Exhibit 99.1 - -------------------------------------------------------------------------------- NORTH BAY BANCORP - -------------------------------------------------------------------------------- For Immediate Release Contact: Terry L. Robinson President & CEO North Bay Bancorp trobinson@northbaybancorp.com 707-252-5024 NEWS RELEASE NORTH BAY BANCORP ANNOUNCES FIRST QUARTER 2003 FINANCIAL RESULTS Napa, CA - May 2, 2003 - North Bay Bancorp (Nasdaq: NBAN), holding company for The Vintage Bank and Solano Bank, today announced financial results for the three months ended March 31, 2003. Net income for the first quarter of 2003 was $895,000 , or $.39 per share (diluted), as compared with net income of $778,000, or $.35 per share (diluted), for the first quarter of 2002, representing a 15% increase in net income for the first quarter of 2003 compared with the first quarter of 2002. Total assets were $419,594,000 as of March 31, 2003, equating to growth of 24% over the preceding twelve months. Total assets grew by approximately $3 million from year-end 2002. "North Bay Bancorp continues on schedule with our business plan," stated Terry Robinson, President & CEO. "We opened our ninth office in March 2003--the new Gateway Office of The Vintage Bank, located on Airport Road in Southern Napa County. Total assets grew during the first quarter despite the normal seasonal runoff in deposits. Our asset quality remains excellent, and our earnings outlook remains positive despite a slow economy and intense price competition." FINANCIAL HIGHLIGHTS Earnings Net interest income for the first quarter of 2003 increased $510,000, or 13%, compared with the first quarter of 2002. The net interest margin decreased during the first quarter of 2003, to 4.98% from an average of 5.31% for year 2002. The major factor in the declining margin was lower yields on investments and loans; rates paid on deposits did not reflect a corresponding decline. Noninterest income for the first quarter of 2003 increased $76,000, or 12%, compared with the first quarter of 2002. Most noninterest income derives from service charges on deposit accounts. Service charge income increased proportionately less than the growth in deposits due to the average balance of deposit accounts increasing during the previous twelve months, resulting in fewer accounts generating service charges. Also, a recent restructuring of the checking account product line resulted in a higher portion of checking accounts generating no service charges. Gains on securities transactions were $99,000 during the first quarter of 2003 compared with $66,000 during the first quarter of 2002. These gains resulted from our established practice of selling selected securities prior to maturity and reinvesting funds longer-term in order to maintain yields; this practice normally results in recognized securities gains when the yield curve is "positive". Noninterest expense for the first quarter of 2003 increased $648,000 , or 19%, compared with the first quarter of 2002. The largest component of the increase was in Salaries and Benefits, which rose 21%, primarily due to increases in full-time equivalent (FTE) employees. The FTE increases related to increasing sales activity and staffing new offices. Other components of noninterest expense that increased materially were legal and professional fees. Legal fees increased primarily due to ongoing litigation with our former host system provider while professional fee increases were primarily related to outsourced information technology services. Balance Sheet Total assets were $419.6 million as of March 2003, a 24% increase from 2002. Deposits grew $67 million, or 22%, while loans grew $58.5 million, or 30%, during the twelve months ended March 31, 2003. Liquidity levels significantly exceeded policy requirements throughout the year. As of March 31, 2003 liquid assets represented 32% of total assets. Asset quality remains excellent. As of March 31, 2003, the allowance for loan losses was $3.3 million, or 1.3% of loans outstanding. No loan loss provision was accrued for The Vintage Bank during the quarter based upon our revised loan loss reserve analysis; $45,000 was expensed for the provision at Solano Bank. Net charge-offs were a nominal $8,000 for the first quarter of 2003, and non-performing loans totaled $312,000 as of March 31, 2003. OUTLOOK Regarding the outlook for 2003, Robinson stated, "We believe we are on track to meet our net income projections for 2003. We anticipate that elements of noninterest expense will decline the remainder of the year. The extent of our earnings growth will be impacted by our ability to continue to add quality assets and maintain yields in the face of a slow economy and increasing pricing competition." ABOUT NORTH BAY BANCORP North Bay Bancorp is the parent company of two community banks in the North Bay Region of Northern California--The Vintage Bank based in Napa County and Solano Bank based in Solano County. Both subsidiaries are full service commercial banks offering a wide selection of deposit, loan and investment services to local consumers and small business customers. Each bank has a separate board of directors composed of local business and community leaders. The Vintage Bank, which opened for business in 1985, currently operates five banking offices in Napa County, Northern California's number one tourist destination and the nation's premier wine producing region. The bank's main office and two branch offices are located in the City of Napa with a branch office in St. Helena and a new branch on Airport Road in the Southern area of Napa County, which opened in March 2003. Solano Bank, which opened in July, 2000, operates four offices along the I-80 corridor of Solano County. The bank's main office is located in Vacaville, with branch offices in Fairfield, Vallejo and Benicia. This region, projected to be the fastest growing county in Northern California through year 2020, is attracting growth with a quality lifestyle, affordable housing and business-friendly cities. North Bay Bancorp stock trades on the Nasdaq National Exchange under the symbol NBAN. - -------------------------------------------------------------------------------- This news release contains forward-looking statements with respect to the financial condition, results of operation and business of North Bay Bancorp and its subsidiaries. These include, but are not limited to, statements that relate to or are dependent on estimates or assumptions relating to the prospects of loan growth, credit quality and certain operating efficiencies resulting from the operations of The Vintage Bank and Solano Bank. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) competitive pressure among financial services companies increases significantly; (2) changes in the interest rate environment reduce interest margins; (3) general economic conditions, internationally, nationally or in the State of California are less favorable than expected; (4) legislation or regulatory requirements or changes adversely affect the business in which the combined organization will be engaged; and (5) other risks detailed in the North Bay Bancorp reports filed with the Securities and Exchange Commission. Income Statements (Unaudited) - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Three Months Ended March 31, 2003 2002 ---------- ---------- INTEREST INCOME: Loans (including fees) $4,356,000 $3,801,000 Federal funds sold 63,000 58,000 Investment securities taxable 782,000 865,000 Investment securities tax exempt 160,000 149,000 ------- ------- Total Interest income 5,361,000 4,873,000 INTEREST EXPENSE: Deposits 687,000 835,000 Long term borrowings 141,000 15,000 ------- ------- Total Interest Expense 828,000 850,000 Net interest income 4,533,000 4,023,000 PROVISION FOR LOAN LOSSES 45,000 144,000 Net interest income after provision for loan losses 4,488,000 3,879,000 NONINTEREST INCOME: 709,000 633,000 Gains on securities transactions, net 99,000 66,000 NONINTEREST EXPENSE: Salaries and employee benefits 2,306,000 1,904,000 Occupancy 257,000 234,000 Equipment 450,000 476,000 Other 1,002,000 753,000 --------- --------- Total nonInterest expense 4,015,000 3,367,000 Income before provision for income taxes 1,281,000 1,211,000 PROVISION FOR INCOME TAXES 386,000 433,000 NET INCOME $ 895,000 $ 778,000 ========== ========== BASIC EARNINGS PER SHARE: $ 0.40 $ 0.36 ========== ========== DILUTED EARNINGS PER SHARE: $ 0.39 $ 0.35 ========== ========== North Bay Bancorp Consolidated Balance Sheets (Unaudited) - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- March 31, March 31, December 31, ASSETS 2003 2002 2002 ------------ ------------ ------------ CASH AND DUE FROM BANKS $ 28,995,000 $ 17,023,000 $ 23,786,000 FEDERAL FUNDS SOLD 14,729,000 30,533,000 28,525,000 TIME DEPOSITS WITH OTHER FINANCIAL INSTITUTIONS 100,000 100,000 100,000 ------------ ------------ ------------ Total cash and cash equivalents 43,824,000 47,656,000 52,411,000 INVESTMENT SECURITIES: Held-to-maturity 1,250,000 1,293,000 1,272,000 Available-for-sale 98,337,000 73,341,000 104,473,000 Equity securities 1,349,000 1,268,000 1,349,000 ------------ ------------ ------------ TOTAL INVESTMENT SECURITIES 100,936,000 75,902,000 107,094,000 LOANS, net of allowance for loan losses of $3,327,000 in March 2003, $2,861,000 in March 2002 and $3,290,000 in December 2002 251,835,000 193,334,000 234,337,000 BANK PREMISES AND EQUIPMENT, net 11,320,000 10,216,000 10,800,000 ACCRUED INTEREST RECEIVABLE AND OTHER ASSETS 11,679,000 10,889,000 11,816,000 ------------ ------------ ------------ Total assets $419,594,000 $337,997,000 $416,458,000 ============ ============ ============ LIABILITIES AND SHAREHOLDERS' EQUITY DEPOSITS: Non-interest bearing $ 93,903,000 $ 81,355,000 $104,142,000 Interest bearing 276,746,000 222,274,000 263,661,000 ------------ ------------ ------------ Total deposits 370,649,000 303,629,000 367,803,000 LONG-TERM DEBT 0 1,615,000 0 --------- Total borrowings 0 1,615,000 0 ACCRUED INTEREST PAYABLE AND OTHER LIABILITIES 3,083,000 2,466,000 3,312,000 ------------ ------------ ------------ Total liabilities 373,732,000 307,710,000 371,115,000 Floating rate subordinated debenture (trust preferred securities) 10,000,000 0 10,000,000 SHAREHOLDERS' EQUITY: Preferred stock no par value - Authorized, 500,000 shares; Issued and outstanding - None Common stock - no par value - Authorized 10,000,000 shares; Issued and outstanding - 2,244,793 shares in March 2003, 2,069,989 shares in March 2002 and 2,130,288 in December 2002 28,460,000 24,247,000 25,387,000 Retained earnings 6,148,000 5,683,000 8,612,000 Accumulated other comprehensive income 1,254,000 357,000 1,344,000 ------------ ------------ ------------ Total shareholders' equity 35,862,000 30,287,000 35,343,000 Total liabilities and shareholders' equity $419,594,000 $337,997,000 $416,458,000 ============ ============ ============