PACIFIC CAPITAL BANCORP /CA/
10-Q, 2000-08-14
STATE COMMERCIAL BANKS
Previous: HANCOCK JOHN SERIES TRUST, 497, 2000-08-14
Next: PACIFIC CAPITAL BANCORP /CA/, 10-Q, EX-3.2, 2000-08-14




                UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    Form 10-Q

(Mark One)

   X     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
  ---    SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended June 30, 2000

Commission File No.: 0-11113

OR

___      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
For the transition period from  ______________  to  ____________


                             PACIFIC CAPITAL BANCORP
             (Exact Name of Registrant as Specified in its Charter)

               California                                       95-3673456
--------------------------------------------              ----------------------
    (State or other jurisdiction of                         (I.R.S.  Employer
     incorporation or organization)                         Identification No.)

       200 E. Carrillo Street, Suite 300
           Santa Barbara, California                              93101
    (Address of principal executive offices)                   (Zip Code)

                                 (805) 564-6300
              (Registrant's telephone number, including area code)

                                 Not Applicable
              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
         ------------------              ------------------

Common Stock - As of August 9, 2000 there were 24,648,887 shares of the issuer's
common stock outstanding.

<PAGE>

TABLE OF CONTENTS

PART I.       FINANCIAL INFORMATION

     Item 1.  Financial Statements:

              Consolidated Balance Sheets
                  June 30, 2000 and December 31, 1999

              Consolidated Statements of Income

                  Six and Three-Month Periods Ended June 30, 2000 and 1999

              Consolidated Statements of Cash Flows
                  Six-Month Period Ended June 30, 2000 and 1999

              Consolidated Statements of Comprehensive Income
                  Six and Three-Month Periods Ended June 30, 2000 and 1999

              Notes to Consolidated Financial Statements

The  financial  statements  included  in this  Form  10-Q  should  be read  with
reference to the Pacific  Capital  Bancorp's  Annual Report on Form 10-K for the
fiscal  year ended  December  31, 1999 as  supplemented  by the first and second
quarter 2000 Forms 10-Q.

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

     Item 3.  Quantitative and Qualitative Disclosures about Market Risk

              Disclosures  about  quantitative  and qualitative  market risk are
              located in  Management's  Discussion  and  Analysis  of  Financial
              Condition  and  Results of  Operations  in the section on interest
              rate sensitivity.

PART II.      OTHER INFORMATION

       Item 1.    Legal proceedings

       Item 4.    Submission of Matters to a vote of security holders

       Item 5.    Other information

       Item 6.  Exhibits and Reports on Form 8-K


SIGNATURES

<PAGE>

                                     PART 1

                              FINANCIAL INFORMATION

                     PACIFIC CAPITAL BANCORP & SUBSIDIARIES

                    Consolidated Balance Sheets (Unaudited)
                  (dollars in thousands except share amounts)

                                                          June 30,  December 31,
                                                            2000         1999
                                                         ----------   ----------
Assets:
     Cash and due from banks                             $  170,944   $  121,500
     Federal funds sold and securities
        purchased under
        agreements to resell                                105,000           --
                                                         ----------   ----------
           Cash and cash equivalents                        275,944      121,500
                                                         ----------   ----------
     Securities (Note 4):
        Held-to-maturity                                    118,034      153,264
        Available-for-sale                                  636,586      528,426
     Commercial paper                                        24,637           --
     Loans, net of allowance of  $26,568 at
        June 30, 2000 and $28,686 at
        December 31, 1999 (Note 5)                        2,057,871    1,953,193
     Premises and equipment, net                             44,188       35,175
     Accrued interest receivable                             19,549       17,345
     Other assets (Note 6)                                   74,636       70,379
                                                         ----------   ----------
              Total assets                               $3,251,445   $2,879,282
                                                         ==========   ==========

Liabilities:
     Deposits:
        Noninterest bearing demand deposits              $  560,435   $  546,193
        Interest bearing deposits                         2,214,543    1,893,988
                                                         ----------   ----------
           Total Deposits                                 2,774,978    2,440,181
     Securities sold under agreements
        to repurchase and Federal funds purchased            82,984       80,507
     Long-term debt and other borrowings (Note 7)           108,732       98,801
     Accrued interest payable and other liabilities          26,818       25,220
                                                         ----------   ----------
           Total liabilities                              2,993,512    2,644,709
                                                         ----------   ----------

Shareholders' equity

     Common stock (no par value; $0.33 per share stated value;
        60,000,000 authorized; 24,640,402 outstanding at
        June 30, 2000 and 24,554,294 at December 31,
        1999                                                8,215         8,186
     Surplus                                               99,822        99,283
     Accumulated other comprehensive income (Note 8)       (5,186)       (6,447)
     Retained earnings                                    155,082       133,551
                                                      -----------   -----------
           Total shareholders' equity                     257,933       234,573
                                                      -----------   -----------
              Total liabilities and shareholders'
                equity                                $ 3,251,445   $ 2,879,282
                                                      ===========   ===========

See accompanying notes to consolidated condensed financial statements.

<PAGE>
<TABLE>

                                               PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                                            Consolidated Statements of Income (Unaudited)
                                           (dollars in thousands except per share amounts)

<CAPTION>
                                                                           For the Six-Month                  For the Three-Month
                                                                              Period Ended                       Period Ended
                                                                                June 30,                            June 30,
                                                                        --------------------------        -------------------------
                                                                          2000             1999             2000             1999
                                                                        ---------        ---------        ---------       ---------
<S>                                                                     <C>              <C>              <C>             <C>
Interest income:
     Interest and fees on loans                                         $ 108,551        $  81,487        $  46,677       $  38,292
     Interest on securities                                                22,528           21,866           11,890          10,602
     Interest on Federal funds sold and securities
        purchased under agreement to resell                                 7,965            2,673            3,200             703
     Interest on commercial paper                                           1,398              331            1,214              74
                                                                        ---------        ---------        ---------       ---------
        Total interest income                                             140,442          106,357           62,981          49,671
                                                                        ---------        ---------        ---------       ---------
Interest expense:
     Interest on deposits                                                  46,116           30,011           23,195          14,735
     Interest on securities sold under agreements
        to repurchase and Federal funds purchased                           1,541              746              870             484
     Interest on other borrowed funds                                       3,888            1,723            1,803             991
                                                                        ---------        ---------        ---------       ---------
        Total interest expense                                             51,545           32,480           25,868          16,210
                                                                        ---------        ---------        ---------       ---------
Net interest income                                                        88,897           73,877           37,113          33,461
Provision for loan losses                                                   7,501            4,559            1,928             840
                                                                        ---------        ---------        ---------       ---------
     Net interest income after provision for loan losses                   81,396           69,318           35,185          32,621
                                                                        ---------        ---------        ---------       ---------
Other operating income:
     Service charges on deposits                                            4,879            4,531            2,518           2,296
     Trust fees                                                             7,210            6,568            3,387           3,159
     Other service charges, commissions and fees, net                      14,018           12,131            4,243           3,596
     Net (loss) gain on securities transactions                              (498)            (286)               1            (109)
     Other operating income                                                   622              609              345             342
                                                                        ---------        ---------        ---------       ---------
        Total other income                                                 26,231           23,553           10,494           9,284
                                                                        ---------        ---------        ---------       ---------
Other operating expense:
     Salaries and benefits                                                 28,406           25,326           13,774          12,531
     Net occupancy expense                                                  5,266            4,725            2,497           2,467
     Equipment expense                                                      2,952            2,992            1,512           1,432
     Other expense                                                         19,519           21,837            9,479          10,925
                                                                        ---------        ---------        ---------       ---------
        Total other operating expense                                      56,143           54,880           27,262          27,355
                                                                        ---------        ---------        ---------       ---------
Income before income taxes                                                 51,484           37,991           18,417          14,550
Applicable income taxes                                                    20,109           14,427            6,862           5,507
                                                                        ---------        ---------        ---------       ---------
               Net income                                               $  31,375        $  23,564        $  11,555       $   9,043
                                                                        =========        =========        =========       =========

Earnings per share - basic (Note 2)                                     $    1.28        $    0.97        $    0.47       $    0.37
Earnings per share - diluted (Note 2)                                   $    1.26        $    0.95        $    0.47       $    0.37

<FN>

                                    See accompanying notes to consolidated condensed financial statements

</FN>
</TABLE>
<PAGE>

<TABLE>

                                      PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                                 Consolidated Statements of Cash Flows (Unaudited)
                                              (dollars in thousands)

<CAPTION>
                                                                                                          For the Six-Month
                                                                                                         Period Ended June 30,
                                                                                                    -------------------------------
                                                                                                       2000                  1999
                                                                                                    ---------             ---------
<S>                                                                                                 <C>                   <C>
Cash flows from operating activities:
    Net Income                                                                                      $  31,375             $  23,564
    Adjustments to reconcile net income to net cash
    provided by operations:
       Depreciation and amortization                                                                    3,239                 3,132
       Provision for loan and lease losses                                                              7,501                 4,559
       Net amortization of discounts and premiums for
         securities and bankers' acceptances and
         commercial paper                                                                              (4,968)               (2,915)
       Net change in deferred loan origination
         fees and costs                                                                                   170                   165
       Net loss on sales and calls of securities                                                          498                   286
       Change in accrued interest receivable and other assets                                          (5,918)              (16,610)
       Change in accrued interest payable and other liabilities                                         1,640                (8,141)
                                                                                                    ---------             ---------
         Net cash provided by operating activities                                                     33,537                 4,040
                                                                                                    ---------             ---------
Cash flows from investing activities:

       Proceeds from call or maturity of securities                                                    77,019               147,481
       Purchase of securities                                                                        (194,026)              (45,537)
       Proceeds from sale of securities                                                                47,378                14,807
       Proceeds from maturity of commercial paper                                                     102,000                45,000
       Purchase of commercial paper                                                                  (160,484)              (29,805)
       Proceeds from sale of commercial paper                                                          34,930                  --
       Net increase in loans made to customers                                                       (112,349)             (238,648)
       Purchase or investment in premises and equipment                                               (11,534)               (4,143)
                                                                                                    ---------             ---------
         Net cash used in investing activities                                                       (217,066)             (110,845)
                                                                                                    ---------             ---------
Cash flows from financing activities:

       Net increase (decrease) in deposits                                                            334,797                (6,224)
       Net increase in borrowings with maturities
         of 90 days or less                                                                             2,477                20,589
       Net increase in long-term debt and other
         borrowings                                                                                     9,931                71,075
       Proceeds from issuance of common stock                                                              22                 2,370
       Dividends paid                                                                                  (9,340)               (8,763)
                                                                                                    ---------             ---------
         Net cash provided by financing activities                                                    337,887                79,047
                                                                                                    ---------             ---------
    Net increase (decrease) in cash and cash equivalents                                              154,358               (27,758)
    Cash and cash equivalents at beginning of period                                                  121,586               185,663
                                                                                                    ---------             ---------
    Cash and cash equivalents at end of period                                                      $ 275,944             $ 157,905
                                                                                                    =========             =========

Supplemental disclosure:
    Cash paid for the six months ended:
       Interest                                                                                     $  54,941             $  32,212
       Income taxes                                                                                 $  18,190             $  16,067
       Non-cash additions to loans                                                                  $    --               $     178

<FN>

                                See accompanying notes to consolidated condensed financial statements
</FN>
</TABLE>
<PAGE>

<TABLE>

                                               PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                                     Consolidated Statements of Comprehensive Income (Unaudited)
                                           (dollars in thousands except per share amounts)
<CAPTION>

                                                                             For the Six-Month                For the Three-Month
                                                                                Period Ended                     Period Ended
                                                                                  June 30,                          June 30,
                                                                           ------------------------        ------------------------
                                                                             2000            1999            2000            1999
                                                                           --------        --------        --------        --------
<S>                                                                        <C>             <C>             <C>             <C>
Net income                                                                 $ 31,375        $ 23,564        $ 11,555        $  9,043
Other comprehensive income, net of tax (Note 8):
   Unrealized loss on securities:
    Unrealized holding gains (losses) arising during period                   1,767          (5,250)          1,225          (4,030)
    Less: reclassification adjustment for losses
      included in net income                                                   (506)           (286)             (7)           (109)
                                                                           --------        --------        --------        --------
       Other comprehensive income (loss)                                      1,261          (5,536)          1,218          (4,139)
                                                                           --------        --------        --------        --------
Comprehensive income                                                       $ 32,636        $ 18,028        $ 12,773        $  4,904
                                                                           ========        ========        ========        ========

<FN>

                               See accompanying notes to consolidated  condensed financial statements.

</FN>
</TABLE>
<PAGE>

                    Pacific Capital Bancorp and Subsidiaries
                   Notes to Consolidated Financial Statements

                                  June 30, 2000

                                   (Unaudited)

1.       Principles of Consolidation

The  consolidated  financial  statements  include  the parent  holding  company,
Pacific Capital Bancorp  ("Bancorp"),  and its wholly owned subsidiaries,  Santa
Barbara  Bank & Trust  ("SBB&T"),  First  National  Bank of  Central  California
("FNB") and its  affiliate  South Valley  National  Bank  ("SVNB"),  and Pacific
Capital  Commercial  Mortgage,  Inc. All  references to "the  Company"  apply to
Pacific Capital Bancorp and its subsidiaries. "Bancorp" will be used to refer to
the parent company only.  Material  intercompany  balances and transactions have
been eliminated.

2.       Earnings Per Share

Earnings per share for all periods  presented in the Consolidated  Statements of
Income are computed based on the weighted  average number of shares  outstanding
during each year  retroactively  restated for stock  dividends and stock splits.
Diluted  earnings  per share  include  the effect of the  potential  issuance of
common  shares.  For the  Company,  these  include  only shares  issuable on the
exercise of outstanding stock options.

<TABLE>

The  computation  of  basic  and  diluted  earnings  per  share  for the six and
three-month periods ended June 30, 2000 and 1999, was as follows (shares and net
income amounts in thousands):

<CAPTION>
                                              Six-month Period                Three-month Period
                                            Basic         Diluted            Basic         Diluted
                                           Earnings      Earnings          Earnings        Earnings
                                          Per Share      Per Share         Per Share      Per Share
                                          -----------   ------------      ------------    -----------
<S>                                         <C>            <C>               <C>             <C>
Ended June 30, 2000
Numerator --net income                      $ 31,375       $ 31,375          $ 11,555        $11,555

Denominator --weighted average

      shares outstanding                      24,590         24,590            24,613         24,613
Plus: net shares issued in
      assumed stock option exercises                            244                              207
Diluted denominator                                          24,834                           24,820

Earnings per share                          $   1.28       $   1.26           $  0.47        $  0.47

Ended June 30, 1999
Numerator --net income                      $ 23,564       $ 23,564           $ 9,043        $ 9,043

Denominator --weighted average

      shares outstanding                      24,316         24,316            24,391         24,391
Plus: net shares issued in
      assumed stock option exercises                            375                              372
Diluted denominator                                          24,691                           24,763

Earnings per share                          $   0.97      $    0.95          $   0.37        $  0.37

</TABLE>



3.       Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
in a condensed  format,  and therefore do not include all of the information and
footnotes  required by accounting  principles  generally  accepted in the United
States (GAAP) for complete financial  statements.  In the opinion of Management,
all  adjustments  (consisting  only of  normal  recurring  accruals)  considered
necessary  for  a  fair  presentation  have  been  reflected  in  the  financial
statements.  However,  the  results of  operations  for the six and  three-month
periods ended June 30, 2000, are not necessarily indicative of the results to be
expected  for the  full  year.  Certain  amounts  reported  for 1999  have  been
reclassified to be consistent with the reporting for 2000.

For the purposes of reporting cash flows, cash and cash equivalents include cash
and due from banks,  money market  funds,  Federal  funds sold,  and  securities
purchased under agreements to resell.

4.   Securities

The  Company's  securities  are  classified  as  either   "held-to-maturity"  or
"available-for-sale."  Securities for which the Company has positive  intent and
ability to hold until  maturity are classified as  held-to-maturity.  Securities
that might be sold prior to maturity  because of interest rate changes,  to meet
liquidity  needs,  or to better match the repricing  characteristics  of funding
sources are  classified as  available-for-sale.  If the Company were to purchase
securities  principally  for the purpose of selling  them in the near term for a
gain,  they would be  classified  as trading  securities.  The Company  holds no
securities that should be classified as trading securities.

SBB&T and FNB are members of the Federal Reserve Bank of San Francisco  ("FRB").
SBB&T and FNB are also  members of the Federal  Home Loan Bank of San  Francisco
("FHLB").  The  banks  are  required  to hold  shares  of  stock  in  these  two
organizations as a condition of membership.  These shares are reported as equity
securities in the available-for-sale portfolio.

The amortized  historical cost and estimated  market value of debt securities by
contractual  maturity are shown below.  The issuers of certain of the securities
have the right to call or prepay  obligations  before the  contractual  maturity
date.  Depending  on the  contractual  terms of the  security,  the  Company may
receive a call or prepayment penalty in such instances.

<PAGE>

(in thousands)                                 Held-to-    Available-
                                               Maturity      for-Sale      Total
                                             -----------------------------------
June 30, 2000 Amortized cost:

      In one year or less                         $ 48,163   $ 91,932   $140,095
      After one year through five years             24,675    448,807    473,482
      After five years through ten years             7,537     25,182     32,719
      After ten years                               37,659     68,560    106,219
      Equity securities                                  0     10,741     10,741
                                                  --------   --------   --------
                  Total securities                $118,034   $645,222   $763,256
                                                  ========   ========   ========

Estimated market value:
      In one year or less                         $ 48,533   $ 91,507   $140,040
      After one year through five years             26,796    442,536    469,332
      After five years through ten years             8,221     24,129     32,350
      After ten years                               40,522     67,673    108,195
      Equity securities                                  0     10,741     10,741
                                                  --------   --------   --------
                  Total securities                $124,072   $636,586   $760,658
                                                  ========   ========   ========

December 31,1999 Amortized cost:

      In one year or less                         $ 59,920   $ 92,661   $152,581
      After one year through five years             48,445    376,113    424,558
      After five years through ten years             7,080     24,277     31,357
      After ten years                               37,819     34,848     72,667
      Equity securities                                  0     11,649     11,649
                                                  --------   --------   --------
                  Total securities                $153,264   $539,548   $692,812
                                                  ========   ========   ========
Estimated market value:
      In one year or less                         $ 60,466   $ 92,524   $152,990
      After one year through five years             51,264    369,999    421,263
      After five years through ten years             7,778     22,889     30,667
      After ten years                               39,642     31,365     71,007
      Equity securities                                  0     11,649     11,649
                                                  --------   --------   --------
                  Total securities                $159,150   $528,426   $687,576
                                                  ========   ========   ========


<PAGE>

<TABLE>

The amortized  historical  cost,  market values and gross  unrealized  gains and
losses of securities are as follows:

<CAPTION>

                                                                    Gross             Gross           Estimated
                  (in thousands)                                  Amortized        Unrealized         Unrealized             Market
                                                                    Cost              Gains              Losses              Value
                                                                  --------           --------           --------            --------
<S>                                                               <C>                <C>                <C>                 <C>
June 30, 2000
Held-to-maturity:
     U.S. Treasury obligations                                    $ 12,483           $      6           $    (12)           $ 12,477
     U.S. agency obligations                                        12,501                 --                (69)             12,432
     Mortgage-backed securities                                        394                  5                 --                 399
     State and municipal securities                                 92,656              6,121                (13)             98,764
                                                                  --------           --------           --------            --------
        Total held-to-maturity                                     118,034              6,132                (94)            124,072
                                                                  --------           --------           --------            --------
Available-for-sale:
     U.S. Treasury obligations                                     126,104                155               (788)            125,471
     U.S. agency obligations                                       231,938                156             (1,887)            230,207
     Mortgage-backed securities                                    165,365                 64             (5,126)            160,303
     Asset-backed securities                                        33,206                  1               (206)             33,001
     State and municipal securities                                 77,868              1,211             (2,216)             76,863
     Equity securities                                              10,741                 --                 --              10,741
                                                                  --------           --------           --------            --------
                                                                                                                            --------
        Total available-for-sale                                   645,222              1,587            (10,223)            636,586
                                                                  --------           --------           --------            --------
           Total securities                                       $763,256           $  7,719           $(10,317)           $760,658
                                                                  ========           ========           ========            ========
December 31, 1999
Held-to-maturity:
     U.S. Treasury obligations                                    $ 35,043           $     64           $    (40)           $ 35,067
     U.S. agency obligations                                        12,502                 --                (87)             12,415
     Mortgage-backed securities                                        556                  8                 (1)                563
     State and municipal securities                                105,163              6,235               (293)            111,105
                                                                  --------           --------           --------            --------
        Total held-to-maturity                                     153,264              6,307               (421)            159,150
                                                                  --------           --------           --------            --------
Available-for-sale:
     U.S. Treasury obligations                                     121,701                 49               (691)            121,059
     U.S. agency obligations                                       177,985                 --             (2,197)            175,788
     Mortgage-backed securities                                    172,333                 21             (4,849)            167,505
     Asset-backed securities                                        10,979                  7               (114)             10,872
     State and municipal securities                                 44,901                 42             (3,390)             41,553
     Equity securities                                              11,649                 --                 --              11,649
                                                                  --------           --------           --------            --------
        Total available-for-sale                                   539,548                119            (11,241)            528,426
                                                                  --------           --------           --------            --------
           Total securities                                       $692,812           $  6,426           $(11,662)           $687,576
                                                                  ========           ========           ========            ========

</TABLE>

The  Company  does not expect to realize any of the  unrealized  gains or losses
related to the securities in the  held-to-maturity  portfolio  because it is the
Company's  intent to hold them to  maturity.  At that time the par value will be
received.  An exception to this expectation occurs when securities are called by
the issuer prior to their maturity. In these situations,  gains or losses may be
realized.   Gains   or   losses   may  be   realized   on   securities   in  the
available-for-sale  portfolio as the result of sales of these securities carried
out in response to changes in interest rates or for other reasons related to the
management of the components of the balance sheet.

<PAGE>

5.   Loans and the Allowance for Credit Losses

<TABLE>

The balances in the various loan categories are as follows:

<CAPTION>

(in thousands)                           June 30, 2000      December 31, 1999     June 30, 1999
<S>                                      <C>                   <C>                    <C>
Real estate:
              Residential                $    521,868          $   484,562            $   471,342
              Non-residential                 490,853              435,913                523,145
              Construction                    134,638              171,870                143,589
Commercial loans                              586,968              577,407                387,391
Home equity loans                              57,917               49,902                 48,296
Consumer loans                                169,537              148,051                134,915
Leases                                        105,428               93,322                 92,219
Municipal tax-exempt obligations               11,484               12,530                  8,388
Other loans                                     5,746                8,322                  7,918
                                      ----------------    -----------------      -----------------
              Total loans                 $ 2,084,439          $ 1,981,879            $ 1,817,203
                                      ================    =================      =================
</TABLE>

The loan balances at June 30, 2000,  December 31, 1999 and June 30, 1999 are net
of  approximately  $5,053,000,   $4,781,000,  and  $4,591,000  respectively,  in
deferred net loan fees and origination costs.

Specific  kinds of loans are  identified  as impaired  when it is probable  that
interest and principal will not be collected  according to the contractual terms
of the loan agreements.  Because this definition is very similar to that used by
Management  to  determine  on which loans  interest  should not be accrued,  the
Company  expects  that  most  impaired  loans  will  be  on  nonaccrual  status.
Therefore,   in  general,   the  accrual  of  interest  on  impaired   loans  is
discontinued,  and any  uncollected  interest is written  off  against  interest
income in the current period. No further income is recognized until all recorded
amounts of principal are recovered in full or until  circumstances  have changed
such that the loan is no longer regarded as impaired.

Impaired  loans are  reviewed  each  quarter to  determine  whether a  valuation
allowance for loan loss is required.  The amount of the valuation  allowance for
impaired  loans is determined by comparing the recorded  investment in each loan
with its value measured by one of three methods. The first method is to estimate
the expected future cash flows and then discount them at the effective  interest
rate. The second method is to use the loan's observable market price if the loan
is of a kind for which there is a secondary  market.  The third method is to use
the value of the underlying collateral. A valuation allowance is established for
any amount by which the  recorded  investment  exceeds the value of the impaired
loan. If the value of the loan as determined by the selected  method exceeds the
recorded  investment  in the  loan,  no  valuation  allowance  for that  loan is
established.  The  following  table  discloses  balance  information  about  the
impaired loans and the related  allowance  (dollars in thousands) as of June 30,
2000, December 31, 1999 and June 30, 1999:

                               June 30, 2000   December 31, 1999   June 30, 1999
                               -------------   -----------------   -------------
Loans identified

    as impaired                    $ 8,511         $ 9,496            $12,644
Impaired loans for
   which a valuation
   allowance has been
   determined                      $ 8,311         $ 8,221            $ 8,551
Amount of valuation
     allowance                     $ 3,415         $ 3,726            $ 5,298
Impaired loans for which
   no valuation allowance
   was determined necessary        $   200         $ 1,275            $ 4,093



<PAGE>

Because  the  loans   currently   identified   as  impaired   have  unique  risk
characteristics, the valuation allowance is determined on a loan-by-loan basis.

The following  table  discloses  additional  information  (dollars in thousands)
about impaired loans for the six and three-month periods ended June 30, 2000 and
1999:

                                   Six-month Periods       Three-month Periods
                                     Ended June 30,           Ended June 30,
                                   2000       1999          2000          1999
Average amount of recorded
investment in impaired loans      $7,115     $4,878       $ 7,338       $11,661
Collections of interest from
impaired loans and recognized
as interest income                $   --     $   --       $    --       $    --


The Company also provides an allowance for credit losses for other loans.  These
include (1) groups of loans for which the  allowance is determined by historical
loss  experience  ratios for  similar  loans;  (2)  specific  loans that are not
included in one of the types of loans covered by the concept of "impairment" but
for which  repayment is nonetheless  uncertain;  and (3) losses  inherent in the
various loan portfolios,  but which have not been specifically  identified as of
the period end. The amount of the various components of the allowance for credit
losses  are based on review of  individual  loans,  historical  trends,  current
economic conditions,  and other factors.  This process is explained in detail in
the notes to the  Company's  Consolidated  Financial  Statements  in its  Annual
Report on Form 10-K for the year ended December 31, 1999.

Loans that are deemed to be uncollectible are charged-off  against the allowance
for  credit  losses.  Uncollectibility  is  determined  based on the  individual
circumstances of the loan and historical trends.

The valuation  allowance for impaired  loans of $3.4 million as of June 30, 2000
is included with the general allowance for credit losses of $26.4 million in the
"All Other Loans" column in the  statement of changes in the  allowance  account
for the first six months of 2000 shown below.  The amounts related to tax refund
anticipation loans and to all other loans are shown separately.

(in thousands)                                               All
                                             Tax Refund     Other
                                                Loans       Loans        Total
                                               --------    --------    --------
Balance, December 31, 1999                     $    488    $ 28,198    $ 28,686
Provision for loan losses                         3,631       3,844       7,475
Loan losses charged against allowance            (6,226)     (6,470)    (12,696)
Loan recoveries added to allowance                2,248         855       3,103
                                               --------    --------    --------
Balance, June 30, 2000                         $    141    $ 26,427    $ 26,568
                                               ========    ========    ========

Balance, December 31, 1998                     $    333    $ 28,963    $ 29,296
Provision for loan losses                         2,816       1,657       4,473
Loan losses charged against allowance            (5,518)     (2,115)     (7,633)
Loan recoveries added to allowance                2,369       1,111       3,480
                                               --------    --------    --------
Balance, June 30, 1999                         $      0    $ 29,616    $ 29,616
                                               ========    ========    ========

<PAGE>

6.     Other Assets

Property acquired as a result of defaulted loans is included within other assets
on the balance sheets.  Property from defaulted loans is carried at the lower of
the  outstanding  balance of the related loan at the time of  foreclosure or the
estimate of the market value of the assets less disposal  costs.  As of June 30,
2000 and  December  31,  1999,  the Company  held some  properties  which it had
obtained  from  foreclosure.  However,  because of the  uncertainty  relating to
realizing  any proceeds  from their  disposal in excess of the cost of disposal,
the Company had written their carrying value down to zero.

Also  included  in other  assets  on the  balance  sheet  for June 30,  2000 and
December 31, 1999,  are deferred tax assets and  goodwill.  In  connection  with
acquisitions of other financial institutions,  the Company recognized the excess
of the purchase price over the estimated  fair value of the assets  received and
liabilities  assumed as goodwill.  The current  balance of  intangibles is $15.8
million.  The purchased goodwill is being amortized over 10 and 15 year periods.
Intangible assets,  including  goodwill,  are reviewed each year to determine if
circumstances  related to their valuation have been materially affected.  In the
event that the current  market value is  determined  to be less than the current
book  value of the  intangible  asset  (impairment),  a charge  against  current
earnings  would be  recorded.  No such  impairment  existed at June 30,  2000 or
December 31, 1999.

7.       Long-term Debt and Other Borrowings

Long-term debt and other borrowings  included $78.0 million and $85.0 million of
advances  from the Federal Home Loan Bank of San  Francisco at June 30, 2000 and
December 31, 1999, respectively.

8.       Comprehensive Income

Components  of  comprehensive  income  are  changes  in equity  other than those
resulting from investments by owners and distributions to owners.  Net income is
the  primary  component  of  comprehensive  income.  For the  Company,  the only
component of  comprehensive  income other than net income is the unrealized gain
or loss on securities classified as available-for-sale.  The aggregate amount of
such  changes  to equity  that have not yet been  recognized  in net  income are
reported in the equity portion of the Consolidated Balance Sheets as accumulated
other comprehensive income.

When a  security  that had been  classified  as  available-for-sale  is sold,  a
realized  gain or  loss  will be  included  in net  income  and,  therefore,  in
comprehensive  income.  Consequently,  the recognition of any unrealized gain or
loss for that  security  that had been  included in  comprehensive  income in an
earlier  period  must  be  reversed.  These  adjustments  are  reported  in  the
consolidated statements of comprehensive income as a reclassification adjustment
for gains (losses) included in net income.

9.       Segment Disclosure

While the  Company's  products and services are all of the nature of  commercial
banking,  the  Company has seven  reportable  segments.  There are six  specific
segments:  Wholesale Lending, Retail Lending, Branch Activities,  Fiduciary, Tax
Refund  Processing,  and the Northern  Region.  The remaining  activities of the
Company are  reported  in a segment  titled "All  Other".  Detailed  information
regarding  the  Company's  segments is  provided in Note 20 to the  consolidated
financial  statements included in the Company's Annual Report on Form 10-K. This
information  includes  descriptions  of the factors  used in  identifying  these
segments,  the types and  services  from which  revenues  for each  segment  are
derived,  charges and credits for funds,  and how the specific measure of profit
or loss was selected.  Readers of these interim  statements are referred to that
information  to better  understand  the  following  disclosures  for each of the
segments.  There  have been no changes  in the basis of  segmentation  or in the
measurement of segment profit or loss from the  description  given in the annual
report.

<PAGE>

<TABLE>

The following  tables present  information  for each segment  regarding  assets,
profit or loss,  and specific  items of revenue and expense that are included in
that  measure  of  segment  profit or loss as  reviewed  by the chief  operating
decision maker.

<CAPTION>

                                                                       Tax
 (in thousands)                Branch       Retail     Wholesale      Refund                    Northern       All
                             Activities    Lending      Lending      Programs     Fiduciary      Region       Other         Total
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------    ----------
<S>                          <C>          <C>          <C>          <C>           <C>          <C>          <C>           <C>
Six months ended
     June 30, 2000

Revenues from

  external customers         $    5,290   $   31,055   $   31,386   $   25,610    $    7,184   $   40,686   $   28,321    $  169,532
Intersegment revenues            54,833          145           --        1,982         2,088           --      (39,156)       19,892
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------    ----------
Total revenues               $   60,123   $   31,200   $   31,386   $   27,592    $    9,272   $   40,686   $  (10,835)   $  189,424
                             ==========   ==========   ==========   ==========    ==========   ==========   ==========    ==========

Profit (Loss)                $   13,769   $    6,033   $    8,573   $   17,083    $    4,162   $   12,572   $   (7,849)   $   54,343
Interest income                      49       30,451       30,818       18,394            --       37,156       26,433       143,301
Interest expense                 33,849          148            3           --         1,673       12,079        3,794        51,545
Internal charge for funds           456       19,867       18,533        3,153            --           --      (22,117)       19,892
Depreciation                        651           95           54           71            67          517        1,066         2,521
Total assets                     14,506      771,624      653,937          (85)        1,912      956,486      853,065     3,251,445
Capital expenditures                 --           --           --           --            --        2,670       11,494        14,163

Six months ended
     June 30, 1999

Revenues from

  external customers         $    5,456   $   25,544   $   25,416   $   14,520    $    5,609   $   34,296   $   21,860    $  132,701
Intersegment revenues            36,260          100           --        1,937         1,190           --        6,813        46,300
                             ----------   ----------   ----------   ----------    ----------   ----------   ----------    ----------
Total revenues               $   41,716   $   25,644   $   25,416   $   16,457    $    6,799   $   34,296   $   28,673    $  179,001
                             ==========   ==========   ==========   ==========    ==========   ==========   ==========    ==========

Profit (Loss)                $    9,572   $    6,488   $    9,125   $   10,123    $    3,421   $   11,147   $   (9,094)   $   40,782
Interest income                      30       25,007       24,732        7,968            --       31,396       20,015       109,148
Interest expense                 19,370          102            2           --         1,054        9,824        2,128        32,480
Internal charge for funds           392       15,113       13,359          641            --           --       16,795        46,300
Depreciation                        780           74           34           48            72          637          769         2,414
Total assets                     13,509      656,487      608,278          230         1,306      864,940      613,780     2,758,530
Capital expenditures                 --           --           --           --            --          516        2,932         3,448


</TABLE>

<PAGE>

<TABLE>
<CAPTION>


                                                                   Tax
 (in thousands)               Branch      Retail     Wholesale    Refund                     Northern         All
                            Activities    Lending     Lending    Programs     Fiduciary       Region         Other         Total
                            ----------   ---------   ---------   --------    -----------   -----------   -----------    -----------
<S>                         <C>          <C>         <C>         <C>         <C>           <C>           <C>            <C>
Three months ended
    June 30, 2000

Revenues from

  external customers        $    2,759   $  15,905   $  15,733   $  1,388    $     3,363   $    20,571   $    15,222    $    74,941
Intersegment revenues           28,229          93          --         93          1,238            --       (42,929)       (13,276)
                            ----------   ---------   ---------   --------    -----------   -----------   -----------    -----------
Total revenues              $   30,988   $  15,998   $  15,733   $  1,481    $     4,601   $    20,571   $   (27,707)   $    61,665
                            ==========   =========   =========   ========    ===========   ===========   ===========    ===========

Profit (Loss)               $    8,182   $   3,279   $   4,197   $    295    $     2,041   $     6,363   $    (4,474)   $    19,883
Interest income                     24      15,624      15,416        781             --        18,729        13,876         64,450
Interest expense                16,577          94           1         --            902         6,171         2,124         25,869
Internal charge for funds          208      10,141       9,363        377             --            --       (33,365)       (13,276)
Depreciation                       317          49          28         43             34           247           572          1,290
Total assets                    14,506     771,624     653,937        (85)         1,912       956,486       853,065      3,251,445
Capital expenditures                --          --          --         --             --            91         8,111          8,202

Three months ended
    June 30, 1999

Revenues from

  external customers        $    3,379   $  13,317   $  13,025   $  1,136    $     2,208   $    17,289   $     9,961    $    60,315
Intersegment revenues           18,057          47          --        224            570            --         3,276         22,174
                            ----------   ---------   ---------   --------    -----------   -----------   -----------    -----------
Total revenues              $   21,436   $  13,364   $  13,025   $  1,360    $     2,778   $    17,289   $    13,237    $    82,489
                            ==========   =========   =========   ========    ===========   ===========   ===========    ===========

Profit (Loss)               $    4,990   $   3,551   $   4,962   $    588    $     1,568   $     5,370   $    (5,119)   $    15,910
Interest income                     16      13,090      12,726        491             --        15,760         8,951         51,034
Interest expense                 9,508          47           2         --            498         4,843         1,312         16,210
Internal charge for funds          193       7,581       6,937         95             --            --         7,368         22,174
Depreciation                       381          37          11         24             36           306           417          1,212
Total assets                    13,509     656,487     608,278        230          1,306       864,940       613,780      2,758,530
Capital expenditures                --          --          --         --             --           481         1,363          1,844

</TABLE>

<PAGE>

The following  table  reconciles  total  revenues and profit for the segments to
total revenues and pre-tax income, respectively,  in the consolidated statements
of income for the six- and three-month periods ended June 30, 2000 and 1999.

                                 Six months ended         Three months ended
                                      June 30,                  June 30,
                                  2000        1999          2000         1999
                               ---------    ---------    ---------    ---------
Total revenues for

  reportable segments          $ 189,424    $ 179,001    $  61,665    $  82,489
Elimination of

  intersegment revenues          (19,892)     (46,300)      13,276      (22,174)
Elimination of taxable

  equivalent adjustment           (2,859)      (2,791)      (1,466)      (1,360)
                               ---------    ---------    ---------    ---------
Total consolidated revenues    $ 166,673    $ 129,910    $  73,475    $  58,955
                               =========    =========    =========    =========

Total profit or loss
  for reportable segments      $  54,343    $  40,782    $  19,883    $  15,910
Elimination of taxable

  equivalent adjustment           (2,859)      (2,791)      (1,466)      (1,360)
                               ---------    ---------    ---------    ---------
Income before income taxes     $  51,484    $  37,991    $  18,417    $  14,550
                               =========    =========    =========    =========


10.      New Accounting Pronouncements

Statement of Financial  Accounting  Standards  No. 133,  "Accounting  Derivative
Instruments and Hedging Activities",  was issued in June of 1998 and will become
effective  for the Company as of January 1, 2001. In  Management's  opinion this
statement is not expected to have a material impact on the operating  results or
the financial position of the Company.

The Securities and Exchange  Commission's Staff Accounting Bulletin No. 101 (SAB
101) was issued in December of 1999 and will become  effective during the fourth
quarter of 2000.  Management  believes  that the Company's  revenue  recognition
policies comply with the content of Topic 13: Revenue Recognition. As such, this
SAB is not expected to have a material  impact on the  operating  results or the
financial position of the Company.

11.      Contingencies

The  Company  is one of a  number  of  financial  institutions  named  as  party
defendants in a patent  infringement  lawsuit  recently filed by an unaffiliated
financial institution. The lawsuit generally relates to the Company's tax refund
program.  The  Company has  retained  outside  legal  counsel to  represent  its
interest in this matter.  The Company does not believe that it has infringed any
patents as alleged in the  lawsuit and intends to  vigorously  defend  itself in
this  matter.  The amount of alleged  damages  are not  specified  in the papers
received by the Company. Therefore, Management cannot estimate the amount of any
possible loss at this time in the event of an unfavorable outcome.

<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

SUMMARY

Pacific Capital Bancorp and its wholly owned subsidiaries  (together referred to
as the  "Company")  posted  earnings of $11.6 million for the quarter ended June
30, 2000, up $2.5 million over the same quarter last year.  Diluted earnings per
share for the second  quarter of 2000 were $0.47 compared to $0.37 earned in the
second quarter of 1999.

In various sections of this discussion and analysis,  attention is called to the
significant  impacts on the Company's  balance sheet and income statement caused
by its tax refund and  transfer  programs.  The actions  taken by the Company to
manage  this  program are  discussed  in a specific  section of this  discussion
titled "Refund  Anticipation  Loan and Refund  Transfer  Programs."  Readers are
referred to this section because Management believes that the explanation of the
impacts will be clearer to the reader if those  actions are all described in one
place.

Compared to the second  quarter of 1999,  net  interest  income (the  difference
between interest income and interest  expense)  increased by $3.7 million in the
second  quarter  of 2000,  an  increase  of  10.9%.  This was due  primarily  to
additional  interest on loans,  as the loan balances  increased 14.7% from $1.82
billion at June 30, 1999,  to $2.08 billion a year later.  Interest  income from
loans for the  quarter was $46.7  million,  up $8.4  million or 21.9%.  Deposits
increased $451.5 million or 19.4% over the last 12 months. As explained below, a
substantial  portion of this increase related to certificates of deposits issued
to fund the income tax refund loans. Because of these deposits, interest expense
for the three- and six-month  periods ended June 30, 2000 was higher compared to
the same periods of 1999.

Noninterest  income,  exclusive of gains or losses on  securities  transactions,
increased by $1.1 million  over the same quarter of 1999.  Trust and  Investment
Services fees were up $228,000.

Provision expense for the second quarter of 2000 for loans other than tax refund
loans was $1.9 million,  compared to the $783,000 provided in the second quarter
of 1999.  The  increase  was due to the  growth  in the loan  portfolios  and to
maintain the allowance for credit loss after charging off a few larger loans.

Noninterest  expense was slightly less in the second quarter of 2000 than in the
same quarter of 1999. A major reason for this decrease was the expenses incurred
in 1999 in connection with the integration  project for data processing  systems
after the merger with the former Pacific  Capital Bancorp and for addressing the
Century Date Change  ("Y2K").  This lower level of expenses in conjunction  with
the additional  income  compared to 1999 resulted in a decrease in the Company's
operating  efficiency  ratio,  which  measures  what  proportion  of a dollar of
operating  income it takes to earn that  dollar,  from  61.87% for the second of
1999 to 55.56% for the second quarter of 2000.

<PAGE>

BUSINESS

The Company is a bank holding company.  All references to "the Company" apply to
Pacific Capital Bancorp and its subsidiaries. "Bancorp" will be used to refer to
the parent company only. Its major  subsidiaries  are Santa Barbara Bank & Trust
("SBB&T") and First National Bank of Central  California  ("FNB")  including its
affiliate  South  Valley  National  Bank  ("SVNB").  SBB&T is a  state-chartered
commercial  bank  and  is a  member  of the  Federal  Reserve  System.  FNB is a
nationally chartered commercial bank and is also a member of the Federal Reserve
System. They offer a full range of retail and commercial banking services. These
include  commercial,  real estate, and consumer loans, a wide variety of deposit
products,  and full trust  services.  The Company's  third active  subsidiary is
Pacific  Capital  Commercial  Mortgage,  Inc.  ("PCCM").  The  primary  business
activity of PCCM is brokering  commercial  real estate loans and servicing those
loans for a fee.  Bancorp provides  support  services,  such as data processing,
personnel,  training,  and financial reporting to the subsidiary banks.  Bancorp
has one inactive subsidiary, Pacific Capital Services Corporation.

FORWARD-LOOKING INFORMATION

This report  contains  forward-looking  statements with respect to the financial
conditions,  results of  operations  and business of the Company.  These include
statements  about the Company's plans,  objectives,  expectations and intentions
that are not historical  facts.  When used in this Report,  the words "expects",
"anticipates",   "plans",   "believes",   "seeks",   "estimates",   and  similar
expressions are generally intended to identify forward-looking statements. These
forward-looking statements involve certain risks and uncertainties. Factors that
may cause actual results to differ  materially  from those  contemplated by such
forward-looking  statements include, among others, the following  possibilities:
(1)  competitive   pressure  among  financial   services   companies   increases
significantly;  (2) changes in the interest  rate  environment  reduce  interest
margins; (3) general economic conditions, internationally,  nationally or in the
State of California,  are less favorable than expected; (4) changes in the IRS's
handling of electronic filing and refund payments adversely affect the Company's
RAL  and  refund  transfer  ("RT")  programs;   (5)  legislation  or  regulatory
requirements or changes  adversely affect the business in which the Company will
be engaged;  and (6) other risks  detailed in the Pacific  Capital  Bancorp 1999
Annual Report on Form 10-K filed with the Securities and Exchange Commission.

TOTAL ASSETS AND EARNING ASSETS


The chart  below shows the growth in average  total  assets and  deposits  since
1996. Annual averages are shown for 1996 and 1997;  quarterly averages are shown
for 1998,  1999 and 2000.  Because  significant but unusual cash flows sometimes
occur  at the  end of a  quarter  and at  year-end,  the  overall  trend  in the
Company's  growth  is  better  shown  by the  use of  average  balances  for the
quarters.

<PAGE>

Chart 1 GROWTH IN AVERAGE ASSETS AND DEPOSITS ($ in millions)

$3,500                                                     AA
$3,450                                                       A
$3,400                                                        A
$3,350                                                    A    A
$3,300                                                          AAA
$3,250

$3,200                                                   A
$3,150
$3,100

$3,050                                                  A
$3,000                                                     D
$2,950                                                 A     D
$2,900                                                    D   D
$2,850                                          AAAAAAA        DDDD
$2,800                                AAAA     A
$2,750                                    AAAAA          D
$2,700                               A
$2,650                              A                   D
$2,600                           AAA
$2,550                         AA                      D
$2,500                      AAA
$2,450                     A          DDD       DDDDDDD
$2,400             AAAAAAAA          D   D    DD
$2,350            A                 D     DDDD
$2,300           A               DDD
$2,250          A           DDDDD
$2,200         A           D
$2,150        A    DDDDDDDD
$2,100            D
$2,050       A
$2,000      A    D
$1,950          D
$1,900     A   D
$1,850    A   D
$1,800  AA   D
$1,750

$1,700 A    D
$1,650     D
$1,600    D
$1,550  DD

$1,500 D

                  1st  2nd  3rd  4th  1st  2nd  3rd  4th  1st  2nd
        '96  '97  '98  '98  '98  '98  '99  '99  '99  '99  '00  '00

A = Assets    D = Deposits

Deposit balances also have been included in the chart because, prior to 1999, as
reflected  in Chart 1,  changes in assets were  primarily  related to changes in
deposit  levels.  As  deposit  funds were  received,  they were  either  lent to
customers or invested in  securities.  In 1999,  the growth in assets was driven
more by increasing loan demand than by deposit growth.  As explained  below, the
Company funded much of this growth from the proceeds of maturing  securities and
by borrowing funds from other financial  institutions.  This change is reflected
in the chart by assets increasing more than deposits.

The overall  growth  trend  shown above for the Company  prior to 2000 is due in
part to the continuing  consolidation in the financial  services  industry.  The
Company  has  obtained  new  customers  as they  became  dissatisfied  when  the
character  of their  local bank was  changed by an  acquiring  institution.  The
Company also acquired  First Valley Bank ("FVB") and Citizens State Bank ("CSB")
in 1997 and merged  them into SBB&T.  Contrary  to the general  pattern of banks
losing customers of the acquired institution, depositors of these two banks have
kept their  deposits  with  SBB&T.  The same  experience  has been seen with the
depositors of FNB and SVNB, namely that deposits have increased since the merger

<PAGE>

in  December of 1998.  Because  this  merger was  accounted  for as a pooling of
interests,  asset and deposit  totals for periods  prior to the merger have been
restated to include their  balances.  SBB&T has also opened three new offices in
Ventura  County and one new office in northern  Santa Barbara  County during the
period  covered by the  chart.  A decrease  in average  deposits  for the second
quarter  compared to the first is not unusual  although it did not occur in 1997
or 1998.  Such  decreases are usually the result of tax payments and payments of
holiday  bills.  In 1999,  some of the  decrease was probably due to funds being
withdrawn for investment  purposes as stock markets have continued  their strong
rise.

The major reason for the large increase in assets and deposits  during the first
quarter of 2000 was the  significant  expansion of the Company's tax refund loan
program.  The Company  issued  approximately  $405  million in  certificates  of
deposit to fund these loans.  The funding of the program is explained in greater
detail in the section below titled "Refund Anticipation Loan and Refund Transfer
Programs".

Earning assets consist of the various assets on which the Company earns interest
income.  On average,  the Company earned  interest on 93.7% of its assets during
the second  quarter  of 2000.  This  compares  with an average of 89.9% for peer
FDIC-Insured  Commercial  Banks. (See Note A. Notes are found at the end of this
report.)  Having  more of its  assets  earning  interest  helps the  Company  to
maintain its high level of  profitability.  The Company has achieved this higher
percentage by several means.  Loans are  structured to have interest  payable in
most  cases each month so that  large  amounts  of accrued  interest  receivable
(which are  nonearning  assets) are not built up. In this  manner,  the interest
received can be invested to earn additional interest. The Company leases most of
its facilities under long-term contracts rather than owning them. This, together
with  the  aggressive  disposal  of  real  estate  obtained  as  the  result  of
foreclosure,  avoids tying up funds that could be earning interest.  Lastly, the
Company has  developed  systems for clearing  checks which are faster than those
used by most banks of comparable  size.  These systems permit the Company to put
the cash to use more quickly. At the Company's current size (excluding the extra
assets  due to the  certificates  of  deposits  added  for the tax  refund  loan
program),  these and other steps have resulted in about $118 million more assets
earning interest during the second quarter of 2000 than would be the case if the
Company's  ratio were similar to its FDIC peers.  The  additional  earnings from
these assets are somewhat offset by higher lease expense,  additional  equipment
costs,  and  occasional  losses  taken on quick  sales of  foreclosed  property.
However,  on balance,  Management  believes that these steps give the Company an
earnings advantage.

INTEREST RATE SENSITIVITY

Most of the  Company's  earnings  arise  from  its  functioning  as a  financial
intermediary.  As such, it takes in funds from  depositors and then either lends
the funds to borrowers or invests the funds in securities and other instruments.
The Company  earns  interest  income on loans and  securities  and pays interest
expense on deposits and other borrowings.  Net interest income is the difference
in dollars between the interest income earned and the interest expense paid.

The first table following shows the average  balances of the major categories of
earning assets and liabilities for the six-month periods ended June 30, 1999 and
2000 together  with the related  interest  income and expense.  The second table
shows the same data for the  three-month  periods  ended June 30, 1999 and 2000.
The third table, an analysis of volume and rate variances,  explains how much of
the  difference  in interest  income or expense  compared  to the  corresponding
period of 1999 is due to changes in the balances (volume) and how much is due to
changes in rates.  For  example,  Table 1 shows that for the first half of 2000,
NOW accounts  averaged  $313,111,000,  interest expense for them was $1,080,000,
and the average  rate paid was 0.69%.  In the first half of 1999,  NOW  accounts
(interest bearing demand) averaged  $294,129,000,  interest expense for them was
$1,133,000,  and the average rate paid was 0.78%. Table 3 shows that the $53,000
decrease in interest  expense for demand deposits from the first half of 1999 to
the first  half of 2000 is the net  result of a $186,000  increase  in  interest
expense due to the higher balances in 2000, offset by a reduction of $239,000 in
interest expense due to the lower rates paid during 2000.

These tables also disclose the net interest margin for the reported periods. Net
interest  margin is the ratio of net interest  income to average earning assets.
This ratio is useful in  allowing  the  Company to  monitor  the spread  between
interest  income  and  interest  expense  from  month to month  and year to year
irrespective  of the growth of the Company's  assets.  If the Company is able to
maintain  the net  interest  margin  as the  Company  grows,  the  amount of net
interest  income  will  increase.  If the net  interest  margin  decreases,  net
interest income can still increase, but earning assets must increase at a higher
rate.  This  serves  to  replace  the net  interest  income  that is lost by the
decreasing rate by increasing the volume.

<PAGE>
<TABLE>

TABLE 1 - AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES (1)
<CAPTION>

(dollars in thousands)                                   Six months ended                          Six months ended
                                                          June 30, 2000                             June 30, 1999
                                                ------------------------------------      ----------------------------------
                                                 Average       Income/      Yield/         Average        Income/    Yield/
                                                 Balances      Expense       Rate         Balances      Expense       Rate
                                                ------------------------------------      ----------------------------------
<S>                                               <C>            <C>          <C>          <C>           <C>          <C>
ASSETS

Short-term investments                            $315,785       $9,363       5.95%        $126,374      $3,004       4.74%
Securities: (2)
    Taxable                                        572,002       17,651       6.19%         587,850      17,399       5.97%
    Non-taxable                                    149,158        7,556      10.13%         133,219       6,966      10.46%
                                                -----------    ---------                  ----------    --------
      Total securities                             721,160       25,207       7.00%         721,069      24,365       6.46%
                                                -----------    ---------                  ----------    --------
Loans and leases: (3)
    Commercial                                     594,066       28,145       9.50%         385,446      16,953       8.87%
    Ready equity                                    55,431        2,648       9.58%          46,754       2,038       8.79%
    Real estate                                  1,091,106       45,559       8.35%       1,027,928      43,432       8.45%
    Installment and consumer loans                 178,790        9,166      10.28%         151,618       7,314       9.73%
    Leasing                                        109,036        5,420       9.97%          88,256       4,366       9.98%
    Tax refund loans                               121,538       17,793      29.36%          24,988       7,595      61.29%
                                                -----------    ---------                  ----------    --------
      Total loans and leases                     2,149,967      108,731      10.13%       1,724,990      81,698       9.51%
                                                -----------    ---------                  ----------    --------
      Total earning assets                       3,186,912      143,301       9.01%       2,572,433     109,067       8.50%
Allowance for credit losses                        (30,211)                                 (31,411)
Other assets                                       234,754                                  208,685
                                                -----------                               ----------
TOTAL ASSETS                                    $3,391,455                                $2,749,707
                                                ===========                               ==========

LIABILITIES
Deposits:

    Interest-bearing demand                       $313,111        1,080       0.69%        $294,129       1,133       0.78%
    Savings and money market                       844,847       13,933       3.31%         770,861      10,253       2.68%
    Time deposits                                1,132,458       31,103       5.51%         783,427      18,625       4.79%
                                                -----------    ---------    --------      ----------    --------
      Total interest-bearing deposits            2,290,416       46,116       4.04%       1,848,417      30,011       3.27%
Borrowed funds                                     178,749        5,429       6.09%          94,788       2,469       5.25%
                                                -----------    ---------    --------      ----------    --------
      Total interest-bearing liabilities         2,469,165       51,545       4.19%       1,943,205      32,480       3.37%
Noninterest-bearing demand deposits                626,451                                  549,319
Other liabilities                                   45,027                                   31,523
                                                -----------                               ----------
TOTAL LIABILITIES                                3,140,643                                2,524,047

Shareholders' equity                               250,812                                  225,660
TOTAL LIABILITIES AND
                                                -----------                               ----------
SHAREHOLDERS' EQUITY                                                                      $2,749,707
                                                                                          ==========
                                                $3,391,455

                                                ===========
Net interest rate spread                                                      4.82%                                   5.13%
NET INTEREST INCOME AND NET
                                                               ---------                                --------
    INTEREST MARGIN                                             $91,756       5.76%                     $76,587       5.96%
                                                               =========                                ========

<FN>

(1)  Income  amounts are  presented on a fully  taxable  equivalent  basis.  The
federal statutory rate was 35% for all periods presented.

(2)  Average  securities  balances  are  based  on  amortized  historical  cost,
excluding SFAS 115 adjustments to fair value which are in other assets

(3)  Nonaccrual  loans are included in loan balances.  Interest  income includes
related fees income.

</FN>
</TABLE>
<PAGE>

<TABLE>

TABLE 2 - AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES
<CAPTION>

(dollars in thousands)                                       Three months ended                       Three months ended
                                                              June 30, 2000                            June 30, 1999
                                                     ------------------------------------     -----------------------------------
                                                      Average       Income/      Yield/        Average         Income/    Yield/
                                                      Balances      Expense       Rate         Balances      Expense       Rate
                                                     ------------------------------------     -----------------------------------
<S>                                                    <C>            <C>          <C>           <C>            <C>        <C>
ASSETS

Short-term investments                                 $280,606       $4,414       6.31%         $65,734        $777       4.74%
Securities:  (2)
    Taxable                                             596,081        9,382       6.31%         569,255       8,399       5.92%
    Non-taxable                                         154,836        3,886      10.04%         131,680       3,413      10.37%
                                                     -----------    ---------                 -----------    --------
      Total securities                                  750,917       13,268       7.08%         700,935      11,812       6.76%
                                                     -----------    ---------                 -----------    --------
Loans and leases:  (3)
    Commercial                                          598,570       14,485       9.71%         394,811       8,673       8.81%
    Ready equity                                         57,777        1,397       9.70%          46,827       1,029       8.81%
    Real estate                                       1,094,265       22,857       8.36%       1,068,385      22,388       8.38%
    Installment and consumer loans                      185,403        4,501       9.74%         155,026       3,533       9.14%
    Leasing                                             112,198        2,801      10.01%          93,740       2,306       9.87%
    Tax refund loans                                     31,052          724       9.35%           7,672         474      24.78%
                                                     -----------    ---------                 -----------    --------
      Total loans and leases                          2,079,265       46,765       9.01%       1,766,461      38,403       8.71%
                                                     -----------    ---------                 -----------    --------
      Total earning assets                            3,110,788       64,447       8.30%       2,533,130      50,992       8.05%
Allowance for credit losses                             (29,028)                                 (30,531)
Other assets                                            235,981                                  210,436
                                                     -----------                              -----------
TOTAL ASSETS                                         $3,317,741                               $2,713,035
                                                     ===========                              ===========

LIABILITIES

Deposits:
    Interest-bearing demand                            $312,939          535       0.69%        $297,027         544       0.73%
    Savings and money market                            862,440        7,398       3.44%         762,690       5,032       2.65%
    Time deposits                                     1,094,808       15,262       5.59%         780,935       9,159       4.70%
                                                     -----------    ---------    --------     -----------    --------     -------
      Total interest-bearing deposits                 2,270,187       23,195       4.10%       1,840,652      14,735       3.21%
Borrowed funds                                          174,287        2,673       6.15%         112,214       1,475       5.27%
                                                     -----------    ---------    --------                    --------     -------
      Total interest-bearing liabilities              2,444,474       25,868       4.24%       1,952,866      16,210       3.33%
Noninterest-bearing demand deposits                     558,718                                  495,835
Other liabilities                                        58,421                                   32,740
                                                     -----------                              -----------
TOTAL LIABILITIES                                     3,061,613                                2,481,441

Shareholders' equity                                    256,128                                  231,594
                                                     -----------                              -----------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY                                 $3,317,741                               $2,713,035
                                                     ===========                              ===========

Net interest rate spread                                                           4.06%                                   4.72%
NET INTEREST INCOME AND NET
                                                                    ---------                                --------
    INTEREST MARGIN                                                  $38,579       4.96%                     $34,782       5.48%
                                                                    =========                                ========

<FN>

(1)  Income  amounts are  presented on a fully  taxable  equivalent  basis.  The
federal statutory rate was 35% for all periods presented.

(2)  Average  securities  balances  are  based  on  amortized  historical  cost,
excluding SFAS 115 adjustments to fair value which are included in other assets.

(3)  Nonaccrual  loans are included in loan balances.  Interest  income includes
related fees income.

</FN>
</TABLE>
<PAGE>
<TABLE>

TABLE 3 -   RATE/VOLUME ANALYSIS  (1) (2)
<CAPTION>

(in thousands)                                     Six months ended                            Three months ended
                                             June 30, 2000 vs June 30, 1999               June 30, 2000 vs June 30, 1999
                                       ------------------------------------------      -----------------------------------
                                       Change in  Change in                               Change in   Change in
                                        Average    Income/      Rate        Volume        Average  Income/   Rate    Volume
                                        Balance    Expense     Effect       Effect        Balance  Expense  Effect   Effect
                                       ----------------------------------   --------      -----------------------------------
<S>                                      <C>         <C>         <C>        <C>          <C>        <C>        <C>   <C>
EARNING ASSETS:
Short-term investments                   $189,411     $6,359       4,333      2,026       $214,872   $3,637    $334   $3,303
Securities: (3)
    Taxable                               (15,848)       252         165         87         26,826      983     575      408
    Non-taxable                            15,939        590        (210)       800         23,156      473    (112)     585
                                       ----------------------------------   --------      -----------------------------------
      Total securities                         91        842         (46)       888         49,982    1,456     463      993
                                       ----------------------------------   --------      -----------------------------------
Loans and leases: (4)
    Commercial                            208,620     11,192       3,907      7,285        203,759    5,812     957    4,855
    Ready equity                            8,677        610         385        225         10,950      368     111      257
    Real estate                            63,178      2,127         928      1,199         25,880      469     (67)     536
    Installment and consumer loans         27,172      1,852         987        865         30,377      968     242      726
    Leasing                                20,780      1,054           1      1,053         18,458      495      34      461
    Tax refund loans                       96,550     10,198     (19,350)    29,548         23,380      250  (1,194)   1,444
                                       ----------------------------------   --------      -----------------------------------
      Total loans and leases              424,977     27,033     (13,142)    40,175        312,804    8,362      83    8,279
                                       ----------------------------------   --------      -----------------------------------
TOTAL EARNING ASSETS                     $614,479     34,234      (8,855)    43,089       $577,658   13,455     881   12,574
                                       ===========                                        =========

INTEREST-BEARING LIABILITIES
Deposits:
    Interest-bearing demand               $18,982        (53)       (239)       186        $15,912       (9)    (37)      28
    Savings and money market               73,986      3,680      (1,366)     5,046         99,750    2,366   1,705      661
    Time deposits                         349,031     12,478         262     12,216        313,873    6,103   2,430    3,673
                                       ----------------------------------   --------      -----------------------------------
      Total deposits                      441,999     16,105      (1,343)     17,448        429,535    8,460   4,098    4,362
Borrowed funds                             83,961      2,960       6,488      (3,528)       62,073    1,198     383      815
                                       ----------------------
TOTAL INTEREST-BEARING
    LIABILITIES                          $525,960     19,065       5,145      13,920     $491,608    9,658   4,481    5,177
                                       ===========-----------------------   --------      =========--------------------------

NET INTEREST INCOME (4)                              $15,169    ($14,000)    $29,169                 $3,797 ($3,600)  $7,397
                                                  =======================   ========               ==========================

<FN>

(1)  Income amounts are presented on a fully taxable equivalent (FTE) basis. The
     federal statutory rate was 35 % for all periods presented.

(2) The change not solely due to volume or rate has been  prorated into rate and
volume components.

(3)  Average securities balances are based on amortized cost, excluding SFAS 115
     adjustments to fair value which are included in other assets.

(4)  Nonaccrual loans are included in loan balances. Interest income includes related fee income.
</FN>
</TABLE>
<PAGE>

Because such large  proportions  of the  Company's  balance sheet are made up of
interest-earning  assets and  interest-bearing  liabilities,  and because such a
large  proportion  of its earnings is dependent on the spread  between  interest
earned and interest paid, it is critical that the Company measure and manage its
interest  rate  sensitivity.  Measurement  is done by  estimating  the impact of
changes in interest rates over the next twelve months on net interest income and
on net economic  value.  Net economic value is the net present value of the cash
flows arising from assets and liabilities discounted at their acquired rate plus
or minus assumed changes.

Estimating  changes in net interest  income or net economic value from increases
or decreases in balances is relatively straight forward. Estimating changes that
would result from increases or decreases in interest rates is substantially more
difficult.  Estimation is complicated by a number of factors: (1) some financial
instruments have interest rates that are fixed for their term,  others that vary
with rates,  and others that are fixed for a period and then reprice  using then
current rates;  (2) the rates paid on some deposit  accounts are set by contract
while  others are priced at the  option of the  Company;  (3) the rates for some
loans vary with the market,  but only within a limited range;  (4) customers may
prepay loans or withdraw deposits if interest rates move to their  disadvantage,
effectively  forcing  a  repricing  sooner  than  would  be  called  for  by the
contractual terms of the instrument; and (5) interest rates do not change at the
same time or to the same extent.

To address the complexity  resulting  from these and other  factors,  a standard
practice  developed  in the  industry is to compute the impacts of  hypothetical
interest rate "shocks" on the Company's asset and liability balances. A shock is
an immediate  change in all interest rates.  The resulting  impacts indicate how
much of the Company's net interest  income and net economic  value are "at risk"
(would  deviate  from the base  level) if rates  were to change in this  manner.
Although interest rates normally would not change suddenly in this manner,  this
exercise  is  valuable  in  identifying  exposures  to  risk  and  in  providing
comparability  both with other  institutions  and between  periods.  The results
reported  below for the Company's  December 31, 1999, and June 30, 2000 balances
indicate that the  Company's net interest  income at risk over a one year period
and net economic value at risk from 2% shocks are within normal expectations for
such sudden changes:

                                   Shocked by -2%    Shocked by +2%

As of  December 31, 1999
Net interest income                   (4.26%)            +3.00%
Net economic value                    +8.84%             (6.61%)

As of  June 30, 2000
Net interest income                   (0.77%)            +0.21%
Net economic value                   +28.19%            (18.25%)

The  differences  in the results are due to changes in the relative  size of the
various  components  of the  Company's  balance sheet (the product mix) over the
last six months and the changes in the maturities and/or repricing opportunities
of the financial instruments held. Because the effect of changes on net interest
income is measured  over the next  twelve  months,  the  results  will depend on
whether  more assets or  liabilities  will reprice  within that  period.  If the
Company has more assets repricing within one year than it has liabilities,  then
net interest  income will increase with increases in rates and decrease as rates
decline.  The opposite  effects will be observed if more liabilities than assets
reprice in the next twelve  months.  As indicated in several  other  sections of
this  discussion,  much of the growth in loans has  occurred in types which have
fixed rates for at least  several  years and much of this growth has been funded
by lowering short-term investments.

The same changes to the balance sheet and mitigating  steps  mentioned  above in
connection with net interest income also account for the changes in net economic
value.  However,  the computation of net economic value discounts all cash flows
over the life of the instrument, not only the next twelve months. Therefore, the
results tend to be more pronounced. For example, in estimating the impact on net
interest  income of a two percent rise in rates on a security  maturing in three
years,  only the  negative  impact  during  the first  year is  captured  in net
interest  income.  In estimating the impact on net economic value,  the negative
impact for all three years is  captured.  The changes in the results of the rate
shocks for net  economic  value from  December  31,  1999 to June 30, 2000 are a
result of  changes  in the  balance  sheet  over that  time.  Specifically,  the
certificates  of deposit  which were used to help fund the RAL program  only had
one month to their maturity as of June 30, 2000. This factor, in addition to the
recent  loan  growth,  will have the  effect of  increasing  the  changes in net
economic value when the rates are shocked.  When these  certificates of deposits
mature,  Management  anticipates  using  longer-term  liabilities  to  fund  the
continued  loan growth which will lessen the changes in net economic  value when
rate shocks are applied to the balance sheet.

<PAGE>

The changes in net interest  income and net economic  value  resulting  from the
hypothetical  increases  and decreases in rates are not exactly  symmetrical  in
that the same percentage of increase and decrease in the  hypothetical  interest
rate will not cause the same  percentage  change in net  interest  income or net
economic   value.   This  occurs   because   various   contractual   limits  and
non-contractual  factors  come  into  play.  An  example  of the  former  is the
"interest  rates  cap" on  loans,  which may limit  the  amount  that  rates may
increase.  An example of the latter is the  assumption on how low rates could be
lowered on  administered  rate accounts.  The degree of symmetry  changes as the
base  rate  changes  from  period  to period  and as there  are  changes  in the
Company's  product mix. For  instance,  the assumed  floors on deposit rates are
more likely to come into play in a 2% decrease if the base rate is lower. To the
extent  that  consumer  variable  rate  loans  are a  larger  proportion  of the
portfolio than in a previous period, the caps on loan rates, which generally are
present  only in  consumer  loans,  would have more of an adverse  impact on the
overall result.

For these computations, the Company makes certain assumptions that significantly
impact the results.  For example,  the Company must make  assumptions  about the
duration of its non-maturity deposits because they have no contractual maturity,
and  about the  rates  that  would be paid on the  Company's  administered  rate
deposits as external yields change.  These assumptions are reviewed each quarter
and changed as deemed  appropriate to reflect the best information  available to
Management.

In  addition to the  simulations  using the sudden  rate  changes,  hypothetical
scenarios are also used that include  gradual  interest  rate changes.  The most
recent modeling using these more realistic  hypothetical scenarios confirms that
the  Company's  interest  rate risk profile is relatively  balanced,  i.e.,  the
negative  impact on net  economic  value from  hypothetical  changes in interest
rates is not  excessive,  and that the results are within  normal  expectations.
However,  along  with the  assumptions  used for the shock  computations,  these
computations using gradual changes require certain  additional  assumptions with
respect  to  the  magnitude,  direction  and  volatility  of the  interest  rate
scenarios selected which affect the results.

The Company's  exposure to interest rate risk is discussed in more detail in the
1999 10-K MD&A.

DEPOSITS AND RELATED INTEREST EXPENSE

While there  occasionally  may be slight  decreases in average deposits from one
quarter to the next,  the overall trend is one of growth as shown in Chart 1. As
noted in the discussion  accompanying  the chart and as discussed in the section
entitled "Refund  Anticipation  Loan and Refund Transfer  Programs," there was a
significant  increase in deposits during the first quarter of 2000 to fund these
programs. These deposits bear a higher interest rate than other deposits and the
rate paid on time deposits as shown in Tables 1 and 2 reflect this higher rate.

The rate of growth of any  financial  institution  is  restrained by the capital
requirements  discussed in the section of this report titled "Capital  Resources
and Company  Stock".  Growth at too rapid a pace will  result in capital  ratios
that are too low. The normal orderly growth  experienced by the Company has been
planned  by  Management  and  Management  anticipates  that it can be  sustained
because of the strong earnings record of the Company. The increases have come by
maintaining  competitive  deposit rates,  introducing new deposit products,  the
opening of new retail branch offices,  the assumption of deposits in the FVB and
CSB  acquisitions,  and  successfully  encouraging  former  customers  of merged
financial  institutions to become customers of the Company.  The abnormal growth
in deposits related to the tax refund programs was carefully  planned to provide
the least expensive  source of funding and within the context of maintaining the
Company's well-capitalized classification as measured at each quarter-end.

<PAGE>

LOANS AND RELATED INTEREST INCOME

The  end-of-period  loan balances as of June 30, 2000,  have increased by $102.6
million  compared to December 31, 1999, and by $267.2  million  compared to June
30,  1999.  As  shown  in the  table  in  Note 5 to the  consolidated  financial
statements, most of the categories of loans increased in the last 12 months.

Residential  real estate  loans have  continued to increase but at a slower rate
than was seen in 1998 and 1999.  Recent increases in interest rates have reduced
the demand for  refinancing.  Most of the residential real estate loans held are
adjustable rate mortgages  ("ARMS") that have initial  "teaser" rates. The yield
increases for these loans as the teaser rates expire. Applicants for these loans
are qualified based on the fully-indexed rate.

The  balances of  nonresidential  real estate loans tend to vary more than other
loan types  because  the  average  size is larger  than for other loan types and
typically have shorter  maturities.  Therefore  originations  and payoffs have a
proportionally larger impact on the outstanding balance.

Construction loans have also grown over the last year. Silicon Valley,  which is
adjacent to the  Company's  northern  market  areas,  has recently  seen rapidly
rising  housing prices  because of limited  supply.  This has caused new housing
construction  activity to increase in areas that are within commuting  distance,
and the Company is financing some of this construction.

Commercial  loans have  shown the  largest  increase  over the last 12 months as
businesses  in the  Company's  market areas  continue to benefit from the strong
economy.

The consumer  loan  portfolio has  increased  primarily  because of an increased
number of indirect auto loans. Indirect auto loans are loans purchased from auto
dealers. The dealers' loans must meet the credit criteria set by the Company.

Tables 1 and 2 include average  balances and yields for tax refund loans.  About
90% or more of tax refund loans are made in the first  quarter of each year with
the remainder in the second  quarter.  Because they are  outstanding  for only a
short time and because any loans unpaid by June 30 of each year are charged off,
there were no such loans outstanding at December 31, 1999 or at June 30, 1999 or
2000. As explained in the section  below titled  "Refund  Anticipation  Loan and
Refund  Transfer  Programs,"  the fees  charged  for the tax  refund  loans  are
unrelated  to the time  they are  outstanding  and  related  more to the cost to
process  and the credit  risk.  The yields  reported in Tables 1 and 2 for these
loans  therefore  are  significantly  impacted  by the  length  of time they are
outstanding,  because the income is annualized.  As shown in Tables 1 and 2, the
expanded program in 2000 resulted in  significantly  higher average balances for
these loans during the first half and during the second quarter of 2000.

Average yields for the three and six-month periods ending June 30, 2000 and 1999
without  the effect of tax  refund  loans were  9.01%,  8.65%,  9.09% and 8.79%,
respectively.

The Federal Open Market Committee of the Federal Reserve Board has increased its
target  market  rates a number of times in the last 12  months.  Along with most
other  financial  institutions,  the  Company  has  increased  its prime rate to
reflect the change in market rates.  Despite these  increases,  the average rate
earned on loans aside from tax refund loans has remained virtually  identical to
the rate in the first  quarter of 1999.  Among the reasons for this are (1) only
those  loans which are indexed to prime are  repriced by this  change,  (2) many
customers  have  refinanced or repaid their fixed rate loans made in prior years
when rates were higher,  and (3) customers  are now  presented  with a number of
nonbank  sources  from which to borrow.  This  competition  has brought  about a
lowering of the rates to attract borrowers.

<PAGE>

OTHER LOAN INFORMATION

In addition to the  outstanding  loans  reported in the  accompanying  financial
statements,  the  Company  has made  certain  commitments  with  respect  to the
extension of credit to customers.

(in thousands)                                     June 30,         December 31,
                                                     2000              1999
                                                     ----              ----
Commitments to extend credit
     Commercial                                   $434,127         $369,695
     Consumer                                       75,796           70,744
 Standby letters of credit                          22,904           20,811


The majority of the  commitments  are for one year or less.  The majority of the
credit  lines  and  commitments  may be  withdrawn  by the  Company  subject  to
applicable legal  requirements.  The Company  anticipates that a majority of the
above commitments will not be fully drawn on by customers. Consumers do not tend
to borrow the  maximum  amounts  available  under  their home  equity  lines and
businesses  typically arrange for credit lines in excess of their expected needs
to handle contingencies.

The Company  defers and  amortizes  loan fees  collected and  origination  costs
incurred over the lives of the related  loans.  For each category of loans,  the
net amount of the  unamortized  fees and costs are  reported as a  reduction  or
addition,  respectively, to the balance reported. Because the fees collected are
generally less than the  origination  costs incurred for commercial and consumer
loans,  the total net deferred or unamortized  amounts for these  categories are
additions to the loan balances.

CREDIT QUALITY AND THE ALLOWANCE FOR CREDIT LOSSES

The allowance for credit  losses is provided in  recognition  that not all loans
will be fully paid according to their contractual terms. The Company is required
by regulation,  generally  accepted  accounting  principles,  and safe and sound
banking  practices  to maintain an allowance  that is adequate to absorb  losses
that are inherent in the portfolio of loans and leases,  including those not yet
identified.  The methodology used to determine the adequacy of the allowance for
credit  loss is  discussed  in  detail in Note 1 to the  Consolidated  Financial
Statements  presented in the Company's Annual Report for 1999 on Form 10-K. This
methodology  involves  estimating  the amount of credit loss inherent in each of
the loan and lease  portfolios  taking into account  such factors as  historical
charge-off  rates,   economic   conditions,   and  concentrations  by  industry,
geography,  and  collateral  type. In addition,  generally  accepted  accounting
principles require the establishment of a valuation allowance for impaired loans
as described in Note 5 to the financial statements.

Table 4 shows the amounts of noncurrent loans and  nonperforming  assets for the
Company at the end of the second quarter of 2000, and at the end of the previous
four quarters.

Shown for both the Company and its peers are the coverage ratio of the allowance
to total  loans  and the ratio of  noncurrent  loans to total  loans.  While the
Company  does not  determine  its  allowance  for credit loss by  attempting  to
achieve  particular  target  ratios,  the Company does  nonetheless  compute its
ratios and compares  them with peer ratios as a check on its  methodology.  Only
two other banks operate national refund loan and transfer  programs.  Therefore,
refund  loans  and  the  portion  of  the   allowance  for  credit  losses  that
specifically relates to refund loans are excluded from the Company's figures and
ratios in the table for comparability.

<PAGE>

<TABLE>

Nonperforming   assets  include  noncurrent  loans  and  foreclosed   collateral
(generally real estate).

<CAPTION>

Table 4--ASSET QUALITY
(dollars in thousands)
                                   June 30,        March 31,       December 31,    September 30,      June 30,
                                     2000             2000             1999             1999             1999
                               ---------------  --------------   ---------------  ---------------  ---------------
<S>                            <C>              <C>              <C>              <C>              <C>
COMPANY AMOUNTS:
Loans delinquent

  90 days or more              $          920   $       2,784    $           80   $          347   $          122
Nonaccrual loans                       12,358          11,666            14,152           14,313           16,319
                               ---------------  --------------   ---------------  ---------------  ---------------
Total noncurrent loans                 13,278          14,450            14,232           14,660           16,441
Foreclosed real estate                     --              --                --               --               --
                               ---------------  --------------   ---------------  ---------------  ---------------
Total nonper-
  forming assets               $       13,278   $      14,450    $       14,232   $       14,660   $       16,441
                               ===============  ==============   ===============  ===============  ===============
Allowance for credit losses
   other than RALs             $       26,427   $      27,635    $       28,198   $       28,404   $       29,616
Allowance for RALs                        141           3,209               488               --               --
                               ---------------  --------------   ---------------  ---------------  ---------------
Total allowance                $       26,568   $      30,844    $       28,686   $       28,404   $       29,616
                               ===============  ==============   ===============  ===============  ===============

COMPANY RATIOS (Exclusive of RALs):
Coverage ratio of
  allowance for credit
  losses to total loans                 1.27%           1.37%             1.42%            1.49%            1.63%
Coverage ratio of
  allowance for credit
  losses to noncurrent loans             199%            191%              198%             194%             180%
Ratio of noncurrent

  loans to total loans                  0.64%           0.72%             0.72%            0.77%            0.90%
Ratio of nonperforming

  assets to total assets                0.41%           0.41%             0.49%            0.51%            0.60%

FDIC PEER
  GROUP RATIOS:
Coverage ratio of
  allowance for credit
  losses to total loans                   n/a           1.86%             1.82%            1.85%            1.99%
Coverage ratio of
  allowance for credit
  losses to noncurrent loans              n/a            217%              221%             210%             223%
Ratio of noncurrent

  loans to total loans                    n/a           0.59%             0.58%            0.62%            0.89%
Ratio of nonperforming

  assets to total assets                  n/a           0.86%             0.83%            0.88%            0.62%

</TABLE>

The allowance for credit losses (other than tax refund loans)  compared to total
loans remains  slightly  lower than the  corresponding  ratios for the Company's
peer group.  This is consistent  with the fact that the Company  generally has a
lower ratio of net charge-offs to average loans as shown in the following table:

<TABLE>

Ratio of Net Charge-Offs to Average Loans:
<CAPTION>
                                                     2000 YTD           1999     1998     1997    1996
<S>                                                     <C>            <C>      <C>     <C>      <C>
Pacific Capital Bancorp (excl. tax refund loans)        0.47%          0.24%    0.02%   (0.03%)  0.12%
FDIC Peers                                              0.68%          0.68%    1.08%    1.03%   0.89%
</TABLE>

Management  identifies and monitors other loans that are potential problem loans
although  they are not now  delinquent  more  than 90 days.  Table 5  classifies
noncurrent loans and all potential  problem loans other than noncurrent loans by
loan category for June 30, 2000 (amounts in thousands).

<PAGE>

Table 5--NONCURRENT AND OTHER POTENTIAL PROBLEM LOANS

                                                    Noncurrent   Other Potential
                                                         Loans     Problem Loans

--------------------------------------------------------------------------------
Loans secured by real estate:

Construction and
             land development                             $  --          $ 2,783
      Agricultural                                           --            2,434
      Home equity lines                                       338            493
      1-4 family mortgage                                   2,288          4,029
      Multifamily                                            --              453
      Nonresidential, nonfarm                               2,318          7,969
Commercial and industrial                                   6,655         12,650
Leases                                                        530            537
Other consumer loans                                        1,148          1,530
Other Loans                                                  --             --
                                                          -------        -------
                              Total                       $13,277        $32,878
                                                          =======        =======

The following table sets forth the allocation of the allowance for all potential
problem loans by classification as of June 30, 2000 (amounts in thousands).

         Doubtful                     $4,247
         Substandard                  $4,735
         Special Mention              $  851

The total of the above  numbers  is less than the total  allowance.  Most of the
allowance is allocated  to loans which are not  currently  regarded as potential
problem  loans,  but for which,  based on the  Company's  experience,  there are
unidentified  losses among them. The amounts allocated both to potential problem
loans and to all other loans are determined based on the factors and methodology
discussed in Note 1 to the Consolidated  Financial  Statements  presented in the
Company's Annual Report on Form 10-K. Based on these considerations,  Management
believes  that the  allowance for credit losses at June 30, 2000 was adequate to
cover the losses inherent in the loan and lease portfolios as of that date.

HEDGES, DERIVATIVES, AND OTHER DISCLOSURES

The Company has established  policies and procedures to permit limited types and
amounts of  off-balance  sheet  hedges to help manage  interest  rate risk.  The
Company entered into several interest rate swaps to mitigate  interest rate risk
late in 1999.  Under the terms of these swaps,  the Company pays a fixed rate of
interest to the  counterparty  and receives a floating  rate of  interest.  Such
swaps  have the  effect of  converting  fixed rate  financial  instruments  into
variable or  floating  rate  instruments.  Such swaps may be related to specific
instruments or pools of instruments--loans, securities, or deposits with similar
interest  rate  characteristics  or terms.  The notional  amount of the swaps in
place at June 30, 2000, was $34 million with a market value of  approximately  $
478,000.

Statement of Financial  Accounting  Standards  No. 133,  "Accounting  Derivative
Instruments  and Hedging  Activities",  was issued during the second  quarter of
1998 and will become  effective for the Company as of January 1, 2001 or earlier
should the Company so choose. The Company expects to implement this reporting on
January 1, 2001. This statement is not expected to have a material impact on the
operating results or the financial position of the Company.

The Company has not purchased  any  securities  arising out of highly  leveraged
transactions, and its investment policy prohibits the purchase of any securities
of less than investment grade, the so-called "junk bonds."

<PAGE>

FEDERAL FUNDS SOLD AND SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL

Cash in excess of the amount  needed to fund  loans,  invest in  securities,  or
cover  deposit  withdrawals  is sold to other  institutions  as Federal funds or
invested  with  other  institutions  on a  collateralized  basis  as  securities
purchased  under  agreements  to  resell  ("reverse  repo  agreements").   These
agreements are investments  which are  collateralized  by securities or loans of
the borrower and mature on a daily basis.  The sales of Federal  funds are on an
overnight  basis as well.  The amount of Federal  funds  sold and  reverse  repo
agreements  purchased  during  the  quarter  is an  indication  of  Management's
estimation  during the  quarter of  immediate  cash  needs,  the excess of funds
supplied by  depositors  over funds lent to  borrowers,  and relative  yields of
alternative investment vehicles.

As shown in Tables 1 and 2, the average balance of these short-term  investments
for the first six  months of 2000 was more than for the first six months of 1999
and more for the second  quarter of 2000 than for the second quarter of 1999. As
explained  in the section  below  titled  "Refund  Anticipation  Loan and Refund
Transfer  Programs,"  the  reason  for this  change is that the  Company  had to
arrange for a  substantial  amount of funding for the refund loan  program.  The
funding  could not be  arranged  for as short a period as was needed for the tax
refund  loans,  and the Company  therefore had an excess amount of funds on hand
for much of the first half of 2000.  Some of this  excess  was used to  purchase
securities,  but  most  was  sold  as  Federal  funds  or  invested  with  other
institutions in reverse repo agreements

OTHER BORROWINGS, LONG-TERM DEBT AND RELATED INTEREST EXPENSE

Other  borrowings  consist of securities  sold under  agreements to  repurchase,
Federal funds purchased, Treasury Tax and Loan demand notes, and borrowings from
the Federal Reserve Bank ("FRB").  Generally,  Federal funds have been purchased
only from  other  local  financial  institutions  as an  accommodation  to them.
However,  because of the need for  additional  funding  this year to support the
very  strong  loan  demand,   the  Company  has  purchased   additional   funds.
Nonetheless,  because the average total of other  borrowings  still represents a
very small portion of the Company's source of funds (less than 5%), all of these
short-term items have been combined for the following table.

Table  6  indicates  for  other  borrowings  the  average  balance  (dollars  in
millions),  the rates and the proportion of total assets funded by them over the
last seven quarters.

Table 6--OTHER BORROWINGS

                                    Average       Average       Percentage of
Quarter Ended                     Outstanding      Rate     Average Total Assets
-------------                     -----------     -------   --------------------
December              1998           33.5          4.40%            1.3%
March                 1999           26.7          4.43             1.0
June                  1999           44.3          4.54             1.6
September             1999           30.1          4.68             1.1
December              1999           61.7          5.13             2.2
March                 2000           82.2          3.81             2.4
June                  2000           75.0          6.26             2.3

The amount of these  borrowings rose in the fourth quarter of 1999 as the growth
in loans  continued to exceed the growth in deposits  and the Company  turned to
nondeposit sources to fund the loan growth.

Long-term  debt  consists  of advances  from the  Federal  Home Loan Bank of San
Francisco  ("FHLB").  The  outstanding  advances  from the FHLB at June 30, 2000
totaled $78.0 million. The scheduled maturities of the advances are $1.0 million
in 1 year or less, $16.9 million in 1 to 3 years, and $60.1 million in more than
3 years.

<PAGE>

Table 7  indicates  the  average  balances  that  are  outstanding  (dollars  in
millions)  and the rates and the  proportion of total assets funded by long-term
debt over the last seven quarters.

Table 7--LONG-TERM DEBT

                               Average          Average         Percentage of
Quarter Ended                Outstanding         Rate       Average Total Assets
-------------                -----------        -------     --------------------
December           1998         35.8             5.96%              1.4%
March              1999         49.3             5.66               1.8
June               1999         67.9             5.73               2.5
September          1999        107.9             5.90               3.9
December           1999         88.4             6.07               3.1
March              2000        112.9             7.02               3.3
June               2000         99.7             6.04               3.0

The Company has increased its long-term  debt over the last year.  This has been
done both to provide  funding for the loan growth  noted above and as a means of
mitigating the market risk incurred  through the growth in fixed rate loans. One
of  the  methods  of  managing   interest  rate  risk  is  to  match   repricing
characteristics of assets and liabilities. When fixed-rate assets are matched by
similar term fixed-rate liabilities, the deterioration in the value of the asset
when interest rates rise is offset by the benefit to the Company from having the
matching  debt at lower than market rates.  Most  customers do not want CDs with
maturities  longer than a few years.  The Company can borrow funds from the FHLB
at longer terms to match the loan maturities.

OTHER OPERATING INCOME AND EXPENSE

Other  operating  income  consists of income earned other than  interest.  On an
annual basis,  trust fees are the largest  component of other operating  income.
Management  fees on trust  accounts are  generally  based on the market value of
assets under administration.

There are several  reasons for the  variation  in fees from  quarter to quarter.
Trust  customers are charged for the  preparation  of the fiduciary tax returns.
The preparation generally occurs in the first quarter of the year. This accounts
for approximately  $288,000 of the fees earned in the first three months of 1999
and $306,000 of the fees earned in the first three months of 2000.  Other things
being equal,  this causes  trust fees to be higher in the first  quarter than in
other  quarters.  Variation is also caused by the  recognition  of probate fees.
These fees are accrued  when the work is  completed,  rather than as the work is
done,  because it is only upon the  completion of probate that the amount of the
fee is established by the court.

Other  categories  of  noninterest  operating  income  include  various  service
charges, fees, and miscellaneous income. Included within "Other Service Charges,
Commissions & Fees" are the electronic  refund transfer fees (described below in
"Refund  Anticipation Loan and Refund Transfer  Programs" and of which about 90%
are  recorded in the first  quarter of each year),  service  fees  arising  from
credit card  processing for  merchants,  escrow fees, and a number of other fees
charged for special services provided to customers.

<PAGE>

The following table shows some of the major items of other operating  income and
expense for the six and three  months  ended June 30, 2000 and 1999 that are not
specifically listed in the consolidated statements of income.

TABLE 8 --OTHER OPERATING INCOME AND EXPENSE
(dollars in thousands)
                                          Six Months Ended    Three Months Ended
                                                June 30,            June 30,
                                            ---------------      ---------------
                                             2000     1999        2000     1999
                                            ------   ------      ------   ------

Noninterest income

      Merchant credit card processing       $3,761   $3,423      $2,015   $1,865
      Trust fees                            $7,210   $6,568      $3,387   $3,159
      Refund transfer fees                  $7,217   $6,552      $  607   $  645

Noninterest expense

      Marketing                             $1,337   $1,357      $  804   $  807
      Consultants                           $2,494   $5,927      $1,151   $3,462
      Merchant credit card clearing fees    $3,037   $2,740      $1,707   $1,526



Consultant  expense is lower in the three and  six-month  periods ended June 30,
2000 than in the  corresponding  periods of 1999. In 1999,  the Company  engaged
programming  consultants  to  assist  with the  conversion  of the core  banking
systems used at FNB to those used at the Company and for assistance in preparing
for the Century Date Change ("Y2K). The largest component of noninterest expense
is staff expense.  There is some increase in this expense each quarter caused by
the addition of staff.  Other factors cause some variation in staff expense from
quarter to quarter.  Staff  expense will  usually  increase in the early part of
each year  because  adjustments  arising from the annual  salary  review for all
Company exempt  employees are effective on either January 1 or March 1. In 2000,
these increases averaged approximately 5%. In addition,  some temporary staff is
added in the first quarter for the RAL program.

Employee  bonuses are paid from a bonus pool,  the amount of which is set by the
Board of Directors  based on the Company  meeting or exceeding its goals for net
income.  The Company  accrues  compensation  expense  for the pool for  employee
bonuses throughout the year based on projected net income for the year.

Staff size is  closely  monitored  in  relation  to the growth in the  Company's
revenues and assets.  The following table compares salary and benefit costs as a
percentage  of revenues  and assets for the six and  three-month  periods  ended
March 31, 2000 and 1999.

                                        Six Months Ended      Three Months Ended
                                            June 30,                June 30,
                                         2000       1999        2000      1999

Salary and benefits as
  a percentage of total
  revenues                               17.04%     19.49%     18.75%     21.25%
Salary and benefits as
  a percentage of average
  assets                                  0.84%      0.92%      0.41%      0.46%


The Company  leases  rather than owns most of its  premises.  Many of the leases
provide for annual rent adjustments.  Equipment expense  fluctuates over time as
needs change,  maintenance is performed, and equipment is purchased. Some of the
additional  occupancy  expense  relates  to  new  facilities  that  were  leased
subsequent  to the  fire  at the  Company's  administrative  headquarters  which
occurred  February 20, 1999. 105 employees that worked in the building needed to
be immediately  located to different work locations.  Vacant  commercial  office
space of  sufficient  size is very limited in the area.  In order to provide new
work space for the  displaced  employees,  the  Company  rented a building  much
larger than the former  administrative  building.  In general,  the new space is
more expensive than the former  building.  Insurance will cover the cost for the
same  amount of space;  however,  the cost for the  additional  space may not be
reimbursable.  Some of the additional space will be utilized by moving employees
from other leased space and the  remainder  of the building  will be  subleased.
Occupancy  expense  is  higher in 2000 than in 1999  because  of the  additional
space. Eventually,  this cost will be offset with subleasing income. The Company
has also offset some of the increase with the  discontinuation  of lease expense
on other offices as additional employees have moved into the building.

<PAGE>

As will be discussed  later in this  discussion  and  analysis,  the Company has
announced that it has reached  agreements to  merge/acquire  two other financial
institutions. Some extra expense has been incurred in connection it has with the
system  integration for these two institutions,  but it is not expected that the
projects  will be as  extensive  as was  the  integration  of the  FNB  systems.
Additionally, integration of one of the systems is not expected until 2001.

INCOME TAX

Income tax expense is  comprised of a current tax  provision  and a deferred tax
provision for both Federal  income tax and state  franchise tax. The current tax
provision  recognizes an expense for what must be paid to taxing authorities for
taxable  income  earned this year.  The deferred  tax  provision  recognizes  an
expense or benefit related to items of income or expense that are included in or
deducted  from  taxable  income  in a period  different  than when the items are
recognized in the  financial  statements  under  generally  accepted  accounting
principles.  Examples  of such  timing  differences  and the impact of the major
items  are  shown  in Note 8 to the  Consolidated  Financial  Statements  in the
Company's Annual Report on Form 10-K.

With each period end, it is necessary for  Management to make certain  estimates
and  assumptions  to compute the provision for income tax.  Management  uses the
best  information  available to develop  these  estimates and  assumptions,  but
generally some of these  estimates and  assumptions are revised when the Company
files its tax return in the middle of the following  year.  In  accordance  with
generally accepted accounting principles, revisions to estimates are recorded as
income tax expense or benefit in the period in which they become known.

LIQUIDITY

Liquidity is the ability to raise funds on a timely basis at acceptable  cost in
order to meet cash  needs,  such as might be caused by  fluctuations  in deposit
levels,  customers' credit needs, and attractive investment  opportunities.  The
Company's objective is to maintain adequate liquidity at all times.

The Company has defined and manages  three types of  liquidity:  (1)  "immediate
liquidity,"  which is the  ability to raise  funds  today to meet  today's  cash
obligations,  (2) "intermediate  liquidity," which is the ability to raise funds
during the next few weeks to meet cash  obligations  over that time period,  and
(3) "long term  liquidity,"  which is the ability to raise funds over the entire
planning horizon to meet  anticipated cash needs due to strategic  balance sheet
changes.  Adequate  liquidity  is  achieved by (a) holding  liquid  assets,  (b)
maintaining  the  ability to raise  deposits  or borrow  funds,  and (c) keeping
access open to capital markets.

Immediate liquidity is provided by the prior day's balance of Federal funds sold
and repurchase  agreements,  any cash in excess of the Federal  Reserve  balance
requirement,  unused Federal funds lines from other banks, and unused repurchase
agreement  facilities with other banks or brokers.  The Company  maintains total
sources of immediate  liquidity of not less than 5% of total assets,  increasing
to higher  targets  during  RAL/RT  season.  At the end of June 30, 2000,  these
sources of immediate liquidity were well in excess of that minimum.

Sources of  intermediate  liquidity  include  maturities  or sales of commercial
paper and securities  classified as Available For Sale, securities classified as
Held to Maturity  maturing  within three  months,  term  repurchase  agreements,
advances from the FHLB, and deposit increases from special programs. The Company
projects  intermediate  liquidity  needs and sources over the next several weeks
based  on  historical  trends,   seasonal  factors,  and  special  transactions.
Appropriate  action is then taken to cover any  anticipated  unmet needs. At the
end of June 30, 2000, the Company's  intermediate liquidity was adequate to meet
all projected needs.

Long term  liquidity  is to be  provided by special  programs  to increase  core
deposits,   reducing  the  size  of  the  investment   portfolios,   selling  or
securitizing  loans, and accessing  capital markets.  The Company's policy is to
address cash needs over the entire planning horizon from actions and events such
as  market  expansions,   acquisitions,   increased  competition  for  deposits,
anticipated loan demand,  economic conditions and the regulatory outlook. At the
end of June 30, 2000,  the  Company's  long term  liquidity was adequate to meet
cash needs anticipated over its planning horizon.

<PAGE>

CAPITAL RESOURCES AND COMPANY STOCK

The  following  table  presents a comparison  of several  important  amounts and
ratios for the second quarter of 2000 and 1999 (dollars in thousands).

<TABLE>

Table 9--CAPITAL RATIOS

<CAPTION>
                                                    2nd Quarter  2nd Quarter
                                                        2000        1999            Change
                                                    ----------    ----------       --------
<S>                                                 <C>           <C>              <C>
Amounts:
       Net Income                                   $   11,555    $    9,043       $  2,512
       Average Total Assets                          3,317,741     2,713,035        604,706
       Average Equity                                  256,128       231,594         24,534
Ratios:
       Equity Capital to Total Assets (period end)        7.93%         8.24%         (0.31%)
       Annualized Return on Average Assets                1.40%         1.34%          0.06%
       Annualized Return on Average Equity               18.14%        15.70%          2.44%


</TABLE>

The operating earnings of the subsidiary banks are the largest source of capital
for the Company.  For reasons  mentioned in various sections of this discussion,
Management  expects  that there will be  variations  from  quarter to quarter in
operating  earnings.  Areas of uncertainty or seasonal  variations include asset
quality,  loan  demand,  and  the tax  refund  loan  and  transfer  programs.  A
substantial increase in charge-offs might require the Company to record a larger
provision for loan loss to restore the allowance to an adequate level,  and this
would negatively impact earnings. As loan demand has increased,  the Company has
been able to reinvest proceeds from maturing  investments at higher rates, which
positively  impacts  earnings.  Income  from the tax  refund  loan and  transfer
programs,  occurring almost entirely in the first quarter, introduce significant
seasonality  and cause the return on average assets and return on average equity
ratios to be  substantially  higher in the first  quarter of each year than they
will be in subsequent quarters.

Capital must be managed at both the Company and at the  individual  bank levels.
The FRB sets  minimum  capital  guidelines  for  U.S.  banks  and  bank  holding
companies  based  on the  relative  risk of the  various  types of  assets.  The
guidelines  require  banks  to have  capital  equivalent  to at least 8% of risk
adjusted assets. To be classified as "well capitalized", the Company is required
to have capital  equivalent to at least 10% of risk adjusted assets.  As of June
30, 2000, the Company's  risk-based  capital ratio was 11.61%.  The Company must
also maintain a Tier I capital (total shareholder equity less goodwill and other
intangibles)  to risk  adjusted  assets ratio of 6%, and 5% of average  tangible
assets,  respectively.  As of June 30,  2000,  Tier I capital was 10.49% of risk
adjusted assets and 7.46% of average tangible assets.

The ratio of equity  capital to total assets has decreased over the last year as
assets have  increased at a higher rate than equity  capital.  This occurred for
several reasons. The first is that the strong loan demand noted above has caused
a high rate of asset growth.  The second is that in the fourth  quarter of 1998,
the  Company's  net  income was  significantly  reduced  by the  one-time  costs
incurred in  connection  with the closing of the merger with the former  Pacific
Capital  Bancorp.  The  Company,   however,  did  not  reduce  its  dividend  to
shareholders  for  this  quarter  and  therefore  more  capital  was paid out in
dividends to shareholders than was added to capital from net income.

While the earnings of its  wholly-owned  subsidiaries are recognized as earnings
of the Company,  specific  dividends must be declared and paid by the subsidiary
banks to the parent in order for it to pay dividends to its  shareholders.  As a
state-chartered  bank, California law limits the amount of dividends that may be
paid by SBB&T to Bancorp. As a  nationally-chartered  bank, FNB's ability to pay
dividends is governed by federal law and regulations.

<PAGE>

California  law limits  dividends  that may be paid by a bank  without  specific
approval by the California Department of Financial Institutions to the lesser of
the bank's retained  earnings or the total of its  undistributed  net income for
the last three years.  The  dividends  needed to be paid by SBB&T to Bancorp for
the  acquisitions  of First  Valley Bank and  Citizens  State Bank  exceeded the
amount  allowable  without  prior  approval  of  the  California  Department  of
Financial  Institutions  ("CDFI").  As part of its approval of the acquisitions,
the CDFI  approved  the  excess  distributions.  During  1998 and 1999,  it also
approved  other  dividends  from SBB&T to Bancorp to partially fund the latter's
quarterly cash dividends to its shareholders and for other incidental  purposes.
SBB&T was able to pay $3  million  in  dividends  to  Bancorp  during  the first
quarter of 2000 without  specific  approval.  On June 29, 2000, the CDFI granted
approval to SBB&T to pay up to $32.5  million to Bancorp for the purchase of Los
Robles Bancorp and for the quarterly cash dividend paid to shareholders.

Because the former Pacific Capital's merger with South Valley Bancorporation was
a  stock-only  transaction,  FNB did not  have  to pay a large  dividend  to its
holding  company as SBB&T did. FNB  therefore has ample ability to pay dividends
to the Bancorp for all normal operating needs and for shareholder dividends.

There are no material  commitments  for  capital  expenditures  or  "off-balance
sheet" financing  arrangements  other than the acquisition of Los Robles Bancorp
planned at this time.  However, as the Company pursues its stated plan to expand
beyond its current market areas,  Management will consider opportunities to form
strategic  partnerships  with other financial  institutions that have compatible
management  philosophies  and  corporate  cultures and that share the  Company's
commitment   to  superior   customer   service  and  community   support.   Such
transactions,  depending on their structure,  may be accounted for as a purchase
of the other  institution by the Company.  To the extent that  consideration  is
paid in cash rather than Company stock, the assets of the Company would increase
by more than its equity  and  therefore  the ratio of  capital  to assets  would
decrease.

The current quarterly  dividend rate is $0.20 per share.  When annualized,  this
represents  a payout  ratio of  approximately  38% of earnings per share for the
trailing 12 months.

REGULATION

The Company is closely regulated by Federal and State agencies.  The Company and
its subsidiaries may only engage in lines of business that have been approved by
their  respective  regulators,  and cannot open or close  offices  without their
approval.  Disclosure of the terms and conditions of loans made to customers and
deposits accepted from customers are both heavily  regulated as to content.  The
subsidiary  banks are required by the  provisions of the Community  Reinvestment
Act  ("CRA")  to make  significant  efforts  to ensure  that  access to  banking
services is available to all members of their communities.

As a bank holding company, Bancorp is primarily regulated by the Federal Reserve
Bank  ("FRB").  As  a  member  bank  of  the  Federal  Reserve  System  that  is
state-chartered,  SBB&T's  primary  Federal  regulator  is the FRB and its state
regulator is the CDFI. As a nationally  chartered bank, FNB's primary  regulator
is the Office of the  Comptroller of the Currency.  As a non-bank  subsidiary of
the Company,  Pacific Capital Commercial Mortgage, Inc. is regulated by the FRB.
Each of these regulatory agencies conducts periodic  examinations of the Company
and/or its  subsidiaries to ascertain their  compliance with laws,  regulations,
and safe and sound banking practices.

The regulatory agencies may take action against bank holding companies and banks
should they fail to maintain  adequate  capital or to comply with  specific laws
and regulations.  Such action could take the form of restrictions on the payment
of  dividends  to  shareholders,   requirements  to  obtain  more  capital  from
investors,  or restrictions on operations.  The Company and the subsidiary banks
have  the  highest  capital  classification,  "well  capitalized,"  given by the
regulatory agencies and therefore, except for the need for approval of dividends
paid from SBB&T to Bancorp,  are not subject to any  restrictions  as  discussed
above. Management expects the Company and the subsidiary banks to continue to be
classified as well capitalized in the future.

REFUND ANTICIPATION LOAN AND REFUND TRANSFER PROGRAMS

Since 1992,  SBB&T has extended tax refund  anticipation  loans to taxpayers who
have filed their returns electronically with the IRS and do not want to wait for
the IRS to send them their  refund  check.  SBB&T earns a fixed fee per loan for
advancing  the funds.  The fees are more related to  processing  cost and credit
risk  exposure than to the cost of funding the loans for the length of time that
they are  outstanding.  Nonetheless,  the fees are required to be  classified as
interest  income.  Because of the April 17, 2000 tax filing date,  almost all of
the loans are made and repaid during the first quarter of the year.

<PAGE>

If a taxpayer  meets SBB&T's  credit  criteria for the refund loan product,  and
wishes to receive a loan with the refund as security,  the taxpayer  applies for
and receives an advance less the transaction fees, which are considered  finance
charges.  SBB&T is repaid  directly by the IRS and remits any refund amount over
the amount due SBB&T to the taxpayer.

There is a higher credit risk associated with refund loans than with other types
of loans because (1) SBB&T does not have personal  contact with the customers of
this product;  (2) the customers  conduct no business with SBB&T other than this
once a year  transaction;  and (3)  contact  subsequent  to the  payment  of the
advance,  if there is a problem with the tax return,  may be  difficult  because
many of these taxpayers have no permanent address.

If the taxpayer does not meet the credit criteria or does not want a loan, SBB&T
can still  facilitate  the  receipt of the refund by the  taxpayer  through  the
refund  transfer  program.  This is  accomplished  by SBB&T  authorizing the tax
preparer to issue a check to the taxpayer  once the refund has been  received by
SBB&T from the IRS. The fees  received  for acting as a transfer  agent are less
than the fees  received  for the loans.  These fees are  reported  among  "other
service charges,  commissions and fees, net" in the  consolidated  statements of
income.

While SBB&T is one of very few financial  institutions in the country to operate
these  electronic  loan and transfer  programs,  the  electronic  processing  of
payments  involved  in these  programs  is similar to other  payment  processing
regularly  done by the Company and other  commercial  banks for their  customers
such as direct deposits and electronic bill paying. The refund loan and transfer
programs had  significant  impacts on the  Company's  activities  and results of
operations  during  the first  quarters  of 1999 and  2000.  These  impacts  are
discussed in the following six sections.

1. An IRS Change in the Program Caused Expanded Volume:

Prior to 1995, upon receipt of an electronically filed tax return, the IRS would
send a  return  notice  to the  filer  indicating  whether  the  IRS  had a lien
outstanding  against any refund due the taxpayer.  Such liens might be placed on
refunds  because of prior  underpayments,  delinquent  student loans,  or unpaid
taxes.  Because the primary source of repayment for tax refund loans is the IRS,
not the  taxpayer,  banks  operating  loan  programs  relied  on this  notice in
determining whether to make a loan to the taxpayer.

In 1995, the IRS discontinued this practice, and banks had to use other means to
determine whether they were likely to have their loans repaid. These other means
added  to the  costs of  making  the  loans  and they  were not as  reliable  in
determining collectibility.  Fees for loans were therefore raised to pay for the
additional transaction costs and to cover the higher credit losses.

Congress  has given the IRS a mandate to increase the number of returns that are
filed  electronically in order to keep IRS costs down. Greater use of the refund
loan and transfer  programs helps the IRS to meet this mandate  because they are
connected to  electronic  filing.  In 2000,  the IRS resumed  sending the return
notice  indicating  whether it would withhold the  taxpayer's  refund because of
funds owed the Federal government. The banks running national programs decreased
their transaction fees for loans because better credit  determinations  could be
made at lower cost. This served to encourage more taxpayers to use the products,
especially the loan product.  It also permitted the Company and other  providers
to lend against a higher proportion of each refund.

The  consequence  of this  IRS  change  was to  increase  the  total  volume  of
transactions,  to increase the proportion of loans compared to transfers, and to
increase the size of the loans made.

2. Seasonality Impact on Earnings:

Because the  programs  relate to the filing of income tax  returns,  activity is
concentrated in the first quarter of each year. This causes first quarter income
to average in excess of 30% of each year's net income.

3. Product Mix Impact on Revenues:

In 2000,  the product mix between loans and transfers was more heavily  weighted
towards  loans than it had been since  1995.  This  meant that  interest  income
arising  from the  program  was  higher  both  because  the  overall  volume  of
transactions  in the programs  was larger and because  more of the  transactions
were loans rather than  transfers.  This resulted in higher net interest  income
and net  interest  margin  than would  otherwise  be  expected.  Even though the
product mix shifted  towards  loans,  as noted below in the summary of operating
results,  the expanded program caused income from transfers to increase as well,
but at a lower rate than loans.

<PAGE>

4. Funding Impact on Various Balance Sheet and Income and Expense Accounts:

In prior  years,  SBB&T  funded the loans by first  drawing  down its  overnight
liquid  assets and then by borrowing  overnight.  The borrowing was done through
use  of  its  unsecured   Federal  funds  credit  lines  with  other   financial
institutions  and by entering into  repurchase  agreements  with other financial
institutions  that used  SBB&T's  securities  as  collateral  for the  overnight
borrowings.

Again in 2000,  SBB&T used  liquid  assets and  borrowed  overnight  to fund the
loans.  In addition,  SBB&T  increased its borrowings  from the FHLB during this
period. With the larger program,  interest expense on these borrowings increased
over the amounts incurred in 1999. However,  because of the substantial increase
in the program in 2000, SBB&T could not fund the loans using only these sources.
While it  expanded  the  number  and  amount of credit  lines  available  to it,
Management  decided that the best assured  source of funding  would be to engage
brokerage firms to sell certificates of deposit.  Approximately  $385 million of
these  CDs  were  issued  with  terms of two,  three,  and six  months.  Shorter
maturities  would have been preferable  because the funding need is concentrated
in the only  first  three  weeks of  February,  but they were not  available  in
sufficient  quantity.  The average rate for these CDs was 6.30%.  These brokered
CDs account for the increase in the average time  deposits  outstanding  and the
increase in interest  expense on these accounts  during the three- and six-month
periods ended June 30, 2000, as reported in Tables 1& 2, compared to the amounts
for the comparable periods of 1999.

Among  the  amounts  reported  in Note 9 to the  financial  statements  for each
operating  segment of the Company are  interest  expense,  internal  charges for
funds, and intersegment revenues. Though issued for the refund loan program, the
CDs were  booked  in the  Branch  Activities  segment,  since  that is where all
deposit funding is recorded for SBB&T. The proceeds from the CDs were in essence
lent to the Tax  Refund  Programs  segment.  This  segment  reports  the cost of
borrowing  the funds as an internal  charge for funds and the Branch  Activities
segment recognizes intersegment revenues in the amount of the charge.

The impact of using this  method of funding is that SBB&T had an excess of funds
after the loans began to be repaid by the IRS in substantial  quantities.  These
funds were initially sold into overnight  Federal funds market and reverse repos
with other  financial  institutions,  increasing the average balance of, and the
interest income from, these  short-term  instruments for the quarter as shown in
Table 1. However,  because the rates earned on these overnight  investments were
below the interest  rate paid on the  deposits,  the Company  began to place the
funds into securities and commercial paper that had maturities  matching the CDs
or would be easily  salable to provide  the funds  necessary  to redeem the CDs.
These  instruments  had interest  rates more  closely  matching the CD rates and
therefore the negative carrying cost was reduced.

5. Summary of Operating Results:

Gross  revenues for the refund loan and transfer  programs were $8.0 million and
$6.6 million,  respectively, for the first half of 1999, with operating expenses
of $2.4 million. The Company added $2.8 million to the allowance for credit loss
for refund loans through a charge to provision  expense during the first half of
1999 and added  another $2.4 million to the allowance  from  recoveries on loans
charged off in prior years. The Company charged-off $5.5 million in refund loans
during this period.  The result was a pretax  operating  profit of approximately
$10.1 million.

During the first half of 2000, the Company  recognized  fees for refund loans of
$18.4 million and fees for transfers of $7.2 million. Operating expenses totaled
$0.9 million.

About 1.3% of refund loans were not collected in a timely  fashion from the IRS.
The Company  provided for these  potential  losses by adding $3.6 million to the
allowance  for  credit  loss from  refund  loans  through a charge to  provision
expense and adding  another $2.2 million to the  allowance  from  recoveries  on
loans charged off in prior years. The Company  charged-off $6.2 million in RAL's
against this allowance in the first half of 2000. Some of these loans may yet be
paid  during  the  remainder  of this year or  during  the 2001  filing  season.
Following  past  practice,  the Company  charged-off  all remaining  uncollected
refund  loans  at  June  30.  The  result  was  a  pretax  operation  profit  of
approximately $17.1 million.

<PAGE>

There is no credit risk associated with the refund transfers  because checks are
issued only after receipt of the refund payment from the IRS.

6. Expectations for the Remainder of 2000:

During the remainder of the year, the tax refund programs will continue to incur
expenses for salaries,  occupancy,  legal, data processing,  etc. These expenses
will tend to lower the  reported  profit for the segment  compared to the figure
reported in Note 9. However,  these  expenses are not expected to exceed several
hundred thousand dollars.

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

Note A - To obtain  information on the  performance  ratios for peer banks,  the
Company primarily uses The FDIC Quarterly Banking Profile, published by the FDIC
Division of Research and Statistics. This publication provides information about
all FDIC  insured  banks  and  certain  subsets  based on size and  geographical
location.  Geographically,  the Company is included in a subset that includes 12
Western States plus the Pacific Islands.  By asset size, the Company is included
in the group of financial institutions with total assets from $1-10 billion. The
information in this publication is based on year-to-date information provided by
banks  each  quarter.  It takes  about 2-3 months to  process  the  information.
Therefore,  the  published  data is always  one  quarter  behind  the  Company's
information.  For this quarter, the peer information is for the first quarter of
2000. All peer information in this discussion and analysis is reported in or has
been derived from information reported in this publication.

<PAGE>

PART II

OTHER INFORMATION

Item 1.  Legal Proceedings

The  Company  is one of a  number  of  financial  institutions  named  as  party
defendants in a patent  infringement  lawsuit  recently filed by an unaffiliated
financial institution. The lawsuit generally relates to the Company's tax refund
program.  The  Company has  retained  outside  legal  counsel to  represent  its
interest in this matter.  The Company does not believe that it has infringed any
patents as alleged in the  lawsuit and intends to  vigorously  defend  itself in
this  matter.  The amount of alleged  damages  are not  specified  in the papers
received by the Company. Therefore, Management cannot estimate the amount of any
possible loss at this time in the event of an unfavorable outcome.

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

 The  Company's  Annual  Meeting of  stockholders  was held on April 25, 2000. A
total of 24,558,936  shares of common tock were outstanding and entitled to vote
as the record date for the meeting.  The following  matters were  submitted to a
vote of the security holders:

Election of Directors The following 12 directors were elected:

                                          Votes For               Votes Withheld

       Donald M. Anderson        19,513,750        79.46%               237,573
       Edward E. Birch           19,549,492        79.60%               201,831
       Richard M. Davis          19,454,146        79.21%               297,177
       Dale E. Hanst             19,303,826        78.64%               447,497
       D. Vernon Horton          19,545,591        79.59%               205,732
       Roger C. Knopf            19,435,281        79.14%               316,042
       Clayton C. Larson         19,469,409        79.28%               281,914
       Kathy J. Odell            19,522,562        79.49%               228,761
       William H. Pope           19,547,086        79.59%               204,237



Amendments to the 1996 Directors' Stock Option Plan

Amendments to the 1996 Directors' Stock Option Plan were approved to:

o  Increase the number of shares of common stock authorized by 250,000 shares;

o  Provide  that  future  amendments  to the  Directors  Plan  will not  require
   stockholder approval unless required by applicable law;

o  Permit awards other than stock  options,  such as restricted  stock and stock
   appreciation rights, and

o  Allow a Committee of the Board to administer  the Directors  Plan and to have
   authority  for decisions  relating to options and other awards  granted under
   this plan.

<PAGE>

The shareholder  vote was 16,330,884  shares in favor;  2,963,064 shares against
and 457,375 share abstained.

Amendment to the Restricted Stock Option Plan

Amendment to the Restricted Stock Option Plan were approved to:

o  Increase the number of shares of common stock authorized by 750,000 share;

o  Provide  that  future  amendments  to the  Restricted  Plan will not  require
   shareholder approval unless required by applicable law;

o  Permit awards other than stock  options,  such as restricted  stock and stock
   appreciation rights; and

o  Allow a Committee of the Board to administer the Restricted  Plan and to have
   the  authority  for  decisions  relating to options and other awards  granted
   under this plan.

The shareholder vote was 16,558,849  shares in favor;  2,2731,331 shares against
and 471,143 shares abstained

Independent Accountants for the Year Ending December 31, 2000

The appointment of Arthur Andersen LLP as the Company's Independent  Accountants
for the year ending December 31, 2000 was approved as follows: 19,553,932 shares
were voted in favor; 124,338 shares voted against; and 73,003 shares abstained.

Item 5.  Other Information

YEAR 2000

The Company provided  extensive  information  regarding its preparations for the
Century Date Change in the 1999 10-K MD&A.  It was  reported in that  discussion
that "no  significant  problems were  encountered  with the  Company's  critical
systems and through the writing of this discussion, the Company has become aware
of no significant  problems  encountered by its customers or the other financial
institutions  with which it does  business.  The Company has become  aware of no
significant  impact on its  customers'  abilities to repay loans due to problems
with their systems.  The Company will remain alert to the potential for problems
to arise later in 2000, especially because it will be a leap year."

As of the writing of this  discussion,  the above  statements are still correct,
and this topic will not be included in future reports unless problems arise.

MERGER WITH SAN BENITO BANK

In  February  2000,  the  Company  signed a  merger  agreement  with  Hollister,
California-based San Benito Bank. The agreement provides for existing San Benito
Bank  shareholders  to receive 0.605 shares of Pacific  Capital  Bancorp  common
stock  for  each of  their  outstanding  shares  of  common  stock.  The  merger
transaction  will be accounted for as a pooling of interests.  On June 20, 2000,
the  shareholders  of San Benito Bank  approved the merger  transaction  and the
transaction  closed  as of the  close of  business  on July 31,  2000.  One-time
charges taken at the time of closing were $2.8 million after tax. Administrative
and  operational  support  units  will be based  out of First  National  Bank of
Central  California,  creating the merger savings that will make the transaction
accretive  to  earnings  per  share in the  first  full  operating  year for the
combined company.

At June 30,  2000,  San Benito Bank  reported net income of $1.1  million,  with
total assets of $200 million,  total  deposits of $173  million,  total loans of
$113 million,  and total  shareholders'  equity of $20 million.  San Benito Bank
maintains three offices in the communities of Hollister and San Juan Bautista in
San Benito County, and an office in Gilroy in Santa Clara County.

<PAGE>

ACQUISITION OF LOS ROBLES BANCORP

In March 2000,  the Company  signed a definitive  agreement to acquire  Thousand
Oaks,  California-based  Los Robles Bancorp,  parent company of Los Robles Bank.
The agreement  provides for each outstanding  share of Los Robles Bancorp common
stock  to be  converted  into the  right to  receive  $23.12  in cash,  and each
outstanding  stock  option to  receive  the  difference  between  $23.12 and the
exercise price of the option in cash. The  acquisition  was finalized  after the
close of business June 30, 2000. The acquisition will be accounted for under the
purchase method of accounting.  One-time  charges taken by Los Robles Bancorp at
the time of closing  were $0.9  million  after tax. It is  anticipated  that Los
Robles Bank will be merged into Santa Barbara Bank & Trust in 2001.

Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibit Index:

         Exhibit Number             Item Description*

         3        Articles of Incorporation and Bylaws

                  3.2      Amended  and  restated   Bylaws  of  Pacific  Capital
                           Bancorp effective April 25, 2000**


         10       Material Contracts

                  10.1     Compensation Plans and Agreements:

                           10.1.1   Pacific Capital Bancorp Amended and Restated
                                    Restricted  Stock Plan  effective  April 25,
                                     2000**

                           10.1.9   Pacific Capital Bancorp Amended and Restated
                                    1996 Directors  Stock Plan, as amended April

                                   25, 2000**

         27       Financial Data Schedule for June 30, 2000


(b)      On June 30, 2000, the closing of the  acquisition of Los Robles Bancorp
         was reported on a Form 8-K filed with the Commission on July 7, 2000.

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

Shareholders may obtain a copy of any exhibit by writing to:

         Carol Kelleher, Corporate Services Administrator
         Pacific Capital Bancorp

         P.O. Box 1119
         Santa Barbara, CA 93102

*        Effective  December 30, 1998, Santa Barbara Bancorp and Pacific Capital
         Bancorp merged and contemporaneously  with effectiveness of the merger,
         Santa Barbara Bancorp, the surviving entity, changed its corporate name
         to Pacific  Capital  Bancorp.  Documents  identified  as filed by Santa
         Barbara  Bancorp prior to December 30, 1998 were filed by Santa Barbara
         Bancorp. Documents identified as filed by Pacific Capital Bancorp prior
         to  December  30,  1998 were  filed by  Pacific  Capital  Bancorp as it
         existed prior to the merger.

**       Filed herewith.



<PAGE>

SIGNATURES

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

PACIFIC CAPITAL BANCORP

         /s/  William S. Thomas, Jr.
         William S. Thomas, Jr.                      August 14, 2000
         President
         Chief Executive Officer


         /s/  Donald Lafler

         Donald Lafler                               August 14, 2000
         Executive Vice President
         Chief Financial Officer





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