Procedures. Any holder of Class B Common Stock
         desiring  to  exercise  such  holder's  option to convert  such Class B
         Common Stock in  accordance  with the  foregoing  shall  surrender  the
         certificate or certificates representing the Class B Common Stock to be
         converted,  duly  endorsed  to  the  Corporation  or in  blank,  at the
         principal  executive office of the Corporation,  and shall give written
         notice to the  Corporation  at such office  that such holder  elects to
         convert  the  number  of  shares  represented  by such  certificate  or
         certificates, or a specified number thereof. As promptly as practicable
         after the  surrender for  conversion  of any Class B Common Stock,  the
         Corporation  shall  execute  and  deliver or cause to be  executed  and
         delivered  to the  holder  of such  Class B Common  Stock  certificates
         representing  the shares of Common Stock issuable upon such conversion.
         In case any certificate or certificates  representing shares of Class B
         Common Stock shall be surrendered for conversion for only a part of the
         shares represented  thereby,  the Corporation shall execute and deliver
         to the holders of the certificate or certificates for shares of Class B
         Common  Stock  so  surrendered  a  new   certificate  or   certificates

<PAGE>

         representing the shares of Class B Common Stock not  converted,   dated
         the same date as  the  certificate  or  certificates  representing  the
         Common  Stock.  Shares  of  the  Class B  Common  Stock   converted  as
         aforesaid  shall be  deemed  to have been converted  immediately  prior
         to the close of business on the date such  shares are duly  surrendered
         for conversion,  and the person or  persons   entitled  to receive  the
         shares of Common  Stock issuable  upon such conversion shall be treated
         for all  purposes as  the record  holder or  holders of such  shares of
         Common Stock as of such date.

                  (iii)  Recapitalization,   Consolidation,  or  Merger  of  the
         Corporation.  In the event that the Corporation shall be recapitalized,
         consolidated  with,  or merged  with or into any other  corporation  (a
         "Reorganization")  and the terms  thereof  shall  provide  (i) that the
         Class B Common Stock shall remain outstanding after such Reorganization
         and (ii) for any change in or conversion of the Common Stock,  then the
         terms of such  Reorganization  shall  include a provision to the effect
         that each share of Class B Common Stock after such Reorganization shall
         thereafter  be entitled to receive  upon  conversion  the same kind and
         amount of  securities  or assets  as shall be  distributable  upon such
         Reorganization with respect to one share of Common Stock.

                  (iv) Reservation of Shares. The Corporation shall at all times
         reserve and keep available out of its authorized but unissued shares of
         Common  Stock,  solely for the purpose of effecting  the  conversion of
         Class B Common  Stock as  herein  provided,  such  number  of shares of
         Common  Stock as shall  from time to time be  sufficient  to effect the
         conversion of all outstanding  shares of Class B Common Stock and shall
         take all such corporate  action as may be necessary to assure that such
         shares  of  Common  Stock  may  be  validly  and  legally  issued  upon
         conversion  of all of the  outstanding  shares of Class B Common Stock;
         and if, at any time the number of  authorized  but  unissued  shares of
         Common Stock shall not be  sufficient  to effect the  conversion of the
         Class B Common Stock, the Corporation  shall take such corporate action
         as may be necessary to increase its authorized  but unissued  shares of
         Common Stock to such number of shares as shall be  sufficient  for such
         purpose.

                  (v) Retirement of Shares. Shares of Class B Common Stock which
         have  been  issued  and  have  been   converted   into  Common   Stock,
         repurchased, or reacquired in any other manner by the Corporation shall
         not be reissued.

                  (f) Mandatory  Conversion of Class B Common Stock.  If, at any
         time  while  there  are  shares  of Class B  Common  Stock  issued  and
         outstanding,  it shall be determined by the Board of Directors,  in its
         sole  discretion,  that  legislation or regulations  are enacted or any
         judicial or  administrative  determination is made which would prohibit
         the  listing,  quotation or trading of the Common Stock on the New York
         Stock  Exchange  or the  National  Association  of  Securities  Dealers
         Automated  Quotation System, or would otherwise have a material adverse
         effect  on the  Corporation,  in any such  case due to the  Corporation
         having more than one class of common shares outstanding, then the Board
         of Directors may by resolution  convert all outstanding shares of Class
         B Common Stock into shares of Common Stock on a share-for-share  basis.
         To the extent practicable,  notice of such conversion of Class B Common
         Stock  specifying the date fixed for said  conversion  shall be mailed,
         postage pre-paid,  at least ten (10) days but not more than thirty (30)
         days prior to said  conversion  date to the holders of record of Common
         Stock and Class B Common  Stock at their  respective  addresses  as the
         same shall appear on the books of the Corporation;  provided,  however,
         that no failure or  inability  to provide  such notice  shall limit the
         authority  or  ability  of  the  Board  of  Directors  to  convert  all
         outstanding shares of Class B Common Stock into shares of Common Stock.
         Immediately prior to the close of business on said conversion date (or,

<PAGE>

         if said conversion date is not a business  day, on the next  succeeding
         business  day) each  outstanding  share of  Class B Common  Stock shall
         thereupon automatically  be  converted  into a share  of  Common  Stock
         and each certificate theretofore representing  shares of Class B Common
         Stock shall thereupon and thereafter  represent a like number of shares
         of Common Stock.

                  (g) Class  Voting  Under  Certain  Circumstances.  None of the
         provisions   hereof   affecting   the  powers,   preferences,   rights,
         qualifications, limitations or restrictions of the Class B Common Stock
         may be  amended  or  repealed  unless,  in  addition  to any other vote
         required by law or this  Certificate of  Incorporation,  such amendment
         shall be approved by the affirmative  vote of the holders of a majority
         of the  shares  of the  Common  Stock  then  outstanding,  voting  as a
         separate class.

                  2.  General.  Subject  to the  foregoing  provisions  of  this
         Certificate of  Incorporation,  the Corporation may issue shares of its
         Common  Stock  and  Class B  Common  Stock  from  time to time for such
         consideration  (not less than the par value thereof) as may be fixed by
         the  Board  of  Directors  of  the  Corporation,   which  is  expressly
         authorized to fix the same in its absolute and uncontrolled discretion,
         subject  to the  foregoing  conditions.  Shares so issued for which the
         consideration  shall  have been paid or  delivered  to the  Corporation
         shall be deemed fully paid stock and shall not be liable to any further
         call or assessment thereon, and the holders of such shares shall not be
         liable for any further payments in respect of such shares.

         SECOND:  That thereafter,  an annual meeting of the stockholders of the
Corporation was duly called and held, upon notice in accordance with Section 222
of the General  Corporation  Law of the State of Delaware,  at which meeting the
necessary  number of shares as  required  by statute  were voted in favor of the
amendments.

         THIRD:  That said  amendments  were duly adopted in accordance with the
provisions  of  Section 242 of  the General  Corporation  Law  of  the  State of
Delaware.

         IN  WITNESS  WHEREOF,   First  Banks  America,  Inc.  has  caused  this
Certificate  to  be  signed  by  James  F.  Dierberg,  Chairman  of  the   Board
of  Directors,  Chief  Executive  Officer  and  President  and  Allen  H. Blake,
Secretary, this 16th day of June, 1999.


                                  First Banks America, Inc.



                                   By:/s/James F. Dierberg
                                   -----------------------
                                         James F. Dierberg
                                          Chairman of the Board of Directors,
                                           Chief Executive Officer
                                           and President

Attest:



/s/Allen H. Blake
- -----------------
   Allen H. Blake
   Secretary

<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                     0000310979
<NAME>                    First Banks America, Inc.
<MULTIPLIER>                                   1,000

<S>                             <C>
<PERIOD-TYPE>                   6-mos
<FISCAL-YEAR-END>                          Dec-31-1999
<PERIOD-START>                             Jan-01-1999
<PERIOD-END>                               Jun-30-1999
<CASH>                                          26,051
<INT-BEARING-DEPOSITS>                           1,122
<FED-FUNDS-SOLD>                                13,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     84,990
<INVESTMENTS-CARRYING>                           2,012
<INVESTMENTS-MARKET>                             1,922
<LOANS>                                        692,026
<ALLOWANCE>                                     14,383
<TOTAL-ASSETS>                                 871,905
<DEPOSITS>                                     745,647
<SHORT-TERM>                                     7,379
<LIABILITIES-OTHER>                              6,784
<LONG-TERM>                                     44,186
                                0
                                          0
<COMMON>                                           956
<OTHER-SE>                                      66,953
<TOTAL-LIABILITIES-AND-EQUITY>                 871,905
<INTEREST-LOAN>                                 28,584
<INTEREST-INVEST>                                3,428
<INTEREST-OTHER>                                   224
<INTEREST-TOTAL>                                32,236
<INTEREST-DEPOSIT>                              11,542
<INTEREST-EXPENSE>                              12,008
<INTEREST-INCOME-NET>                           20,228
<LOAN-LOSSES>                                      213
<SECURITIES-GAINS>                                 174
<EXPENSE-OTHER>                                 16,189
<INCOME-PRETAX>                                  6,485
<INCOME-PRE-EXTRAORDINARY>                       6,485
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,690
<EPS-BASIC>                                     0.65
<EPS-DILUTED>                                     0.64
<YIELD-ACTUAL>                                    8.69
<LOANS-NON>                                      5,289
<LOANS-PAST>                                     1,632
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  7,241
<ALLOWANCE-OPEN>                                12,127
<CHARGE-OFFS>                                      798
<RECOVERIES>                                     1,375
<ALLOWANCE-CLOSE>                               14,383
<ALLOWANCE-DOMESTIC>                             8,888
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          5,495



</TABLE>


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