GREATER BAY BANCORP
10-Q, 1999-11-15
NATIONAL COMMERCIAL BANKS
Previous: SMITH BARNEY MUNI FUNDS, N-14/A, 1999-11-15
Next: ERC INDUSTRIES INC /DE/, 10-Q, 1999-11-15



<PAGE>

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

                                   FORM 10-Q

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

       For the quarterly period ended September 30, 1999

                                      OR

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

       For the transition period from _______ to ________.

Commission file number 0-25034

                              GREATER BAY BANCORP
            (Exact name of registrant as specified in its charter)

                 California                            77-0387041
       (State or other jurisdiction of               (IRS Employer
       incorporation or organization)                Identification No.)

            2860 West Bayshore Road, Palo Alto, California  94303
       (Address of principal executive offices)           (Zip Code)

                                (650) 813-8200
             (Registrant's telephone number, including area code)

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 ___
                                    ---

Outstanding shares of Common Stock, no par value, as of November 12, 1999:
12,261,402

<PAGE>

                              GREATER BAY BANCORP

                                     INDEX

                         Part I. Financial Information

<TABLE>
<S>                                                                                                           <C>
Item 1. Consolidated Financial Statements

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

            Consolidated Statements of Operations
            for the Three Months and Nine Months Ended
            September 30, 1999 and 1998...................................................................     4

            Consolidated Statements of Comprehensive Income
            for the Three Months and Nine Months Ended
            September 30, 1999 and 1998...................................................................     5

            Consolidated Statements of Cash Flows for the
            Nine Months Ended September 30, 1999 and 1998.................................................     6

            Notes to Consolidated Financial Statements....................................................     7

 Item 2. Management's Discussion and Analysis of Financial
            Condition and Results of Operations...........................................................    14

 Item 3. Quantitative and Qualitative Disclosures About Market Risk.......................................    33

                                          Part II. Other Information

Item 1.  Legal Proceeding.................................................................................    39

Item 2.  Changes in Securities and Use of Proceeds........................................................    39

Item 3.  Default Upon Senior Securities...................................................................    39

Item 4.  Submission of Matters to a Vote of Securities Holders............................................    39

Item 5.  Other Information................................................................................    39

Item 6.  Exhibits and Reports on Form 8-K.................................................................    39

            Signatures....................................................................................    40
</TABLE>

                                       2
<PAGE>

GREATER BAY BANCORP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                  September 30,
                                                                      1999              December 31,
(Dollars in thousands)                                             (unaudited)              1998*
- ----------------------------------------------------------------------------------------------------
<S>                                                           <C>                   <C>
ASSETS
Cash and due from banks                                            $   98,863             $   69,583
Federal funds sold                                                    183,800                 62,800
Other short term securities                                            38,936                 77,576
                                                                   ---------------------------------
       Cash and cash equivalents                                      321,599                209,959
Investment securities:
    Available for sale, at fair value                                 277,187                257,258
    Held to maturity, at amortized cost (fair value:
     $118,367 and $94,890 at September 30, 1999 and December
    31, 1998, respectively)                                           120,377                 94,209
    Other securities                                                    7,083                  6,044
                                                                   ---------------------------------
       Investment securities                                          404,647                357,511
Loans:
    Commercial                                                        687,402                483,668
    Real estate construction and land                                 287,761                215,274
    Real estate term                                                  413,536                332,478
    Consumer and other                                                100,851                 88,458
    Deferred loan fees and discounts                                   (5,531)                (3,896)
                                                                   ---------------------------------
       Total loans, net of deferred fees                            1,484,019              1,115,982
    Allowance for loan losses                                         (29,680)               (23,379)
                                                                   ---------------------------------
       Total loans, net                                             1,454,339              1,092,603
Property, premises and equipment                                       15,724                 11,380
Interest receivable and other assets                                   87,578                 66,736
                                                                   ---------------------------------
                Total assets                                       $2,283,887             $1,738,189
                                                                   =================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
    Demand, noninterest-bearing                                    $  375,302             $  302,006
    MMDA, NOW and savings                                           1,242,114                922,581
    Time certificates, $100,000 and over                              353,687                190,312
    Other time certificates                                            61,634                 64,048
       Total deposits                                               2,032,737              1,478,947
Other borrowings                                                       52,000                 75,085
Subordinated debt                                                           -                  3,000
Company obligated mandatorily redeemable cumulative
 trust preferred securities of subsidiary trusts holding
 solely junior subordinated debentures                                 50,000                 50,000
Other liabilities                                                      29,112                 24,116
                                                                   ---------------------------------
              Total liabilities                                    $2,163,849             $1,631,148
                                                                   =================================
Commitments and contingencies

SHAREHOLDERS' EQUITY
Preferred stock, no par value: 4,000,000 shares
 authorized; none issued                                                    -                      -
Common stock, no par value: 24,000,000 shares
 authorized; 11,325,572 and 11,011,462 shares issued and
 outstanding as of September 30, 1999 and December 31, 1998,
 respectively                                                          67,085                 63,079
Retained earnings                                                      56,951                 44,060
Accumulated other comprehensive loss                                   (3,998)                   (98)
                                                                   ---------------------------------
              Total shareholders' equity                              120,038                107,041
                                                                   ---------------------------------
                Total liabilities and shareholders'                $2,283,887             $1,738,189
                 equity                                            =================================
</TABLE>

* Restated on an historical basis to reflect the merger with Bay Area
  Bancshares ("BA Bancshares") on a pooling of interests basis.

See notes to consolidated financial statements.

                                       3
<PAGE>

GREATER BAY BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                Three Months Ended September 30,    Nine Months Ended September 30,
                                                                ---------------------------------   ------------------------------
(Dollars in thousands, except per share amounts) (unaudited)       1999                1998*          1999            1998*
- -------------------------------------------------------------------------------------------------   ------------------------------
<S>                                                             <C>                 <C>             <C>             <C>
INTEREST INCOME
Interest on loans                                                $   33,234         $     24,132    $      90,946   $     68,973
Interest on investment securities:
  Taxable                                                             5,756                5,418           15,499         12,840
  Tax - exempt                                                          897                  626            2,406          1,448
                                                                 -------------------------------    ----------------------------
      Total interest on investment securities                         6,653                6,044           17,905         14,288
Other interest income                                                 2,821                2,822            7,361          8,385
                                                                 -------------------------------    ----------------------------
      Total interest income                                          42,708               32,998           16,212         91,646
                                                                 -------------------------------    ----------------------------

INTEREST EXPENSE
Interest on deposits                                                 15,749               11,933           41,315         31,883
Interest on long term borrowings                                      1,861                1,902            6,107          4,556
Interest on other borrowings                                              2                  112              292          1,266
                                                                 -------------------------------    ----------------------------
      Total interest expense                                         17,612               13,947           47,714         37,705
                                                                 -------------------------------    ----------------------------
          Net interest income                                        25,096               19,051           68,498         53,941
Provision for loan losses                                             3,518                1,881            6,075          4,294
                                                                 -------------------------------    ----------------------------
          Net interest income after provision for loan
           losses                                                    21,578               17,170           62,423         49,647
                                                                 -------------------------------    ----------------------------

OTHER INCOME
Trust fees                                                              768                  642            2,216          1,809
Loan and international banking fees                                     747                  165            1,514            501
ATM network revenue                                                     615                  518            1,643          1,380
Service charges and other fees                                          520                  431            1,332          1,322
Gain on sale of SBA loans                                               253                  290              835            755
Gain on sale of investments, net                                          -                    4                -             54
Other income                                                          1,170                  129            1,873            301
                                                                 -------------------------------    ----------------------------
      Total, recurring                                                4,073                2,179            9,413          6,122
Warrant income                                                            -                  134              230            497
                                                                 -------------------------------    ----------------------------
      Total other income                                              4,073                2,313            9,643          6,619
                                                                 -------------------------------    ----------------------------

OPERATING EXPENSES
Compensation and benefits                                             7,960                6,587           22,855         19,047
Occupancy and equipment                                               2,685                1,852            7,476          5,268
Telephone, postage and supplies                                         586                  474            1,759          1,406
Legal and other professional fees                                       551                  537            1,622          1,631
Marketing and promotion                                                 398                  409            1,215            959
Client services                                                         280                  128              785            421
FDIC insurance and regulatory assessments                               138                   93              341            273
Insurance                                                               110                  108              286            262
Other real estate owned                                                  30                   43               66             58
Other                                                                 1,251                1,099            3,672          3,305
                                                                 -------------------------------    ----------------------------
   Total, recurring                                                  13,989               11,330           40,077         32,630
Merger and other related nonrecurring costs                               -                  537            3,965          2,661
Contribution to the GBB Foundation                                        -                  192              323            893
                                                                 -------------------------------    ----------------------------
      Total operating expenses                                       13,989               12,059           44,365         36,184
                                                                 -------------------------------    ----------------------------
          Income before provision for income taxes and
           extraordinary items                                       11,662                7,424           27,701         20,082
Provision for income taxes                                            4,295                2,409           10,580          6,767
                                                                 -------------------------------    ----------------------------
          Net income before extraordinary items                       7,367                5,015           17,121         13,315
Extraordinary items                                                       -                    -              (88)             -
                                                                 -------------------------------    ----------------------------
          Net income                                             $    7,367         $      5,015    $      17,033   $     13,315
                                                                 ===============================    ============================

Net income per share - basic                                     $     0.65         $       0.46    $        1.52   $       1.23
                                                                 ===============================    ============================

Net income per share - diluted                                   $     0.62         $       0.43    $        1.44   $       1.14
                                                                 ===============================    ============================
</TABLE>

* Restated on an historical basis to reflect the merger with Pacific Rim Bancorp
  ("PRB"), Pacific Business Funding Corporation ("PBFC") and Bay Area Bancshares
  ("BA Bancshares") on a pooling of interests basis.

See notes to consolidated financial statements.

                                       4
<PAGE>

GREATER BAY BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
<TABLE>
<CAPTION>
                                                       Three Months Ended September 30,          Nine Months Ended September 30,
                                                       ---------------------------------        ----------------------------------
(Dollars in thousands)                                       1999                1998 *             1999 *                  1998 *
- ----------------------------------------------------------------------------------------        ----------------------------------
<S>                                                    <C>                       <C>            <C>                        <C>
Net income                                                  $ 7,367              $ 5,015           $17,033                 $13,315
                                                       ---------------------------------        ----------------------------------

Other comprehensive income:

   Unrealized gains on securities:
     Unrealized holding gains arising during
        period (net of taxes of $(1,605) and $1,222,
        for the three years ended September 30, 1999
        and 1998, respectively, and $(3,791) and
        $1,746 for the three months ended and nine
        months ended September 30, 1999 and 1998,
        respectively)                                        (2,296)               1,604            (5,421)                  2,497
     Less: reclassification adjustment for gains
        included in net income (net of taxes of
        $2 and $22 for the three and nine months
        ended September 30, 1998, respectively)                   -                    2                 -                      32
                                                       ---------------------------------        ----------------------------------
   Net change                                                (2,296)               1,602            (5,421)                  2,465
                                                       ---------------------------------        ----------------------------------

   Cash flow hedges:
     Net derivative gains arising during period
        (net of taxes of $(32) and $969 for the three
        and nine months ended September 30, 1999)               (46)                   -             1,386                       -
     Less: reclassification adjustment for expenses
        included in net income (net of taxes of $(32)
        and $(95) for the three and nine months
        ended September 30, 1998)                               (46)                   -              (135)                      -
                                                       ---------------------------------           -------------------------------
   Net change                                                     -                    -             1,521                       -
                                                       ---------------------------------           -------------------------------

     Other comprehensive income                              (2,296)               1,602            (3,900)                  2,465
                                                       ---------------------------------           -------------------------------

        Comprehensive income                                $ 5,071              $ 6,617           $13,133                 $15,780
                                                       =================================           ===============================
</TABLE>

* Restated on an historical basis to reflect the merger with PRB, PBFC and BA
  Bancshares on a pooling of interests basis.

See notes to consolidated financial statements.

                                       5
<PAGE>

GREATER BAY BANCORP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                 Nine Months Ended September 30,
                                                                                --------------------------------
(Dollars in thousands) (unaudited)                                                    1999               1998*
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                    <C>
Cash flows - operating activities
Net income                                                                      $  17,033              $  13,317
Reconcilement of net income to net cash from operations:
    Provision for loan losses                                                       6,525                  4,294
    Depreciation and amortization                                                   3,176                  1,378
    Deferred income taxes                                                          (2,593)                (1,427)
    (Gain) loss on sale of investments, net                                             -                    (54)
    Changes in:
        Accrued interest receivable and other assets                               (9,496)                (2,177)
        Accrued interest payable and other liabilities                              7,581                  1,717
        Deferred loan fees and discounts, net                                       1,635                     79
                                                                                ---------              ---------
Operating cash flows, net                                                          23,861                 17,127
                                                                                ---------              ---------

Cash flows - investing activities
Maturities of and partial paydowns on investment securities:
    Held to maturity                                                               12,043                 31,714
    Available for sale                                                             29,774                217,402
Purchase of investment securities:
    Held to maturity                                                              (38,232)               (73,335)
    Available for sale                                                            (84,463)              (522,298)
    Other securities                                                               (1,039)                (2,539)
Proceeds from sale of available for sale securities                                24,783                162,926
Loans, net                                                                       (369,896)              (124,461)
Proceeds from sale of other real estate owned                                         451                      -
Purchase of property, premises and  equipment                                      (6,734)                (3,788)
Purchase of insurance policies                                                     (6,477)               (21,985)
                                                                                ---------              ---------
Investing cash flows, net                                                        (439,790)              (336,364)
                                                                                ---------              ---------

Cash flows - financing activities
Net change in deposits                                                            553,790                242,410
Net change in other borrowings - short term                                       (23,085)               (11,120)
Proceeds from other borrowings - long term                                              -                 70,000
Principal repayment - long term borrowings                                         (3,000)                     -
Company obligated mandatory redeemable preferred
  securities of subsidiary trust holding solely junior subordinated
  debentures issued                                                                     -                 30,000
Proceeds from sale of common stock                                                  4,006                  3,730
Cash dividends                                                                     (4,142)                (4,315)
                                                                                ---------              ---------
Financing cash flows, net                                                         527,569                330,705
                                                                                ---------              ---------

Net change in cash and cash equivalents                                           111,640                 11,468
Cash and cash equivalents at beginning of period                                  209,959                250,680
                                                                                ---------              ---------
Cash and cash equivalents at end of period                                      $ 321,599              $ 262,148
                                                                                =========              =========

Cash flows - supplemental disclosures
Cash paid during the period for:
    Interest                                                                    $  47,848              $  33,801
    Income taxes                                                                $   9,503              $   7,320
Non-cash transactions:
    Additions to other real estate owned                                        $       -              $     105

</TABLE>

* Restated on an historical basis to reflect the merger with PRB, PBFC and BA
  Bancshares on a pooling of interests basis.

See notes to consolidated financial statements.


                                       6
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
As of September 30, 1999 and December 31, 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

NOTE 1-SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The results of operations for the three and nine months ended September 30,
1999 are not necessarily indicative of the results expected for any subsequent
quarter or for the entire year ended December 31, 1999. The financial statements
should be read in conjunction with the consolidated financial statements, and
the notes thereto, included in the Annual Report on Form 10-K for the year-end
December 31, 1998 and the supplemental consolidated financial statements and
notes thereto included in the current Report on Form 8-K dated July 1, 1999, as
amended by Form 8-K/A dated July 16, 1999.

Consolidation and Basis of Presentation

     The supplemental consolidated financial statements include the accounts of
Greater Bay Bancorp ("Greater Bay" on a parent-only basis, and the "Company" on
a consolidated basis) and its wholly owned subsidiaries, Mid-Peninsula Bank
("MPB"), Cupertino National Bank ("CNB"), Peninsula Bank of Commerce ("PBC"),
Golden Gate Bank ("Golden Gate"), Bay Area Bank ("BAB"), GBB Capital I and GBB
Capital II and its operating divisions Greater Bay Bank Santa Clara Valley
Commercial Banking Group, Greater Bay Corporate Finance Group, Greater Bay Bank
Contra Costa Region, Greater Bay International Banking Division, Greater Bay
Trust Company, Pacific Business Funding and Venture Banking Group. All
significant intercompany transactions and balances have been eliminated. Certain
reclassifications have been made to prior years' consolidated financial
statements to conform to the current presentation. The accounting and reporting
policies of the Company conform to generally accepted accounting principles and
the prevailing practices within the banking industry.

Use of Estimates in the Preparation of Financial Statements

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of certain assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of certain revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Comprehensive Income

     On January 1, 1998, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 130, "Reporting Comprehensive Income". This statement
requires companies to classify items of other comprehensive income by their
nature in the financial statements and display the accumulated other
comprehensive income separately from retained earnings in the equity section of
the balance sheet. The changes to the balances of accumulated other
comprehensive income are as follows:

<TABLE>
<CAPTION>
                                                                                         Accumulated
                                         Unrealized Gains (Losses)    Cash Flow      Other Comprehensive
(Dollars in thousands)                          on Securities          Hedges           Income (Loss)
- --------------------------------------------------------------------------------------------------------
<S>                                      <C>                          <C>            <C>
Balance - as of December 31, 1998               $         579         $  (677)                   (98)
Current period change                                  (5,421)          1,521                 (3,900)
                                         ---------------------------------------------------------------

Balance - as of September 30, 1999              $      (4,842)        $   844               $ (3,998)
                                         ===============================================================
</TABLE>

                                       7

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

Per Share Data

     Net income per share is stated in accordance with SFAS No. 128 "Earnings
Per Share". Basic net income per share is computed by dividing net income by the
weighted average number of common shares outstanding during the year. Diluted
net income per share is computed by dividing net income by the weighted average
number of common shares plus common equivalent shares outstanding including
dilutive stock options. All years presented include the effect of the 2-for-1
stock split effective as of April 30, 1998.

     The following table provides a reconciliation of the numerators and
denominators of the basic and diluted net income per share computations for the
three months and nine months ended September 30, 1999 and 1998.

<TABLE>
<CAPTION>
                                        For the three months ended September 30, 1999  For the three months ended September 30, 1998
                                        ---------------------------------------------  ---------------------------------------------
                                                              Average                                         Average
(Dollars in thousands, except per           Income             Shares       Per Share          Income          Shares     Per Share
 share amounts)                           (Numerator)      (Denominator)      Amount         (Numerator)   (Denominator)   Amount
- -------------------------------------------------------------------------------------  ---------------------------------------------
<S>                                     <C>                <C>              <C>        <C>                 <C>            <C>
Net income                                $    7,367                                         $    5,015

Basic net income per share:
 Income available to common
 shareholders                                  7,367         11,285,000      $   0.65             5,015      10,924,000      $  0.46

Effect of dilutive securities:
 Stock options                                     -            626,000             -                 -         698,000            -
                                        ---------------------------------------------  ---------------------------------------------
Diluted net income per share:
 Income available to common
 shareholders and assumed
 conversions                              $    7,367         11,911,000      $   0.62        $    5,015      11,622,000      $  0.43
                                        =============================================  =============================================

                                        For the three months ended September 30, 1999  For the three months ended September 30, 1998
                                        ---------------------------------------------  ---------------------------------------------
                                                              Average                                         Average
(Dollars in thousands, except per           Income             Shares       Per Share          Income         Shares      Per Share
 share amounts)                           (Numerator)      (Denominator)     Amount          (Numerator)   (Denominator)   Amount
- -------------------------------------------------------------------------------------  ---------------------------------------------

Net income                                $   17,033                                         $   13,315

Basic net income per share:
 Income available to common
 shareholders                                 17,033         11,189,000      $   1.52            13,315      10,848,000      $  1.23

Effect of dilutive securities:
 Stock options                                     -            621,000             -                 -         801,000            -
                                        ---------------------------------------------  ---------------------------------------------
Diluted net income per share:
 Income available to common
 shareholders and assumed
 conversions                              $   17,033         11,810,000      $   1.44        $   13,315      11,649,000      $  1.14
                                        =============================================  =============================================
</TABLE>

     There were options to purchase 55,000 shares and 478,000 shares that were
considered anti-dilutive whereby the options' exercise price was greater than
the average market price of the common shares, during the three months and nine
months ended September 30, 1999. There were no options that were considered
anti-dilutive during the three months and nine months ended September 30, 1998.

     Weighted average shares outstanding and all per share amounts included in
the consolidated financial statements and notes thereto are based upon the
increased number of shares giving retroactive effect to the mergers with PRB,
PBFC and BA Bancshares at a total of 950,748, 298,000 and 1,399,321 shares,
respectively.

                                       8
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

Segment Information

     In 1998, the Company adopted SFAS No. 131 "Disclosures about Segments of an
Enterprise and Related Information" ("SFAS No. 131".) SFAS No. 131 supersedes
SFAS No. 14, "Financial Reporting for Segments of a Business Enterprise",
replacing the "industry segment" approach with the "management" approach. The
management approach designates the internal organization that is used by
management for making operating decisions and assessing performance as the
source of the company's reportable segments. SFAS No. 131 also requires
disclosures about products and services, geographic areas, and major customers.
The adoption of SFAS No. 131 did not affect results of operations or financial
position but did affect the disclosure of segment information.

NOTE 2--MERGERS


     On April 30, 1999 the Company and Bay Commercial Services, the parent of
Bay Bank of Commerce, signed a definitive agreement for a merger between the two
companies. The transaction was completed on October 15, 1999. Bay Commercial
Services shareholders received 907,240 shares of Greater Bay stock in a tax-free
exchange accounted for as a pooling-of-interests. Following the transaction, the
shareholders of Bay Commercial Services owned 7.4% of the combined company. Bay
Bank of Commerce has banking offices in San Leandro, San Ramon and Hayward,
California. The financial information presented herein has not been restated to
reflect the merger with Bay Commercial services on a pooling-of-interest basis.

     On September 15, 1999 the Company and Mt. Diablo Bancshares, the parent of
Mt. Diablo National Bank, signed a definitive agreement for a merger between the
two companies. The agreement provides for Mt. Diablo Bancshares' shareholders to
receive approximately 1,500,000 shares of Greater Bay stock subject to certain
adjustments based on changes in the Company's stock price, in a tax-free
exchange to be accounted for as a pooling-of-interests. Following the
transaction, the shareholders of Mt. Diablo Bancshares will own approximately
9.5% of the combined company. The transaction is expected to be completed in the
first quarter of 2000, subject to Mt. Diablo Bancshares' shareholders and
regulatory approvals. Mt. Diablo National Bank has banking offices in Danville,
Pleasanton and Lafayette, California.

                                       9
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

     The following table sets forth certain historical information concerning
the operations of the Company, Bay Commercial Services and Mt. Diablo Bancshares
for the period indicated and proforma combined information assuming the
acquisitions of Bay Commercial Services and Mt. Diablo Bancshares had been
consummated at the beginning of the period presented.


<TABLE>
<CAPTION>
                                                                       For the nine months ended
          (Dollars in thousands)                                          September 30, 1999
          --------------------------------------------------------------------------------------
          <S>                                                          <C>
          Net interest income:
            Greater Bay Bancorp                                        $                  68,498
            Bay Commercial Services                                                        5,619
            Mt. Diablo Bancshares                                                          7,061
                                                                       -------------------------
             Combined                                                  $                  81,178
                                                                       =========================

          Provision for loan losses:
            Greater Bay Bancorp                                        $                   6,075
            Bay Commercial Services                                                          161
            Mt. Diablo Bancshares                                                            596
                                                                       -------------------------
             Combined                                                  $                   6,832
                                                                       =========================

          Net income:
            Greater Bay Bancorp                                        $                  17,033
            Bay Commercial Services                                                        1,153
            Mt. Diablo Bancshares                                                          2,047
                                                                       -------------------------
             Combined                                                  $                  20,233
                                                                       =========================
</TABLE>


     There were no significant transactions between the Company and Bay
Commercial Services prior to the merger and there have been no significant
transactions between the Company and Mt. Diablo Bancshares. All intercompany
transactions have been eliminated.

                                       10
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

NOTE 3--BORROWINGS


     Other borrowings are detailed as follows:

<TABLE>
<CAPTION>
                                                               September 30,             December 31,
     (Dollars in thousands)                                        1999                      1998
     -----------------------------------------------------------------------------------------------------
     <S>                                                       <C>                        <C>
     Other borrowings:
      Short term borrowings:
       Short term notes payable                                 $       -                 $            135
       FHLB advances                                                    -                              500
                                                       ---------------------------------------------------
          Total short term borrowings                                   -                              635
                                                       ---------------------------------------------------
      Long term borrowings:
       Securities sold under agreements
        to repurchase                                                 30,000                        50,000
       FHLB advances                                                  22,000                        22,000
       Promissory notes                                                 -                            2,450
                                                       ---------------------------------------------------
          Total other long term borrowings                            52,000                        74,450
                                                       ---------------------------------------------------
     Total other borrowings                                     $     52,000              $         75,085
                                                       ===================================================

     Subordinated notes, due September 15, 2005                 $       -                 $         3,000
                                                       ---------------------------------------------------
     Total subordinated debt                                    $       -                 $         3,000
                                                       ===================================================
</TABLE>

     During the nine month period ended September 30, 1999 and the twelve month
period ended December 31, 1998, the average balance of securities sold under
short term agreements to repurchase were $10.4 million and $15.3 million,
respectively, and the average interest rates during those periods were 4.89% and
5.35%, respectively. Securities sold under short term agreements to repurchase
generally mature within 90 days of dates of purchase.

     During the nine month period ended September 30, 1999 and the twelve month
period ended December 31, 1998, the average balance of federal funds purchased
was $9,000 and $681,000, respectively, and the average interest rates during
those periods were 4.94% and 5.53%, respectively. There were no such balances
outstanding at September 30, 1999 or December 31, 1998. The maximum amount
outstanding at any month end was $0 and $0 for the nine and twelve month periods
ended September 30, 1999 and December 31, 1998, respectively.

     The short-term FHLB advances have an average interest rate of 5.89%. The
advances are collateralized by securities pledged to the FHLB.

                                       11
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

     The Company has sold securities under long term agreements to repurchase
which mature in the year 2003 and have an average interest rate of 5.21%. The
counterparties to these agreements have put options which give them the right to
demand early repayment. As of December 31, 1998, $40.0 million of these
borrowings are subject to early repayment and $10.0 million are subject to early
repayment beginning in 2000.

     The long term FHLB advances will mature in the year 2003 and have an
average interest rate of 5.17%. The advances are collateralized by loans and
securities pledged to the FHLB. Under the terms of the advances, the FHLB has a
put option on $20.0 million of the advances which gives it the right to demand
early repayment.

     The short term notes payable, which bore an interest rate of 13.76% and
provided for maturity on April 15, 2000, were issued to PBFC's officers along
with other accredited investors within the definition of Rule 501 under the
Securities Act of 1933, as amended. The Company redeemed these notes in January
1999.

     On March 15, 1999 the Company redeemed the $3.0 million in subordinated
debt issued in 1995. The Company paid a premium of $150,000 ($88,000 net of tax)
on the pay off of the debt. The premium was recorded, net of taxes, as an
extraordinary item in March 1999.

NOTE 4--ACTIVITY OF BUSINESS SEGMENTS

     In 1998 the Company adopted SFAS No. 131. The prior year's segment
information has been restated to present the Company's two reportable segments,
community banking and trust operations.

     The accounting policies of the segments are the same as those described in
the "Summary of Significant Accounting Policies." Segment data includes
intersegment revenue, as well as charges allocating all corporate-headquarters
costs to each of its operating segments. The Company evaluates the performances
of its segments and allocates resources to them based on net interest income,
other income, net income before income taxes, total assets and deposits.

     The Company is organized primarily along community banking and trust
divisions. Eleven of the divisions have been aggregated into the "community
banking" segment. Community banking provides a range of commercial banking
services to small and medium-sized businesses, real estate developers, property
managers, business executives, professional and other individuals. The trust
division has been shown as the "trust operations" segment. The Company's
business is conducted principally in the U.S.; foreign operations are not
material.

                                       12
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As of September 30, 1999 and 1998 and for the
Three and Nine Months Ended September 30, 1999 and 1998

     The following table shows each segment's key operating results and
financial position for the nine months ended September 30, 1999 and 1998:



<TABLE>
<CAPTION>
                                                 Nine months ended 1999               Nine months ended 1998
                                         -----------------------------------     --------------------------------
                                             Community           Trust             Community             Trust
(Dollars in thousands)                        Banking         Operations            Banking            Operations
- -------------------------------------------------------------------------------------------------------------------
 <S>                                       <C>              <C>                <C>                   <C>
Net interest income (1)                    $   71,076       $      259         $     54,593          $      720
Other income                                    7,416            2,227                4,631               1,979
Operating expenses, excluding merger
      and other related nonrecurring
       costs                                   40,501            2,213               33,532               1,966
Net income before income taxes (1)             27,951              273               19,355                 733

Total assets                                2,267,409                -            1,656,107                   -
Deposits                                    1,974,261           58,476            1,368,567              52,417
Assets under management                             -          652,054                    -             581,437

(1) Includes intercompany earnings allocation charge which is  eliminated in consolidation
</TABLE>


     A reconciliation of total segment net interest income and other income
combined, net income before income taxes, and total assets to the consolidated
numbers in each of these categories for the nine months ended September 30, 1999
and 1998 is presented below.



<TABLE>
<CAPTION>
                                                                   As of and for the             As of and for the
                                                                    Nine Months                        Nine  Months
                                                                  Ended September              Ended September
(Dollars in thousands)                                                 30, 1999                   30, 1998
- ------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>                             <C>
Net interest income and other income
    Total segment net interest income and other income            $        80,978                $         61,923
    Parent company net interest income and other income                    (2,733)                         (1,365)
                                                               --------------------            --------------------
    Consolidated net interest income and other income             $        78,245                $         60,558
                                                               ====================            ====================

Net income before taxes
    Total segment net income before income taxes                  $        28,224                $         20,088
    Parent company net interest before income taxes                          (421)                             (6)
                                                               --------------------           ---------------------
    Consolidated net income before income taxes                   $        27,803                $         20,082
                                                               ====================           =====================

Total assets
    Total segment assets                                          $     2,267,409                $      1,656,107
    Parent company assets                                                  16,478                          30,881
                                                               --------------------           ---------------------
    Consolidated total assets                                     $     2,283,887                $      1,686,988
                                                               ====================           =====================
</TABLE>


NOTE 5--CASH DIVIDEND

     The Company declared a cash dividend of $0.12 cents per share payable on
October 15, 1999 to shareholders of record as of September 30, 1999.

                                       13
<PAGE>

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

OVERVIEW

     Greater Bay Bancorp ("Greater Bay", on a parent-only basis, and the
"Company", on a consolidated basis) was formed as the result of the merger in
November 1996 between Cupertino National Bancorp, the former holding company for
Cupertino National Bank ("CNB"), and Mid-Peninsula Bancorp, the former holding
company for Mid-Peninsula Bank ("MPB"). In December 1997 the Company completed a
merger with Peninsula Bank of Commerce ("PBC"), whereby PBC became the third
wholly owned banking subsidiary of Greater Bay. In May 1998, the Company
completed a merger with Pacific Rim Bancorporation ("PRB"), the holding company
for Golden Gate Bank ("Golden Gate"), whereby Golden Gate became the fourth
wholly owned banking subsidiary of Greater Bay. In August 1998, the Company
completed a merger with Pacific Business Funding Corporation ("PBFC"), which now
operates as a division of CNB and conducts business under the name Pacific
Business Funding. In May 1999, the Company completed a merger with Bay Area
Bancshares ("BA Bancshares"), the holding company of Bay Area Bank ("BAB"),
whereby BAB became the fifth wholly owned banking subsidiary of Greater Bay. All
of the preceding mergers were accounted for as a pooling of interests. All of
the financial information for the Company for the periods prior to the mergers
has been restated to reflect the pooling of interests, as if they occurred at
the beginning of the earliest reporting period presented. In October 1999, the
Company completed a merger with Bay Commercial Services ("BCS"), the holding
company of Bay Bank of Commerce ("BBC"), whereby BBC became the six wholly owned
banking subsidiary of Greater Bay. The financial information presented herein
has not been restated to reflect the merger with BCS on a pooling of interests
basis. CNB, MPB, PBC, Golden Gate and BAB are referred to collectively herein as
the "Banks." The financial information includes the results of the Company's
operating divisions, Greater Bay Bank Santa Clara Valley Commercial Banking
Group, Greater Bay Corporate Finance Group, Greater Bay Bank Contra Costa
Region, Greater Bay International Banking Division, Greater Bay Trust Company,
Pacific Business Funding and Venture Banking Group.

     The following discussion and analysis is intended to provide greater
details of the results of operations and financial condition of the Company. The
following discussion should be read in conjunction with the Company's
consolidated financial data included elsewhere in this document. Certain
statements under this caption constitute "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended, which involve risks and
uncertainties. The Company's actual results may differ significantly from the
results discussed in such forward-looking statements. Factors that might cause
such a difference include but are not limited to economic conditions,
competition in the geographic and business areas in which the Company conducts
its operations, fluctuation in interest rates, credit quality year 2000
readiness and government regulation.

RESULTS OF OPERATIONS

     The Company's operating results included merger and other related expenses
of $4.0 million ($2.5 million net of tax) and extraordinary items of $150,000
($88,000 net of tax) related to the early retirement of $3.0 million of
subordinated debt of the Company for the nine months ended September 30, 1999.
The Company's operating results included merger and other related expenses of
$2.0 million ($1.3 million net of tax) for the nine months ended September 30,
1998. The following table summarizes net income, net income per share and key
financial ratios inclusive of and exclusive of merger and other related costs
and extraordinary items for the three and nine months ended September 30, 1999:


<TABLE>
<CAPTION>
                                       Three Months Ended  September 30, 1999         Nine Months Ended September 30, 1999
                                     ------------------------------------------        --------------------------------------
                                    Including merger        Excluding merger          Including merger            Excluding merger
                                       and other               and other                 and other                   and other
                                    related nonrecurring   related nonrecurring     related nonrecurring      related nonrecurring
                                costs and extraordinary   costs and extraordinary  costs and extraordinary   costs and extraordinary
(Dollars in thousands, except
 per share amounts)                        Items                  Items                    Items                     Items
                                         ---------              ----------                ---------                ----------
<S>                                      <C>                    <C>                       <C>                      <C>
Net income                               $   7,367              $    7,367                $   17,033               $  19,612
Net income per share:
   Basic                                 $    0.65              $     0.65                $     1.52               $    1.75
   Diluted                               $    0.62              $     0.62                $     1.44               $    1.66
Return on average assets                      1.34%                   1.34%                     1.13%                   1.30%
Return on average shareholder equity         24.50%                  24.50%                    19.65%                  22.63%
</TABLE>

                                       14
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The Company reported net income of $7.4 million for the third quarter of
1999, a 37.06% increase over the third quarter of 1998 net income (excluding
merger and other related nonrecurring costs and extraordinary items, net of
taxes) of $5.4 million. Basic net income per share (excluding merger and other
related nonrecurring costs and extraordinary items, net of taxes) was $0.65 for
the third quarter of 1999, as compared to $0.49 for the third quarter of 1998.
Diluted net income per share (excluding merger and other related nonrecurring
costs and extraordinary items, net of taxes) was $0.62 and $0.46 for the third
quarter of 1999 and 1998, respectively. The Company reported net income
including merger and other related nonrecurring costs and extraordinary items,
net of tax, of $5.0 million and basic and diluted net income per share of $0.46
and $0.43, respectively, for the quarter ended September 30, 1998.

     The return on average assets and return on average shareholders' equity
(excluding merger and other related nonrecurring costs and extraordinary items,
net of taxes) were 1.34% and 24.50%, respectively, for the third quarter of
1999, compared with 1.30% and 21.34% for the third quarter in 1998,
respectively.

     Net income totaled $19.6 million (excluding merger and other related
nonrecurring costs and extraordinary items, net of taxes) for the nine months
ended September 30, 1999, versus $14.6 million for the comparable 1998 period.
Basic net income per share (excluding merger and other related nonrecurring
costs and extraordinary items, net of taxes) was $1.75 and $1.35 for the nine
months ended September 30, 1999 and 1998, respectively. Diluted net income per
share (excluding merger and other related nonrecurring costs and extraordinary
items, net of taxes) was $1.66 and $1.26 for the nine months ended September 30,
1999 and 1998, respectively.

     The return on average assets and return on average shareholders' equity
(excluding merger and other related nonrecurring costs and extraordinary items,
net of taxes) were 1.30% and 22.63%, respectively, for the nine months ended
September 30, 1999, compared with 1.34% and 20.90% for the nine months ended
1998, respectively.

     The Company reported net income, including merger and other related
nonrecurring costs and extraordinary items, of $17.0 million and basic and
diluted net income per share of $1.52 and $1.44, respectively, for the nine
months ended September 30, 1999. The Company reported net income, including
merger and other related nonrecurring costs and extraordinary items, of $13.3
million and basic and diluted net income per share of $1.23 and $1.14,
respectively, for the nine months ended September 30, 1998.

     The increase in first nine months of 1999 net income as compared to the
same period in 1998 was principally the result of significant growth in loans
and deposits. This growth, partially offset by a decline in interest rate
spreads, resulted in a $14.5 million increase in net interest income. Recurring
operating expenses increased by $6.6 million, excluding the contribution to the
Greater Bay Bancorp Foundation (the "Foundation") discussed below. Operating
expense increases reflect additional efforts required to service and support the
Company's growth.

     Net income for the nine months ended September 30, 1999 and 1998 included
$230,000 and $497,000, respectively, in warrant income resulting from the
warrants received from clients of the Banks. During 1999 and 1998, the Company
donated appreciated warrants to the Foundation. The contribution of the warrants
triggered recognition of warrant income of $230,000, net of related employee
incentives, and a donation expense of $323,000 in 1999 and recognition of
warrant income of $497,000, net of related employee incentives, and a donation
expense of $701,000 in 1998. The Company recognized a tax benefit of $133,000
and $288,000 from these transactions in 1999 and 1998, respectively.

                                       15
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The 1999 increase in other income principally relates to a $1.0 million
increase in loan and international banking fees, a $900,000 recovery on equity
securities, in accordance with APB 18 and a $407,000 increase in trust fees.

Net Interest Income -- Quarterly

     Net interest income for the third quarter of 1999 was $25.1 million, a $2.2
million increase over the second quarter of 1999 and a $6.0 million increase
over the third quarter of 1998. The increase from the third quarter of 1998 to
the third quarter of 1999 was primarily due to the $492.2 million, or 31.9%
increase in average interest-earning assets. The increase from the second
quarter of 1999 to the third quarter of 1999 was primarily due to the $124.1
million, or 25.7% (annualized) increase in average interest-earning assets,
which was further increased by a 10 basis points increase in the Company's net
yield on interest-earning assets from 4.80% in the second quarter of 1999 to
4.90% in the third quarter of 1999.

     The interest rate spread for the quarters ended September 30, 1999, June
30,1999 and September 30, 1998, were reduced by the low spread earned on PBC's
Special Deposits (discussed in Note 7 to the supplemental consolidated financial
statements, and notes thereto included in the current Report on Form 8-K dated
July 1, 1999, as amended by Form 8-K/A dated July 16, 1999). As of September
30, 1999, PBC held $122.9 million in two demand deposits accounts (the "Special
Deposits"). The Special Deposits represent the proposed settlement of class
action lawsuits not involving the Company. Due to the uncertainty of the time
the Special Deposits will remain with PBC, management has invested a significant
portion of the funds from this deposit in agency securities with maturities of
less than 90 days. The average deposit balances related to the Special Deposits
were $122.9 million, $126.0 million and $89.1 million for the quarters ended
September 30, 1999, June 30, 1999 and September 30, 1998, respectively, on which
the Company earned a spread of approximately 3.67%, 2.96% and 2.20%,
respectively. Excluding PBC's Special Deposits, the net yield on interest
earning assets would have been 5.01%, 5.02% and 4.27% for the quarters ended
September 30, 1999, June 30, 1999 and September 30, 1998, respectively.
Excluding the Special Deposits, the approximate interest rate spread would have
been 4.04%, 4.22% and 4.31% for the quarters ended September 30, 1999, June 30,
1999 and September 30, 1998, respectively. The purchase of bank-owned life
insurance ("BOLI") also reduced the Company's net interest spread since the
earnings of BOLI are included in other income while the cost of funding BOLI is
included in interest expense.

                                       16
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following table presents, for the quarters indicated, condensed average
balance sheet information for the Company, together with interest income and
yields earned on average interest-earning assets and interest expense and rates
paid on average interest-bearing liabilities. Average balances are average daily
balances.

<TABLE>
<CAPTION>
                                                         Three Months Ended                       Three Months Ended
                                                         September 30, 1999                          June 30, 1999
                                                         ------------------                       ------------------
                                                                           Average                                    Average
                                                  Average                   Yield/        Average                      Yield/
(Dollars in thousands)                            Balance       Interest     Rate         Balance       Interest        Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>              <C>        <C>        <C>               <C>           <C>
INTEREST-EARNING ASSETS:
 Federal funds sold                            $    153,459     $  2,025    5.24%     $   164,431       $  2,027       4.94%
 Other short term investments                        60,383          796    5.23%          60,530            870       5.77%
 Investment securities:
   Taxable                                          329,429        5,756    6.93%         311,004          5,143       6.63%
   Tax-exempt (1)                                    71,300          897    4.99%          63,018            765       4.87%
 Loans (2), (3)                                   1,419,303       33,234    9.29%       1,310,819         30,238       9.25%
                                               ------------     --------              -----------       --------
     Total interest-earning assets                2,033,874       42,708    8.33%       1,909,802         39,043       8.20%
 Noninterest-earning assets                         150,128                               142,509
                                               ------------     --------              -----------       --------
     Total assets                              $  2,184,002       42,708              $ 2,052,312         39,043
                                               ============     --------              ===========       --------
INTEREST-BEARING LIABILITIES:
 Deposits:
   MMDA, NOW and savings                       $  1,207,222     $ 11,085    3.64%     $ 1,084,448       $  9,323       3.45%
   Time deposits, over $100,000                     335,304        3,957    4.68%         315,736          3,708       4.71%
   Other time deposits                               61,482          707    4.56%          63,067            740       4.71%
                                               ------------     --------              -----------       --------
     Total interest-bearing deposits              1,604,008       15,749    3.90%       1,463,251         13,771       3.77%
 Other borrowings                                    48,269          824    6.77%          88,752          1,472       6.65%
 Subordinated debt                                        -            -                       18              -       0.00%
 Trust Preferred Securities                          50,000        1,039    8.24%          50,000            938       7.52%
                                               ------------     --------              -----------       --------
     Total interest-bearing liabilities           1,702,277       17,612    4.10%       1,602,021         16,181       4.05%
 Noninterest bearing deposits                       334,469                               308,174
 Other noninterest-bearing liabilities               27,954                                24,404
 Shareholders' equity                               119,302                               117,713
                                               ------------     --------              -----------       --------
     Total shareholders' equity and
     liabilities                               $  2,184,002       17,612              $ 2,052,312         16,181
                                               ============     --------              ===========       --------

 Net interest income                                            $ 25,096                                $ 22,862
                                                                ========                                ========
 Interest rate spread                                                       4.23%                                      4.15%
 Contribution of interest free funds                                        0.67%                                      0.65%
 Net yield on interest-earning assets (4)                                   4.90%                                      4.80%

<CAPTION>
                                                           Three Months Ended
                                                           September 30, 1998
                                                           ------------------
                                                                            Average
                                                      Average                Yield/
(Dollars in thousands)                                Balance    Interest     Rate
- -----------------------------------------------------------------------------------
<S>                                                <C>           <C>         <C>
INTEREST-EARNING ASSETS:
 Federal funds sold                               $   112,325    $  1,562     5.52%
 Other short term investments                          90,974       1,260     5.49%
 Investment securities:
   Taxable                                            360,343       5,418     5.97%
   Tax-exempt (1)                                      51,637         626     4.81%
 Loans (2), (3)                                       926,399      24,132    10.33%
                                                  -----------    --------
     Total interest-earning assets                  1,541,678      32,998     8.49%
 Noninterest-earning assets                            92,800
                                                  -----------    --------
     Total assets                                 $ 1,634,478      32,998
                                                  ===========    --------
INTEREST-BEARING LIABILITIES:
 Deposits:
   MMDA, NOW and savings                          $   838,412    $  8,119     3.84%
   Time deposits, over $100,000                       229,260       3,023     5.23%
   Other time deposits                                 60,611         791     5.18%
                                                  -----------    --------
     Total interest-bearing deposits                1,128,283      11,933     4.20%
 Other borrowings                                      74,741       1,247     6.62%
 Subordinated debt                                      3,000          86    11.37%
 Trust Preferred Securities                            37,428         681     7.22%
                                                  -----------    --------
     Total interest-bearing liabilities             1,243,452      13,947     4.45%
 Noninterest bearing deposits                         266,695
 Other noninterest-bearing liabilities                 25,569
 Shareholders' equity                                  98,762
                                                  -----------    --------
     Total shareholders' equity and
     liabilities                                  $ 1,634,478      13,947
                                                  ===========    --------

 Net interest income                                             $ 19,051
                                                                 ========
 Interest rate spread                                                         4.04%
 Contribution of interest free funds                                          0.86%
 Net yield on interest-earning assets (4)                                     4.90%
</TABLE>

 (1) The tax equivalent yields earned on the tax exempt securities are 7.21%
     7.05% and 6.92% for the quarters ended September 30, 1999, June 30, 1999
     and September 30, 1998, respectively, using the federal statuary rate of
     34%.
 (2) Nonaccrual loans are excluded in the average balance.
 (3) Interest income includes loan fees of $1,068,000, $1,204,000 and $901,000
     for the quarters ended September 30, 1999, June 30, 1999, and September 30,
     1998, respectively.
 (4) Net yield on interest-earning assets during the period equals (a) the
     difference between interest income on interest-earning assets and the
     interest expense on interest-bearing liabilities, divided by (b) average
     interest-earning assets for the period.

                                       17
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The most significant impact on the Company's net interest income between
periods is derived from the interaction of changes in the volume of and rate
earned or paid on interest-earning assets and interest-bearing liabilities. The
volume of interest-earning asset dollars in loans and investments, compared to
the volume of interest-bearing liabilities represented by deposits and
borrowings, combined with the spread, produces the changes in the net interest
income between periods. The table below sets forth, for the quarters indicated,
a summary of the changes in average asset and liability balances (volume) and
changes in average interest rates (rate).

<TABLE>
<CAPTION>
                                                       Three Months Ended September 30, 1999  Three Months Ended September 30, 1999
                                                           Compared with June 30, 1999          Compared with September 30, 1998
                                                             favorable / (unfavorable)           favorable / (unfavorable)
(Dollars in thousands)(1)                                   Volume     Rate      Net             Volume         Rate         Net
- -------------------------------------------------------------------------------------           --------------------------------
<S>                                                    <C>           <C>      <C>             <C>           <C>          <C>
INTEREST EARNED ON INTEREST-EARNING ASSETS
 Federal funds sold                                        $  (129)  $  127   $    (2)          $   546     $    (83)    $   463
 Other short term investments                                   (2)     (72)      (74)             (406)         (58)       (464)
 Investment securities:
    Taxable                                                    348      266       616              (491)         832         341
    Tax-exempt                                                 111       20       131               246           24         270
 Loans                                                       2,857      137     2,994            11,749       (2,649)      9,100
                                                           --------------------------           --------------------------------
     Total interest income                                   3,184      481     3,665            11,644       (1,934)      9,710
                                                           --------------------------           --------------------------------

INTEREST EXPENSE ON INTEREST-BEARING LIABILITIES
 Deposits:
    MMDA, NOW and savings                                   (1,176)    (582)   (1,768)           (3,405)         442      (2,963)
    Time deposits over $100,000                               (268)      19      (249)           (1,279)         345        (934)
    Other time deposits                                         15       18        33               (11)          95          84
                                                           --------------------------           --------------------------------
     Total interest-bearing deposits                        (1,430)    (545)   (1,974)           (4,695)         882      (3,813)
 Other borrowings                                              675      (27)      648               451          (28)        423
 Subordinated debt                                               -        -         -                43           43          86
 Trust preferred securities                                      -     (105)     (105)             (252)        (109)       (361)
                                                           --------------------------           --------------------------------
     Total interest expense                                   (755)    (677)   (1,431)           (4,453)         788      (3,665)
                                                           --------------------------           --------------------------------
         Net increase (decrease) in net interest
         income                                            $ 2,429   $ (196)  $ 2,234           $ 7,192     $ (1,147)    $ 6,045
                                                           ==========================           ================================
</TABLE>

(1) Changes in interest income and expense which are not attributable
    specifically to either volume or rate, are allocated proportionately between
    both variances. Nonaccrual loans are excluded in average loans.

     The Quarter Ended September 30, 1999 compared to September 30, 1998
     -------------------------------------------------------------------

     Interest income in the third quarter ended September 30, 1999 increased
29.4% to $42.7 million from $33.0 million in the same period in 1998. This was
primarily due to the $11.6 million favorable volume variance which resulted from
a $492.2 million, or 31.9%, increase in average interest-earning assets over the
comparable prior year. Average loans increased $492.9 million, or 53.2%, to 1.4
billion for the third quarter of 1999 as compared to $926.3 million for the
third quarter of 1998.

     The average yield on interest-earning assets decreased 16 basis points to
8.33% in the third quarter of 1999 from 8.49% in the same period of 1998
primarily due to the decrease on the yields on loans. Average yields on loans
decreased 104 basis points to 9.29% in the three months ended September 30, 1999
from 10.33% for the same period in 1998.

     Interest expense in the third quarter of 1999 increased 26.3% to $17.6
million from $13.9 million for the same period in 1998. This increase was due to
an increase in average interest-bearing liabilities offset by lower interest
rates paid on interest-bearing liabilities. Average interest-bearing liabilities
increased 36.9% to $1.7 billion in the third quarter of 1999 from $1.2 billion
in the same period for 1998 due to the efforts of the Company's relationship
managers in generating core deposits from their client relationships, deposits
derived from the activities of the Greater Bay Trust Company and the Venture
Banking Group, both divisions of CNB, and increases in other borrowings.

                                       18
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     During the third quarter of 1999, average noninterest-bearing deposits
increased to $334.5 million from $266.7 million in the same period in 1998.
Average noninterest-bearing deposits comprised 17.3% of total deposits for the
third quarter in 1999, compared to 19.1% for the same period in 1998.

     The Quarter Ended September 30, 1999, compared to June 30, 1999
     ---------------------------------------------------------------

     Interest income increased 9.4% to $42.7 million for the third quarter of
1999, as compared to $39.0 million for the previous quarter. Average interest-
earning assets increased 25.8% (annualized) in the third quarter of 1999 from
$1.9 billion for the previous quarter. The increase in interest income for the
third quarter of 1999, as compared to the prior quarter, was primarily the
result of an increase in the average balances of loans which increased $108.5
million and investment securities which grew $26.7 million from the prior
quarter. The impact of increases in average balances on loans was enhanced by an
increase in the yield earned on those assets. The yield on the average interest-
earning assets increased 13 basis points to 8.33% in the third quarter of 1999
from 8.20% in the second quarter of 1999, primarily as a result of increases in
market rates of interest.

     Interest expense in the third quarter of 1999 increased 8.8% to $17.6
million from $16.2 million in the prior quarter. The increase is the result of
increased interest-bearing liabilities, which rose to $1.7 billion for the third
quarter of 1999, as compared to $1.6 billion for the prior quarter, and a 5
basis point increase in the cost of funds which increased to 4.10% in the third
quarter of 1999.

     As a result of the foregoing, the Company's interest rate spread increased
to 4.23% in the third quarter of 1999 compared to 4.15% in the prior quarter and
the net yield on interest-earning assets increased to 4.90% from 4.80%.

Net Interest Income - Year to date

     Net interest income for the nine months ended September 30, 1999 was $68.5
million, an $14.6 million increase over the nine months ended September 30,
1998. The increase was due to the $488.7 million, or 35.3%, increase in average
interest-earning assets. This was offset by a 32 basis points decrease in the
Company's net yield on interest-earning assets from 5.20% for the nine months
ended September 30, 1998 to 4.88% for the comparable period in 1999. The
Company's interest rate spread was positively impacted by a higher percentage of
interest-earning assets in loans during the nine months and September 30, 1999
compared to the same period in 1998.

     The interest rate spread for the nine months ended September 30, 1999 and
1998 was further reduced by the spread earned on PBC's Special Deposits
(discussed in Note 7 to the supplemental consolidated financial statements and
notes thereto included in the current Report on Form 8-K dated July 1, 1999, as
amended by Form 8-K/A dated July 16, 1999). The average deposit balances related
to the Special Deposits were $117.8 million, and $88.4 million for the nine
months ended September 30, 1999 and 1998, respectively, on which the Company
earned a spread of approximately 3.17% and 2.18%, respectively. Excluding PBC's
Special Deposits, the net yield on interest earning assets would have been 5.00%
and 5.41% for the nine months ended September 30, 1999 and 1998, respectively.
Excluding the Special Deposits, the interest rate spread would have been 4.28%
and 4.62% for the nine months ended September 30, 1999 and 1998, respectively.

                                       19
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following tables present the Company's average balance sheet, net
interest income and interest income and interest rate for the nine months
presented, as well as the analysis of variances due to rate and volume:

<TABLE>
<CAPTION>
                                                             Nine Months Ended                             Nine Months Ended
                                                             September 30, 1999                            September 30, 1998
                                                           ----------------------                     ---------------------------
                                                                                Average                                    Average
                                                    Average                     Yield/           Average                   Yield/
(Dollars in thousands)                              Balance        Interest      Rate            Balance      Interest      Rate
- ------------------------------------------------------------------------------------------     -----------------------------------
<S>                                                <C>             <C>          <C>            <C>            <C>          <C>
INTEREST-EARNING ASSETS:
 Federal funds sold                                $   128,591     $  4,836          5.03%     $  104,399     $   4,232     5.42%
 Other short term investments                           63,188        2,525          5.34%         97,133         4,155     5.72%
 Investment securities:
     Taxable                                           310,707       15,499          6.67%        271,234        12,840     6.33%
     Tax-exempt (1)                                     65,711        2,406          4.90%         37,915         1,446     5.10%
 Loans (2), (3)                                      1,306,626       90,946          9.31%        875,418        68,973    10.53%
                                                   -----------     --------                    ----------     ---------
      Total interest-earning assets                  1,874,823      116,212          8.29%      1,386,099        91,646     8.84%
 Noninterest-earning assets                            144,914                                    125,497
                                                   -----------     --------                    ----------     ---------
         Total assets                              $ 2,019,737      116,212                    $1,511,596        91,646
                                                   ===========     --------                    ==========     =========
INTEREST-BEARING LIABILITIES:
 Deposits:
     MMDA, NOW and savings                         $ 1,075,295     $ 28,188          3.50%     $  791,813     $  21,705     3.66%
     Time deposits, over $100,000                      309,523       10,894          4.71%        199,583         7,902     5.29%
     Other time deposits                                62,753        2,233          4.76%         58,929         2,276     5.16%
                                                   -----------     --------                    ----------     ---------
      Total interest-bearing deposits                1,447,571       41,315          3.82%      1,050,325        31,883     4.06%
 Other borrowings                                       70,079        3,354          6.40%         76,148         3,802     6.68%
 Subordinated debt                                         812           66         10.87%          3,817           259     9.07%
 Trust Preferred Securities                             50,000        2,979          7.97%         25,745         1,761     9.15%
                                                   -----------     --------                    ----------     ---------
      Total interest-bearing liabilities             1,568,462       47,714          4.07%      1,156,035        37,705     4.36%

 Noninterest bearing deposits                          309,648                                    240,777
 Other noninterest-bearing liabilities                  25,753                                     21,221
 Shareholders' equity                                  115,874                                     93,562
                                                   -----------     --------                    ----------     ---------
      Total shareholders' equity and liabilities   $ 2,019,737       47,714                    $1,511,595        37,705
                                                   ===========     --------                    ==========     ---------

 Net interest income                                               $ 68,498                                   $  53,941
                                                                   ========                                   =========
 Interest rate spread                                                                4.22%                                  4.48%
 Contribution of interest free funds                                                 0.66%                                  0.72%
 Net yield on interest-earning assets (4)                                            4.88%                                  5.20%
</TABLE>

(1) The tax equivalent yields earned on the tax exempt securities are 7.07% and
7.35% for the nine months ended September 30, 1999 and September 30, 1998
respectively, using the federal statuary rate of 34%.
(2) Nonaccrual loans are excluded in the average balance.
(3) Interest income includes loan fees of $3,378,000 and $3,048,000 for the nine
months ended September 30, 1999 and September 30, 1998, respectively.
(4) Net yield on interest-earning assets during the period equals (a) the
difference between interest income on interest-earning assets and the interest
expense on interest-bearing liabilities, divided by (b) average interest-earning
assets for the period.

                                       20
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
                                                                    Nine Months Ended September 30, 1999
                                                                      Compared with September 30, 1998
                                                                          favorable / (unfavorable)
(Dollars in thousands)(1)                                            Volume         Rate            Net
- ------------------------------------------------------------------------------------------------------------
<S>                                                                <C>           <C>           <C>
INTEREST EARNED ON INTEREST-EARNING ASSETS
 Federal funds sold                                                $      927    $      (323)  $       604
 Other short term investments                                          (1,372)          (258)       (1,630)
 Investment securities:
     Taxable                                                            1,942            717         2,659
     Tax-exempt                                                         1,020            (60)          960
 Loans                                                                 30,772         (8,799)       21,973
                                                                   -----------------------------------------
          Total interest income                                        33,289         (8,723)       24,566
                                                                   -----------------------------------------

INTEREST EXPENSE ON INTEREST-BEARING LIABILITIES
 Deposits:
     MMDA, NOW and savings                                             (7,468)           985        (6,483)
     Time deposits over $100,000                                       (3,951)           959        (2,992)
     Other time deposits                                                 (142)           185            43
                                                                   -----------------------------------------
         Total interest-bearing deposits                              (11,562)         2,130        (9,432)
 Other borrowings                                                         295            153           448
 Subordinated debt                                                        236            (43)          193
 Trust Preferred Securities                                            (1,471)           253        (1,218)
                                                                   -----------------------------------------
          Total interest expense                                      (12,502)         2,493       (10,009)
                                                                    -----------------------------------------
                Net increase (decrease) in net interest income       $ 20,786    $    (6,229)   $   14,557
                                                                    =========================================
</TABLE>

(1) Changes in interest income and expense which are not attributable
    specifically to either volume or rate, are allocated proportionately between
    both variances. Nonaccrual loans are excluded in average loans.


     The Nine Months Ended September 30, 1999 compared to Nine Months Ended
     ----------------------------------------------------------------------
September 30, 1998
- ------------------

     Interest income increased $24.6 million to $116.2 million for the nine
months ended September 30, 1999, as compared to $91.6 million for the nine
months ended September 30, 1998. Average interest-earning assets increased 35.3%
in the nine months ended September 30, 1999 from $1.4 billion for the nine
months ended September 30, 1998. The increase in interest income for the nine
months ended September 30, 1999 as compared to the nine months ended September
30, 1998 was primarily the result of an increase in the average balance of loans
which increased $431.2 million. The impact of the increase in the average
balance of loans was offset by a decrease in the yield earned on those assets.
The yields on the higher volume of average interest-earning assets declined 55
basis points to 8.29% in the nine months ended September 30, 1999 from 8.84% in
the nine months ended September 30, 1998, primarily as a result of decreases in
market rates of interest and the purchase of investments with shorter
maturities.

     Interest expenses in the nine months ended September 30, 1999 increased
26.55% to $47.7 million from $37.7 million in the nine months ended September
30, 1998. The increase was primarily the result of increased interest-bearing
liabilities which rose to $1.6 billion for the nine months ended September 30,
1999, as compared to $1.2 billion for the comparable prior year period. As a
result of the changes in the market rates of interest, the average rate paid on
average interest-bearing liabilities decreased 29 basis points to 4.07% in the
nine months ended September 30, 1999 from 4.32% in the nine months ended
September 30, 1998.

     As a result of the foregoing, the Company's interest rate spread decreased
to 4.22% in the nine months ended September 30, 1999 compared to 4.48% in the
nine months ended September 30, 1998 and the net yield on interest-earning
assets declined to 4.88% from 5.20%.

                                       21
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)


     Certain client service expenses were incurred by the Company with respect
to its noninterest-bearing liabilities. These expenses include messenger
services, check supplies and other related items and are included in operating
expenses. Had they been included in interest expense, the impact of these
expenses on the Company's net yield on interest-earning assets would have been
as follows for each of the quarters presented.

<TABLE>
<CAPTION>
                                                       Three Months Ended September 30,        Nine Months Ended September 30,
                                                       --------------------------------        --------------------------------
(Dollars in thousands)                                     1999              1998                 1999               1998
- ---------------------------------------------------------------------------------------        --------------------------------
<S>                                                    <C>                   <C>               <C>                 <C>
Average noninterest bearing demand deposits             $334,469             $266,695              $309,648        $240,777
Client service expenses                                      280                  128                   785             421
Client service expenses, annualized                         0.33 %               0.19 %                0.34 %          0.23 %

IMPACT ON NET YIELD ON INTEREST-EARNING ASSETS:
Net yield on interest-earning assets                        4.90 %               4.90 %                4.88 %          5.20 %
Impact of client service expense                           (0.04)%              (0.03)%               (0.06)%         (0.04)%
                                                       --------------------------------        --------------------------------
Adjusted net yield on interest-earning assets (1)           4.86 %                4.87%                4.83 %          5.16 %
                                                       ================================        ================================
</TABLE>

(1) Noninterest-bearing liabilities are included in cost of funds calculations
to determine adjusted net yield of spread.

     The impact on the net yield on interest-earning assets is determined by
offsetting net interest income by the cost of client service expense, which
reduces the yield on interest-earning assets. The cost for client service
expense reflects the Company's efforts to control its interest expense.

Provision for Loan Losses

     The provision for loan losses creates an allowance for loan losses.
The loan loss provision for each period is dependent on many factors, including
loan growth, net charge-offs, changes in the composition of the loan portfolio,
delinquencies, management's assessment of the quality of the loan portfolio, the
value of the underlying collateral on problem loans and the general economic
conditions in the Company's market area. The Company performs a periodic
assessment of the risk inherent in its loan portfolio, as well as a detailed
review of certain individual assets determined to have identified weaknesses.
Based on this analysis, which includes reviewing historical loss trends,
current economic conditions, industry concentrations and specific reviews of
assets classified with identified weaknesses, the Company makes determination
of an appropriate level of allowance for loan losses. Specific allocations are
made for loans where the probability of a loss can be defined and reasonably
determined. The balance of the provision for loan losses is based on historical
loss experience, delinquency trends and economic conditions in the Company's
market area. The Company is currently evaluating the impact of several factors
effecting other lenders its market area, including increasing delinquencies,
increases in losses in the technology sector and the impact of the Taiwanese
earthquake on Silicon Valley businesses. The Company is also evaluating the
impact of additional internal factors including the rapid growth of the Company
and the increasing complexity of its loan portfolio. Periodic fluctuations in
the provision for loan losses result from management's assessment of the
adequacy of the allowance for loan losses. Ultimate loan losses may vary from
current estimates.

     The provision for loan losses for the third quarter of 1999 was $3.5
million, compared to $1.9 million for the third quarter of 1998. Nonperforming
loans, comprised of nonaccrual loans, restructured loans, and accruing loans
past due 90 days or more, increased from $3.4 million, or 0.36% of loans
outstanding, at September 30, 1998, to $6.9 million or 0.47% of loans
outstanding at September 30, 1999.

                                       22
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     For further information on nonperforming and classified loans and the
allowance for loan losses, see "Nonperforming and Classified Assets" herein.

Other Income

     Total other income increased to $4.1 million for the third quarter of 1999
compared to $2.3 million for the third quarter of 1998. The following table sets
forth information by category of other income for the quarters indicated.

<TABLE>
<CAPTION>
                                            At and for the three month periods ended
                                          September 30,           June 30,       March 31,         December 31,      September 30,
                                        ------------------------------------------------------------------------------------------
(Dollars in thousands)                         1999                 1999           1999                1998               1998
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                       <C>            <C>               <C>               <C>
Trust fees                                     $  768               $  727         $  721             $  664              $  642
Loan and international banking fees               747                  458            309                176                 165
ATM network revenue                               615                  501            527                498                 518
Service charges and other fees                    520                  393            419                426                 431
Gain on sale of SBA loans                         253                  298            284                282                 290
Gain on sale of investments, net                    -                    -              -                320                   4
Other                                           1,170                  410            293                421                 129
                                        ------------------------------------------------------------------------------------------
   Total, recurring                             4,073                2,787          2,553              2,787               2,179
Warrant income                                      -                  226              4                314                 134
                                        ------------------------------------------------------------------------------------------
   Total                                       $4,073               $3,013         $2,557             $3,101              $2,313
                                        ==========================================================================================
</TABLE>

                                       23
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The increase in other income for the third quarter of 1999 as compared to
the same period in 1998 was primarily the result of a $1.0 million increase in
other income, a $582,000 increase in loan and international banking fees, a
$126,000 increase in trust fees and a $97,000 increase in ATM network revenue.
The increase in other income is a result of a $900,000 recovery of an equity
security in accordance with APB 18.  The increase in trust fees was due to
significant growth in assets under management by Greater Bay Trust Company.
Trust assets increased to $652.1 million at September 30, 1999, compared to
$581.4 million at September 30, 1998.

     In November 1999, the voters of San Francisco adopted an ordinance which
prohibits financial institutions in San Francisco from imposing surcharges of
any kind to noncustomers who access automated teller machines to conduct
electronic transactions, including cash withdrawals and fund transfers.  Other
cities in California have either adopted or are considering similar proposals.
The Company estimates that approximately $176,000 of ATM network revenue during
the first nine months of 1999 was derived from such type of surcharges in the
City and County of San Francisco. While this amount is not material, the
adoption of similar laws in other areas where the Company operates ATMs could
cause a more substantial reduction in ATM network revenue in the future.

     Other income for the third quarter of 1999 and the third quarter of 1998
included warrant income of $0 and $134,000, respectively, net of related
employee incentives.  Warrant income for the nine months ended September 30,
1999 and September 30, 1998 was $230,000 and $497,000, respectively, net of
related employee incentives.  The Company occasionally receives warrants to
acquire common stock from companies that are in the start-up or development
phase.  The timing and amount of income derived from the exercise and sale of
client warrants typically depend upon factors beyond the control of the Company,
and cannot be predicted with any degree of accuracy and are likely to vary
materially from period to period.

Operating Expenses

     The following table sets forth the major components of operating expenses
for the quarters indicated.


<TABLE>
<CAPTION>
                                                                      At and for the three month periods ended
                                                            September 30,   June 30,   March 31,    December 31,     September 30,
                                                           -----------------------------------------------------------------------
(Dollars in thousands)                                             1999       1999        1999          1998              1998
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>        <C>         <C>             <C>
Compensation and benefits                                        $ 7,960    $ 7,726     $ 7,169        $ 6,537           $ 6,587
Occupancy and equipment                                            2,685      2,436       2,355          1,908             1,852
Telephone, postage and supplies                                      586        580         593            578               474
Professional services and legal costs                                551        496         575            689               537
Marketing and promotion                                              398        410         407            876               409
Client services                                                      280        244         261            142               128
Directors' fees                                                      138        178         165            192               175
FDIC insurance and regulatory assessments                            138        103         100             92                93
Expenses on other real estate owned                                   30         15          21             (6)               43
Other                                                              1,223      1,211       1,045          1,307             1,032
                                                           -----------------------------------------------------------------------
    Total operating expenses, excluding nonrecurring costs        13,989     13,399      12,691         12,315            11,330
Merger costs                                                           -      3,965           -              -               537
Contribution to GBB Foundation                                         -        323           -            448               192
                                                           -----------------------------------------------------------------------
    Total operating expenses                                     $13,989    $17,687     $12,691        $12,763           $12,059
                                                           =======================================================================
Efficiency ratio, excluding trust                                  46.89%     67.52%      53.65%         55.38%            55.64%
Efficiency ratio, excluding trust and nonrecurring costs           46.89%     50.41%      53.65%         53.35%            52.07%
Total operating expenses to average assets*                         2.54%      3.46%       2.83%          2.92%             2.88%
Total operating expenses to average assets, before
  nonrecurring costs*                                               2.54%      2.62%       2.83%          2.82%             2.70%
</TABLE>

*Annualized


     Operating expenses totaled $14.0 million for the third quarter of 1999,
compared to $12.1 million for the third quarter of 1998. The ratio of operating
expenses to average assets was 2.54% for the third quarter of 1999 and 2.88% for
the third quarter of 1998.

                                       24
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The efficiency ratio is computed by dividing total operating expenses by
net interest income and other income. An increase in the efficiency ratio
indicates that more resources are being utilized to generate the same (or
greater) volume of income while a decrease would indicate a more efficient
allocation of resources. The Company's efficiency ratio, excluding trust and
nonrecurring costs, for the third quarter of 1999 was 50.28%, compared to 52.07%
for the third quarter of 1998.

     As indicated by the improvements in the efficiency ratio and ratio of total
operating expenses to average assets, the Company has been able to achieve
increasing economies of scale. For the third quarter of 1999, average assets
increased 33.6% from the third quarter of 1998, while operating expenses,
excluding nonrecurring cost, increased only 23.5%.

     Compensation and benefits expenses increased for the third quarter of 1999
to $8.0 million, compared to $6.6 million for the third quarter of 1998. The
increase in compensation and benefits is due primarily to the addition of
personnel to accommodate the growth of the Company.

     The increase in occupancy and equipment; telephone, postage, and
supplies; marketing and promotion; and client service expense was related to
the Company's growth.

Income Taxes

     The Company's effective income tax rate for the third quarter of 1999 was
36.8%, compared to 32.5% in the third quarter of 1998. The effective rates were
lower than the statutory rate of 41.2% due to tax-exempt income on municipal
securities, state enterprise zone credits and the preferential tax treatment of
the donation of appreciated warrants to the Foundation.  These were partially
offset by the impact of merger and other related nonrecurring costs.


FINANCIAL CONDITION

     Total assets increased 42.0% on an annualized basis to $2.3 billion at
September 30, 1999, compared to $1.7 billion at December 31, 1998. The increase
in the third quarter of 1999 was primarily due to increases in the Company's
loan portfolio funded by growth in deposits.

Loans

     Total gross loans increased 44.0%, on an annualized basis, to $1.5 billion
at September 30, 1999, compared to $1.1 billion at December 31, 1998.  The
increase in the loan volume during the first nine months of 1999 was primarily
due to an improving economy in the Company's market areas coupled with the
business development efforts of the Company's relationship managers.

     The Company's loan portfolio is concentrated in commercial (primarily
manufacturing, service and technology) and real estate lending, with the balance
in consumer loans. While no specific industry concentration is considered
significant, the Company's lending operations are located in a market area that
is dependent on the technology and real estate industries and supporting service
companies. Thus, the Company's borrowers could be adversely impacted by a
downturn in these sectors of the economy.  This could, in turn, reduce the
demand for loans and adversely impact the borrowers' abilities to repay their
loans, while also decreasing the Company's net interest margin.

                                       25
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following table presents the composition of the Company's loan
portfolio at the dates indicated.

<TABLE>
<CAPTION>
                                                      September 30,                    December 31,
                                                           1999                            1998
                                                 ---------------------------------------------------------------
(Dollars in thousands)                                     Amount            %             Amount            %
- ----------------------------------------------------------------------------------------------------------------
<S>                                              <C>                       <C>         <C>                 <C>
Commercial                                              $  687,402          47.3%       $  483,668          44.3%
Real estate construction and land                          287,761          19.8           215,274          19.7
Real estate term                                           413,536          28.4           332,478          30.4
Consumer and other                                         100,851           6.9            88,458           8.1
                                                 ---------------------------------------------------------------
              Total loans, gross                         1,489,550         102.4         1,119,878         102.5
Deferred fees and discounts, net                            (5,531)         -0.4            (3,896)         -0.4
                                                 ---------------------------------------------------------------
              Total loans, net of deferred fees          1,484,019         102.0         1,115,982         102.1
Allowance for loan losses                                  (29,680)         -2.0           (23,379)         -2.1
                                                 ---------------------------------------------------------------
               Total loans, net                         $1,454,339         100.0%       $1,092,603         100.0%
                                                 ===============================================================
</TABLE>


Nonperforming and Classified Assets

     Management generally places loans on nonaccrual status when they become 90
days past due, unless they are well secured and in the process of collection.
When a loan is placed on nonaccrual status, any interest previously accrued but
not collected is generally reversed from income. Loans are charged off when
management determines that collection has become unlikely. Restructured loans
are those where the Banks have granted a concession on the interest paid or
original repayment terms due to financial difficulties of the borrower. Other
real estate owned ("OREO") consists of real property acquired through
foreclosure on the related collateral underlying defaulted loans.

                                       26
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following table sets forth information regarding nonperforming assets
at the dates indicated.

<TABLE>
<CAPTION>
                                                 September 30,       June 30,         March 31,    December 31,       September 30,
                                                 ----------------------------------------------------------------------------------
(Dollars in thousands)                                1999            1999              1999          1998                1998
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>                 <C>              <C>          <C>                <C>
Nonperforming loans
   Nonaccrual loans                              $     5,884         $  3,375         $   2,992    $    2,003         $      3,061
   Accruing loans past due 90 days or more                 -                -                 -             -                    -
   Restructured loans                                  1,023              565               482           327                  377
                                                 ----------------------------------------------------------------------------------
        Total nonperforming loans                      6,907            3,940             3,474         2,330                3,438
Other real estate owned                                  515              595               620           966                  905
                                                 ----------------------------------------------------------------------------------
        Total nonperforming assets               $     7,422         $  4,535         $   4,094    $    3,296         $      4,343
                                                 ==================================================================================

   Nonperforming assets to total loans
     and other real estate owned                        0.50%            0.31%             0.33%         0.30%                0.45%
</TABLE>


     At September 30, 1999, the Company had $5.9 million in nonaccrual loans.
Interest income foregone on nonaccrual loans outstanding totaled $131,000 and
$86,000 for the three months ended September 30, 1999 and 1998, respectively.

     The Company records OREO at the lower of carrying value or fair value less
estimated costs to sell. Estimated losses that result from the ongoing periodic
valuation of these properties are charged to earnings through a provision for
losses on foreclosed property in the period in which they are identified. At
September 30, 1999, OREO acquired through foreclosure had a carrying value of
$515,000, compared to $966,000 at December 31, 1998.

     The Company had $1.0 million and $327,000 of restructured loans as of
September 30, 1999 and December 31, 1998, respectively. There were no principal
reduction concessions allowed on restructured loans during the third quarter of
1999 or 1998.  Interest income from restructured loans totaled $26,000 and
$7,000 for the three months ended September 30, 1999 and 1998, respectively.
Foregone interest income, which totaled $0 and $0 for the three months ended
September 30, 1999 and 1998, respectively, would have been recorded as interest
income if the loans had accrued interest in accordance with their original terms
prior to the restructurings.

     The Company has three classifications for problem loans: "substandard,"
"doubtful" and "loss." Substandard loans have one or more defined weaknesses and
are characterized by the distinct possibility that the Banks will sustain some
loss if the deficiencies are not corrected. Doubtful loans have the weaknesses
of substandard loans with the additional characteristic that the weaknesses make
collection or liquidation in full on the basis of currently existing facts,
conditions and values questionable; and there is a high possibility of loss of
some portion of the principal balance. A loan classified as "loss" is considered
uncollectible and its continuance as an asset is not warranted.

                                       27
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following table sets forth the classified assets at the dates
indicated.

<TABLE>
<CAPTION>
                                                       September 30,     June 30,       March 31,    December 31,    September 30,
                                                      ----------------------------------------------------------------------------
(Dollars in thousands)                                      1999           1999           1999           1998            1998
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>               <C>            <C>          <C>             <C>
Substandard                                                $24,422         $22,207       $15,284      $12,515           $12,949
Doubtful                                                     2,126           1,132         1,019        1,188             1,266
Loss                                                             -               -             -            -                 -
Other real estate owned                                        515             595           620          966               905
                                                      ----------------------------------------------------------------------------
     Classified assets                                     $27,063         $23,934       $16,923      $14,669           $15,120
                                                      ----------------------------------------------------------------------------

Classified assets to total loans and other real               1.82%           1.77%         1.34%        1.31%             1.57%
   estate owned
Allowance for loan losses to total classified assets        109.67%         108.99%       142.09%      159.38%           144.59%
</TABLE>


     With the exception of these classified assets, management was not aware of
any loans outstanding as of September 30, 1999 where the known credit problems
of the borrower would cause management to have serious doubts as to the ability
of such borrowers to comply with their present loan repayment terms and which
would result in such loans being included in nonperforming or classified asset
tables at some future date. Management cannot, however, predict the extent to
which economic conditions in the Company's market areas may worsen or the full
impact that such an environment may have on the Company's loan portfolio.
Accordingly, there can be no assurance that other loans will not become 90 days
or more past due, be placed on nonaccrual, become restructured loans, or other
real estate owned in the future.

     In the second quarter of 1999, the Company classified four additional loans
as substandard even though they were performing. It is the Company's policy to
be proactive in its loan grading system. These loans are considered to be well
collateralized and we anticipate that they will continue to remain performing.

Allowance For Loan Losses

     The allowance for loan losses is established through a provision for loan
losses based on management's evaluation of the Company's loan portfolio. See
"Provision for Loan Losses" herein. The allowance is increased by provisions
charged against earnings and reduced by net loan charge-offs. Loans are charged-
off when they are deemed to be uncollectible; recoveries are generally recorded
only when cash payments are received.

                                       28
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The following table sets forth information concerning the Company's
allowance for loan losses at the dates and for the quarters indicated.

<TABLE>
<CAPTION>
                                                                              At and for the three month periods ended
                                                               September 30,  June 30,    March 31,    December 31,   September 30,
                                                               --------------------------------------------------------------------
(Dollars in thousands)                                              1999       1999         1999          1998            1998
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>            <C>         <C>          <C>            <C>
Period end loans outstanding                                     $1,484,019   $1,351,462  $1,258,925   $1,115,982        $962,203
Average loans outstanding                                        $1,418,395   $1,318,899  $1,184,161   $1,012,950        $929,687
Allowance for loan losses:
Balance at beginning of period                                   $   26,086   $   24,046  $   23,379   $   21,862        $ 19,758
Charge-offs:
           Commercial                                                  (592)        (200)       (224)         (53)            (52)
           Real estate construction and land                              -            -           -            -               -
           Real estate term                                               -            -           -            -               -
           Consumer and other                                           (75)         (42)        (64)        (455)            (27)
                                                               --------------------------------------------------------------------
                 Total charge-offs                                     (667)        (242)       (288)        (508)            (79)
                                                               --------------------------------------------------------------------

Recoveries:
           Commercial                                                   700          195          21           38             156
           Real estate construction and land                              -            -           -            -               -
           Real estate term                                               -            -           -            -               -
           Consumer and other                                            43            4          13           46              33
                                                               --------------------------------------------------------------------
                 Total recoveries                                       743          199          34           84             189
                                                               --------------------------------------------------------------------
            Net (charge-offs)/recoveries                                 76          (43)       (254)        (424)            110
Provision charged to income (1)                                       3,518        2,083         921        1,941           1,994
                                                               --------------------------------------------------------------------
Balance at end of period                                         $   29,680   $   26,086  $   24,046   $   23,379        $ 21,862
                                                               ====================================================================

Quarterly net (charge-offs)/recoveries to average
   loans outstanding during the period, annualized                    -0.02%        0.01%       0.09%        0.17%          -0.05%
Year to date net (charge-offs)/recoveries to
   average loans outstanding during the period, annualized             0.02%        0.05%       0.09%        0.04%          -0.02%
Allowance as a percentage of average loans outstanding                 2.09%        1.98%       2.03%        2.31%           2.35%
Allowance as a percentage of period end loans outstanding              2.00%        1.93%       1.91%        2.09%           2.27%
Allowance as a percentage of non-performing loans                    429.71%      662.08%     692.17%    1,003.39%         635.89%
</TABLE>

_______________________

(1)  Includes $447,000 in second quarter of 1999 and $113,000 in the third
quarter of 1998 to conform practices to the Company's reserve methodologies,
which is included in mergers and related nonrecurring costs.


     As discussed in "Provision for Loan Losses", management considers various
factors in establishing an appropriate allowance for loan losses. Although
management believes that the allowance for loan losses is adequate to provide
for both potential losses and estimated inherent losses in the portfolio, future
provisions will be subject to continuing evaluations of the inherent risk in the
portfolio and if the economy declines or asset quality deteriorates, additional
provisions could be required.

     At September 30, 1999, the allowance for loan losses was $29.7 million,
consisting of a $21.4 million allocated allowance and a $8.3 million unallocated
allowance. The unallocated allowance recognizes the model and estimation risk
associated with the allocated allowances, and management's evaluation of various
conditions, the effects of which are not directly measured in determining the
allocated allowance. The evaluation of the inherent loss regarding these
conditions involves a higher degree of uncertainty because they are not
identified with specific problem credits or portfolio segments. The conditions
evaluated in connection with the unallocated allowance include the following
conditions that existed at September 30, 1999:

                                       29
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     .  Specific industry conditions within portfolio segments, particularly
        involving the high technology sector and the impact of foreign economic
        forces upon that sector;

     .  Seasoning of the loan portfolio and growth in loan volumes;

     .  The strength and duration of the current business cycle and existing
        general economic and business conditions affecting our key lending
        areas;

     .  Credit quality trends, including trends in nonperforming loans expected
        to result from changes in existing conditions; and

     .  The results of bank regulatory examinations and the findings of our
        internal credit examiners.

     The Officers' Loan Committee reviews these conditions quarterly in
discussion with our senior relationship managers.  If any of these conditions is
evidenced by a specifically identifiable problem credit or portfolio segment as
of the evaluation date, management's estimate of the effect of this condition
may be reflected as an allocated allowance applicable to this credit or
portfolio segment.  Where any of these conditions is not evidenced by a
specifically identifiable problem credit or portfolio segment as of the
evaluation date, management's evaluation of the probable loss concerning this
condition is reflected in the unallocated allowance.

     The allowance for credit losses is based upon estimates of probable losses
inherent in the loan portfolio.  The amount actually observed for these losses
can vary significantly from the estimated amounts. Our methodology includes
several features that are intended to reduce the differences between estimated
and actual losses.  The historical loss analysis, which reviews the losses over
1, 3 and 5 year periods, and evaluations of the current business cycle and
economic conditions are used to establish the loan loss factors for problem
graded loans which are designed to be self-correcting by taking into account our
recent loss experience.  Similarly, by basing the pass graded loan loss factors
on historical loss experience, the methodology is designed to take our recent
loss experience into account.  Loan loss factors are adjusted  quarterly based
upon the level of net charge-offs expected by management in the next twelve
months.  Furthermore, our methodology permits adjustments to any loss factor
used in the computation of the formula allowance in the event that, in
management's judgement, significant factors that affect the collectibility of
the portfolio as the evaluation date are not reflected in the loss factors.  By
assessing the probable estimated losses inherent in the loan portfolio on a
quarterly basis, we are able to adjust specific and inherent loss estimates
based upon any more recent information that has become available.

     The Company recorded provisions in 1999 to bring the allowance for credit
losses to a level deemed appropriate by management based upon management's
application of the loan loss allowance methodology discussed above.  In
particular, in the assessment as of September 30, 1999, management focused on
factors affecting elements of the high technology sector and the impact of
foreign economic forces upon that sector, including seasoning of the loan
portfolio coupled with growth in loan volumes and the strength and duration of
the current business cycle coupled with existing general economic and business
conditions affecting our key lending areas.

                                       30
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

Liquidity and Cash Flow

     The objective of liquidity management is to maintain each Bank's ability to
meet the day-to-day cash flow requirements of its clients who either wish to
withdraw funds or require funds to meet their credit needs. The Company must
manage its liquidity position to allow the Banks to meet the needs of their
clients while maintaining an appropriate balance between assets and liabilities
to meet the return on investment expectations of its shareholders. The Company
monitors the sources and uses of funds on a daily basis to maintain an
acceptable liquidity position. In addition to liquidity from core deposits and
repayments and maturities of loans and investments, the Banks utilize brokered
deposit lines, sell securities under agreements to repurchase and borrow
overnight federal funds. In 1997, the Company issued $20.0 million in Trust
Preferred Securities ("TPS") to enhance its regulatory capital base, while also
providing added liquidity.  In 1998, the Company completed a second offering of
TPS in an aggregate amount of $30.0 million.  Under applicable regulatory
guidelines, $41.4 million of the TPS qualifies as Tier I capital, and the
remaining portion qualifies as Tier 2 capital.  As the Company's shareholders'
equity increases, the amount of the additional TPS that will count as Tier I
capital will increase.

     Greater Bay is a company separate and apart from the Banks. It must provide
for its own liquidity. Substantially all of Greater Bay's revenues are obtained
from management fees, interest received on its investments and dividends
declared and paid by the Banks. There are statutory and regulatory provisions
that could limit the ability of the Banks to pay dividends to Greater Bay. At
September 30, 1999, the Banks had approximately $45.3 million in the aggregate
available to be paid as dividends to Greater Bay. Management of Greater Bay
believes that such restrictions will not have an impact on the ability of
Greater Bay to meet its ongoing cash obligations. As of September 30, 1999,
Greater Bay did not have any material commitments for capital expenditures.

     Net cash provided by operating activities, consisting primarily of net
income and increases in interest payable and other liabilities, totaled $23.9
million and $17.1 million for the nine months ended September 30, 1999 and 1998,
respectively. Cash used for investing activities totaled $439.8 million and
$336.4 million for the nine months ended September 30, 1999 and 1998,
respectivley. The funds used for investing activities primarily represent
increases in loans and investment securities for each year reported.

     For the nine months ended September 30, 1999 net cash provided by financing
activities was $527.6 million,  compared to $330.7 million for the nine months
ended September 30, 1999. Historically, the primary financing activity of the
Company has been through deposits.  For the nine months ended September 30, 1999
and 1998, deposit gathering activities generated cash of $553.8 million and
$242.4 million, respectively.  This represents a total of 105% and 73.3% of the
financing cash flows for the nine months ended September 30, 1999 and 1998,
respectively.

Capital Resources

     Shareholders' equity at September 30, 1999 increased to $120.0 million from
$107.0 million at December 31, 1998.  Greater Bay paid dividends of $0.36 and
$0.39 per share during the nine months ended September 30, 1999 and the twelve
months ended December 31, 1998, respectively.

                                       31
<PAGE>

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS (CONTINUED)

     The Company has provided a substantial portion of its capital requirements
through the retention of earnings. The Company supplemented its capital base by
issuing $30.0 million of TPS in 1998 and $20.0 million of TPS in 1997, which,
subject to certain limitations, qualify as Tier 1 capital.

     A banking organization's total qualifying capital includes two components,
core capital (Tier 1 capital) and supplementary capital (Tier 2 capital). Core
capital, which must comprise at least half of total capital, includes common
shareholders' equity, qualifying perpetual preferred stock, trust preferred
securities and minority interests, less goodwill. Supplementary capital includes
the allowance for loan losses (subject to certain limitations), other perpetual
preferred stock, trust preferred securities, certain other capital instruments
and term subordinated debt. The Company's major capital components are
shareholders' equity and TPS in core capital, and the allowance for loan losses
and subordinated debt in supplementary capital.

     At September 30, 1999, the minimum risk-based capital requirements to be
considered adequately capitalized were 4.0% for core capital and 8.0% for total
capital. Federal banking regulators have also adopted leverage capital
guidelines to supplement risk-based measures. The leverage ratio is determined
by dividing Tier 1 capital as defined under the risk-based guidelines by average
total assets (not risk-adjusted) for the preceding quarter.

     Pursuant to the Federal Deposit Insurance Corporation Improvement Act of
1991, the Federal Reserve, the OCC and the FDIC have adopted regulations setting
forth a five-tier system for measuring the capital adequacy of the financial
institutions they supervise. The capital levels of the Company at September 30,
1999 and the two highest levels recognized under these regulations are as
follows. These ratios all exceeded the well-capitalized guidelines shown below.


<TABLE>
<CAPTION>
                                              Tier 1            Total
                             Leverage       Risk-Based        Risk-Based
                              Ratio       Capital Ratio     Capital Ratio
                              -----       -------------     -------------
     <S>                     <C>           <C>               <C>
     Company                   7.56%              8.80%            10.52%
     Well-capitalized          5.00%              6.00%            10.00%
     Adequately capitalized    4.00%              4.00%             8.00%
</TABLE>

     In addition, at September 30, 1999, each of the Banks had levels of capital
that exceeded the well-capitalized guidelines.

     The Company anticipates that the economic and business conditions in its
market areas will remain strong resulting in continued growth in earnings and
deposits. To support this continuing growth or future acquisition opportunities,
the Company may raise additional capital through the sale of either debt or
equity securities in order for the Company and each of the Banks to remain well-
capitalized under applicable regulations.

                                       32
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company's financial performance is impacted by, among other factors,
interest rate risk and credit risk. The Company utilizes no derivatives to
mitigate its credit risk, relying instead on loan review and an adequate loan
loss reserve (see "--Allowance for Loan Losses" herein).

     Interest rate risk is the risk of loss in value due to changes in interest
rates. This risk is addressed by the Company's Asset Liability Management
Committee ("ALCO"), which includes senior management representatives. The ALCO
monitors and considers methods of managing interest rate risk by monitoring
changes in net portfolio values ("NPV") and net interest income under various
interest rate scenarios. The ALCO attempts to manage the various components of
the Company's balance sheet to minimize the impact of sudden and sustained
changes in interest rates on NPV and net interest income.

     The Company's exposure to interest rate risk is reviewed on at least a
quarterly basis by the Board of Directors and the ALCO. Interest rate risk
exposure is measured using interest rate sensitivity analysis to determine the
Company's change in NPV in the event of hypothetical changes in interest rates
and interest liabilities. If potential changes to NPV and net interest income
resulting from hypothetical interest rate swings are not within the limits
established by the Board, the Board may direct management to adjust its asset
and liability mix to bring interest rate risk within Board-approved limits.

     In order to reduce the exposure to interest rate fluctuations, the Company
has developed strategies to manage its liquidity, lengthen the effective
maturities of certain interest-earning assets, and shorten the effective
maturities of certain interest-bearing liabilities. The Company has focused its
investment activities on securities with generally medium-term (7 years to 10
years) maturities or average lives. The Company has utilized short-term
borrowings and deposit marketing programs to adjust the term to repricing of its
liabilities.

     Interest rate sensitivity analysis is used to measure the Company's
interest rate risk by computing estimated changes in NPV of its cash flows from
assets, liabilities and off-balance sheet items in the event of a range of
assumed changes in market interest rates. NPV represents the market value of
portfolio equity and is equal to the market value of assets minus the market
value of liabilities, with adjustments made for off-balance sheet items. This
analysis assesses the risk of loss in market rate sensitive instruments in the
event of sudden and sustained increases and decreases in market interest rates
of 100 basis points. The following table presents the Company's projected change
in NPV for these rate shock levels as of September 30, 1999. All market rate
sensitive instruments presented in this table are classified as either held to
maturity or available for sale. The Company has no trading securities.

<TABLE>
<CAPTION>
(Dollars in thousands)
                                                         Projected Change
Change in                                       ------------------------------
Interest Rates                           NPV         Dollars          Percentage
- --------------------------------------------------------------------------------
<S>                                     <C>          <C>              <C>
100 basis point rise                    $369,050     $  8,377            2.27%
Base scenario                            360,871            -               -
100 basis point decline                  347,458     $(12,925)          (3.72)%
</TABLE>

     The preceding table indicates that at September 30, 1999, in the event of a
sudden and sustained decrease in prevailing market interest rates, the Company's
NPV would be expected to increase.

     NPV is calculated based on the net present value of estimated cash flows
utilizing market prepayment assumptions and market rates of interest provided by
independent broker quotations and other public sources.

                                       33
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (CONTINUED)

     Computation of forecasted effects of hypothetical interest rate changes is
based on numerous assumptions, including relative levels of market interest
rates, loan prepayments and deposit decay, and should not be relied upon as
indicative of actual future results. Further, the computations do not
contemplate any actions the ALCO could undertake in response to changes in
interest rates.

     Certain shortcomings are inherent in the method of analysis presented in
the computation of NPV. Actual values may differ from those projections
presented should market conditions vary from assumptions used in the calculation
of the NPV. Certain assets, such as adjustable-rate loans, which represent one
of the Company's loan products, have features which restrict changes in interest
rate on a short-term basis and over the life of the assets. In addition, the
proportion of adjustable-rate loans in the Company's portfolio could decrease in
future periods if market interest rates remain at or decrease below current
levels due to refinancing activity. Further, in the event of a change in
interest rates, prepayment and early withdrawal levels would likely deviate
significantly from those assumed in the NPV. Finally, the ability of many
borrowers to repay their adjustable-rate mortgage loans may decrease in the
event of significant interest rate increases.

Interest Rate Risk Management

     Interest rate risk management is a function of the repricing
characteristics of the Company's portfolio of assets and liabilities. Interest
rate risk management focuses on the maturity structure of assets and liabilities
and their repricing characteristics during periods of changes in market interest
rates. Effective interest rate risk management seeks to ensure that both assets
and liabilities respond to changes in interest rates within an acceptable time
frame, thereby minimizing the effect of interest rate movements on net interest
income. Interest rate sensitivity is measured as the difference between the
volumes of assets and liabilities in the Company's current portfolio that are
subject to repricing at various time horizons: one day or immediate, two days to
six months, seven to twelve months, one to three years, four to five years, over
five years and on a cumulative basis. The differences are known as interest
sensitivity gaps.

     The following table shows interest sensitivity gaps for different intervals
as of September 30, 1999.


<TABLE>
<CAPTION>
                             Immediate or      2 Days to    7 Months to      1 Year to      4 Years to    More than
                                One Day        6 Months     12 Months        3 Years         5 Years       5 Years
                          ---------------------------------------------------------------------------------------------
Assets                                                      (Dollars in thousands)
<S>                       <C>                  <C>          <C>              <C>             <C>            <C>
     Cash and Due              $      823      $       -    $        -       $      -        $      -       $      -
     Federal Funds Sold           183,800              -             -              -               -              -
     Investment Securities              -         65,834        20,085         87,397          49,748        228,841
     Loans                        774,228        416,339        33,469         91,055          63,993        110,466
     Allowance for Loan                 -              -             -              -               -              -
     Losses/Unearned Fees
     Other Assets                       -              -             -              -               -              -
                          ---------------------------------------------------------------------------------------------
          Total Assets         $  958,851      $ 482,173    $   53,554       $178,452        $113,741       $339,307
                          =============================================================================================

  Liabilities and Equity
     Deposits                  $1,242,115      $ 363,300    $   43,950       $  7,383        $    660       $     27
     Other Borrowings                   -         15,751        32,702              -           2,000          1,547
     Trust Preferred                    -              -             -              -               -         50,000
     Securities
     Other Liabilities                  -              -             -              -               -              -
     Shareholders Equity                -              -             -              -               -              -
                          ---------------------------------------------------------------------------------------------
           Total               $1,242,115      $ 379,051    $   76,652       $  7,383        $  2,660       $ 51,574
           Liab/Equity
                          =============================================================================================

 Gap                           $ (283,264)     $ 103,122    $  (23,098)      $171,069        $111,081       $287,733
 Cumulative Gap                $ (283,264)     $(180,142)   $ (203,240)      $(32,171)       $ 78,910       $366,643
 Cumulative Gap/Total               -12.4%          -7.9%         -8.9%          -1.4%            3.5%          16.1%
  Assets

<CAPTION>

                                        Total Rate            Non-Rate
                                        Sensitive             Sensitive                Total
                          ---------------------------------------------------------------------
Assets                                               (Dollars in thousands)
<S>                        <C>                             <C>                      <C>
     Cash and Due                     $      823             $  98,040              $   98,863
     Federal Funds Sold                  183,300                     -                 183,300
     Investment Securities               451,905                (8,322)                443,583
     Loans                             1,489,550                     -               1,489,550
     Allowance for Loan                        -               (35,211)                (35,211)
     Losses/Unearned Fees
     Other Assets                              -               103,302                 103,302
                          ---------------------------------------------------------------------
          Total Assets                $2,126,078             $ 157,809              $2,283,887
                          =====================================================================

  Liabilities and Equity
     Deposits                         $1,657,435             $ 375,302              $2,032,737
     Other Borrowings                     52,000                     -                  52,000
     Trust Preferred                      50,000                     -                  50,000
     Securities
     Other Liabilities                         -                29,112                  29,112
     Shareholders Equity                       -               120,038                 120,038
                          ---------------------------------------------------------------------
           Total                      $1,759,435             $ 524,452              $2,283,887
           Liab/Equity
                          =====================================================================

 Gap                                  $  366,643             $(366,643)             $        -
 Cumulative Gap                       $  733,286             $       -              $        -
 Cumulative Gap/Total                       32.1%                    -                       -
  Assets
</TABLE>

                                       34
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (CONTINUED)

     The foregoing table indicates that the Company had a one year gap of
$(203.2) million, or -8.9% of total assets, at September 30, 1999. In theory,
this would indicate that at September 30, 1999, $203.2 million more in
liabilities than assets would reprice if there was a change in interest rates
over the next 365 days. Thus, if interest rates were to increase, the gap
would tend to result in a higher net interest margin. Conversely, if interest
rates decreased, the gap may result in decreases net interest margin. However,
changes in the mix of earning assets or supporting liabilities can either
increase or decrease the net interest margin without affecting interest rate
sensitivity. In addition, the interest rate spread between an asset and its
supporting liability can vary significantly while the timing of repricing of
both the asset and its supporting liability can remain the same, thus
impacting net interest income. This characteristic is referred to as basis
risk and, generally, relates to the repricing characteristics of short-term
funding sources such as certificates of deposit.

     The impact of fluctuations in interest rates on the Company's projected
next twelve month net interest income and net income has been evaluated through
an interest rate shock simulation modeling analysis that includes various
assumptions regarding the repricing relationship of assets and liabilities, as
well as the anticipated changes in loan and deposit volumes over differing rate
environments. As of September 30, 1999, the analysis indicates that the
Company's net interest income would increase a maximum of 14.37% if rates rose
200 basis points immediately and would decrease a maximum of 14.08% if rates
declined 200 basis points immediately. In addition, the results indicate that
notwithstanding the Company's gap position, which would indicate that the net
interest margin increases when rates rise, the Company's net interest margin
increases during rising rate periods due to the basis risk imbedded in the
Company's interest- bearing liabilities. The Company has revised the assumptions
used in performing this analysis following a detailed review of its ALCO pricing
history. As a result, the anticipated impact of interest rate changes on the
Company's net interest income has increased since December 31, 1998.

     While the overall analysis indicates the probable impact of interest rate
movements on the Company's net interest income, it does not take into
consideration other factors that would impact this analysis. These factors would
include management's and ALCO's actions to mitigate the impact to the Company
and the impact of the Company's credit risk profile during periods of
significant interest rate movements.

     Varying interest rate environments can create unexpected changes in
prepayment levels of assets and liabilities which are not reflected in the
interest sensitivity analysis table. These prepayments may have significant
effects on the Company's net interest margin. Because of these factors and
others, an interest sensitivity gap report may not provide a complete assessment
of the Company's exposure to changes in interest rates.

Year 2000 Compliance

     State of Readiness

     The Company has undertaken a major project to ensure that its internal
operating systems will be fully capable of processing year 2000 transactions.
This project is overseen by the Greater Bay Year 2000 Project Team (the "Year
2000 Project Team"), which reports monthly progress to the Company's Board of
Directors.

     The Company is determining the potential impact of the year 2000 on the
ability of the Company's computerized information systems to accurately process
information that may be date-sensitive. Any of the Company's programs that
recognize a date using "00" as the year 1900 rather than the year 2000 could
result in errors or system failures. The Company utilizes a number of computer
programs across its entire operation.

                                       35
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (CONTINUED)

     The initial phase of the project was to assess and identify all internal
business processes requiring modification and to develop comprehensive
renovation plans as needed. This phase was completed in mid-1998. The second
phase was to execute those renovation plans and begin testing systems by
simulating year 2000 data conditions. This phase was completed in 1998. Testing
and implementation was completed during the first half of 1999. This testing
indicating that the Company's core banking systems are ready for the year 2000
date change.

     The Company relies upon third-party software vendors and service providers
for substantially all of its electronic data processing and does not operate any
proprietary programs which are critical to the Company's operations. Thus, the
focus of the Company is to monitor the progress of its primary software
providers towards compliance with year 2000 issues and to test actual data of
the Company in simulated processing of future sensitive dates.

     As well as evaluating its own internal operating systems, the Company has
also initiated discussions with its major customers and suppliers as to their
ability to meet year 2000 requirements. The Year 2000 Project Team previously
has identified and sought information from significant third party suppliers
regarding their year 2000 compliance. Suppliers providing system
interdependencies also have been identified, and testing with such suppliers has
occurred during this phase of the project. The Year 2000 Project Team continues
to work with all targeted suppliers to determine their year 2000 status. As of
this time, the Year 2000 Project Team has not identified any significant issues
with the identified suppliers.

     The Company also has identified customers who have a material relationship
with the Company and requested such customers to complete a year 2000 survey,
which is used by the Company to assess the overall risk to the Company resulting
from such customers' year 2000 compliance.

     Costs to Address the Year 2000 Issue

     The Company has budgeted an anticipated total expenditure of $300,000 in
1999 to ensure that its systems are ready for processing information in the year
2000. The Company estimates that it has incurred out-of-pocket expenses of
approximately $206,000 and $146,000 in the nine months ended September 30, 1999
and the year ended December 31, 1998 in connection with year 2000 issues. In
addition, the Company has incurred certain costs relating to reallocation of
internal resources to address year 2000 issues. The Company expects that the
cost of remedial action for its noncompliant year 2000 systems will not be
material.

     Greater Bay completed the Awareness and Assessment Phases, as defined by
the FFIEC, for its computer systems and bank facilities in 1998 and continues to
update its assessment as needed. The Company has identified its mission-critical
systems, assessed the state of Year 2000 compliance of those systems and
implemented a plan to repair or replace non-compliant systems. The Company
currently believes that costs of addressing Year 2000 issues will not have a
material adverse impact on the Company's financial position. However, if the
Company and third parties upon which it relies are unable to address this issue
in a timely manner, it could result in a material financial risk to the Company.
In order to assure that this does not occur, the Company plans to devote all
resources required to resolve any significant year 2000 issues in a timely
manner.

                                       36
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (CONTINUED)

     Risks Presented by the Year 2000 Issue

     As the Company continues to assess the year 2000 issue, it may identify
systems that present a year 2000 risk. In addition, if any third-party software
vendors and service providers upon whom the Company relies fail to appropriately
address their year 2000 issues, such failure could have a material adverse
effect on the Company's business, financial condition and operating results.

     Should the Company and/or its significant suppliers fail to timely
identify, address and correct material year 2000 issues, such failure could have
a material adverse impact on the Company's ability to operate. The range of
adverse impacts may include the requirement to pay significant overtime to
manually process certain transactions and added costs to process certain banking
activity through a centralized administrative function. In addition, if
corrections made by such suppliers to address year 2000 issues are incompatible
with the Company's systems, the year 2000 issue could have a material adverse
impact on the Company's operations.

     Despite the Company's activities in regards to the year 2000 issue, there
can be no assurance that partial or total systems interruptions or the costs
necessary to update hardware and software would not have a material adverse
effect upon the Company's business, financial condition, results of operations
and business prospects.

     Contingency Plans

     The Year 2000 Project Team completed the development of contingency plans
for year 2000 readiness. The Company engaged a third party consultant, which
specializes in developing contingency plans for financial institutions for year
2000, to assist the Company in analyzing the impact of year 2000 on its
business. This business impact analysis was completed in 1998 and the Company's
contingency plans for year 2000 readiness are complete. There can be no
assurance, however, that such contingency plans will be successful.

Recent Events

     Mt. Diablo Bancshares Merger

     On September 15, 1999 the Company and Mt. Diablo Bancshares, the parent of
Mt. Diablo National Bank, signed a definitive agreement for a merger between the
two companies. The agreement provides for Mt. Diablo Bancshares' shareholders to
receive approximately 1,500,000 shares of Greater Bay stock, subject certain
adjustments based on changes in the Company's stock price, in a tax-free
exchange to be accounted for as a pooling-of-interests. Following the
transaction, the shareholders of Mt. Diablo Bancshares will own approximately
9.5% of the combined company. The transaction is expected to be completed in the
first quarter of 2000, subject to Mt. Diablo Bancshares' shareholders and
regulatory approvals. As of September 30, 1999, Mt. Diablo Bancshares had $205.6
million in assets, $190.2 million in deposits, and $11.8 million in
shareholders' equity. Mt. Diablo National Bank has banking offices in Danville,
Pleasanton and Lafayette, California. The combined Company, on a pro-forma basis
after giving effect to the merger of Mt. Diablo Bancshares and Bay Commercial
Services, would have had total assets of approximately $2.6 billion and equity
of over $145.3 million at September 30, 1999.

     Management believes that significant opportunities exist to enhance the
spectrum of financial services offered to both existing and future clients of
Mt. Diablo Bancshares while also increasing market penetration in the East Bay
market areas.

     Venture Banking Group Warrant Position

     The Venture Banking Group has a net warrant position of 142,000 shares of
Cerent Corporation, which Cisco Systems Inc. recently agreed to acquire for
100,000,000 Cisco shares. Greater Bay Bancorp estimates that its ownership
position in Cerent will equate to an ownership interest of approximately 200,000
shares of Cisco stock when the merger is consummated.

     The Company cannot give any assurance that the transaction will be
consummated or what value will ultimately be realized from this investment. In
view of these uncertainties, as well as the uncertainty concerning whether the
Company will contribute all or a portion of the warrant appreciation to the
Greater Bay Bancorp Foundation as it has done in the past, the Company
cannot predict the impact the consummation of this acquisition will ultimately
have on the Company's net income or equity base in future periods.














                                      37
<PAGE>

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK (CONTINUED)

Recent Accounting Developments

     In April 1999, the Financial Accounting Standards Board ("FASB") reached
tentative conclusions on the future of the pooling-of-interests method of
accounting for business combinations. These tentative decisions include the
decision that the pooling-of-interests method of accounting will no longer be an
acceptable method to account for business combinations between independent
parties and that there should be a single method of accounting for all business
combinations, and that method is the purchase method.

     The FASB agreed that the purchase method should be applied prospectively to
business combination transactions that are initiated after the final standard is
issued. The FASB has indicated that it expects an exposure draft to be issued
during the third quarter of 1999 and expects a final standard will be issued and
become effective in the fourth quarter of 2000.

     A portion of the Company's business strategy is to pursue acquisition
opportunities so as to expand its market presence and maintain growth levels. A
change in the accounting for business combinations could have a negative impact
on the Company's ability to realize those business strategies.

                                       38
<PAGE>

                           PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings -- Not applicable

ITEM 2.  Changes in Securities and Use of Proceeds - Not applicable

ITEM 3.  Defaults Upon Senior Securities -- Not applicable

ITEM 4.  Submission of Matters to a Vote of Security Holders - Not applicable

ITEM 5.  Other Information -- Not applicable

ITEM 6.  Exhibits and Reports on Form 8-K
The Exhibits listed below are filed or incorporated by reference as part of this
Report.

(a) Exhibits

EXHIBIT
 NO.                                   EXHIBITS
- -------                                --------

2      Agreement and Plan of Reorganization, dated September 15, 1999, between
       Greater Bay Bancorp and Mt. Diablo Bancshares (incorporated by reference
       to Exhibit 2 from Registrant's Current Report on Form 8-K dated September
       21, 1999).
11     Statement re Computation of Earnings Per Share.
27     Financial Data Schedule.

- --------
(b) Reports on Form 8-K

     During the quarter ended September 30, 1999, the Registrant filed the
     following Current Reports on Form 8-K: (1) Form 8-K dated July 1, 1999
     reporting under Items 5 and 7 (containing supplemental consolidated
     financial statements reflecting the merger with Bay Area Bancshares); (2)
     Form 8-K/A dated July 16, 1999 reporting under Items 5 and 7 (refiling a
     corrected auditors' consent relating to the previous 8-K); (3) Form 8-K
     dated August 4, 1999 reporting under Items 5 and 7 (second quarter
     earnings, year 2000 readiness and grant of delegated authority by U.S.
     Export Import Bank); and (4) Form 8-K dated September 21, 1999 reporting
     under Items 5 and 7 (reporting signing of merger agreement with Mt. Diablo
     Bancshares).

                                       39
<PAGE>

                                   SIGNITURES

IN ACCORDANCE WITH THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934, AS
AMENDED, THE REGISTRANT HAS CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE
UNDERSIGNED THEREUNTO DULY AUTHORIZED.

GREATER BAY BANCORP
(Registrant)

By:

/s/ Steven C. Smith
- -------------------
Steven C. Smith
  Executive Vice President, Chief Administrative Officer and
  Chief Financial Officer



Date: November 15, 1999

                                       40

<PAGE>

<TABLE>
<CAPTION>
                                                                  Greater Bay Bancorp Form 10-Q
                                                  Exhibit 11 -- Statements Re Computation of Earnings Per Share


                                                       Three Months Ended September 30,     Nine Months Ended September 30,
(Dollars and shares in thousands, except per share          1999            1998                 1999      1998
 amounts)
- ---------------------------------------------------------------------------                 -------------------

Basic Earnings Per Share:
<S>                                      <C>                     <C>              <C>                <C>
Income available to common shareholders         $     7,367      $     5,015      $    17,033        $    13,315
Weighted average common shares outstanding       11,285,000       10,924,000       11,189,000         10,848,000
                                                ----------------------------------------------      ------------

Basic earnings per share                        $      0.65      $      0.46      $      1.52        $      1.23
                                                ==============================================     =============

Diluted Earnings Per Share:
Income available to common shareholders         $     7,367      $     5,015      $    17,033        $    13,315
Weighted average common shares outstanding       11,285,000       10,924,000       11,189,000         10,848,000
Effect of dilutive securities                       626,000          698,000          621,000            801,000
                                                ----------------------------------------------       -----------

Weighted average common and common
  equivalent shares outstanding                  11,911,000       11,622,000       11,810,000         11,649,000
                                                ----------------------------------------------       -----------

Diluted earnings per share                      $      0.62     $       0.43      $      1.44        $      1.14
                                                ==============================================      ============
</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JUL-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                          98,863
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                               183,800
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    277,187
<INVESTMENTS-CARRYING>                         120,377
<INVESTMENTS-MARKET>                           118,367
<LOANS>                                      1,454,339
<ALLOWANCE>                                   (29,680)
<TOTAL-ASSETS>                               2,283,887
<DEPOSITS>                                   2,032,737
<SHORT-TERM>                                         0
<LIABILITIES-OTHER>                             81,112
<LONG-TERM>                                     50,000
                                0
                                          0
<COMMON>                                        67,085
<OTHER-SE>                                      52,953
<TOTAL-LIABILITIES-AND-EQUITY>               2,283,887
<INTEREST-LOAN>                                 33,234
<INTEREST-INVEST>                                6,653
<INTEREST-OTHER>                                 2,821
<INTEREST-TOTAL>                                42,708
<INTEREST-DEPOSIT>                              15,749
<INTEREST-EXPENSE>                              17,612
<INTEREST-INCOME-NET>                           25,096
<LOAN-LOSSES>                                    3,518
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                 13,989
<INCOME-PRETAX>                                 11,662
<INCOME-PRE-EXTRAORDINARY>                      11,662
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,367
<EPS-BASIC>                                       0.65
<EPS-DILUTED>                                     0.62
<YIELD-ACTUAL>                                    4.90
<LOANS-NON>                                      5,884
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                26,086
<CHARGE-OFFS>                                    (667)
<RECOVERIES>                                       743
<ALLOWANCE-CLOSE>                               29,680
<ALLOWANCE-DOMESTIC>                            29,680
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0


</TABLE>


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