PACIFIC CAPITAL BANCORP /CA/
10-Q, 2000-11-14
STATE COMMERCIAL BANKS
Previous: AREA BANCSHARES CORP, 10-Q, EX-27.1, 2000-11-14
Next: PACIFIC CAPITAL BANCORP /CA/, 10-Q, EX-27.0900, 2000-11-14





                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      September 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  November  9, 2000  there  were  26,422,943  shares of the
issuer's common stock outstanding.


                                                                               1
<PAGE>

TABLE OF CONTENTS
PART I.       FINANCIAL INFORMATION

     Item 1.  Financial Statements:

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

              Consolidated Statements of Income

                  Nine and Three-Month Periods Ended September 30, 2000 and 1999

              Consolidated Statements of Cash Flows
                  Nine-Month Period Ended September 30, 2000 and 1999

              Consolidated Statements of Comprehensive Income
                  Nine and Three-Month Periods Ended September 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


                                                                               2
SIGNATURES


<PAGE>

<TABLE>
                                                    FINANCIAL INFORMATION

                                           PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                                           Consolidated Balance Sheets (Unaudited)
                                         (dollars in thousands except share amounts)
<CAPTION>
                                                                             September 30, 2000          December 31, 1999
                                                                             ------------------          -----------------
<S>                                                                             <C>                        <C>
Assets:
      Cash and due from banks                                                   $     139,963              $      131,422
      Federal funds sold and securities purchased under
          agreements to resell                                                         31,380                       9,640
      Money market funds                                                                2,544                       2,555
                                                                                --------------             ---------------
               Cash and cash equivalents                                              173,887                     143,617
                                                                                --------------             ---------------
      Securities (Note 5):
          Held-to-maturity                                                            148,605                     185,398
          Available-for-sale                                                          664,595                     555,306
      Commercial paper                                                                      -                           -
      Loans, net of allowance of $34,434 at
          September 30, 2000 and $30,454 at
          December 31, 1999 (Note 6)                                                2,418,778                   2,059,579
      Premises and equipment, net                                                      49,727                      37,511
      Accrued interest receivable                                                      22,934                      18,570
      Other assets (Note 7)                                                           104,826                      80,328
                                                                                --------------             ---------------
                   Total assets                                                 $   3,583,352              $    3,080,309
                                                                                ==============             ===============

Liabilities:
      Deposits:
          Noninterest bearing demand deposits                                   $     678,101              $      583,601
          Interest bearing deposits                                                 2,368,681                   2,037,856
                                                                                --------------             ---------------
               Total Deposits                                                       3,046,782                   2,621,457
      Securities sold under agreements
          to repurchase and Federal funds purchased                                    87,392                      80,507
      Long-term debt and other borrowings (Note 8)                                    135,180                      98,801
      Accrued interest payable and other liabilities                                   30,276                      26,503
                                                                                --------------             ---------------
               Total liabilities                                                    3,299,630                   2,827,268
                                                                                --------------             ---------------

Shareholders' equity

      Common stock (no par value; $0.33 per share stated value;
          60,000,000 authorized; 26,422,943 outstanding at
          September 30, 2000 and 26,278,958 at December 31, 1999)                       8,809                       8,761
      Surplus                                                                         115,208                     114,336
      Accumulated other comprehensive income (Note 9)                                  (2,214)                     (6,765)
      Retained earnings                                                               161,919                     136,709
                                                                                --------------             ---------------
               Total shareholders' equity                                             283,722                     253,041
                                                                                --------------             ---------------
                   Total liabilities and
                   shareholders' equity                                         $   3,583,352              $    3,080,309
                                                                                ==============             ===============
<FN>
                      See accompanying notes to consolidated condensed financial statements.
</FN>


                                                                                                                         3
</TABLE>

<PAGE>

<TABLE>
                                       PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                                   Consolidated Statements of Income (Unaudited)
                                  (dollars in thousands except per share amounts)
<CAPTION>
                                                          For the Nine-Month             For the Three-Month
                                                             Period Ended                   Period Ended
                                                            September 30,                   September 30,
                                                          -----------------------       ----------------------
                                                             2000         1999             2000        1999
                                                          -----------------------       ----------------------
<S>                                                       <C>            <C>            <C>        <C>
Interest income:
    Interest and fees on loans                            $   170,175  $ 129,168        $   55,716 $   42,888
    Interest on securities                                     37,802     35,108            13,388     11,412
    Interest on Federal funds sold and securities
      purchased under agreement to resell                       9,435      3,623               877        826
    Interest on commercial paper                                1,449        336                51          5
                                                          -----------------------       ----------------------
      Total interest income                                   218,861    168,235            70,032     55,131
                                                          -----------------------       ----------------------
Interest expense:
    Interest on deposits                                       73,121     48,459            24,406     16,317
    Interest on securities sold under agreements
      to repurchase and Federal funds purchased                 2,935      1,057             1,336        308
    Interest on other borrowed funds                            6,323      3,393             1,960      1,660
                                                          -----------------------       ----------------------
      Total interest expense                                   82,379     52,909            27,702     18,285
                                                          -----------------------       ----------------------
Net interest income                                           136,482    115,326            42,330     36,846
Provision for loan losses                                      13,245      5,677             5,294        968
                                                          -----------------------       ----------------------
    Net interest income after provision for loan losses       123,237    109,649            37,036     35,878
                                                          -----------------------       ----------------------
Other operating income:
    Service charges on deposits                                 8,187      7,145             2,979      2,285
    Trust fees                                                 10,679      9,720             3,441      3,132
    Other service charges, commissions and fees, net           18,028     15,407             3,955      3,241
    Net (loss) gain on securities transactions                  (512)      (274)              (14)         12
    Other operating income                                      1,869      1,235               683        479
                                                          -----------------------       ----------------------
      Total other income                                       38,251     33,233            11,044      9,149
                                                          -----------------------       ----------------------
Other operating expense:
    Salaries and benefits                                      50,413     41,156            19,823     13,936
    Net occupancy expense                                       8,021      7,142             2,536      2,199
    Equipment expense                                           5,205      4,974             1,898      1,632
    Other expense                                              32,785     34,221            11,851     11,429
                                                          -----------------------       ----------------------
      Total other operating expense                            96,424     87,493            36,108     29,196
                                                          -----------------------       ----------------------
Income before income taxes                                     65,064     55,389            11,972     15,831
Applicable income taxes                                        25,931     20,218             5,284      5,246
                                                          -----------------------       ----------------------
          Net income                                      $    39,133  $  35,171        $    6,688 $   10,585
                                                          =======================       ======================

Earnings per share - basic (Note 2)                       $      1.48  $    1.35        $     0.25 $     0.40
Earnings per share - diluted (Note 2)                     $      1.47  $    1.33        $     0.25 $     0.40
<FN>

                      See accompanying notes to consolidated condensed financial statements.
</FN>
                                                                                                            4

</TABLE>

<PAGE>

<TABLE>

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

                                                                                       For the Nine-Month
                                                                                  Periods Ended September 30,
                                                                                   2000                  1999
                                                                             ---------------        -------------
<S>                                                                          <C>                    <C>
Cash flows from operating activities:
    Net Income                                                               $       39,133         $      35,171
    Adjustments to reconcile net income to net cash
    provided by operations:
       Depreciation and amortization                                                  5,945                 5,144
       Provision for loan and lease losses                                           13,245                 5,638
       Net amortization of discounts and premiums for
          securities and bankers' acceptances and
          commercial paper                                                           (6,512)               (4,406)
       Net change in deferred loan origination
          fees and costs                                                              1,525                   165
       Net loss on sales and calls of securities                                        509                   287
       Change in accrued interest receivable and other assets                       (26,403)              (25,852)
       Change in accrued interest payable and other liabilities                       2,380                (4,834)
                                                                             ---------------        --------------
          Net cash provided by operating activities                                  29,822                11,313
                                                                             ---------------        --------------
Cash flows from investing activities:
       Proceeds from call or maturity of securities                                 104,660               198,514
       Purchase of securities                                                      (227,459)             (108,005)
       Proceeds from sale of securities                                              54,860                14,807
       Proceeds from maturity of commercial paper                                   127,000                49,995
       Purchase of commercial paper                                                (160,484)              (29,805)
       Proceeds from sale of commercial paper                                        34,930                    --
       Net increase in loans made to customers                                     (373,281)             (341,561)
       Purchase or investment in premises and equipment                             (16,757)               (8,169)
                                                                             ---------------        --------------
          Net cash used in investing activities                                    (456,531)             (224,224)
                                                                             ---------------        --------------
Cash flows from financing activities:
       Net increase (decrease) in deposits                                          425,325               131,470
       Net increase in borrowings with maturities
          of 90 days or less                                                          6,885                26,396
       Net increase in long-term debt and other
          borrowings                                                                 36,379                55,857
       Proceeds from issuance of common stock                                           920                 2,729
       Payments to retire common stock                                                   --                (2,050)
       Dividends paid                                                               (12,530)              (14,177)
                                                                             ---------------        --------------
          Net cash provided by financing activities                                 456,979               200,265
                                                                             ---------------        --------------
    Net increase (decrease) in cash and cash equivalents                             30,270               (12,646)
    Cash and cash equivalents at beginning of period                                143,617               200,524
                                                                             ---------------        --------------
    Cash and cash equivalents at end of period                               $      173,887         $     187,878
                                                                             ===============        ==============

Supplemental disclosure:
    Cash paid for the six months ended:
       Interest                                                              $       52,816         $      52,641
       Income taxes                                                          $       26,190         $      18,354
       Non-cash additions to loans                                           $           --         $         215
<FN>

                       See accompanying notes to consolidated condensed financial statements
</FN>
                                                                                                                5

</TABLE>

<PAGE>

<TABLE>
                             PACIFIC CAPITAL BANCORP & SUBSIDIARIES
                   Consolidated Statements of Comprehensive Income (Unaudited)
                         (dollars in thousands except per share amounts)
<CAPTION>
                                                    For the Nine-Month           For the Three-Month
                                                       Period Ended                  Period Ended
                                                       September 30,                September 30,
                                                 --------------------------     -----------------------
                                                    2000           1999            2000         1999
                                                 ------------   -----------     ----------  -----------
<S>                                              <C>            <C>             <C>         <C>
Net income                                       $    39,133    $  35,171       $   6,688   $    10,585
Other comprehensive income, net of tax (Note 8):
   Unrealized loss on securities:
    Unrealized holding gains (losses) arising          5,071       (6,826)          3,276        (1,262)
    during period
    Less: reclassification adjustment for
    gains (losses)
      included in net
      income                                            (520)        (274)            (14)           12
                                                 ------------   -----------     ----------  -----------
       Other comprehensive income (loss)               4,551       (7,100)          3,262        (1,250)
                                                 ------------   -----------     ----------  -----------
Comprehensive income                             $    43,684    $  28,071       $   9,950   $     9,335
                                                 ============   ===========     ==========  ===========




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

                                                                                                      6
</TABLE>

<PAGE>


                    Pacific Capital Bancorp and Subsidiaries
                   Notes to Consolidated Financial Statements
                               September 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"),  Los Robles Bank
("LRB") 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 nine and
three-month  periods ended  September 30, 2000 and 1999, was as follows  (shares
and net income amounts in thousands):
<CAPTION>
                                               Nine-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 September 30, 2000
Numerator -- Net Income                 $        39,133 $        39,133     $         6,688 $         6,688
                                         =============== ===============     ===============  ==============
Denominator -- weighted average

     shares outstanding                          26,353          26,353              26,408          26,408
Plus:  net shares issued in
assumed stock option exercises                                      233                                 213
                                                         ---------------                      --------------
Diluted denominator                                              26,586                              26,621
                                                         ===============                      ==============

Earnings per share                                $1.48           $1.47               $0.25           $0.25


Ended September 30, 1999
Numerator -- Net Income                 $        35,171 $        35,171     $        10,585 $        10,585
                                         =============== ===============     ===============  ==============

Denominator -- weighted average

     shares outstanding                          26,059          26,059              26,213          26,213
Plus:  net shares issued in
assumed stock option exercises                                      438                                 423
                                                         ---------------                      --------------
Diluted denominator                                              26,497                              26,636
                                                         ===============                      ==============

Earnings per  share                               $1.35           $1.33               $0.40           $0.40


                                                                                                           7
</TABLE>

<PAGE>

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 nine and  three-month
periods ended September 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.       Acquisitions

Los Robles Bancorp

After the close of business on June 30,  2000,  the Company  acquired Los Robles
Bancorp ("LRBC"), holding company of LRB, for $32.5 million. The acquisition was
accounted for using the purchase method of accounting. Accordingly, the purchase
price was  allocated  on the basis of the  estimated  fair  value of the  assets
acquired and liabilities assumed as follows (in thousands):

Net fair value of tangible assets acquired                  $          12,769
Goodwill                                                               19,731
                                                            ------------------
Purchase consideration                                      $          32,500
                                                            ==================

The  purchased  goodwill,  included in other  assets on the balance  sheet as of
September  30,  2000,  is being  amortized  over 15  years.  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, a charge against current earnings would be recorded.

For  purposes of  reporting  cash flows,  the  securities,  loans,  and deposits
acquired this  transaction  are included  within  purchases of  securities,  net
increase in loans made to customers, and net increase in deposits, respectively.

San Benito Bank

After the close of business on July 31, 2000, the Company merged with San Benito
Bank  ("SBB")  of  Hollister,  California.  Under the terms of the  merger,  SBB
shareholders  received  .605  shares for each share of SBB  common  stock.  This
transaction   was  accounted  for  using  the   pooling-of-interest   method  of
accounting.  Simultaneous with the merger of the Company and SBB, SBB was merged
with and into FNB. SBB will  continue to operate  under its existing  name as an
affiliate of FNB.

Under the pooling-of-interests  method of accounting, the assets and liabilities
of the two  parties  are  combined  together  for  each  year  presented  in the
financial  statements.


                                                                               8

<PAGE>

The effect of this presentation is to report as if the merger had occurred as of
the beginning of the earliest period presented.

The following  summarizes the results of operations of Pacific  Capital  Bancorp
and San Benito Bank in 2000 prior to and subsequent to the merger.

                                                           Interest      Net
                                                            Income      Income

                                                          ---------------------
San Benito Bank, January 1 through June 30                $  8,764      $(1,936)
Pacific Capital Bancorp January 1 through June 30          161,632       38,591
                                                          ---------------------
    Totals through January 1 through June 30               170,396       36,655

Combined Entity, August 1 through September 30              48,465        2,478
                                                          ---------------------
    Totals, January 1 through September 30                $218,861      $39,133
                                                          =====================

5.       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.


                                                                               9

<PAGE>

<TABLE>
<CAPTION>
                                                                Held-to-          Available-
                                                                Maturity          For-Sale            Total
                                                          -------------------------------------------------------
<S>                                                       <C>                <C>                <C>
 September 30, 2000 Amortized cost:
   In one year or less                                    $          41,336  $          94,836  $        136,172
   After one year through five years                                 43,040            463,747           506,787
   After five years through ten years                                22,963             24,908            47,871
   After ten years                                                   41,266             72,319           113,585
   Equity securities                                                      -             11,894            11,894
                                                          -------------------------------------------------------
 Total Securities                                         $         148,605  $         667,704  $        816,309
                                                          =======================================================

 Estimated market value:
   In one year or less                                    $          41,565  $          94,519  $        136,084
   After one year through five years                                 44,929            461,325           506,254
   After five years through ten years                                23,202             24,312            47,514
   After ten years                                                   44,398             72,546           116,944
   Equity securities                                                      -             11,894            11,894
                                                          -------------------------------------------------------
 Total Securities                                         $         154,094  $         664,595  $        818,689
                                                          =======================================================

 December 31, 1999 Amortized cost:

   In one year or less                                    $          60,420             92,661           153,081
   After one year through five years                                 57,660            400,111           457,771
   After five years through ten years                                23,749             24,277            48,026
   After ten years                                                   43,569             37,314            80,883
   Equity securities                                                      -             12,604            12,604
                                                          -------------------------------------------------------
 Total Securities                                         $         185,398  $         566,967  $        752,365
                                                          =======================================================

 Estimated market value:
   In one year or less                                    $          60,967             92,524           153,491
   After one year through five years                                 60,219            393,431           453,650
   After five years through ten years                                23,406             22,889            46,295
   After ten years                                                   44,988             33,780            78,768
   Equity securities                                                      -             12,682            12,682
                                                          -------------------------------------------------------
                     Total Securities                     $         189,580  $         555,306  $        744,886
                                                          =======================================================


                                                                                                              10
</TABLE>

<PAGE>

<TABLE>
The amortized  historical  cost,  market values and gross  unrealized  gains and
losses of securities are as follows:
<CAPTION>
                                                               Gross          Gross          Estimated
                                                Amortized     Unrealized     Unrealized        Market
                                                  Cost         Gains         Losses            Value
                                             -------------------------------------------------------------
<S>                                          <C>           <C>           <C>           <C>
September 30, 2000 Held-to-maturity:
     U.S. Treasury obligations               $      12,488 $          15 $         (6) $           12,497
     U.S. agency obligations                        28,957             -         (915)             28,042
Mortgage-backed securities                           8,996             9           (3)              9,002
State and municipal securities                      98,164         6,607         (218)            104,553
                                             -------------------------------------------------------------
Total held-to-maturity                             148,605         6,631       (1,142)            154,094
                                             -------------------------------------------------------------

Available-for-sale:
U.S. Treasury obligations                          127,134           451         (229)            127,356
U.S. agency obligations                            254,494           679       (1,219)            253,954
Mortgage-backed securities                         164,725           158       (2,923)            161,960
Asset-backed securities                             30,726             3         (153)             30,576
State and municipal securities                      78,731         1,850       (1,726)             78,855
Equity securities                                   11,894             -             -             11,894
                                             -------------------------------------------------------------
Total available-for-sale                           667,704         3,141       (6,250)            664,595
                                             -------------------------------------------------------------
Total securities                             $     816,308 $       9,773 $     (7,391) $          818,689
                                             =============================================================

December 31, 1999 Held-to-maturity:

U.S. Treasury obligations                    $      35,543 $          65 $        (40) $           35,568
U.S. agency obligations                             36,456             -       (1,431)             35,025
Mortgage-backed securities                             776            10           (2)                784
State and municipal securities                     112,623         6,298         (718)            118,203
                                             -------------------------------------------------------------
Total held-to-maturity                             185,398         6,373       (2,191)            189,580
                                             -------------------------------------------------------------

Available-for-sale:
U.S. Treasury obligations                          121,701            49         (691)            121,059
U.S. agency obligations                            201,984             -       (2,763)            199,221
Mortgage-backed securities                         174,798            21       (4,900)            169,919
Asset-backed securities                             10,979             7         (114)             10,872
State and municipal securities                      44,901            42       (3,390)             41,553
Equity securities                                   12,604            78             -             12,682
                                             -------------------------------------------------------------
Total available-for-sale                           566,967           197      (11,858)            555,306
                                             -------------------------------------------------------------
Total securities                             $     752,365 $       6,570 $    (14,049) $          744,886
                                             =============================================================
</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.


                                                                              11

<PAGE>

6.   Loans and the Allowance for Credit Losses
<TABLE>
The balances in the various loan categories are as follows:
<CAPTION>
(in thousands)                       September 30, 2000             December 31, 1999         September 30, 1999
                                    ---------------------         --------------------       --------------------
<S>                                           <C>                           <C>                        <C>
Real estate:
     Residential                              $   555,676                   $  494,540                 $  479,746
     Non-residential                              576,126                      457,575                    441,487
     Construction                                 173,513                      200,804                    190,544
Commercial loans                                  748,711                      614,897                    590,392
Home equity loans                                  66,977                       49,902                     44,923
Consumer loans                                    201,558                      154,381                    144,578
Leases                                            119,447                       97,005                     88,963
Municipal tax-exempt obligations                    4,382                       12,530                     15,509
Other loans                                         6,822                        8,399                      9,424
                                    ---------------------         --------------------       --------------------
     Total loans                              $ 2,453,212                   $2,090,033                 $2,005,566
                                    =====================         ====================       ====================
</TABLE>
The loan  balances at September  30, 2000,  December 31, 1999 and  September 30,
1999  are  net  of   approximately   $6,502,000,   $5,240,000,   and  $5,255,000
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 September
30, 2000, December 31, 1999 and September 30, 1999:

                      September 30, 2000   December 31, 1999  September 30, 1999
                      ------------------   -----------------  ------------------
Loans identified
   as impaired              $ 7,400           $10,970                $10,538
Impaired loans for
   which a valuation
   allowance has been
   determined               $ 7,400           $ 9,695                $ 6,593
Amount of valuation
allowance                   $ 2,908           $ 4,383                $ 3,212
Impaired loans for which
   no valuation allowance
   was determined necessary $    --           $ 1,275                $ 3,945


                                                                              12

<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 nine and  three-month  periods ended  September 30,
2000 and 1999:

                                Nine-month Periods         Three-month Periods
                                 Ended September           Ended September 30,
                                  2000     1999            2000           1999
Average amount of recorded
investment in impaired loans     $7,408  $12,298         $ 7,770        $8,362
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.
<TABLE>
The valuation  allowance for impaired  loans of $2.9 million as of September 30,
2000 is included  with the general  allowance for credit losses of $33.9 million
in the "All Other Loans"  column in the  statement  of changes in the  allowance
account for the first nine months of 2000 shown  below.  The amounts  related to
tax refund anticipation loans and to all other loans are shown separately.
<CAPTION>
                                                   Tax           All
                                                  Refund        Other
                                                  Loans         Loans        Total
                                              ------------- ------------- ------------
<S>                                           <C>           <C>           <C>
Balance, December 31, 1999                    $      488    $   29,966    $   30,454
Provision for loan losses                          3,631         9,514        13,145
Loan losses charged against allowance             (6,226)       (8,705)      (14,931)
Loan recoveries added to allowance                 2,620         2,007         4,627
Addition of Allowance from Los Robles Bank            --         1,139         1,139
                                              ------------- ------------- ------------
Balance, September 30, 2000                   $      513    $   33,921    $   34,434
                                              ============= ============= ============

Balance, December 31, 1998                    $      333    $   30,166    $   30,499
Provision for loan losses                          2,816         2,823         5,639
Loan losses charged against allowance             (5,518)       (5,091)      (10,609)
Loan recoveries added to allowance                 2,639         1,649         4,288
                                              ------------- ------------- ------------
Balance, September 30, 1999                   $      270    $   29,547    $   29,817
                                              ============= ============= ============

                                                                              13
</TABLE>

<PAGE>

7.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 September
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  September 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 $34.9
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 September 30, 2000 or
December 31, 1999.

8.       Long-term Debt and Other Borrowings

Long-term debt and other borrowings  included $98.5 million and $85.0 million of
advances  from the Federal Home Loan Bank of San Francisco at September 30, 2000
and December 31, 1999, respectively.

9.       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.


                                                                              14

<PAGE>

10.      Segment Disclosure

While the  Company's  products and services are all of the nature of  commercial
banking,  the Company has eight  reportable  segments.  There are seven specific
segments:  Wholesale Lending, Retail Lending, Branch Activities,  Fiduciary, Tax
Refund Processing, Northern Region and Los Robles Bank. 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. A segment for Los Robles Bank was added in the third quarter of 2000 due
to the  acquisition  mentioned in Note 4. The results of operations for the nine
months and three  months ended  September  30, 2000 and 1999 for San Benito have
been  included in the  Northern  Region  because San Benito Bank was merged into
FNB.

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.


                                                                              15

<PAGE>

<TABLE>
<CAPTION>
 (in thousands)                                                                                   Los
                               Branch     Retail     Wholesale  Refund       Tax     Northern    Robles     All
                             Activities   Lending     Lending  Programs   Fiduciary   Region      Bank      Other      Total
                             ----------  ---------- ---------- ---------  --------- ----------  --------- ---------- ----------
<S>                           <C>         <C>        <C>        <C>       <C>       <C>          <C>       <C>       <C>
 Nine months ended
 September 30, 2000
 Revenues from
   external customers         $  8,155    $ 48,170   $ 48,473   $ 25,999  $ 10,546  $   75,853   $ 3,938   $ 40,649  $  257,845
 Intersegment revenues          81,155         326         --      2,147     3,310          --        --    (55,162)     31,776
                              --------    --------   --------   --------  --------  ----------   -------   --------  ----------
 Total revenues               $ 89,310    $ 48,496   $ 48,473   $ 28,146  $ 13,856  $   75,853   $ 3,938   $(14,513) $  289,621
                              ========    ========   ========   ========  ========  ==========   =======   ========  ==========

 Profit (Loss)                $ 22,003      $8,855   $ 12,249   $ 16,380    $6,166  $   16,130     $ 540   $(12,048) $   69,735
 Interest income                    70      47,397     47,769     18,725        --      83,754     3,588     40,160     237,875
 Interest expense               48,243         331          5         --     2,569      22,829       936      7,470      81,446
 Internal charge for funds         667      30,885     29,253      3,255        --          --        --   (32,284)      31,776
 Depreciation                      997         152         85        138       102         517       220      1,743       3,734
 Total assets                   15,542     814,134    732,612       (495)    1,578   1,181,089   164,499    674,393   3,583,352
 Capital expenditures               --          --         --         --        --       8,475        --     15,352      23,826

 Nine months ended
 September 30, 1999
 Revenues from
   external customers         $  6,784    $ 39,694   $ 39,440   $ 14,604    $9,845  $   64,044      $  -   $ 31,252  $  205,663
 Intersegment revenues          55,263         166         --      1,967     1,784          --        --     10,386      69,566
                              --------    --------   --------   --------  --------  ----------   -------   --------  ----------
 Total revenues               $ 62,047    $ 39,860   $ 39,440   $ 16,571  $ 11,629  $   64,044      $  -   $ 41,638  $  275,229
                              ========    ========   ========   ========  ========  ==========   =======   ========  ==========

 Profit (Loss)                $ 12,878      $9,815   $ 13,795     $9,822    $6,460  $   19,636      $  -   $(12,822) $   59,584
 Interest income                    50      38,898     38,518      8,023        --      58,623        --     28,662     172,774
 Interest expense               29,236         169          3         --     1,558      18,063        --      3,880      52,909
 Internal charge for funds         599      23,831     20,919        641        --          --        --     23,576      69,566
 Depreciation                    1,179         119         78         71       108       1,167        --      1,083       3,805
 Total assets                   16,659     676,219    636,420        320     3,853   1,132,389        --    582,981   3,048,841
 Capital expenditures               --          --         --         --        --       1,042        --      6,126       7,168


                                                                        16

<PAGE>

 (in thousands)                                                                                   Los
                               Branch     Retail     Wholesale  Refund       Tax     Northern    Robles     All
                             Activities   Lending     Lending  Programs   Fiduciary   Region      Bank      Other      Total
                             ----------  ---------- ---------- ---------  --------- ----------  --------- ---------- ----------
 Three months ended
 September 30, 2000
 Revenues from
   external customers         $  2,865    $ 17,115   $ 17,086   $    389  $  3,362  $   35,167   $ 3,938   $ 12,328  $   92,251
 Intersegment revenues          26,322         181         --        165     1,222          --              (16,006)     11,884
                              --------    --------   --------   --------  --------  ----------   -------   --------- ----------
 Total revenues               $ 29,187    $ 17,296   $ 17,086   $    554  $  4,584  $   35,167   $ 3,938   $ (3,678) $  104,135
                              ========    ========   ========   ========  ========  ==========   =======   ========= ==========

 Profit (Loss)                $  8,234    $  2,822     $3,676   $   (703) $  2,004  $    3,558   $   540   $ (6,602) $   13,529
 Interest income                    21      16,946     16,951        331        --      46,598     3,588     13,727      98,162
 Interest expense               14,394         183          2         --       896      10,750       936      3,675      30,836
 Internal charge for funds         211      11,018     10,720        102        --          --        --    (10,167)     11,884
 Depreciation                      346          57         31         67        35          --       220        677       1,433
 Total assets                   15,542     814,134    732,612       (495)    1,578   1,181,089   164,499    674,393   3,583,352
 Capital expenditures               --          --         --         --        --       5,805        --      3,858       9,663

 Three months ended
 September  30, 1999
 Revenues from
   external customers         $  1,328    $ 14,150  # $14,024  #$     84 #$  4,236 #$   29,748   $    --   $  9,392  $   72,962
 Intersegment revenues          19,003          66         --         30       594          --        --      3,573      23,266
                              --------    --------   --------   --------  --------  ----------   -------   --------  ----------
 Total revenues               $ 20,331    $ 14,216    $14,024   $    114  $  4,830  $   29,748   $    --   $ 12,965  $   96,228
                              ========    ========   ========   ========  ========  ==========   =======   ========  ==========

 Profit (Loss)                $  3,306    $  3,327     $4,670   $   (301) $  3,039  $    8,489   $    --   $ (5,142) $   17,388
 Interest income                    20      13,891     13,786         55        --      27,227        --      8,647      63,626
 Interest expense                9,866          67          1         --       504       8,239        --      1,752      20,429
 Internal charge for funds         207       8,718      7,560         --        --          --        --      6,781      23,266
 Depreciation                      399          45         44         23        36         530        --        314       1,391
 Total assets                   16,659     676,219    636,420        320     3,853   1,132,389        --    582,981   3,048,841
 Capital expenditures               --          --         --         --        --         526        --      3,194       3,720

</TABLE>

                                                                        17

<PAGE>

<TABLE>
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 nine-and  three-month  periods  ended  September  30, 2000 and
1999.
<CAPTION>
                                      Nine months                     Three months
                                   ended September 30,             ended September 30,
                                  2000             1999           2000             1999
                                --------------------------    --------------------------
<S>                              <C>             <C>          <C>              <C>
 Total revenues for
   reportable segments           $293,559        $ 275,229    $ 94,517         $ 89,030
 Elimination of
   intersegment revenues          (31,776)         (69,566)    (11,884)         (23,266)
 Elimination of taxable
   equivalent adjustment           (4,671)          (4,195)     (1,557)          (1,484)
                                --------------------------    --------------------------
 Total consolidated revenues     $257,112        $ 201,468    $ 81,076         $ 64,280
                                ==========================    ==========================
 Total profit or loss
   for reportable segments       $ 69,735          $59,584    $ 13,529         $ 17,315
 Elimination of taxable
   equivalent adjustment           (4,671)          (4,195)     (1,557)          (1,484)
                                --------------------------    --------------------------
 Income before income taxes      $ 65,064          $55,389    $ 11,972         $ 15,831
                                ==========================    ==========================
</TABLE>

11.      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.

12. 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 is not specified in the  complaint  served on the
Company.  Therefore,  Management cannot estimate the amount of any possible loss
at this time in the event of an unfavorable outcome.


                                                                              18

<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 core earnings (reported income excluding merger-related
charges) of $11.3  million for the quarter  ended  September  30, 2000,  up $0.8
million compared to the same quarter last year.  Diluted core earnings per share
for the third  quarter of 2000 were $0.43  compared to $0.40 earned in the third
quarter of 1999.  Net  reported  income of the Company was $6.8 million or $0.25
diluted earnings per share for the quarter ended September 30, 2000. The Company
incurred significant merger-related charges in the third quarter related to both
the acquisition of LRB and the merger with SBB.

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 these  programs 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 third  quarter of 1999,  net  interest  income  (the  difference
between interest income and interest  expense)  increased by $5.5 million in the
third  quarter  of  2000,  an  increase  of  14.9%.  This was due  primarily  to
additional  interest on loans,  as average loan  balances  increased  from $1.95
billion  during the third  quarter  of 1999,  to $2.37  billion  during the same
quarter of 2000, a 21.5%  increase.  Interest  income from loans for the quarter
was $55.7 million, up $12.8 million or 29.9%.  Deposits increased $427.0 million
or 16.3% over the last 12 months.  During the first quarter of 2000, the Company
issued about $405 million of certificates of deposit to fund its tax refund loan
program.  While these deposits had all matured by September 30, 2000, because of
these  deposits,  interest  expense for the three- and nine-month  periods ended
September 30, 2000 was higher compared to the same periods of 1999.

Noninterest  income,  exclusive of gains or losses on  securities  transactions,
increased  by $1.9  million  or 21.0% over the same  quarter of 1999.  Trust and
Investment Services fees were up $309,000.

Provision  expense for the third quarter of 2000 for loans other than tax refund
loans was $5.3 million,  compared to the $968,000  provided in the third quarter
of 1999. Of this $5.3 million in provision expense,  $3.4 million was related to
differences  in  grading  practices  between  the  acquired  institutions'  loan
portfolios  and those of the Company.  The remainder of this increase was due to
the growth in the loan portfolios.

Noninterest  expense was $36.1  million in the third quarter of 2000 compared to
$29.2  million in the same  quarter of 1999, a $6.9  million  increase.  A major
reason  for  this  increase  was  related  to the  Company's  two  acquisitions.
Specifically, the Company incurred $3.8 million in merger-related charges in the
third quarter of 2000. Of that amount, $2.7 million was related to severance and
salary continuation  expenses and $1.1 million was related to legal,  accounting
and consultant costs.  Without these merger charges,  noninterest  expense would
have  increased  $3.1  million,  an  increase  of 10.6%  compared to a growth in
average  assets from the third  quarter of 1999 to the third  quarter of 2000 of
20.0%.  The higher level of expenses


                                                                              19

<PAGE>

with  merger  related  costs  compared  to 1999  resulted  in an increase in the
Company's operating efficiency ratio, which measures what proportion of a dollar
of  operating  income it takes to earn that  dollar,  from  61.51% for the third
quarter  of  1999  to  65.44%  for  the  third  quarter  of  2000.  Without  the
merger-related  charges,  the Company's efficiency ratio would have decreased to
58.53%.

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"),  First  National  Bank of Central  California  ("FNB")  including its
affiliates  South Valley  National  Bank ("SVNB") and San Benito Bank ("SBB") as
well as Los Robles Bank ("LRB").  SBB&T and LRB are  state-chartered  commercial
banks.  SBB&T 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 its  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
("1999 10-K MD&A").

TOTAL ASSETS AND EARNING ASSETS


The table  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.


                                                                              20

<PAGE>

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

                         Average               Average
                          Assets              Deposits          Difference
                    ------------------  ------------------   ----------------
1996                           $1,866             $ 1,688               $178
1997                            2,241               1,985                256
1st Quarter 1998                2,540               2,215                325
2nd Quarter 1998                2,541               2,221                320
3rd Quarter 1998                2,662               2,330                332
4th Quarter 1998                2,784               2,423                361
1st Quarter 1999                2,965               2,589                376
2nd Quarter 1999                2,891               2,477                414
3rd Quarter 1999                2,971               2,543                428
4th Quarter 1999                3,046               2,582                464
1st Quarter 2000                3,675               3,147                528
2nd Quarter 2000                3,516               2,968                548
3rd Quarter 2000                3,567               3,032                535

Deposit balances also have been included in the table because, prior to 1999, as
reflected  in Table 1,  changes in assets were  primarily  related to changes in
deposit  levels,  as can be seen by the  difference  between  average assets and
deposits remaining  relatively stable from the first quarter of 1998 through the
first quarter of 1999. As deposit funds were received,  they were either lent to
customers  or invested  in  securities.  From the second  quarter of 1999 to the
current  quarter,  the growth in assets has been driven more by increasing  loan
demand  than by deposit  growth.  This change is  reflected  in the table by the
trend of  increasing  differences  between total  deposits and total assets.  As
explained  below,  the  Company  funded  much of this  growth in loans  from the
proceeds of maturing  securities  and by  borrowing  funds from other  financial
institutions.

The  overall  growth  trend  shown  above for the  Company 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.  In addition, the Company's
experience with  acquisitions  has been contrary to the general pattern of banks
losing  customers of the acquired  institution,  in that  depositors of acquired
banks have kept their  deposits with the Company.  The same  experience has been
seen  with the  depositors  of the  merged  banks,  namely  that  deposits  have
increased  since the mergers.  Because mergers are accounted for as a pooling of
interests,  asset and deposit  totals for periods prior to the mergers 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 table.

The major reason for the large increase in assets and deposits  during the first
quarter  of  2000  as  well  as the  decrease  in the  second  quarter  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 sections
titled "Refund  Anticipation Loan and Refund Transfer Programs" in the Company's
quarterly reports on Form 10-Q for the first and second quarters of 2000.


                                                                              21

<PAGE>

In the third  quarter  of 2000,  average  earning  assets and  average  deposits
increased by $162.4 million and $145.7 million,  respectively,  over the 3rd Qtr
of 1999, due to the  acquisition  of Los Robles Bank.  Earning assets consist of
the various assets on which the Company earns interest income.  On average,  the
Company earned interest on 92.0% of its assets during the third quarter of 2000.
This compares with an average of 90.1% 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 $68  million  more assets  earning  interest  during the third
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.

Table 2 shows the average balances of the major categories of earning assets and
liabilities  for the  nine-month  periods  ended  September  30,  2000  and 1999
together with the related  interest  income and expense.  Table 3 shows the same
data for the three-month  periods ended September 30, 2000 and 1999. Table 4, 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 2 shows that for the first  nine  months of 2000,  NOW  accounts
averaged $352,753,000, interest expense for them was $1,905,000, and the average
rate paid was 0.72%.  In the first nine months of 1999,  NOW accounts  (interest
bearing demand) averaged $310,307,000, interest expense for them was $1,651,000,
and the average rate paid was 0.71%. Table 4 shows that the $254,000 increase in
interest  expense for demand  deposits from the first nine months of 1999 to the
first  nine  months of 2000 is the  result of a $208,000  increase  in  interest
expense due to higher balances in 2000, and an increase of $46,000 due to higher
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.


                                                                              22

<PAGE>

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.
<TABLE>
TABLE 2 - AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES (1)
<CAPTION>
(dollars in thousands)                       Nine months ended                       Nine months ended
                                            September 30, 2000                      September 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                $  236,057     $ 10,989     6.20%     $  111,173    $  4,079       4.91%
Securities: (2)
    Taxable                              659,676       29,810     6.02%        627,309      27,943       5.96%
    Non-taxable                          164,782       12,265     9.92%        142,137      10,817      10.15%
                                    ------------- ------------             ------------ -----------
      Total securities                   824,458       42,075     6.80%        769,446      38,760       6.73%
                                    ------------- ------------             ------------ -----------
Loans and leases: (3)
    Commercial                           729,895       49,228     8.98%        456,104      30,903       9.06%
    Ready equity                          63,051        4,648     9.82%         52,845       3,502       8.86%
    Real estate                        1,166,344       74,989     8.57%      1,087,855      68,921       8.45%
    Installment and consumer loans       204,136       14,305     9.33%        155,383      11,736      10.10%
    Leasing                              112,014        8,573    10.20%         95,531       6,929       9.70%
    Tax refund loans                      80,365       18,725       --          16,567       7,600          --
                                    ------------- ------------             ------------ -----------
      Total loans and leases           2,355,805      170,468     9.64%      1,864,285     129,591       9.28%
                                    ------------- ------------             ------------ -----------

      Total earning assets             3,416,320      223,532     8.72%      2,744,904     172,430       8.38%
Allowance for credit losses              (32,535)                              (32,078)
Other assets                             288,440                               227,895
                                    -------------                          ------------

TOTAL ASSETS                          $3,672,225                            $2,940,721
                                    =============                          ============

LIABILITIES
Deposits:

    Interest-bearing demand             $352,753        1,905     0.72%       $310,307       1,651       0.71%
    Savings and money market             925,143       22,470     3.24%        815,251      16,311       2.67%
    Time deposits                      1,177,269       48,746     5.52%        858,053      30,497       4.75%
                                    ------------- ------------ ---------   ------------ -----------
      Total interest-bearing           2,455,165       73,121     3.97%      1,983,611      48,459       3.27%
      deposits
Borrowed funds                           194,753        9,258     6.33%        109,863       4,450       5.42%
                                    ------------- ------------ ---------   ------------ -----------
      Total interest-bearing           2,649,918       82,379     4.14%      2,093,474      52,909       3.38%
      liabilities
Noninterest-bearing demand deposits      695,320                               573,901
Other liabilities                         43,449                                30,585
                                    -------------                          ------------
TOTAL LIABILITIES                      3,388,687                             2,697,960

Shareholders' equity                     283,538                               242,761
TOTAL LIABILITIES AND
                                    -------------                          ------------
SHAREHOLDERS' EQUITY                  $3,672,225                            $2,940,721
                                    =============                          ============

Net interest rate spread                                          4.58%                                  5.00%
NET INTEREST INCOME AND NET
                                                  ------------                          ----------
    INTEREST MARGIN                                  $141,153     5.51%                   $119,521       5.81%
                                                  ============                          ==========

<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 fee income.
</FN>
</TABLE>
                                                                              23

<PAGE>

<TABLE>
TABLE 3 - AVERAGE BALANCES, INCOME AND EXPENSE, YIELDS AND RATES (1)
<CAPTION>
(dollars in thousands)                          Three months ended                      Three months ended
                                                September 30, 2000                      September 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                   $   61,367    $   965        6.24%     $   67,600     $   870      5.11%
Securities:  (2)
    Taxable                                 668,271     10,522        6.25%        601,952       8,989      5.92%
    Non-taxable                             176,981      4,507       10.19%        144,655       3,663     10.13%
                                       ------------- ----------                ------------  ----------
      Total securities                      845,252     15,029        7.07%        746,607      12,652      6.74%
                                       ------------- ----------                ------------  ----------
Loans and leases:  (3)
    Commercial                              761,601     19,003        9.90%        530,604      12,183      9.11%
    Ready equity                             67,553      1,724       10.13%         56,205       1,243      8.77%
    Real estate                           1,209,128     26,419        8.74%      1,109,435      23,244      8.38%
    Installment and consumer loans          218,532      5,290        9.60%        158,636       3,918      9.80%
    Leasing                                 118,001      3,060       10.29%         99,659       2,418      9.63%
    Tax refund loans                             --        331          --              --          --        --
                                       ------------- ----------                ------------  ----------
      Total loans and leases              2,374,815     55,827        9.36%      1,954,539      43,006      8.77%
                                       ------------- ----------                ------------  ----------

      Total earning assets                3,281,434     71,821        8.71%      2,768,746      56,528      8.13%
Allowance for credit losses                 (30,990)                               (30,901)
Other assets                                316,289                                232,746
                                       -------------                           ------------

TOTAL ASSETS                             $3,566,733                             $2,970,591
                                       =============                           ============

LIABILITIES

Deposits:
    Interest-bearing demand                $354,986        715        0.80%       $332,015         577      0.69%
    Savings and money market                930,975      8,219        3.50%        815,844       5,544      2.70%
    Time deposits                         1,081,990     15,472        5.67%        870,029      10,212      4.66%
                                       ------------- ----------   ----------   ------------  ----------  ---------
      Total interest-bearing deposits     2,367,951     24,406        4.09%      2,017,888      16,333      3.21%
Borrowed funds                              215,046      3,296        6.08%        138,477       1,967      5.64%
                                       ------------- ----------   ----------   ------------  ----------  ---------
      Total interest-bearing              2,582,997     27,702        4.25%      2,156,365      18,300      3.37%
      liabilities
Noninterest-bearing demand deposits         664,147                                542,758
Other liabilities                            34,879                                 28,289
                                       -------------                           ------------
TOTAL LIABILITIES                         3,282,023                              2,727,412

Shareholders' equity                        284,710                                243,179

                                       -------------                           ------------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY                     $3,566,733                             $2,970,591
                                       =============                           ==============

Net interest rate spread                                              4.46%                                 5.50%
NET INTEREST INCOME AND NET
                                                     ----------                                ----------
    INTEREST MARGIN                                    $44,119        5.36%                    $38,228      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 fee income.
</FN>
</TABLE>

                                                                              24

<PAGE>


<TABLE>
                    TABLE 4 -   RATE/VOLUME ANALYSIS  (1) (2)
<CAPTION>
                                                   Three months ended                               Nine months ended
(in thousands)                                     September 30, 2000                              September 30, 2000
                                                 vs September 30, 1999                            vs September 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                    ($6,233)     $   95    $   180      ($85)     $124,884     $ 6,910       39,613   (32,703)
Securities:
    Taxable                                66,319       1,533        512     1,021        32,367       1,867          372     1,495
    Non-taxable                            32,326         844         21       823        22,645       1,448          (54)    1,502
                                      ---------------------------------------------  -----------------------------------------------
       Total securities                    98,645       2,377        533     1,844        55,012       3,315          318     2,997
                                      ---------------------------------------------  -----------------------------------------------
Loans and leases:
    Commercial                            230,997       6,820      1,131     5,689       273,791      18,325          365    17,960
    Ready equity                           11,348         481        208       273        10,206       1,146        1,174       (28)
    Real estate                            99,693       3,175      1,026     2,149        78,489       6,068        2,092     3,976
    Installment and                        59,896       1,372        (80)    1,452        48,753       2,569        (294)     2,863
    consumer loans
    Leasing                                18,342         642        156       486        16,483       1,644        1,124       520
    Tax refund loans                            0         331          0       331        63,798      11,125            0    11,125
                                      ---------------------------------------------  -----------------------------------------------
       Total loans and leases             420,276      12,821      2,443    10,047       491,520      40,877        4,462    36,415
                                      ---------------------------------------------  -----------------------------------------------

TOTAL EARNING ASSETS                     $512,688      15,293      3,156    12,137      $671,416      51,102       44,393     6,709
                                      ============                                   ============

INTEREST-BEARING LIABILITIES
Deposits:
    Interest-bearing demand               $22,971         138         98        40       $42,446         254           46       208
    Savings and money market              115,131       2,675      1,889       786       109,892       6,159        1,598     4,561
    Time deposits                         211,961       5,260      2,767     2,493       319,216      18,249       15,504     2,745
                                      ---------------------------------------------  -----------------------------------------------
       Total deposits                     350,063       8,073      4,753     3,320       471,554      24,662       17,148     7,514
Borrowed funds                             76,569       1,329        239     1,090        84,890       4,808       43,458   (38,650)
                                                                                     ------------------------
TOTAL INTEREST-BEARING
    LIABILITIES                          $426,632       9,402      4,993     4,409      $556,444      29,470       60,605   (31,135)
                                      ============---------------------------------  ============-----------------------------------

NET INTEREST INCOME (4)                                $5,891   ($1,837)    $7,728                   $21,632     ($16,212)  $37,844
                                                  =================================              ===================================
<FN>
(1) Income amounts are presented on a fully taxable  equivalent (FTE) basis.

(2) The change not solely due to volume or rate has been  prorated into rate and
volume components.
</FN>
</TABLE>

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


                                                                              25

<PAGE>

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  September  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  September 30, 2000
Net interest income              (2.50%)            +2.31%
Net economic value              +14.50%            (11.87%)

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  nine  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


                                                                              26

<PAGE>

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 September 30, 2000 are a
result of  changes  in the  balance  sheet  over that time  which  includes  the
acquisition of LRBC.

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 Table 1. As
noted in the discussion accompanying the table, there was a significant increase
in  deposits  during  the  first  quarter  of 2000 to fund the tax  refund  loan
program.  These deposits bear a higher interest rate than other deposits and the
rate paid on time deposits as shown in Tables 2 and 3 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


                                                                              27

<PAGE>

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, CSB
and LRBC 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.

LOANS AND RELATED INTEREST INCOME

The  end-of-period  loan  balances as of September 30, 2000,  have  increased by
$363.2 million  compared to December 31, 1999, and by $447.6 million compared to
September  30,  1999.  As  shown  in the  table  in  Note 6 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 have increased and tend to vary
more than other loan types  because  the  average  size is larger than for other
loan  types  and  typically  these  loans  have  shorter  maturities.  Therefore
originations and payoffs have a proportionally  larger impact on the outstanding
balance.

Construction  loans at  September  30, 2000 are lower than a year ago.  However,
over the past two years and up until this quarter,  the Silicon Valley, which is
adjacent to the  Company's  northern  market  areas,  had recently  seen rapidly
rising  housing  prices  because  of limited  supply.  This  caused new  housing
construction  activity to increase in areas that are within commuting  distance,
and the  Company  is  financing  some of this  construction,  and the  Company's
balance of  construction  loans at various times during the first nine months of
2000 was higher than the balance at September 30, 1999.

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.

Table 2 includes average balances 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 September  30, 1999 or 2000.
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 and
yields computed by dividing  annualized  interest  income is not meaningful.  As
shown in Table 2, the expanded


                                                                              28

<PAGE>

program in 2000  resulted in  significantly  higher  average  balances for these
loans during the first nine months of 2000.

Without  the  effect  of tax  refund  loans,  average  yields  for the three and
nine-month periods ended September 30, 2000 were 9.31% and 8.89%,  respectively,
and for the three and nine month periods ended September 30, 1999 were 8.77% and
8.81%, 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. Because of these increases, the average rate
earned on loans aside from tax refund loans has  increased by 0.65% in the third
quarter of 2000 compared to the third quarter of 1999.

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)                                    September 30,     December 31,
                                                       2000             1999
                                                       ----             ----
Commitments to extend credit
Commercial                                         $550,100         $396,350
Consumer                                             83,520           74,748
 Standby letters of credit                           31,473           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,


                                                                              29

<PAGE>

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 6
to the financial statements.

Table 6 shows the amounts of noncurrent loans and  nonperforming  assets for the
Company at the end of the third 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  tax  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.

Nonperforming   assets  include  noncurrent  loans  and  foreclosed   collateral
(generally real estate).
<TABLE>
Table 5--ASSET QUALITY
(dollars in thousands)
<CAPTION>
                                     September 30,     June 30,       March 31,      December 31,     September 30,
                                           2000           2000            2000            1999              1999
                                     ------------------------------ ---------------  --------------  -----------------
<S>                                  <C>            <C>             <C>              <C>             <C>
COMPANY AMOUNTS:
Loans delinquent
  90 days or more                    $          743 $        1,530  $        2,869   $         715   $            640
Nonaccrual loans                             12,609         14,261          13,575          15,626             14,600
                                     ------------------------------ ---------------  --------------  -----------------
Total noncurrent loans                       13,352         15,791          16,444          16,341             15,240
Foreclosed real estate                           --             --              --              --                 --
                                     ------------------------------ ---------------  --------------  -----------------
Total nonper-
  forming assets                     $       13,352 $       15,791  $       16,444   $      16,341   $         15,240
                                     ============================== ===============  ==============  =================
Allowance for credit losses
   other than RALs                   $       33,921 $       28,563  $       29,464   $      29,966   $         29,817
Allowance for RALs                              513            141           3,209             488                 --
                                     ------------------------------ ---------------  --------------  -----------------
Total allowance                      $       34,434 $       28,704  $       32,673   $      30,454   $         29,817
                                     ============================== ===============  ==============  =================

COMPANY RATIOS (Exclusive of RALs):
Coverage ratio of
  allowance for credit
  losses to total loans                        1.38%          1.30%           1.34%           1.43%              1.49%
Coverage ratio of
  allowance for credit
  losses to noncurrent loans                    254%           181%            179%            183%               196%
Ratio of noncurrent
  loans to total loans                         0.54%          0.72%           0.75%           0.78%              0.76%
Ratio of nonperforming
  assets to total assets                       0.37%          0.46%           0.44%           0.53%              0.50%


                                                                                                                   30

<PAGE>

FDIC PEER
  GROUP RATIOS:
Coverage ratio of
  allowance for credit
  losses to total loans                         n/a           1.71%           1.86%           1.82%              1.85%
Coverage ratio of
  allowance for credit
  losses to noncurrent loans                    n/a            205%            217%            221%               210%
Ratio of noncurrent
  loans to total loans                          n/a           0.58%           0.59%           0.58%              0.62%
Ratio of nonperforming
  assets to total assets                        n/a           0.83%           0.86%           0.83%              0.88%
</TABLE>

The allowance for credit losses (other than tax refund loans)  compared to total
loans remains lower than the corresponding  ratios for the Company's peer group.
However,  the Company's ratio of allowance for loan loss compared to non-current
loans  is  higher  than the  ratio  for its  peers  and the  Company's  ratio of
non-performing  assets to total assets is less than half that of its peers.  The
Company generally has a lower ratio of net charge-offs to average loans as shown
in the following table:

Ratio of Net Charge-Offs
 to Average Loans:

                                      2000 YTD     1999    1998   1997     1996
Pacific Capital Bancorp
 (excl. tax refund loans)              0.42%      0.37%   0.36%   0.33%    0.09%

FDIC Peers                             0.59%      0.68%   1.08%   1.03%    0.89%

Management  identifies and monitors other loans that are potential problem loans
although  they are not now  delinquent  more  than 90 days.  Table 6  classifies
noncurrent loans and all potential  problem loans other than noncurrent loans by
loan category for September 30, 2000 (amounts in thousands).

Table 6--NONCURRENT AND OTHER POTENTIAL PROBLEM LOANS

                                              Noncurrent         Other Potential
                                                 Loans            Problem Loans
                                                 -----            -------------
Loans secured by real estate:

Construction and

       land development                        $       --          $     3,749
    Agricultural                                       --                  276
    Home equity lines                                 290                  690
    1-4 family mortgage                             2,167                  306
    Multifamily                                        --                   --
    Nonresidential, nonfarm                         1,861                2,956
Commercial and industrial                           7,093               30,563
Leases                                                808                1,393
Other consumer loans                                1,133                2,573
Other Loans                                            --                   --
                                               ----------          -----------
Total                                          $   13,352          $    42,506
                                               ==========          ===========

                                                                            31

<PAGE>

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

         Doubtful                     $4,579
         Substandard                  $8,272
         Special Mention              $1,922

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 September 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 $62.6 million with a market value of  approximately
$254,000 less than their recorded amount.

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."

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


                                                                              32

<PAGE>

quarter is an  indication  of  Management's  estimation  during  the  quarter of
immediate  cash needs,  the  difference  between  funds  supplied by  depositors
compared  to  funds  lent to  borrowers,  and  relative  yields  of  alternative
investment vehicles.

As shown in Tables 2 and 3, the average balance of these short-term  investments
for the first  nine  months of 2000 was more than for the first  nine  months of
1999.  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  occasionally  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  7  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 7--OTHER BORROWINGS

                              Average          Average          Percentage of
Quarter Ended               Outstanding         Rate        Average Total Assets
-------------           -----------------  --------------  ---------------------
March            1999       $  27.0             4.44%               0.9%
June             1999          45.1             4.55                1.6
September        1999          30.6             4.69                1.0
December         1999          62.0             5.08                2.0
March            2000          82.6             3.82                2.3
June             2000          78.8             6.31                2.2
September        2000         127.2             6.15                3.6

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 September 30, 2000
totaled $98.5 million. The scheduled maturities of the advances are $4.5 million
in 1 year or less, $48.5 million in 1 to 3 years, and $74.1 million in more than
3 years.

Table 8  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.


                                                                              33

<PAGE>

<TABLE>
Table 8--LONG-TERM DEBT
<CAPTION>
                              Average         Average         Percentage of
Quarter Ended              Outstanding         Rate        Average Total Assets
-------------           -----------------  -------------  ----------------------
<S>              <C>        <C>                 <C>                 <C>
March            1999       $  49.3             5.68%               1.7%
June             1999          67.9             5.74                2.4
September        1999         107.9             5.90                3.6
December         1999          88.4             6.00                2.9
March            2000         112.9             7.02                3.1
June             2000          99.7             6.04                2.8
September        2000          87.9             5.99                2.5
</TABLE>
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. 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.

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


                                                                              34

<PAGE>

<TABLE>
TABLE 8 --OTHER OPERATING INCOME AND EXPENSE
(dollars in thousands)
<CAPTION>
                                              Nine Months Ended              Three Months Ended
                                                 September 30,                  September 30,
                                             --------------------           --------------------
                                                 2000      1999               2000        1999
                                             --------------------           --------------------
<S>                                          <C>          <C>                <C>         <C>
Noninterest income

     Merchant credit card processing         $  6,004     $ 4,057            $ 2,229     $ 1,841
     Trust fees                              $ 10,742     $ 9,719            $ 3,441     $ 2,353
     Refund transfer fees                    $  7,263     $ 6,568            $    46     $    16

Noninterest expense

     Marketing                               $  2,090     $ 2,038            $   672     $   838
     Consultants                             $  5,450     $ 8,660            $ 2,441     $ 2,569
     Merchant credit card clearing fees      $  4,807     $ 2,859            $ 1,765     $ 1,339
</TABLE>

Consultant  expense is lower in the three and nine-month periods ended September
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 nine and  three-month  periods  ended
September 30, 2000 and 1999.

                                   Nine Months Ended          Three Months Ended
                                     September 30,               September 30,
                                     2000    1999                2000     1999
Salary and benefits as
  a percentage of total
  revenues                          19.61%  20.43%               24.45%  21.68%
Salary and benefits as
  a percentage of average
  assets                             1.37%   1.40%                0.56%   0.47%


                                                                              35

<PAGE>

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 covered the cost for the same
amount  of  space;   however,   the  cost  for  the  additional  space  was  not
reimbursable. Some of the additional space has been utilized by moving employees
from other  leased space and the  remainder of the building is being  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.

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.


                                                                              36

<PAGE>

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 of September 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
September 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
September 30, 2000,  the Company's long term liquidity was adequate to meet cash
needs anticipated over its planning horizon.

CAPITAL RESOURCES AND COMPANY STOCK

The  following  table  presents a comparison  of several  important  amounts and
ratios for the third quarter of 2000 and 1999 (dollars in thousands).
<TABLE>
Table 9--CAPITAL RATIOS
<CAPTION>
                                                   3rd Quarter       3rd Quarter
                                                      2000              1999           Change

                                                ----------------   --------------- -------------
<S>                                             <C>                <C>             <C>
Amounts:
   Net Income                                   $       6,688      $      10,585   $     (3,897)
   Average Total Assets                             3,566,733          2,970,591        596,142
   Average Equity                                     284,710            243,179         41,531
Ratios:
   Equity Capital to Total Assets (period end)          7.92%              8.04%          (0.12%)
   Annualized Return on Average Assets                  0.74%              1.41%          (0.67%)
   Annualized Return on Average Equity                  9.32%             17.27%          (7.95%)
</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


                                                                              37

<PAGE>

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
September 30, 2000,  the  Company's  risk-based  capital  ratio was 10.48%.  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 September 30, 2000, Tier I capital
was 9.23% of risk adjusted assets and 7.10% of average tangible assets.

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
state-chartered banks, California law limits the amount of dividends that may be
paid by SBB&T and LRB to Bancorp. As a nationally-chartered  bank, FNB's ability
to pay dividends is governed by federal law and regulations.

As described in the section below titled  "Refund  Anticipation  Loan and Refund
Transfer  Programs,"  the  Company is  planning  to use a sell almost all of the
refunds  loans  that will be made in 2001.  This will  significantly  reduce the
demand for liquidity in the first quarter of 2001.

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.  Under
this approval, SBB&T has paid $13.5 million to Bancorp.

There are no material  commitments  for  capital  expenditures  or  "off-balance
sheet"  financing  arrangements  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.


                                                                              38

<PAGE>

The current quarterly  dividend rate is $0.22 per share.  When annualized,  this
represents  a payout  ratio of  approximately  47% of earnings per share for the
trailing 12 months.  Without the merger-related  charges in the third quarter of
2000, the dividend payout ratio would have been 42%.

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  state-chartered  member bank of the Federal Reserve System,
SBB&T's  primary  Federal  regulator  is the FRB and its state  regulator is the
CDFI.  As a  state-chartered  bank that is not a member of the  Federal  Reserve
System,  LRB's primary Federal  regulator is the FDIC 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 mid-April tax filing deadline, almost all of the
loans are made and repaid during the first quarter of the year.

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.


                                                                              39

<PAGE>

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 detail in the  Company's  Quarterly  Reports  on Form 10-Q for the
first two quarters of 2000.

Expectations for the Remainder of 2000 and for 2001:

During the  remainder of 2000,  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.

The Company  expects the  programs to grow in volume by up to 40% in 2001.  This
expectation is due to growth in the demand for these products,  growth in market
share by  enrolling  new tax  preparers  into the  Company's  programs,  and the
introduction  of  products  for  individuals  using the  Internet  to file their
returns. As explained in those Form 10-Q's, the Company has used deposits, other
borrowings,  and liquid assets to fund the refund loans.  The expected growth in
the programs has led the Company to enter into agreements that would provide for
the sale of almost all of these loans. This arrangement will lessen the negative
capital  and funding  impacts of the  program  while  retaining  the  processing
component.  The funding  costs will be more  expensive for the Company with this
method than the for deposits, borrowings, and liquid assets used in prior years,
but it allows the Company to  significantly  increase  the volume of loans it is
able to process.  Net  revenues  are  expected to increase  with this  increased
volume.

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


                                                                              40

<PAGE>

of alleged  damages is not  specified  in the  complaint  served on the Company.
Therefore,  Management  cannot  estimate the amount of any possible loss at this
time in the event of an unfavorable outcome.


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

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 second quarter of
2000. All peer information in this discussion and analysis is reported in or has
been derived from information reported in this publication.


                                                                              41

<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 6.  Exhibits and Reports on Form 8-K

(a)      Exhibit Index:

         Exhibit Number             Item Description*

         27.0900  Financial Data Schedule for September 30, 2000
         27.0999  Restated Financial Data Schedule for September 30, 1999

The  restatement  of the  Financial  Data  Schedule  gives  effect to the merger
between Pacific Capital Bancorp and San Benito Bank which was accounted for as a
pooling of interest.

(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.

(c)      On August 7, 2000,  the  closing of the merger with San Benito Bank was
         reported on a Form 8-K filed with the Commission on August 8, 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

*        Filed herewith.


                                                                              42

<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.                      November 13, 2000
         President
         Chief Executive Officer


         /s/  Donald Lafler

         Donald Lafler                               November 13, 2000
         Executive Vice President
         Chief Financial Officer





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