STATEN ISLAND BANCORP INC
10-Q, 1999-05-17
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CONDOR TECHNOLOGY SOLUTIONS INC, 10-Q, 1999-05-17
Next: CYPRESSTREE SENIOR RATE FUND, N-23C3C, 1999-05-17



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

                                    FORM 10-Q

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

          For the quarterly period ended March 31, 1999

                                       OR

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


          For the Transition period from __________ to __________

                         Commission File Number 1-13503


                           Staten Island Bancorp, Inc.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                Delaware                                        13-3958850
- ---------------------------------------------             ----------------------
(State or other jurisdiction of incorporation                (I.R.S. Employer
           or organization)                               Identification Number)



           15 Beach Street
       Staten Island, New York                                    10304
- ---------------------------------------------             ----------------------
(Address of principal executive office)                         (Zip Code)


                                 (718-447-7900)
              ----------------------------------------------------
              (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
                                              -----       -----
     
     Indicate the number of shares  outstanding of each of the issuer's  classes
of  common  stock,  as of  the  latest  practicable  date.  The  Registrant  had
41,801,705 shares of Common Stock outstanding as of May 6, 1999.
<PAGE>
                   STATEN ISLAND BANCORP, INC. AND SUBSIDIARY

Table of Contents                                                        PAGE   

Part I            Financial Information

          Item 1  Financial Statements

                  Statements of Condition
                  (As of March 31, 1999 and December 31, 1998)            1

                  Statements of Income (For three months ended 
                  March 31, 1999 andthree months ended March 31, 1998)    2

                  Statements of Equity (For three months ended
                  March 31, 1999)                                         3

                  Statements of Cash Flows (For the three months 
                  ended March 31, 1999 and 1998)                          4

                  Notes to Consolidated Financial Statements              5-11

         Item 2   Management's Discussion and Analysis of Financial       
                  Condition and Results of   Operations                   12-16
 
        Item 3   Quantitative and Qualitative Disclosures About 
                 Market Risk                                              16

Part II           Other Information

         Item 1   Legal Proceedings                                       9
                  -----------------

         Item 2   Changes in Securities                                   19
                  ---------------------

         Item 3   Defaults Upon Senior Securities                         19
                  -------------------------------

         Item 4   Submission of Matters to a Vote of Security Holders     19
                  ---------------------------------------------------

         Item 5   Other Information                                       19
                  -----------------

         Item 6   Exhibits and Reports on Form 8-K                        19
                  --------------------------------
<PAGE>
                   STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CONDITION
<TABLE>
<CAPTION>
                                                                                  March 31, 1999          December 31, 1998
                                                                                   -----------              -----------
                                                                                             (000's omitted)
ASSETS                                                                                          unaudited

ASSETS:
<S>                                                                                <C>                      <C>          
Cash and due from banks ..............................................             $    56,968              $    88,059  
Federal funds sold ...................................................                  67,175                   45,050
Securities available for sale ........................................               2,051,995                2,029,041
Loans, net ...........................................................               1,599,165                1,457,058
Loans held for sale, net .............................................                  63,051                   77,943
Accrued interest receivable ..........................................                  19,791                   19,389
Bank premises and equipment, net .....................................                  22,304                   22,163
Intangible assets, net ...............................................                  17,134                   17,701
Other assets .........................................................                  14,774                   20,543
                                                                                   -----------              -----------
Total assets .........................................................             $ 3,912,357              $ 3,776,947
                                                                                   ===========              ===========
                                                                                                          
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                      
                                                                                                          
LIABILITIES:                                                                                              
Due Depositors-                                                                                           
Savings ..............................................................             $   742,205              $   730,614
Time .................................................................                 548,232                  537,154
Money market .........................................................                  90,043                   82,360
NOW accounts .........................................................                  76,532                   73,541
Demand deposits ......................................................                 313,700                  305,392
                                                                                     1,770,712                1,729,061
Borrowed funds .......................................................               1,448,402                1,344,517
Advances from borrowers for taxes and insurance ......................                   9,806                    7,091
Accrued interest and other liabilities ...............................                  35,636                   27,236
                                                                                   -----------              -----------
Total liabilities ....................................................               3,264,556                3,107,905
                                                                                   ===========              ===========
                                                                                                          
STOCKHOLDERS' EQUITY:                                                                                     
Common stock, par value $.01 per share, 100,000,000 shares authorized,                                    
45,130,312 issued and 42,323,705 outstanding at March 31, 1999 and                                        
45,130,312 issued a45143,704,812 outstanding at December 31, 1998  ...                     451                      451
Additional paid-in-capital ...........................................                 534,832                  534,464
Retained earnings-substantially restricted ...........................                 223,837                  215,414
Unallocated common stock held by ESOP ................................                 (37,769)                 (38,456)
Unearned common stock held by RRP ....................................                 (30,873)                 (30,873)
Treasury stock 2,806,607 shares at March 31, 1999                                                         
and 1,425,500 at December 31, 1998 at cost ...........................                 (53,170)                 (27,480)
                                                                                       637,308                  653,520
Accumulated other comprehensive income, net of taxes .................                  10,493                   15,522
Total stockholders' equity ...........................................                 647,801                  669,042
                                                                                   -----------              -----------
Total liabilities and stockholders' equity ...........................             $ 3,912,357              $ 3,776,947
                                                                                   ===========              ===========
</TABLE>
                                       1
<PAGE>
                   STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
                        CONSOLIDATED STATEMENTS OF INCOME
<TABLE>
<CAPTION>
                                                                         For the Three Months Ended
                                                                                 March 31,
                                                                         --------------------------
                                                                            1999           1998
                                                                         -----------    -----------
                                                                               (000's omitted)
                                                                                  unaudited     
<S>                                                                      <C>            <C>        
Interest Income:
Loans ................................................................   $    30,665    $    22,634
Securities, available for sale .......................................        31,352         21,350
Federal funds sold ...................................................           727            482
                                                                         -----------    -----------
   Total interest income .............................................        62,744         44,466
                                                                         -----------    -----------
Interest Expense:
Savings and escrow ...................................................         4,562          4,847
Time .................................................................         6,469          6,548
Money market and NOW .................................................           982            862
Borrowed funds .......................................................        17,714          3,833
                                                                         -----------    -----------
   Total interest expense ............................................        29,727         16,090
                                                                         -----------    -----------
   Net interest income ...............................................        33,017         28,376
Provision for Loan Losses ............................................            59            501

     Net interest income after provision for possible loan losses ....        32,958         27,875
                                                                         -----------    -----------
Other Income:
Service and fee income ...............................................         5,494          2,149
Securities transactions ..............................................           124            583
                                                                         -----------    -----------
                                                                               5,618          2,732

Other Expenses:
Personnel ............................................................        10,406          6,244
Occupancy and equipment ..............................................         1,884          1,475
Amortization of intangible assets ....................................           553            519
FDIC Insurance .......................................................            50             51
Data processing ......................................................           927          1,196
Marketing ............................................................           348            337
Professional fees ....................................................           558            412
Other ................................................................         2,953          1,938
                                                                         -----------    -----------
   Total other expenses ..............................................        17,679         12,172
                                                                         -----------    -----------
   Income before provision for income taxes ..........................        20,897         18,435
                                                                         ===========    ===========

Provision for Income Taxes ...........................................         8,577          7,838
                                                                         -----------    -----------
Net Income ...........................................................   $    12,320    $    10,597
                                                                         ===========    ===========

Earnings Per Share:
Basic ................................................................   $      0.31    $      0.25
Fully Diluted ........................................................   $      0.31    $      0.25

Weighted Average
Common Shares                                                             45,130,312     45,130,312
Less: Unallocated ESOP/RRP Shares                                          3,432,046      3,437,809
Less: Treasury Shares                                                      2,060,780             --
                                                                         -----------    -----------
                                                                          39,637,486     41,692,503
                                                                         ===========    ===========
</TABLE>
                                       2
<PAGE>
                   STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CHANGES IN
                              STOCKHOLDERS' EQUITY

                                 (000's omitted)
                                    unaudited

<TABLE>
<CAPTION>
                                                  Unallocated                                               Accumulated
                                       Additional    Common     Unearned                                       Other
                               Common   Paid-In      Stock        RRP    Treasury  Comprehensive  Retained  Comprehensive
                               Stock    Capital   Held by ESOP   Shares    Stock      Income       Income     Income       Total

<S>                            <C>    <C>        <C>          <C>        <C>           <C>        <C>         <C>        <C>      
Balance January 1, 1999....... $ 451  $ 534,464  $ (38,456)   $ (30,873) $ (27,480)               $ 215,414   $ 15,522   $ 669,042
                                                                                     
Change in unrealized                                                                 
appreciation (depreciation)                                                          
on securities, net of tax.....                                                         (5,029)                  (5,029)     (5,029)
                                                                                     
Allocation of 57,226 ESOP 
shares .......................              368        687                                                                   1,055
                                                                                     
Treasury stock (1,381,107) 
at cost ......................                                             (25,690)                                        (25,690)
                                                                                     
                                                                                     
Net Income....................                                                         12,320        12,320                 12,320
                                                                                        7,291
                                                                                     
                                                                                     
Dividends paid................                                                                       (3,897)                (3,897)
                                                                                     
Balance March 31, 1999........ $ 451  $ 534,832  $ (37,769)   $ (30,873) $ (53,170)               $ 223,837   $ 10,493   $ 647,801
</TABLE>
                                        3
<PAGE>                                                                          
                   STATEN ISLAND BANCORP, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 1999 AND 1998

<TABLE>
<CAPTION>
                                                              1999         1998 
                                                             ------       ------
                                                                (000 omitted)
                                                                  unaudited
<S>                                                         <C>          <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income                                                  $  12,320    $  10,597
Adjustments to reconcile net income to net cash
 provided by operating activities
Depreciation and amortization                                     654          461
Accretion and Amortization of bond and mortgage premiums          636         (366)
Amortization of intangible assets                                 553          519
Loss (Gain) on sale of available for sale securities             (124)        (583)
Expense charge relating to allocation and earned
portions of employee benefit plan                               2,193        1,118
Other noncash expense (income)                                 (4,453)      (3,166)
Provision for loan losses                                          59          501
Increase in deferred loan fees                                   (486)        (119)
Decrease (increase) in accrued interest receivable               (402)         201
Decrease (increase) in other assets                             9,499        5,083
(Decrease) increase in accrued interest other liabilities       7,394      (54,137)
(Increase) decrease in deferred income taxes                    4,699        4,292
Recoveries of loans                                               334          366
                                                            ---------------------- 
Net cash provided by operating activities                   $  32,876    $ (35,233)
</TABLE>
(continued)

<PAGE>
<TABLE>
<CAPTION>
                                                              1999         1998 
                                                             ------       ------
                                                                (000 omitted)
                                                                  unaudited
<S>                                                         <C>          <C>      
CASH FLOWS FROM INVESTING ACTIVITIES:
Maturities of available for sale securities                   150,686      101,606
Sales of available for sale securities                         12,010        2,668
Purchases of available for sale securities                   (195,192)    (144,029)
Principal collected on loans                                   49,921       36,829
Loans made to cutomers                                       (342,867)     (90,292)
Purchases of Loans                                             (4,052)           0
Sale of Loans                                                 169,783          806
Capital expenditures                                             (795)        (903)
                                                            ---------------------- 
Net cash used in investing activities                        (160,506)     (93,315)

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase in deposit accounts                               44,366       10,323
Borrowings                                                    103,885       50,000
Dividends paid                                                 (3,897)
Purchase of Treasury Stock                                    (25,690)
                                                            ---------------------- 
Net cash provided by financing activities                     118,664       60,323
                                                            ---------------------- 
Net (decrease) increase in cash and cash equivalents           (8,966)     (68,225)

CASH AND EQUIVALENTS, beginning of year                       133,109      148,935
                                                            ---------------------- 
CASH AND EQUIVALENTS, end of year                           $ 124,143    $  80,710
                                                            ====================== 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for-
Interest                                                    $  28,164    $  15,967
Income taxes                                                $   2,337    $   1,825
</TABLE>
                                       4
<PAGE>
                           STATEN ISLAND BANCORP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Item 1.  Summary of Significant Accounting Policies

         The accounting and reporting  policies of Staten Island  Bancorp,  Inc.
(the  "Company")  and  subsidiaries  conform to  generally  accepted  accounting
principles and to general practice within the banking industry.

Basis of Financial Statement Presentation

         The accompanying  unaudited  consolidated  financial statements include
the  accounts of the  Company  and its wholly  owned  subsidiary  Staten  Island
Savings Bank (the "Bank"). The Bank's wholly owned subsidiaries are SIB Mortgage
Corporation (the "Mortgage Company"),  SIB Investment Corporation ("SIBIC"), and
Staten  Island  Funding  Corporation  ("SIFC").  All  significant   intercompany
transactions and balances are eliminated in consolidation.

         The unaudited consolidated financial statements included herein reflect
all normal  recurring  adjustments  which  are,  in the  opinion of  management,
necessary  for a fair  presentation  of the  results  for  the  interim  periods
presented.  The results of operations for the three month period ended March 31,
1999 are not  necessarily  indicative of the results to be expected for the year
ending  December 31, 1999.  Certain  information and note  disclosures  normally
included in financial  statements prepared in accordance with generally accepted
accounting  principles have been condensed or omitted  pursuant to the rules and
regulations   of  the  Securities   and  Exchange   Commission.   The  unaudited
consolidated financial statements should be read in conjunction with the audited
consolidated  financial  statements and notes thereto  included in the Company's
1998 Annual Report and Form 10-K.

         In preparing  the  consolidated  financial  statements,  management  is
required to make  estimates  and  assumptions  that affect the reported  assets,
liabilities,  revenues and expenses as of the dates of the financial statements.
Actual results could differ significantly from those estimates.
<PAGE>
Business

         The Company's principal business is conducted through the Bank which is
a traditional,  full service,  community oriented savings bank located in Staten
Island,  New York.  The Bank operates 16 full service and three limited  service
branch  offices on Staten Island and one in Bay Ridge,  Brooklyn.  The Bank also
has a lending  center on Staten  Island  and a Trust  department.  A  commercial
lending office is also located in the Bay Ridge, Brooklyn branch.

         The Mortgage Company does business as Ivy Mortgage Corp. and is located
in Branchburg,  New Jersey.  The Mortgage Company  originates loans in 22 states
and sells them to investors generating fee income for the Bank.

         The Bank's  deposits are insured by the Bank  Insurance Fund ("BIF") to
the maximum  extent  permitted  by law. The Bank is subject to  examination  and
regulation  by the  Office of Thrift  Supervision  ("OTS")  which is the  Bank's
chartering  authority and primary  regulator.  The Bank is also regulated by the
Federal Deposit Insurance  Corporation  ("FDIC"),  the administrator of the BIF.
The Bank is also  subject to certain  reserve  requirements  established  by the
Board of Governors of the Federal  Reserve System ("FRB") and is a member of the
Federal  Home Loan Bank  ("FHLB")  of New York,  which is one of the 12 regional
banks comprising the FHLB system.
                                       5
<PAGE>
Organization Form of Ownership

         The Bank was originally  founded as a New York State chartered  savings
bank in 1864. In August 1997, the Bank converted to a federally chartered mutual
savings bank and is now  regulated  by the OTS. On April 16, 1997,  the Board of
Directors of the Bank adopted a Plan of  Conversion  to convert from a federally
chartered  mutual savings bank to a federally  chartered stock savings bank with
the concurrent  formation of a holding company (the  "Conversion").  The Company
completed its initial  public  offering and  Conversion on December 22, 1997 and
issued  45,130,312  shares of common  stock,  at $.01 par value per share Common
Stock.

         The Bank has the following wholly owned subsidiaries:

         The  Mortgage  Company was  incorporated  in the State of New Jersey in
1998.  SIBMC was formed to  purchase  the  assets of Ivy  Mortgage  Corp.  SIBMC
currently originates loans in 22 states and had assets totaling $69.5 million at
March 31, 1999.

         Staten Island Funding Corporation is a wholly-owned subsidiary of SIBIC
incorporated  in the State of Maryland in 1998 for the purpose of establishing a
Real Estate Investment Trust ("REIT"). The Bank transferred real estate mortgage
loans totaling  $648.0  million,  net, which included  certain other  associated
assets and  liabilities.  In return the Bank  received  all the shares of common
stock and preferred  stock in SIFC. The assets of SIFC totaled $655.4 million at
March 31, 1999.

         SIB Investment  Corporation was incorporated in the State of New Jersey
in 1998 for the purpose of managing  certain  investments  of the Bank. The Bank
transferred  the common stock and a majority of the  preferred  stock of SIFC to
SIBIC. The consolidated assets of SIBIC at March 31, 1999 were $697.8 million.
<PAGE>
Employee Stock Ownership Plan

         In connection  with the  Conversion,  the Bank  established an Employee
Stock  Ownership  Plan (the  "ESOP").  The ESOP  borrowed  $41,262,000  from the
Company and used the funds to purchase  3,438,500 shares of the Company's common
stock issued in the Conversion.  The loan has an interest rate of 8.25% and will
be repaid over a 15 year period on a quarterly basis.  Shares purchased are held
in a suspense account for allocation among the participants as the loan is paid.
As of March 31, 1999,  291,069  shares had been released and  allocated.  Shares
allocated  will first be used for the employer  matching  contributions  for the
401(k) Plan with the remaining  shares  allocated to the  participants  based on
compensation as described in the ESOP, in the year of allocation.

1998 Stock Option Plan

         The Company  maintains the 1998 Stock Option Plan (the "Option  Plan").
The Company  has  reserved,  for future  issuance  pursuant to the Option  Plan,
4,298,125 shares of Common Stock, which is equal to 10% of the Common Stock sold
in the Conversion.

         Under the Option  Plan,  all  options  granted to  participants  become
vested and exercisable at the rate of 20% per year on each annual anniversary of
the  date  the  options  were  granted,  and the  right  to  exercise  shall  be
cumulative.  Each stock option expires ten years after the date of the grant. On
July 10, 1998, the Board of Directors of the Company granted  3,056,000  options
to the Directors and Officers of the Company and the Bank.  Each option entitles
the holder to purchase  one share of the  Company's  Common Stock at an exercise
price  equal to $22.875  per share,  which was the  closing  price of the Common
Stock on the date of the  grant.  As of March  31,  1999,  70,000  options  were
exercisable.
                                       6
<PAGE>
Recognition and Retention Plan

         The Company  maintains the 1998  Recognition and Retention Plan ("RRP")
which was  implemented  in July 1998.  The objective of the RRP is to enable the
Company to provide  officers,  key  employees  and  directors of the Bank with a
proprietary  interest  in the  Company  as an  incentive  to  contribute  to its
success.  During 1998, the RRP purchased on the open market  1,719,250 shares of
the Common  Stock or 4% of the Common Stock sold in the  Conversion  on the open
market.  On July 31, 1998,  1,501,725  shares were granted to the  directors and
officers of the Bank. Awards vest at a rate of 20% per year, commencing one year
from the date of award. Awards become 100% vested upon termination of employment
due to death or disability.

Demand Deposits

         Each of the Bank's commercial and personal demand  (checking)  accounts
and NOW accounts has a related interest bearing money market sweep account.  The
sole purpose of the sweep accounts is to reduce the non-interest bearing reserve
balances  that the Bank is required to maintain  with the Federal  Reserve Bank,
and thereby increase funds available for investment. Although the sweep accounts
are  classified  as money market  accounts  for  regulatory  purposes,  they are
included in demand  deposits and NOW accounts in the  accompanying  consolidated
balance sheets.

New Accounting Pronouncement

         In June 1998, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards  ("SFAS") No. 133  "Accounting for
Derivative Instruments and Hedging Activities".  This statement is effective for
all fiscal  quarters of all fiscal  years  beginning  after June 15,  1999.  The
statement   established   accounting  and  reporting  standards  for  derivative
instruments and for hedging activities. It requires that an entity recognize all
derivatives  as either  assets or  liabilities  in the  statement  of  financial
position and measure those instruments at fair value.

         In  management's  opinion,  SFAS No. 133,  when adopted will not have a
material  effect  on  the  Company's  financial  statements  since  the  Company
currently owns no derivative instruments affected by this statement.

                                       7
<PAGE>
Securities  -  Available  for Sale.  The  following  table  sets  forth  certain
information  regarding amortized cost and estimated fair values of debt, equity,
mortgage-backed and mortgage related securities of the Company at March 31, 1999
and December 31, 1998.
<TABLE>
<CAPTION>
                                                                 March 31, 1999           December 31, 1998
                                                             -----------------------   -----------------------
Bonds - Available For Sale                                   Amortized      Fair        Amortized      Fair
- --------------------------                                      Cost        Value         Cost         Value
                                                             ----------   ----------   ----------   ----------
                                                                               (000's omitted)
<S>                                                          <C>          <C>          <C>          <C>       
U.S. Treasuries .........................................    $   24,625   $   25,003   $   29,678   $   30,249
Govt. Sponsored Agencies ................................        99,912       99,554       45,632       46,093
Industrial and Finance ..................................       166,605      162,649      150,931      146,982
Foreign .................................................           294          215          289          248
                                                             ----------   ----------   ----------   ----------
Total Debt Securities ...................................       291,436      287,421      226,530      223,572
                                                             ----------   ----------   ----------   ----------

G.N.M.A. - M.B.S ........................................        19,802       20,143       20,555       21,035
F.H.L.M.C. - M.B.S ......................................       325,169      328,911      319,905      325,608
F.N.M.A. - M.B.S ........................................       541,815      544,310      558,595      563,898
Agency C.M.O.'s .........................................       231,874      233,196      232,069      234,636
Privately Issued C.M.O.'s ...............................       441,788      443,387      473,424      476,329
Payments in Transit .....................................         1,535        1,535        2,481        2,481
                                                             ----------   ----------   ----------   ----------
Total Mortgage-Backed and Mortgage Related Securities ...     1,561,983    1,571,482    1,607,029    1,623,987
                                                             ----------   ----------   ----------   ----------

                                                             ----------   ----------   ----------   ----------
 Total Bonds - Available For Sale .......................     1,853,419    1,858,903    1,833,559    1,847,559
                                                             ----------   ----------   ----------   ----------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Equity Securities                                             Amortized      Fair      Amortized       Fair
                                                                Cost        Value         Cost         Value
                                                             ----------   ----------   ----------   ----------
<S>                                                          <C>          <C>          <C>          <C>   
 Preferred Stock ........................................        81,370       80,685       79,010       80,150
 Common Stock ...........................................        69,356       72,489       58,995       61,284
 IIMF Cap. Apprec .......................................        27,672       39,918       27,626       40,048
                                                             ----------   ----------   ----------   ----------
 Total Equity Securities ................................       178,398      193,092      165,631      181,482
                                                             ----------   ----------   ----------   ----------

                                                             ==========   ==========   ==========   ==========
Total Investments .......................................    $2,031,817   $2,051,995   $1,999,190   $2,029,041
                                                             ==========   ==========   ==========   ==========
</TABLE>
                                       8
<PAGE>
Loan Portfolio  Composition.  The following  table sets forth the composition of
the Bank's loan portfolio at March 31, 1999 and December 31, 1998.
<TABLE>
<CAPTION>
                                              March 31, 1999                December 31, 1998
                                        ------------------------        ------------------------
                                                     Percent of                       Percent of
                                           Amount       Total              Amount       Total
                                        -----------  -----------        -----------  -----------
                                         (Dollars in Thousands)           (Dollars in Thousands)
<S>                                     <C>                <C>          <C>                <C>     
Mortgage loans:
Single-family residential               $ 1,295,270        81.00%       $ 1,187,212        81.48%  
Multi-family residential                     33,958         2.12%            33,328         2.29%
Commercial real estate                      153,422         9.59%           137,720         9.45%
Construction and land                        46,804         2.93%            42,420         2.91%
Home equity                                   5,899         0.37%             6,121         0.38%
                                        -----------  -----------        -----------  -----------
Total mortgage loans                      1,535,353        96.01%         1,406,801        96.51%
                                                                        
Other loans:                                                            
Student loans                                 1,353         0.08%               940         0.06%
Passbook loans                                5,858         0.37%             5,989         0.41%
Commercial business loans                    43,311         2.71%            36,592         2.51%
Other consumer loans                         29,282         1.83%            24,070         1.65%
                                        -----------  -----------        -----------  -----------
Total other loans                            79,804         4.99%            67,591         4.63%
                                                                        
                                        -----------  -----------        -----------  -----------
Total loans receivable                    1,615,157       101.00%         1,474,392       101.14%
Premium (discount) on loans purchased         2,049         0.13%             1,194         0.08%
Allowance for loan losses                   (16,617)       (1.04)%          (16,617)       (1.14)%
Deferred loan fees                           (1,424)       (0.09)%           (1,911)       (0.08)%
                                        -----------  -----------        -----------  -----------
Loans receivable, net                   $ 1,599,165       100.00%       $ 1,457,058       100.00%
                                        ===========  ===========        ===========  ===========
</TABLE>
                                        9
<PAGE>
Delinquent  Loans.  The  following  table  sets  forth  information   concerning
delinquent  loans at March 31, 1999,  in dollar  amounts and as a percentage  of
each category of the Bank's loan portfolio.  The amounts presented represent the
total  outstanding  principal  balance of related loans,  rather than the actual
payment amounts which are past due.

<TABLE>
<CAPTION>
                                                              March 31, 1999
                              --------------------------------------------------------------------------
                                      30-59 Days               60-89 Days             90 Days or More
                              -------------------------------------------------------------------------- 
                                           Percent of Loan        Percent of Loan          Percent of Loan
                               Amount         Category      Amount    Category      Amount     Category
                              -------         -------       -------   -------       ------      ------- 
                                                          (Dollars in Thousands)
<S>                           <C>                <C>        <C>          <C>        <C>            <C>  
Mortgage loans:
Single-family residential     $   619            0.05%      $18,746      1.45%      $5,395         0.42%
Multi-family residential           28            0.08%          145      0.43%          --         0.00%
Commercial real estate          1,095            0.71%          819      0.53%         708         0.46%
Construction and land           1,144            2.44%          422      0.90%       1,711         3.66%
Home equity                       311            5.27%           30      0.51%         176         2.98%
                              -------         -------       -------   -------       ------      ------- 
Total mortgage loans            3,197            0.21%       20,162      1.31%       7,990         0.52%
                                                                                                   
 Other loans:                                                                                      
Commercial business loans       1,477            3.41%          565      1.30%         366         0.85%
Other loans                       698            1.91%          338      0.93%         844         2.31%
                              -------         -------       -------   -------       ------      ------- 
Total other loans               2,175            2.73%          903      1.13%       1,210         1.52%
                              -------         -------       -------   -------       ------      ------- 
Total loans                     5,372            0.33%       21,065      1.30%       9,200         0.57%
                              =======         =======       =======   =======       ======      =======  
</TABLE>
                                       10
<PAGE>
Non-Performing  Assets.  The following table sets forth information with respect
to non-performing  assets identified by the Bank including non-accrual loans and
other real estate owned at March 31, 1999 and December 31, 1998.
<TABLE>
<CAPTION>
                                       March 31, 1999   December 31, 1998
                                       --------------   -----------------
                                                (000's omitted)  
<S>                                     <C>                    <C>
Non-accrual loans:                                             
 Mortgage loans:                                               
Single-family residential               $    5,460             $    7,067
Multi-family residential                        --                    131
Commercial real estate                       6,148                  6,534
Construction and land                        1,385                  1,761
Home equity                                    211                    212
 Other loans:                                                  
Commercial business loans                    1,212                    346
Other loans                                    213                    181
                                        ----------             ----------
Total non-accruing loans                    14,629                 16,232
                                        ----------             ----------
Total non-performing loans                  14,629                 16,232
                                        ----------             ----------
Other real estate owned, net                 1,055                    849
                                        ----------             ----------
Total non-performing assets             $   15,684             $   17,081
                                        ==========             ==========
                                                               
                                                               
Non-performing assets to total loans          0.97%                  1.16%
                                                               
Non-performing assets to total assets         0.40%                  0.45%
                                                               
Non-performing loans to total loans           0.91%                  1.10%
                                                               
Non-performing loans to total assets          0.37%                  0.43%
</TABLE>
    
                                       11
<PAGE>                                                  
Allowance for Loan Losses.  The  following  table sets forth the activity in the
Bank's allowance for loan losses during the periods indicated.
<TABLE>
<CAPTION>
                                    Three Months Ended      Year Ended
                                      March 31, 1999     December 31, 1998
                                      (000's omitted)

<S>                                     <C>                 <C>         
Allowance at beginning of period        $   16,617          $   15,709
Provisions                                      59               1,594
Increase as a result of acquisition                                 96
Charge-offs:                                               
Mortgage loans:                                            
   Single-family residential                    39                 358
   Multi-family residential                     --                  31
   Commercial real estate                      216                 344
Other loans                                    138               1,386
                                        ----------          ----------
   Total charge-offs                           393               2,119
Recoveries:                                                
Mortgage loans:                                            
   Construction, land and land development      --                   3
   Single-family residential                   236                 267
   Commercial real estate                        1                 210
Other loans                                     97                 857
                                        ----------          ----------
   Total recoveries                            334               1,337
                                        ----------          ----------
Allowance at end of period              $   16,617          $   16,617
                                        ==========          ==========
Allowance for possible loan losses                         
to total non-performing loans at                           
end of period                               113.59%             102.37%
                                                           
Allowance for possible loan losses                         
to total loans at end of period               1.03%               1.13%

</TABLE>                                                   
                                       12
<PAGE>
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations

Changes in Financial Condition

         Total assets at March 31, 1999 were $3.9 billion, an increase of $135.4
million or 3.6% from  December  31,  1998.  The increase in total assets was the
result of an increase in loans,  net of $142.1  million or 9.8%,  an increase in
securities  available  for sale of $23.0  million  or 1.1%  and an  increase  in
federal funds sold of $22.1 million or 49.1%.  These  increases  were  partially
offset by a decrease in loans held for sale, net of $14.9 million or 19.1%.  The
change in loans,  net was  primarily  due to the  Bank's  continued  efforts  to
increase  lending volumes  through its broker program for residential  loans and
its business  development  program for  commercial  loans.  Loans held for sale,
decreased  primarily due to the cyclical nature of the mortgage lending business
resulting in loan sales exceeding loan  originations  for SIBMC. The increase in
the  securities  available  for  sale  portfolio  was  the  result  of the  Bank
continuing  its  capital  management  strategy  to  fund  asset  growth  through
borrowings at spreads acceptable to management.

         Total deposits  increased  $41.7 million from $1.73 billion at December
31, 1998 to $1.77  billion at March 31, 1999.  The Bank's  continued  efforts in
business development,  especially for commercial accounts, is the primary reason
for this increase.  Savings  accounts  increased $11.6 million,  certificates of
deposit $11.1 million,  non-interest bearing demand deposits $8.3 million, money
market accounts $7.7 and NOW accounts $3.0 million.

         Borrowed funds  increased  $103.9 million or 7.7% to $1.4 billion as of
March 31,  1999.  The increase is  primarily  due to the Bank's  program to fund
asset growth  through the use of borrowed funds when  acceptable  spreads can be
obtained. The borrowed funds consist of reverse repurchase agreements with large
Wall Street  brokerage firms and the FHLB of New York and advances from the FHLB
of New York secured by the Bank's residential loan portfolio.

         Stockholders'  equity as of March 31, 1999 was $647.8 million or 16.56%
of total  assets  compared  to $669.0  million  or 17.71% of total  assets as of
December 31, 1998.  The decrease of $21.2 million was primarily due to the stock
repurchase  program  which  resulted in the  purchase  of 1.4 million  shares of
treasury  stock during the quarter at a cost of $25.7  million,  aggregate  cash
dividend  payment of $3.9 million,  and a decrease of $5.0 million in unrealized
appreciation on available for sale securities net of taxes. These decreases were
partially offset by net income of $12.3 million and an allocation of ESOP shares
resulting in an increase of $1.1  million.  The tangible book value per share as
of March 31, 1999 was $14.90.
<PAGE>
Results of Operations

         The Company reported net income of $12.3 million or $0.31 per share for
the three months ended March 31, 1999 compared to net income of $10.6 million or
$0.25 per share for the three months ended March 31, 1998.  The increase of $1.7
million  or 16.3% for the  quarter  was  primarily  due to an  increase  of $4.6
million  or  16.4%  in net  interest  income,  a $0.4  million  decrease  in the
provision  for loan losses and a $2.9 million  increase in other  income.  These
positive changes were partially offset by a $5.5 million increase in total other
expenses and a $0.7 million increase in the provision for income taxes

Interest Income

         Interest  income  increased $18.3 million or 41.1% to $62.7 million for
the three  months ended March 31, 1999  compared to $44.5  million for the first
quarter of 1998.  The increase was primarily  due to a $8.0 million  increase in
interest income from loans and a $10.0 million  increase in interest income from
securities.  The increase in interest  income from loans was primarily due to an
increase of $464.0 million in the average balance of loans.  The increase in the
average  balance of the loan  portfolio  was due to increased  loan demand,  the
additional  loans  held for sale by SIBMC,  and the  Bank's  continued  business
development  efforts to attract new loan 
                                       13
<PAGE>
relationships and processing broker  partnerships  outside of its primary market
area.  The average  yield on the  portfolio  decreased  to 7.85% for the quarter
ended March 31, 1999 from 8.19% for the first  quarter of 1998.  The decrease in
the average yield is the result of the payoff of higher  yielding  loans and the
origination of loans at market interest rates which are currently lower than the
average yield of the Bank's loan  portfolio.  The increase in interest income on
securities  was due to a $687.0 million  increase in the average  balance of the
securities  portfolio  partially  offset by a decrease in the average yield from
6.55% for the first quarter of 1998 to 6.33% for the first quarter of 1999.  The
decrease in the average  yield was due to  generally  declining  interest  rates
between the comparable  periods and the  accelerated  payoff of higher  yielding
investments. The increase in the average balance of the securities portfolio was
the result of the Bank's continued use of borrowed funds to fund asset growth at
acceptable spreads.
<PAGE>
Interest Expense

         Interest  expense for the three  months  ended March 31, 1999 was $29.7
million  compared to $16.1 million the same time period last year.  The increase
of $13.6  million or 84.8% was  primarily  due to a $13.9  million  increase  in
interest expense on borrowed funds. The increase in interest expense on borrowed
funds  was  due to an  increase  of  $1.1  billion  in the  average  balance  of
borrowings partially offset by a decrease of 68 basis points in the average cost
from 5.96% for the first quarter of 1998 to 5.28% for the first quarter of 1999.
The  increase  in the average  balance of  borrowed  funds was the result of the
Bank's  ongoing  program to fund asset  growth  with  borrowings  at  acceptable
spreads.


Net Interest Income

          Net interest  income  increased $4.6 million or 16.4% to $33.0 million
in the three months ended March 31, 1999 compared to $28.4 million for the first
quarter of 1998.  The increase was due to an $18.3 million or 41.1%  increase in
interest  income  partially  offset  by a $13.6  million  or 84.8%  increase  in
interest  expense.  The  increase in interest  income was due to a $1.2  billion
increase in the average balance of interest earning assets. The average yield on
interest  earning  assets  was 6.96% for the first  quarter  of 1999,  down from
7.28% the first quarter of 1998. The increase in interest  expense was due to an
increase of $1.2 billion for the average balance of interest bearing liabilities
and an increase in the average cost from 4.04% for the first  quarter of 1998 to
4.31% for the first quarter of 1999. The increase in the average cost was due to
a change in the composition of the Company's  interest  bearing  liabilities and
the respective  costs of the funding sources found within the mix. The Company's
interest  rate  spread  and net  interest  margin  amounted  to 2.65% and 3.66%,
respectively,  for the three months  ended March 31, 1999  compared to 3.24% and
4.64%,  respectively,  for the  comparable  period in 1998.  Such decreases were
primarily  due to the  current  rate  environment  which has  resulted  in lower
interest  earning asset yields and the Bank's continued use of borrowed funds to
leverage the balance sheet.
<PAGE>
Provision For Loan Losses

         The provision for loan losses was $59,000 for the first quarter of 1999
compared to $501,000 for the same time period last year. Management's continuing
review of the risk elements in the Bank's loan  portfolio and past chargeoff and
recovery  history was the basis for the  provision in 1999.  The decrease in the
Bank's  non-performing  loan  portfolio  and the  continued  growth  in the loan
portfolio was also  considered in determining  the level of the provision in the
first quarter of 1999.

         Non-performing  assets were $15.7 million at March 31, 1999 compared to
$17.1 million at December 31, 1998. As a percent of total assets, non-performing
assets were .40% at March 31, 1999 compared to .45% at December 31, 1998. During
the first quarter of 1999, non-performing assets decreased $1.4 million or 8.2%.

         The  allowance  for loan losses was $16.6  million as of both March 31,
1999 and December 31, 1998. The decline in non-performing  loans has resulted in
the allowance for loan

                                       14
<PAGE>
losses growing to 113.6% of  non-performing  loans as of March 31, 1999 compared
to 102.4% as of December 31, 1998.  Management of the Company  believes that, as
of March 31, 1999,  the  allowance  for loan losses was  adequate.  However,  no
assurance can be given that future chargeoffs and/or additional  provisions will
not be needed.

Other Income

         Other  income was $5.6  million  for the  quarter  ended March 31, 1999
compared  with $2.7 million for the quarter  ended March 31, 1998.  Other income
consists of service and fee income,  which increased $3.3 million, and net gains
and losses  from  security  transactions,  which  decreased  $0.5  million.  The
increase in service and fee income was primarily due to the  operations of SIBMC
which  generates  fees from the  origination  and sale of  residential  mortgage
loans.

Total Other Expenses

         Total other  expenses  for the three  months  ended March 31, 1999 were
$17.7 million,  an increase of $5.5 million or 45.2%,  over the first quarter of
1998. The increase was primarily due to an increase of $4.2 million in personnel
expense and a $1.0 million increase in other expenses. The increase in personnel
expense was due to the commissions and other personnel expenses of SIBMC of $2.2
million,  the non-cash expense  generated by the RRP of $1.5 million,  and other
routine merit pay increases. The increase in other expenses was due primarily to
the additional general and administrative expenses of SIBMC.
<PAGE>
Provision For Income Taxes

         The  provision  for income  taxes for the three  months ended March 31,
1999 was $8.6  million  compared  to a provision  of $7.8  million for the three
months ended March 31, 1998.  The  effective  tax rate for the first  quarter of
1999 was 41.0%  compared  to 42.5%  for the same  time  period  last  year.  The
reduction in the  effective  tax rate  resulted from various state and local tax
planning strategies implemented in 1998.

Liquidity and Commitments

         The Company's liquidity, represented by cash and cash equivalents, is a
product of its  operating,  investing  and financing  activities.  The Company's
primary sources of funds are deposits, borrowings, amortization, prepayments and
maturities of outstanding loans and  mortgage-backed  securities,  maturities of
investment  securities and other short-term  investments and funds provided from
operations. While scheduled payments from the amortization of loans and mortgage
related securities and maturing investment securities and short-term investments
are relatively  predicable sources of funds,  deposit flows and loan prepayments
are greatly influenced by general interest rates. In addition,  the Bank invests
excess funds in federal funds sold and other short-term  interest earning assets
which provide liquidity to meet lending requirements.

         As of March 31, 1999,  the Company had  borrowed  funds  totaling  $1.4
billion as an alternative  funding source for asset growth.  The Company intends
to continue the use of borrowings to leverage its capital base and provide funds
for its lending and investment activities.

         Liquidity management is both a daily and long term function of business
management.  Excess  liquidity is generally  invested in short-term  investments
such as federal  funds.  The Company uses it sources of funds  primarily to meet
its ongoing  commitments,  to pay maturing  certificates  of deposit and savings
withdrawals,  fund loan  commitments and maintain a portfolio of mortgage backed
and mortgage related  securities and investment  securities.  At March 31, 1999,
total  approved  loan  origination  commitments  outstanding  amounted to $249.9
million. At the same date, the unadvanced portion of construction loans amounted
to $17.1  million.  Certificates

                                       15
<PAGE>
of deposit  scheduled  to mature in one year or less at March 31,  1999  totaled
$426.1 million. Investment securities scheduled to mature in one year or less at
March 31, 1999  totaled  $14.8  million and  amortization  from  investments  is
projected  at  $296.5  million  over the  next 12  months.  Based on  historical
experience,  management believes that a significant portion of maturing deposits
will remain with the Bank.  The Bank  anticipates  that it will continue to have
sufficient funds, together with borrowings, to meets its current commitments.

 Capital

         At March 31, 1999,  the Bank had  regulatory  capital which was well in
excess of regulatory  requirements set by the OTS. The current  requirements and
the Bank's actual levels are detailed below (dollars in thousands):
<TABLE>
<CAPTION>
                              Required Capital           Actual Capital         Excess Capital
                          -------------------------  -----------------------  --------------------
                          Amount     Percent         Amount     Percent       Amount     Percent
                          ---------  --------        ---------  ---------     ---------  ---------
<S>                     <C>            <C>         <C>            <C>       <C>             <C>  
Tangible capital        $   55,573     1.50%       $  395,939     10.69%    $  340,366      9.19%

Core capital            $  148,308     4.00%       $  398,758     10.76%    $  250,450      6.76%

Risk-based capital      $  137,371     8.00%       $  415,722     24.22%    $  278,351     16.22%
</TABLE>
<PAGE>
Year 2000

         In the third quarter of 1998, the Company converted most of its mission
critical systems,  such as deposits and loans, to a Year 2000 compliant platform
provided by a new data processing servicer.  The cost of Year 2000 compliance is
born  by  the  servicer   under  terms  of  Company's   contract  with  them.  A
comprehensive  test of the Year 2000  functionality  of the system was completed
during the first quarter of 1999. No significant problems were noted in the test
process.   The  Company's  other  information   technology   systems  have  been
substantially  upgraded for Year 2000 compliance.  In accordance with regulatory
guidelines,   the  Company  is  developing  a  Year  2000  business   resumption
contingency  plan which it expects to complete by the end of the second  quarter
of 1999.  The  Company  anticipates  spending  $150,000 to $200,000 on Year 2000
compliance in 1999. All such costs are charged to expense as incurred.

Forward-Looking Statements

         This  Form  10-Q  contains  certain   forward-looking   statements  and
information  relating to the Company that are based on the beliefs of management
as  well  as  assumptions  made  by  and  information   currently  available  to
management.  In addition,  in portions of this document and the Company's Annual
Report to Stockholders, the words "anticipate," "believe," "estimate," "expect,"
"intend,"  "should," and similar  expressions,  or the negative thereof, as they
relate to the  Company or the  Company's  management,  are  intended to identify
forward-looking  statements.  Such  statements  reflect the current views of the
Company with respect to future  looking events and are subject to certain risks,
uncertainties   and   assumptions.   Should  one  or  more  of  these  risks  or
uncertainties  materialize or should  underlying  assumptions  prove  incorrect,
actual results may vary materially  from those described  herein as anticipated,
believed, estimated, expected or intended. The Company does not intend to update
these forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

         For a  discussion  of the  Company's  asset  and  liability  management
policies as well as the  potential  impact of  interest  rate  changes  upon the
earnings of the Company, see "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations"  in the  Company's  1998 Annual Report to
Stockholders.  There  has been no  material  change in the  Company's  asset and
liability position since December 31, 1998.

                                       16
<PAGE>
<TABLE>
<CAPTION>

                                                                   Three Months Ended March 31,
                                             --------------------------------------------------------------------------             
                                                       1999                                        1998
                                             ----------    ----------   ----------    ---------- ----------  ----------
                                                                         Average                              Average
Dollars in thousands                          Average                     Yield/       Average                 Yield/
                                              Balance       Interest       Cost        Balance    Interest      Cost
                                             ----------    ----------   ----------    ---------- ----------  ----------
<S>                                          <C>           <C>                <C>     <C>           <C>            <C>  
Interest-earning assets:
Loans receivable (1):
Real estate loans                            $1,517,366    $   29,299         7.83%   $1,075,740    $21,408        8.07%
Other loans                                      67,171         1,366         8.25%       44,797      1,226       11.10%
                                             ----------    ----------   ----------    ---------- ----------  ----------
   Total loans                                1,584,537        30,665         7.85%    1,120,537     22,634        8.19%
Securities                                    2,008,668        31,352         6.33%    1,321,705     21,350        6.55%
Other interest-earning assets (2)                63,593           727         4.64%       36,157        482        5.40%
                                             ----------    ----------   ----------    ---------- ----------  ----------
Total interest-earning assets                 3,656,798        62,744         6.96%    2,478,399     44,466        7.28%
                                             ----------    ----------   ----------    ---------- ----------  ----------
Noninterest-earning assets                      145,405                                  125,393                 
                                                                                      ----------
Total assets                                 $3,802,203                               $2,603,792                 
                                             ==========                               ==========
                                                                                      
                                                                                      
Interest-bearing liabilities:                                                         
Deposits:                                                                             
NOW and money market deposits                   158,311           982         2.52%      139,196        862        2.51%
Savings and escrow accounts                     740,484         4,562         2.50%      695,665      4,847        2.83%
Certificates of deposits                        541,367         6,469         4.85%      519,409      6,548        5.11%
                                             ----------    ----------   ----------    ---------- ----------  ----------
   Total deposits                             1,440,162        12,013         3.38%    1,354,270     12,257        3.67%
Total Other Borrowings                        1,359,641        17,714         5.28%      260,653      3,833        5.96%
                                             ----------    ----------   ----------    ---------- ----------  ----------
Total interest-bearing liabilities            2,799,803        29,727         4.31%    1,614,923     16,090        4.04%
                                             ----------    ----------   ----------    ---------- ----------  ----------
Noninterest-bearing liabilities (3)             343,288                                  297,300                 
                                             ----------                               ---------- 
Total liabilities                             3,143,091                                1,912,223                 
Stockholder's equity                            659,112                                  691,569              
                                             ==========                               ---------- 
Total liabilities and stockholders' equity   $3,802,203                               $2,603,792
                                             ==========                               ==========                                    
Net interest-earning assets                  $  856,995                               $  863,476
                                             ==========    ----------                 ========== ----------                         
Net interest income/interest rate spread                   $   33,017         2.65%              $   28,376        3.24%
                                                           ==========   ==========               ==========  ==========             

Net interest margin                                                           3.66%                                4.64%
                                                                        ==========                           ==========             
Ratio of average interest-earning assets
   to average interest-bearing liabilities                                  130.61%                              153.47%
                                                                        ==========                           ==========             
</TABLE>
- ----------

(1)  The average  balance of loans  receivable  includes  non-performing  loans,
     interest on which is recognized on a cash basis.

(2)  Includes money market accounts and Federal Funds sold.

(3)  Consists primarily of demand deposit accounts.

                                       17
<PAGE> 
Rate/Volume Analysis

The following  table sets forth the effects of changing rates and volumes on net
interest income of the Bank. Information is provided with respect to (i) effects
on  interest  income  attributable  to  changes  in  volume  (changes  in volume
multiplied by prior rate);  (ii) effects on interest  attributable to changes in
rate  (changes  in rate  multiplied  by prior  volume);  and  (iii)  changes  in
rate/volume (change in rate multiplied by change in volume).
<TABLE>
<CAPTION>
                                                                               Three Months Ended March 31,
                                                                                  1999 compared to 1998
                                                                                Increase (decrease) due to        Total
                                                                                                 Rate/         Net Increase
                                                                Rate          Volume             Volume         (Decrease)
                                                                ----          ------             ------         ----------
                                                                                   (000's omitted)
     
<S>                                                            <C>            <C>              <C>              <C>    
Interest-earning assets:                                                                                           

Loans receivable:

Real estate loans........................................      $ (637)        $ 8,789          $ (261)          $ 7,891

Other loans..............................................        (315)            612            (157)              140
                                                               ------          ------          ------            ------

Total loans receivable...................................        (952)          9,401            (418)            8,031

Securities...............................................        (720)         11,097            (375)           10,002

Federal funds sold and interest-bearing deposits.........         (68)            365             (52)              245

Total net change in income on interest-
                                                               ------          ------          ------            ------
earning assets...........................................      (1,740)         20,863            (845)           18,278
                                                               ======          ======          ======            ======

Interest-bearing liabilities:

Deposits:

NOW and money market deposits............................           2             118               -               120

Savings and escrow accounts..............................        (562)            312             (36)             (286)

Certificates of deposit..................................        (341)            277             (14)              (78)
                                                               ------          ------          ------            ------

Total deposits...........................................        (901)            707             (50)             (244)

Other Borrowings.........................................        (437)         16,161          (1,843)           13,881

Total net change in expense on

interest-bearing liabilities.............................      (1,338)         16,868          (1,893)           13,637
                                                               ------          ------          ------            ------

Net change in net interest income........................      $ (402)        $ 3,995         $ 1,048           $ 4,641
                                                               ======          ======          ======            ======
</TABLE>
                                       18
<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
                  -----------------
                  On  February  18,  1999,  the Company  announced  its plans to
         repurchase  2.1 million shares of Common Stock or  approximately  5% of
         the Company's outstanding Common Stock.

                  Repurchases  will  be  made  by the  Company  in  open  market
         transactions  from  time to time  over  the  next  twelve  months.  The
         repurchased shares will be held as treasury stock and will be available
         for  exercises  of  options  under the  Company's  Option  Plan and for
         general corporate purposes.


         Item 6   Exhibits and Reports on Form 8-K
                  --------------------------------
                  a) 27.0  Financial Data Schedule
                  b) No Form 8-K reports were filed during the quarter

                                       19
<PAGE>
                                   SIGNATURES

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

                           STATEN ISLAND BANCORP, INC.


Date:  May 17, 1999                  By: /s/ Harry P. Doherty
                                        ----------------------------------------
                                         Harry P. Doherty, Chairman of the Board
                                         and Chief Executive Officer


Date:  May 17, 1999                  By:  /s/ Edward Klingele
                                         ---------------------------------------
                                         Edward Klingele, Sr. Vice President
                                         and Chief Financial Officer

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                          47,317
<INT-BEARING-DEPOSITS>                           9,651
<FED-FUNDS-SOLD>                                67,175
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  2,051,995
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                      1,678,833
<ALLOWANCE>                                     16,617
<TOTAL-ASSETS>                               3,912,357
<DEPOSITS>                                   1,770,712
<SHORT-TERM>                                   930,962
<LIABILITIES-OTHER>                             45,442
<LONG-TERM>                                    518,040
                                0
                                          0
<COMMON>                                           451
<OTHER-SE>                                     647,350
<TOTAL-LIABILITIES-AND-EQUITY>               3,912,357
<INTEREST-LOAN>                                 30,665
<INTEREST-INVEST>                               31,352
<INTEREST-OTHER>                                   727
<INTEREST-TOTAL>                                62,744
<INTEREST-DEPOSIT>                              12,013
<INTEREST-EXPENSE>                              29,727
<INTEREST-INCOME-NET>                           33,017
<LOAN-LOSSES>                                       59
<SECURITIES-GAINS>                                 124
<EXPENSE-OTHER>                                 17,679
<INCOME-PRETAX>                                 20,897
<INCOME-PRE-EXTRAORDINARY>                      20,897
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,320
<EPS-PRIMARY>                                      .31
<EPS-DILUTED>                                      .31
<YIELD-ACTUAL>                                    6.96
<LOANS-NON>                                     14,629
<LOANS-PAST>                                     9,200
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  2,053
<ALLOWANCE-OPEN>                                16,617
<CHARGE-OFFS>                                      393
<RECOVERIES>                                       334
<ALLOWANCE-CLOSE>                               16,617
<ALLOWANCE-DOMESTIC>                            16,617
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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