FIRSTFED FINANCIAL CORP
10-Q, 1999-11-12
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NEOPROBE CORP, 10-Q, 1999-11-12
Next: ANDOVER BANCORP INC, 10-Q, 1999-11-12








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

                              FORM 10-Q

             QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
               OF THE SECURITIES EXCHANGE ACT OF 1934
              For the Quarter Ended September 30, 1999
                                 OR
             TRANSITION REPORT UNDER SECTION 13 OR 15(d)
               OF THE SECURITIES EXCHANGE ACT OF 1934


                   Commission File Number: 1-9566

                      FirstFed Financial Corp.
       (Exact name of registrant as specified in its charter)



               Delaware                              95-4087449
        (State or other jurisdiction of           (I.R.S. Employer
          incorporation or organization)         Identification No.)



            401 Wilshire Boulevard
         Santa Monica, California                   90401-1490
  (Address of principal executive offices)          (Zip Code)



  Registrant's  telephone  number,  including  area  code:(310) 319-6000


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



As of  November  1,  1999  18,359,411  shares  of the  Registrant's
$.01 par value common stock were outstanding.




                                       1
<PAGE>





                     FirstFed Financial Corp.
                               Index





Page
Part I.  Financial Information

         Item 1. Financial Statements

                 Consolidated Statements of Financial Condition
                 as of September 30, 1999, December 31, 1998
                 and September 30, 1998                                    3

                 Consolidated Statements of Operations and Comprehensive
                 Earnings for the three months and nine months ended
                 September 30, 1999 and 1998                               4

                 Consolidated Statements of Cash Flows for the nine
                 months ended September 30, 1999 and 1998                  5

                 Notes to Consolidated Financial Statements                6

         Item 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                       7

Part II. Other Information (omitted items are inapplicable)

         Item 6. Exhibits and Reports on Form 8-K                         19

Signatures                                                                20




                                       2
<PAGE>







<TABLE>
<CAPTION>




                   PART I - FINANCIAL STATEMENTS

Item 1. Financial Statements

                                FirstFed Financial Corp. and Subsidiary
                            Consolidated Statements of Financial Condition
                             (Dollars in thousands, except per share data)
                                                (Unaudited)

                                                   September 30,   December 31,   September 30,
                                                        1999           1998          1998

<S>                                                    <C>           <C>           <C>

Assets
Cash and cash equivalents                              $73,971       $126,280      $ 143,197
Investment securities, available-for-sale
  (at fair value)                                      153,893         64,333         42,411
Mortgage-backed securities, available-for-sale
  (at fair value)                                      447,444        556,679        604,344
Loans receivable, held-for-sale (fair value of
  $3,158, $16,602 and $37,330)                           3,158         16,450         37,040
Loans receivable, net                                2,970,070      2,791,771      2,877,018
Accrued interest and dividends receivable               21,634         23,476         23,807
Real estate                                              2,052          4,791          5,719
Office properties and equipment, net                    11,948         11,819         11,824
Investment in Federal Home Loan Bank
 (FHLB) stock, at cost                                  70,760         72,700         71,645
Other assets                                             7,215          8,829          9,774
                                                    $3,762,145     $3,677,128     $3,826,779

Liabilities
Deposits                                            $2,004,212     $2,135,909     $2,106,672
FHLB advances and other borrowings                   1,153,550        764,000        949,500
Securities sold under agreements to repurchase         337,733        471,172        477,239
Accrued expenses and other liabilities                  38,109         49,047         43,458
                                                     3,533,604      3,420,128      3,576,869

Commitments and Contingent Liabilities

Stockholders' Equity
Common stock, par value $.01 per share;
 authorized 100,000,000 shares; issued 23,269,051
23,075,266, and 23,072,539 shares, outstanding
 18,409,411, 21,127,426 and 21,187,799 shares              233            231            231
Additional paid-in capital                              31,063         29,965         29,946
Retained earnings - substantially restricted           268,071        241,694        232,675
Loan to employee stock ownership plan                   (1,880)          (833)        (1,811)
Treasury stock, at cost, 4,859,640, 1,947,840
 and 1,884,740 shares                                  (60,299)       (13,354)       (12,443)
    Accumulated other comprehensive earnings (loss),
 net of taxes                                           (8,647)          (703)         1,312
                                                       228,541        257,000        249,910
                                                    $3,762,145     $3,677,128     $3,826,779

</TABLE>


   See accompanying notes to consolidated financial statements.



                                       3
<PAGE>

<TABLE>
<CAPTION>


                                FirstFed Financial Corp. and Subsidiary
                Consolidated Statements of Operations and Comprehensive Earnings
                           (Dollars in thousands, except per share data)
                                              (Unaudited)

                                              Three  Months  Ended             Nine Months  Ended
                                                  September 30,                    September 30,

                                                 1999        1998                1999         1998
<S>                                         <C>         <C>                  <C>          <C>
Interest income:
  Interest on loans                         $   53,097   $  58,939            $ 160,428    $180,516
  Interest on mortgage-backed securities         6,443       8,965               21,095      31,404
  Interest and dividends on investments          4,131       3,308               10,582       8,834
    Total interest income                       63,671      71,212              192,105     220,754
Interest expense:
  Interest on deposits                          21,141      24,667               65,073      73,749
  Interest on borrowings                        18,235      21,735               52,353      69,830
    Total interest expense                      39,376      46,402              117,426     143,579

Net interest income                             24,295      24,810               74,679      77,175
Provision for loan losses                            -       1,600                    -       6,200
Net interest income
  after provision for losses                    24,295      23,210               74,679      70,975

Other income:
  Loan servicing and other fees                    968       1,264                3,352       2,871
  Gain on sale of  loans                           111       1,084                1,198       2,947
  Real estate operations, net                      685         385                2,513       1,050
   Other operating income                        1,049       1,135                3,040       3,229
    Total other income                           2,813       3,868               10,103      10,097

Non-interest expense                            11,990      11,698               37,691      36,372

Earnings before income taxes and
  extraordinary item                            15,118      15,380               47,091      44,700
Income tax provision                             6,409       6,550               20,364      19,090
Earnings before extraordinary item               8,709       8,830               26,727      25,610

Extraordinary item
  Loss on early extinguishment of debt,
   net of taxes                                   (351)          -                 (351)          -

Net earnings                                   $ 8,358      $8,830              $26,376     $25,610

Other comprehensive earnings (loss),
 net of taxes                                   (1,268)      1,260               (7,944)      1,704
Comprehensive earnings                         $ 7,090    $ 10,090            $  18,432   $  27,314

Basic EPS
  EPS before extraordinary item                 $ 0.46      $ 0.42               $ 1.37      $ 1.21
  Extraordinary item                             (0.02)          -                (0.02)          -
  EPS after extraordinary item                  $ 0.44      $ 0.42               $ 1.35      $ 1.21

Diluted EPS
  EPS before extraordinary item                 $ 0.46      $ 0.41               $ 1.36      $ 1.18
  Extraordinary item                             (0.02)          -                (0.02)          -
  EPS after extraordinary item                  $ 0.44      $ 0.41               $ 1.34      $ 1.18

</TABLE>

   See accompanying notes to consolidated financial statements.


                                       4
<PAGE>
<TABLE>
<CAPTION>

                                  FirstFed Financial Corp. and Subsidiary
                                   Consolidated Statements of Cash Flows
                                             (Dollars in thousands)
                                                 (Unaudited)
                                                                           Nine Months Ended
                                                                             September  30,
                                                                         1999            1998
<S>                                                                    <C>             <C>

CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings                                                           $26,376         $25,610
Adjustments to reconcile net earnings
  to net cash provided by operating activities:
  Net change in loans-held-for-sale                                     13,292           3,342
  Provision for loan losses                                                  -           6,200
  Provision for REO losses                                                   -             573
  Valuation adjustments on real estate sold                             (2,370)         (1,832)
  Amortization of fees and discounts                                       322             246
  Decrease in taxes payable                                             (2,431)         (5,175)
  Decrease in servicing assets                                             220           1,687
  Decrease in interest and dividends receivable                          1,842           3,183
  Increase (decrease) in interest payable                               (9,668)          3,570
  (Increase) decrease in other assets                                      506          (1,699)
  Increase (decrease) in accrued expenses and other liabilities          8,906          (8,094)
   Total adjustments                                                    10,619           2,001
     Net cash provided by operating activities                          36,995          27,611

CASH FLOWS FROM INVESTING ACTIVITIES:
  Loans made to customers net of principal
   collection on loans                                                 (50,872)        209,052
  Loans purchased                                                     (134,940)         (1,585)
  Proceeds from sales of real estate                                    14,593          20,851
  Principal reductions on mortgage-backed securities held for sale      97,023          74,483
  Proceeds from maturities and principal payments
    on investment  securities                                            5,112          22,820
  Purchase of investment securities                                    (96,300)        (16,045)
  Redemption of FHLB stock                                               4,823               -
  Other                                                                 (4,880)         (2,799)
       Net cash provided by (used in) investing activities            (165,441)        306,777

CASH FLOWS FROM FINANCING ACTIVITIES:
  Net  increase (decrease) in savings deposits                        (131,697)        163,025
  Net increase (decrease) in short term borrowings                     266,561        (969,931)
  Treasury stock purchases                                             (46,945)           (558)
  Increase (decrease) in long term borrowings                          (10,450)        455,000
  Payment of prior period taxes and interest to IRS                          -          (2,296)
  Other                                                                 (1,332)            434
       Net cash provided by (used in) financing activities              76,137        (354,326)

  Net decrease in cash and cash equivalents                            (52,309)        (19,938)
  Cash and cash equivalents at beginning of period                     126,280         163,135
  Cash and cash equivalents at end of period                           $73,971        $143,197

</TABLE>

   See accompanying notes to consolidated financial statements.



                                       5
<PAGE>



              FirstFed Financial Corp. and Subsidiary
            Notes to Consolidated Financial Statements
                            (Unaudited)



1.    The unaudited financial  statements included herein have been
prepared by the Company,  pursuant to the rules and  regulations of
the  Securities  and  Exchange  Commission.  In the  opinion of the
Company,  all  adjustments  (which  include  only normal  recurring
adjustments)   necessary   to  present   fairly   the   results  of
operations  for  the  periods  covered  have  been  made.   Certain
information  and note  disclosures  normally  included in financial
statements   presented  in  accordance   with  generally   accepted
accounting  principles  have been condensed or omitted  pursuant to
such  rules  and   regulations.   The  Company  believes  that  the
disclosures  are  adequate to make the  information  presented  not
misleading.

 It is suggested that these condensed financial  statements be read
in  conjunction  with  the  financial   statements  and  the  notes
thereto  included in the  Company's  latest  annual  report on Form
10-K.   The  results  for  the  periods   covered  hereby  are  not
necessarily indicative of the operating results for a full year.

2.    Earnings per share were  computed by dividing net earnings by
the weighted  average number of shares of common stock  outstanding
for  the  period,  plus  the  effect  of  stock  options.  Weighted
average   outstanding  shares  were  as  follows  for  the  periods
indicated:


                                 Three Months Ended        Nine Months Ended
                                    September 30,             September 30,
                                   1999        1998       1999         1998

         Basic                 18,785,478   21,209,722  19,550,337  21,198,988
         Diluted               18,946,508   21,611,834  19,723,254  21,632,873


3. For  purposes  of  reporting  cash  flows  on the  "Consolidated
Statement of Cash Flows",  cash and cash equivalents  include cash,
overnight  investments and securities  purchased  under  agreements
to resell which mature within 90 days of the date of purchase.

4.    Recent Accounting Pronouncements

In  June  of  1998,  the  Financial   Accounting   Standards  Board
("FASB")  issued  Statement of Financial  Accounting  Standards No.
133,   "Accounting   for   Derivative   Instruments   and   Hedging
Activities"  ("SFAS No. 133"),  which  establishes  accounting  and
reporting  standards  for  derivative  instruments  and for hedging
activities.  It requires  recognition of all  derivatives as either
assets or liabilities  in the statement of financial  condition and
the  measurement of those  instruments  at fair value.  Recognition
of changes in fair value  will be  recognized  into  income or as a
component of other  comprehensive  income  depending  upon the type
of the  derivative  and its related  hedge,  if any.  SFAS No. 133,
as  amended by SFAS No. 137 is  effective  for all fiscal  quarters
of fiscal  years  beginning  after June 15,  2000.  Management  has
not yet  determined  the impact of  implementing  this statement on
its financial condition or results of operations.







                                       6
<PAGE>






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

Financial Condition

At September 30, 1999,  FirstFed  Financial Corp. (the  "Company"),
holding  company  for  First  Federal  Bank of  California  and its
subsidiaries  (the "Bank"),  had consolidated  assets totaling $3.8
billion,  compared to $3.7  billion at  December  31, 1998 and $3.8
billion at September 30, 1998.

The Bank's  primary market area is Southern  California,  which has
been  undergoing a period of economic  expansion  over the last few
years.  The  improved  economy  and real estate  market  positively
impacted  several areas of the Bank's  operations  during 1999. The
ratio of  non-performing  assets to total assets decreased to 0.37%
as of  September  30, 1999 from 0.84% as of  December  31, 1998 and
0.73% as of September 30, 1998.  (See "Non-performing  Assets" for
further    discussion.)   Also,   according   to   the   California
Association  of Realtors  news  release  dated  October  25,  1999,
home  prices and real  estate  sales  activity  in the Los  Angeles
area  increased  by 9.2%  and  12.8%,  respectively,  in  September
1999, compared to the same period of 1998.

Net loan charge-offs(Including recoveries from valuation allowances
from loans sold with recourse)decreased to $898 thousand during the
first nine  months  of 1999  compared  to $2.6  million  during the
same period of 1998. The Bank's total general valuation  allowances
were $69.3  million or 2.16% of total loans and real  estate  owned
with loss  exposure at  September  30,  1999.  This  compares  with
$68.1  million or 2.26% as of December  31, 1998 and $67.3  million
or  2.14%  at  September   30,  1998.   The  Bank  also   maintains
valuation   allowances  for  impaired  loans,  which  totaled  $5.3
million at September  30,  1999,  $7.6 million at December 31, 1998
and $7.8 million at September 30, 1998.

The   Bank's   portfolio   of  loans,   including   mortgage-backed
securities,  increased  by $55.8  million  from  December 31, 1998,
and  decreased  by $97.7  million  from  September  30,  1998.  The
increase  during the first  nine  months is  primarily  due to loan
originations  of $745.2  million,  which includes loan purchases of
$122.1   million.   These  increases  were  offset  by  accelerated
amortization  of  loans  and  mortgage-backed   securities  due  to
payoffs.  Mortgage-backed  securities  decreased to $447.4  million
as of September  30, 1999 from $556.7  million at December 31, 1998
and $604.3  million at September 30, 1998.  No new  mortgage-backed
securities  were  created  during the first nine  months of 1999 or
1998.

The mortgage-backed securities portfolio, classified as
available-for-sale, was recorded at fair value as of September
30, 1999.  An unrealized loss of  $7.5 million, net of taxes, was
reflected in stockholders' equity as of September 30, 1999.  This
compares to a net, unrealized loss, net of taxes of $413 thousand
as of December 31, 1998.




                                       7
<PAGE>


The following table shows the components of the Bank's portfolio
of loans (including loans held for sale) and mortgage-backed
securities by collateral type as of the dates indicated:

<TABLE>
<CAPTION>

                                          September 30,    December 31,    September 30,
                                               1999            1998            1998
                                                       (Dollars in thousands)
          <S>                               <C>             <C>             <C>

      REAL ESTATE LOANS:
       First trust deed residential loans:
        One to four units                   $1,616,088      $1,565,105      $1,662,916
        Five or more units                   1,241,638       1,127,228       1,138,585
          Residential loans                  2,857,726       2,692,333       2,801,501

      OTHER REAL ESTATE LOANS:
        Commercial and industrial              181,035         181,772         180,748
        Second trust deeds                      13,783          15,357          14,527
        Other                                        -               -           3,396
          Real estate loans                  3,052,544       2,889,462       3,000,172

      NON-REAL ESTATE LOANS:
        Manufactured housing                       727             893             944
        Deposit accounts                           705           1,002             994
        Consumer                                 4,448           1,167             125
          Loans receivable                   3,058,424       2,892,524       3,002,235

      LESS:
        General valuation allowances-
     loan portfolio                             68,802          67,638          66,827
        Valuation allowances - impaired loans    5,294           7,634           7,829
        Unrealized loan fees                    11,100           9,031          13,521
          Net loans receivable               2,973,228       2,808,221       2,914,058

      FHLMC AND FNMA MORTGAGE-
        BACKED SECURITIES (at fair value):
        Secured by single family dwellings     431,590         539,079         584,678
        Secured by multi-family dwellings       15,854          17,600          19,666
          Mortgage-backed securities           447,444         556,679         604,344
            TOTAL                           $3,420,672      $3,364,900      $3,518,402

</TABLE>


The    investment    securities     portfolio,     classified    as
available-for-sale,  was  recorded  at fair  value as of  September
30, 1999. An unrealized  loss of $1.2  million,  net of taxes,  was
reflected in  stockholders'  equity as of September 30, 1999.  This
compares to an unrealized  loss of $290 thousand,  net of taxes, as
of December 31, 1998.

Asset/Liability Management

Market  risk is the risk of loss  from  adverse  changes  in market
prices  and rates.  The  Company's  market  risk  arises  primarily
from  interest  rate  risk  inherent  in its  lending  and  deposit
taking  activities.   Management  actively  monitors  its  interest
rate  risk  exposure.  The  Company  does  not  engage  in  trading
activities.    The   composition   of   the   Company's   financial
instruments has not changed significantly since December 31, 1998.




                                       8
<PAGE>

The one year  GAP (the  difference  between  rate-sensitive  assets
and liabilities  repricing  within one year or less) was a positive
$171.6  million or 4.56% of total  assets at  September  30,  1999.
In  comparison,  the one year GAP was a positive  $393.7 million or
10.71%  of total  assets as of  December  31,  1998 and a  positive
$554.4 million or 14.49% of total assets as of September 30, 1998.

Over 88% of the Bank's  rate-sensitive  assets  reprice  within one
year.  Therefore,  the Bank's one year GAP  generally  varies based
upon the  extent  to  which  the  maturities  of its  deposits  and
borrowings  exceed one year.  The decrease in the one year GAP from
the year end and prior  year  levels is  primarily  due to a $201.6
million  increase  in short term  borrowings  during the first nine
months of 1999.

A positive GAP normally  benefits a financial  institution in times
of  increasing  interest  rates.  However,  the Bank's net interest
income  typically  declines  during periods of increasing  interest
rates  because  of a three  month  time lag  before  changes in the
FHLB  Eleventh  District  Cost of Funds Index (the "Index") can be
implemented with respect to the Bank's loans.

Capital

Quantitative  measures  established by regulation to ensure capital
adequacy   require  the  Bank  to  maintain   minimum  amounts  and
percentage  of total  capital  to  risk-weighted  assets.  The Bank
meets the standards  necessary to be deemed well capitalized  under
the  applicable  regulatory   requirements.   The  following  table
summarizes  the Bank's  actual  capital and required  capital as of
September 30, 1999:


                                       Tangible        Core         Risk-based
                                        Capital        Capital        Capital
                                               (Dollars in thousands)
Actual Capital:
     Amount                             $268,547      $268,547      $296,594
    Ratio                                   7.08%         7.08%        13.46%
Minimum required capital:
     Amount                              $56,926      $151,803      $176,239
     Ratio                                  1.50%         4.00%         8.00%
Well capitalized required capital:
     Amount                                    -      $189,753      $220,298
     Ratio                                     -          5.00%        10.00%

The  Company  repurchased  919,900  and  2,911,800  shares  of  its
common stock at average  prices of $15.93 and $16.12  respectively,
during  the third  quarter  and  first  nine  months  of 1999.  The
repurchases  were made pursuant to repurchase  authorizations  made
by the Board of Directors  on October 21, 1998,  February 25, 1999,
April 21,  1999,  and October  15,  1999.  As of October 18,  1999,
1,220,068 shares remain eligible for repurchase.

Year 2000 Issue

The Year 2000 issue arises because many computer  systems  identify
dates  using  only the last two digits of the year.  These  systems
are  unable  to  distinguish  between  dates in the  year  2000 and
dates in the year  1900.  If not  corrected,  these  systems  could
fail or provide  incorrect  information  after December 31, 1999 or
when using dates  after  December  31,  1999.  Any such  failure of
the Bank's  systems  could have a  material  adverse  impact on the
Company  and its  ability to process  customer  transactions  or to
provide customer service.

Over the course of the past two  years,  the Bank has  developed  a
process  for  addressing  the Year 2000 issue for the Bank's  major
computer  systems  and  applications.  An  internal  committee  was
formed  to  address  the  issue  and  a  formal  project  plan  was
developed.   The  Bank  has  identified  and  prioritized  systems,
software and equipment  with the  potential  for being  affected by
the Year 2000 issue.  All  significant  vendors have been contacted
regarding their Year 2000 readiness.


                                       9
<PAGE>

The Bank's major  computer  applications  are owned and operated by
third  party  vendors.   Therefore,  the  Bank's  challenge  is  to
ensure  that its  vendors are ready for the Year 2000 or have plans
to become  ready  before the Year 2000.  Because the Bank had plans
to convert its major data  processing  to new  systems  during 1997
and 1998,  requirements  for Year 2000  compliance were included in
all major  systems  contracts.  Contractual  arrangements  with the
Bank's   major  data   processing   vendors   provide  for  regular
monitoring of the vendors Year 2000 projects,  substantial  system
compliance  by the end of 1998  and  testing  and  verification  in
early 1999.

During 1998 and the first nine months of 1999,  the Bank  completed
testing for  substantially  all of the significant  data processing
systems  deemed  to  be  critical  to  the  Bank.  The  remediation
process is complete  for these  systems  and no  material  problems
have  arisen  during the  testing  process.  The Bank's  process of
testing  and  verifying  the Year  2000  readiness  of the  systems
provided  by  third  parties  will  continue  throughout  1999,  as
system  modifications  are made and further  testing less  critical
systems continues.

The  Bank   developed   contingency   plans  for  its   significant
processes  in  case  of  an  unanticipated  Year  2000  disruption.
These  plans  have been  tested  and  continue  to be  updated  and
revised.

Because  of the third  party  nature of its  major  data  processing
relationships,  the Bank has not borne any  significant  programming
costs of making its  systems  Year  2000-ready.  All of these  costs
have been borne by the  vendors.  The Bank's  major cost of becoming
Year  2000-ready  is  related  to staff and  management  time  spent
planning,  monitoring  and  testing  the  systems.  Therefore,  Year
2000  issues  are  expected  to have  an  immaterial  impact  on the
Company's    results   of   operations,    liquidity   and   capital
expenditures.

Results of Operations

The Company  reported  consolidated  earnings before  extraordinary
items of $8.7  million  for the third  quarter of 1999  compared to
earnings before  extraordinary  items of $8.8 million for the third
quarter  of 1998.  Quarterly  earnings  decreased  slightly  due to
reductions  in  gain  of sale of  loans  and net  interest  income,
offset  by the  fact  that  no loan  loss  provision  was  recorded
during the third quarter of 1999.

The Company  retired $10.5 million of its senior  unsecured  11.75%
notes  during  the third  quarter of 1999 at a price of 103% of the
face value of the notes.  The  premium  and  related  costs of $351
thousand,  net of  taxes,  were  recorded  as a loss  on the  early
extinguishment  of debt  (which is shown as an  extraordinary  item
in the  consolidated  financial  statements).  Net  earnings  after
extraordinary  items  were $8.4  million  for the third  quarter of
1999, compared to $8.8 million for the third quarter of 1998.

For the first nine months of 1999,  earnings  before  extraordinary
items were $26.7  million,  compared to $25.6 million for the first
nine months of 1998.  Net earnings after  extraordinary  items were
$26.4  million  for the  first  nine  months of 1999,  compared  to
$25.6 million for the first nine months of 1998.

The increase in the year-to-date  earnings  results  primarily from
additional  earnings from real estate  operations and the fact that
no  loan  loss   provision   was   recorded   during  the   period.
Reductions  in net  interest  income  and  gain on  sale  of  loans
offset  the  increased   earnings.   Also,   non-interest   expense
increased  during  the first nine  months of 1999 due to  increased
legal costs.

Loan Loss Provisions

Management  is  unable  to  predict  future  levels  of  loan  loss
provisions.  Among other things,  future loan loss  provisions  are
based on the level of loan charge-offs,  foreclosure activity,  and
the economic climate in Southern California.

                                       10
<PAGE>



Loan Loss Allowances

Listed   below  is  a  summary  of  the  activity  in  the  general
valuation  allowance  and  the  valuation  allowance  for  impaired
loans for the Bank's loan portfolio during the periods indicated:

                                        Nine Months Ended September 30, 1999
                                     General         Impaired
                                     Valuation      Valuation
                                     Allowances     Allowances      Total
                                             (Dollars in thousands)
Balance at December 31, 1998         $ 67,638      $  7,634      $ 75,272
Provision for loan losses                   -             -             -
Charge-offs:
  Single family                          (308)            -          (308)
  Multi-family                           (149)       (1,788)       (1,937)
  Commercial                               (6)         (552)         (558)
  Non-real estate                        (133)            -          (133)
Total charge-offs                        (596)       (2,340)       (2,936)
Recoveries                              1,760             -         1,760
Net charge-offs                         1,164        (2,340)       (1,176)
Balance at September 30, 1999        $ 68,802        $5,294      $ 74,096


                                        Nine Months Ended September 30, 1998
                                      General        Impaired
                                      Valuation     Valuation
                                      Allowances    Allowances       Total
                                             (Dollars in thousands)

Balance at December 31, 1997         $ 61,237      $  9,775      $ 71,012
Provision for loan losses               5,624           576         6,200
Charge-offs:
  Single family                        (1,030)         (294)       (1,324)
  Multi-family                           (881)       (1,614)       (2,495)
  Commercial                             (137)            -          (137)
  Non-real estate                          (1)            -            (1)
Total charge-offs                      (2,049)       (1,908)       (3,957)
Recoveries                              1,401             -         1,401
Adjustments and reclassifications         614          (614)            -
Net charge-offs                           (34)       (2,522)       (2,556)
Balance at September 30, 1998        $ 66,827        $7,829      $ 74,656


The Bank also  maintains a valuation  allowance for loans sold with
recourse,  recorded as a  liability.  This  allowance  was 6.83% of
loans sold with  recourse as of  September  30,  1999,  compared to
6.18% as of  December  31,  1998  and  6.26%  as of  September  30,
1998.  The  balance  of loans  sold with  recourse  totaled  $187.7
million,  $203.0  million and $208.0  million as of  September  30,
1999,  December  31, 1998 and  September  30,  1998,  respectively.
The Bank has not entered into any new recourse  arrangements  since
1989.  Listed below is a summary of the  activity in the  valuation
allowance  for  loans  sold  with   recourse   during  the  periods
indicated:


                                       11
<PAGE>

                                   Nine Months Ended September 30,
                                         1999           1998
                                       (Dollars in thousands)

Balance at beginning of period        $  12,546      $  13,029
Charge-offs                                   -              -
Recoveries                                  278              -
Balance at end of period              $  12,824      $  13,029


The  following  table   summarizes  the  activity  in  the  general
valuation  allowance for real estate  acquired by  foreclosure  for
the periods indicated:

                                       Nine Months Ended September 30,
                                          1999           1998
                                          (Dollars in thousands)

Balance at beginning of period        $     500        $   500
Provision for losses                          4            573
Charge-offs                                  (4)          (573)
Balance at end of period              $     500        $   500


Net Interest Income

The  Company's  interest  rate  margin  increased  to 2.53% for the
third  quarter  of 1999 from  2.41% for the third  quarter  of last
year.  During  the first nine  months of 1999,  the  interest  rate
margin  increased  to 2.58% from 2.39% for the same  period of last
year.  The  Index  (on a  lagged  basis)  determines  the  yield on
over 89% of the loan  portfolio.  The  Index in effect  during  the
three months and nine months  ended  September  30, 1999  decreased
by 0.40% and 0.38%,  respectively  compared to the same  periods of
the prior year.  However,  during the same time period,  the Bank's
cost  of  funds   decreased  by  0.34%  and  0.43%,   respectively,
compared  to the same  periods  of the prior  year.  The  Company's
interest  rate  margin  also   benefited  from  an  improvement  in
delinquent  loans  compared  to the prior  year.  Loans  delinquent
greater  than 90 days  decreased  to $13.1  million as of September
30, 1999 from $25.8 million as the same period one year ago.

The  following  table sets  forth:  (i) the  average  daily  dollar
amounts  of and  average  yields  earned on loans,  mortgage-backed
securities  and  investment  securities,  (ii)  the  average  daily
dollar   amounts  of  and   average   rates  paid  on  savings  and
borrowings,  (iii) the average daily dollar  differences,  (iv) the
interest  rate  spreads,  and (v) the effective net spreads for the
periods indicated:

                              During the Three Months Ended September 30,
                                                   1999           1998
                                                 (Dollars in thousands)
Average loans and mortgage-backed
 securities                                   $3,270,359      $3,589,487
Average investment securities                    217,901         162,493
Average interest-earning assets                3,488,260       3,751,980
Average savings deposits                       2,030,290       2,126,383
Average borrowings                             1,312,683       1,487,588
Average interest-bearing liabilities           3,342,973       3,613,971
Excess of interest-earning assets over
 interest-bearing liabilities                  $ 145,287       $ 138,009



                                       12
<PAGE>


Yields earned on average interest
 earning assets                                    7.20%           7.48%
Rates paid on average interest-
 bearing liabilities                               4.67            5.07
Net interest rate spread                           2.53            2.41
Effective net spread(1)                            2.72            2.59

Total interest income                         $  62,802       $  70,170
Total interest expense                           39,376          46,216
                                                 23,426          23,954
Total other items(2)                                869             856
Net interest income                           $  24,295       $  24,810


                               During the Nine Months Ended September 30,
                                                  1999           1998

(Dollars in thousands)
Average loans and mortgage-backed
 securities                                  $3,282,975      $3,706,371
Average investment securities                   194,247         142,840
Average interest-earning assets               3,477,222       3,849,211
Average savings deposits                      2,082,816       2,119,247
Average borrowings                            1,264,398       1,599,187
Average interest-bearing liabilities          3,347,214       3,718,434
Excess of interest-earning assets over
 interest-bearing liabilities                 $ 130,008       $ 130,777

Yields earned on average interest
 earning assets                                    7.27%           7.54%
Rates paid on average interest-
 bearing liabilities                               4.69            5.15
Net interest rate spread                           2.58            2.39
Effective net spread(1)                            2.75            2.56

Total interest income                         $ 189,526       $ 217,448
Total interest expense                          117,426         143,117
                                                 72,100          74,331
Total other items(2)                              2,579           2,844
Net interest income                           $  74,679       $  77,175


(1)  The effective net spread is a fraction, the denominator of which
     is the average dollar amount of interest-earning assets,
     and the numerator of which is net interest income (excluding stock
     dividends and miscellaneous interest income).
(2)  Includes Federal Home Loan Bank Stock dividends and other
     miscellaneous items.

Non-Interest Income and Expense

Loan and other  fees were $1.0  million  and $3.4  million  for the
third  quarter  and  first  nine  months  of  1999,   respectively,
compared to $1.3  million and $2.9  million for the same periods of
1998.  The  decrease in loan fees on a  quarterly  basis was due to
payoffs  of  the  underlying  servicing  assets.  The  increase  in
year-to-date  loan  fees was due to a $1.4  million  provision  for
impairment  of  the  Bank's  servicing  assets  that  was  recorded
during the first quarter of 1998.



                                       13
<PAGE>

Gain  on the  sale  of  loans  results  primarily  from  loan  fees
recognized  at the time of sale and  decreased to $111 thousand and
$1.2  million  for the third  quarter and first nine months of 1999
from $1.1  million  and $2.9  million  for the same  periods of the
prior  year.  The volume of loans sold  totaled  $13.5  million and
$128.0  million  during the third  quarter and first nine months of
1999  compared to $106.7  million  and $292.9  million for the same
periods of the prior  year.  The  decrease  in loans  sold  results
from a decrease in loans originated for sale.

Real estate  operations  resulted in net gains of $685 thousand and
$2.5  million  for the  third  quarter  and  first  nine  months of
1999.  This  compares  to net  gains  of  $385  thousand  and  $1.0
million  for the  same  periods  of the  prior  year.  Real  estate
operations   include   gains  and  losses  on  sale  of  foreclosed
properties as well as  operational  income and expenses  during the
holding period.

Other operating  income  decreased to $1.0 million and $3.0 million
during the third  quarter  and first nine  months of 1999  compared
to $1.1  million  and $3.2  million  for the same  periods of 1998.
The  decreases  were due to a slight  reduction  in fees  collected
for services rendered at the retail savings branches.

The ratio of  non-interest  expense to average assets  increased to
1.30% of average  assets  for the third  quarter of 1999 from 1.19%
during the  comparable  1998 period.  The ratio  increased to 1.34%
for the first nine  months of 1999  compared to 1.21% for the first
nine months of 1998.  The  increased  ratios were  attributable  to
higher than normal  legal costs and a decreased  average  assets in
1999 compared to 1998.


Non-accrual, Past Due, Modified  and Restructured Loans

The Bank accrues  interest  earned but  uncollected  for every loan
without   regard  to  its   contractual   delinquency   status  but
establishes  a  specific  interest  allowance  for each loan  which
becomes  90 days or more  past due or is in  foreclosure.  Loans on
which   delinquent   interest   allowances  had  been   established
(non-accrual  loans)  totaled  $13.1  million at September 30, 1999
compared to $29.3  million at December  31, 1998 and $25.8  million
at September 30, 1998.

The amount of  interest  that has been  provided  for loans 90 days
or  more   delinquent  or  in  foreclosure  was  $851  thousand  at
September  30,  1999,  $1.9  million at December  31, 1998 and $1.7
million at September 30, 1998.

The  Bank  has  debt  restructurings  that  result  from  temporary
modifications  of  principal  and  interest  payments.  Under these
arrangements,  loan terms are  typically  reduced to no less than a
monthly  interest  payment  required  under the  note.  Any loss of
revenues  under  the  modified  terms  would be  immaterial  to the
Bank.   Generally,   if  the   borrower  is  unable  to  return  to
scheduled  principal  and  interest  payments  at  the  end  of the
modification  period,  foreclosure  proceedings  are initiated.  As
of September 30, 1999,  the Bank had modified  loans  totaling $5.6
million,  net of loan loss  allowances  totaling $3.2  million.  No
modified  loans  were 90 days or more  delinquent  as of  September
30, 1999.

Pursuant to Statement of Financial  Accounting  Standards  No. 114,
"Accounting  by  Creditors  for  Impairment  of a Loan"  ("SFAS No.
114"),  the Bank  considers a loan to be impaired  when  management
believes  that it is  probable  that the  Bank  will be  unable  to
collect all amounts  due under the  contractual  terms of the loan.
Estimated  impairment  losses are  recorded as  separate  valuation
allowances and may be  subsequently  adjusted based upon changes in
the  measurement of impairment.  Impaired  loans,  disclosed net of
valuation  allowances,  include  non-accrual  major  loans  (single
family loans with an outstanding  principal  amount greater than or
equal  to  $500  thousand  and  multi-family  and  commercial  real
estate loans with an outstanding  principal  amount greater than or
equal to $750  thousand),  modified  loans,  and major  loans  less
than 90 days  delinquent  in which full  payment of  principal  and
interest is not expected to be received.

                                       14
<PAGE>


The  following  is a summary of impaired  loans,  net of  valuation
allowances for impairment, as of the dates indicated:

                            September 30,     December 31,    September 30,
                                 1999             1998            1998
                                        (Dollars in thousands)

Non-accrual loans              $   976         $ 5,934        $  5,609
Modified loans                   4,760           5,976           5,885
Other impaired loans             5,908           5,613           5,654
                               $11,644        $ 17,523        $ 17,148


The   Bank   evaluates   loans   for   impairment    whenever   the
collectibility  of contractual  principal and interest  payments is
questionable.  Large  groups of smaller  balance  homogenous  loans
that  are   collectively   evaluated  for   impairment,   including
residential  mortgage loans,  are not subject to the application of
SFAS No. 114.

When a loan is considered  impaired,  the Bank measures  impairment
based on the present  value of  expected  future cash flows (over a
period not to exceed 5 years)  discounted  at the loan's  effective
interest rate.  However, if the loan is  "collateral-dependent"  or
probable of  foreclosure,  impairment is measured based on the fair
value of the  collateral.  When the measure of an impaired  loan is
less than the  recorded  investment  in the loan,  the Bank records
an  impairment   allowance  equal  to  the  excess  of  the  Bank's
recorded  investment  in the loan  over  its  measured  value.  The
following  summary  details  loans  measured  using the fair  value
method and loans  measured  based on the present  value of expected
future cash flows  discounted  at the  effective  interest  rate of
the loan as of the dates indicated:

                            September 30,    December 31,    September 30,
                                1999            1998               1998
                                        (Dollars in thousands)

Fair value method              $11,644        $ 16,456         $ 16,081
Present value method                 -           1,067            1,067
Total impaired loans           $11,644        $ 17,523 $         17,148

All  impaired  loans as of September  30, 1999,  December 31, 1998,
and September 30, 1998 had an associated valuation  allowance.  See
"Results  of  Operations"  for  an  analysis  of  activity  in  the
valuation allowance for impaired loans.

The table below shows the Bank's net  investment in  non-performing
loans that were  determined to be impaired by property  type, as of
the dates indicated:

                            September 30,    December 31,    September 30,
                                1999             1998              1998
                                       (Dollars in thousands)

Single family                 $    976       $       -         $      -
Multi-family                         -           5,456            5,134
Commercial                           -             478              475
                              $    976       $   5,934         $  5,609

Cash  payments   received  from  impaired  loans  are  recorded  in
accordance  with the  contractual  terms of the loan. The principal
portion of the payment is used to reduce the  principal  balance of
the loan,  whereas the interest  portion is  recognized as interest
income.



                                       15
<PAGE>




The  average  recorded  investment  in  impaired  loans  during the
quarters  ended   September  30,  1999,   December  31,  1998,  and
September  30,  1998 was $11.7  million,  $17.5  million  and $17.2
million,  respectively.  The amount of interest  income  recognized
on the cash basis for  impaired  loans  during the  quarters  ended
September  30, 1999,  December 31, 1998 and  September 30, 1998 was
$254  thousand,  $288  thousand  and $297  thousand,  respectively.
Interest  income   recognized  under  the  accrual  basis  for  the
quarters   ended   September  30,  1999,   December  31,  1998  and
September  30,  1998  was $253  thousand,  $288  thousand  and $289
thousand, respectively.


Asset Quality

The following  table sets forth  certain  asset quality  ratios of
the Bank at the dates indicated:

                            September 30,       December 31,     September 30,
                                1999               1998              1998
Non-Performing Loans to
 Loans Receivable (1)           0.39%               0.90%             0.75%

Non-Performing Assets to
 Total Assets (2)               0.37%               0.84%             0.73%

Loan Loss Allowances to
 Non-Performing Loans (3)     534.43%             242.09%           272.01%

General Loss Allowances to
 Assets with Loss Exposure (4)  2.16%               2.26%             2.14%

General Loss Allowances to
 Total Assets with Loss
  Exposure (5)                  2.42%               2.51%             2.39%
 _______________________

(1) Non-performing  loans  are net of valuation allowances related to those
     loans.  Loans receivable exclude mortgage-backed securities and are before
     deducting unrealized loan fees, general valuation allowances and valuation
     allowances for impaired loans.

(2) Non-performing assets are net of valuation allowances related to those
     assets.

(3) The Bank's loan loss allowances,  including  valuation  allowances for
      non-performing loans and general valuation allowances but  excluding
      general valuation allowances for loans sold by the Bank with full or
      limited  recourse.  Non-performing  loans  are  before deducting
      valuation  allowances related   to those loans.

(4) The  Bank's general valuation allowances, excluding general valuation
     allowances for loans sold with full or limited  recourse.  The Bank's
     assets with loss exposure  include  primarily  loans  and real  estate
     owned, but exclude mortgage-backed securities.

(5) The Bank's general valuation allowances, including general  valuation
     allowances for loans sold with full or limited recourse.  Assets with
     loss exposure include the Bank's portfolio plus loans sold with
     recourse, but exclude mortgage-backed securities.



                                       16
<PAGE>


Non-performing Assets


The Bank defines  non-performing  assets as loans  delinquent  over
90 days (non-accrual  loans),  loans in foreclosure and real estate
acquired  by  foreclosure  (real  estate  owned).  An  analysis  of
non-performing assets follows as of the dates indicated:


                                September 30,     December 31,    September 30,
                                    1999              1998          1998
                                          (Dollars in thousands)

Real estate owned:
Single family                       $1,659         $ 3,946        $ 3,747
Multi-family                           858           1,309          1,914
Commercial                               -               -            469
Other                                    -               -             52
Less:
General valuation allowance           (500)           (500)          (500)
    Total real estate owned          2,017           4,755          5,682

Non-accrual loans:
Single family                        8,506          12,270         13,305
Multi-family                         3,960          13,005         10,350
Commercial                             591           4,040          2,183
Less:
   Valuation allowances (1)           (979)         (3,332)        (3,456)
    Total non-accrual loans         12,078          25,983         22,382
Total non-performing assets        $14,095        $ 30,738       $ 28,064


     _____________________________

(1)  Includes valuation allowances for impaired loans and loss allowances on
      other non-performing loans requiring fair value adjustments.

Real estate owned at September  30, 1999  decreased 58% compared to
the December 31, 1998 level and 65% compared to the  September  30,
1998  level due to  improvement  in the  Southern  California  real
estate   market.   Due  to  the  improved  real  estate  values  in
Southern    California,    Bank    foreclosures   have   decreased.
Additionally,   foreclosed  properties  are  selling  more  quickly
compared to the prior year.

Non-accrual loans, net of valuation allowances, at September 30,
1999 decreased 54% compared to the level at December 31, 1998 and
decreased 46% from the level one year ago.  Substantial
improvement in multi-family and single family delinquencies was
noted compared to the year ago levels.

Sources of Funds

External  sources of funds  include  savings  deposits from several
sources,   advances   from  the  Federal  Home  Loan  Bank  of  San
Francisco  ("FHLB"),  securitized  borrowings  and  unsecured  term
funds.



                                       17
<PAGE>




The cost of funds,  operating  margins and net earnings of the Bank
associated with brokered and  telemarketing  deposits are generally
comparable  to  the  cost  of  funds,  operating  margins  and  net
earnings  of  the  Bank  associated  with  retail  deposits,   FHLB
borrowings  and repurchase  agreements.  As the cost of each source
of funds  fluctuates  from time to time,  based on market  rates of
interest  generally  offered  by  the  Bank  and  other  depository
institutions,  the  Bank  will  seek  funds  from the  lowest  cost
source  until  the  relative  costs  change.  As the cost of funds,
operating  margins  and net  earnings of the Bank  associated  with
each source of funds are  generally  comparable,  the Bank does not
deem the  impact of its use of any one of the  specific  sources of
funds at a given time to be material.

Savings  deposits  accepted by retail banking offices  increased by
$2.5 million and $21.1  million  during the third quarter and first
nine months of 1999,  respectively.  Retail  deposits  comprised of
77% of total savings deposits as of September 30, 1999.

Telemarketing   deposits   decreased  by  $7.1  million  and  $37.7
million   during  the  quarter  and  first  nine  months  of  1999,
respectively.  These  deposits are  normally  large  deposits  from
pension  plans,  managed trusts and other  financial  institutions.
These deposit levels fluctuate based on the  attractiveness  of the
Bank's  rates  compared  to the rates  available  to  investors  on
alternative  investments.  Telemarketing  deposits  comprised of 4%
of total deposits at September 30, 1999.

Deposits   acquired  from  national   brokerage  firms   ("brokered
deposits")  decreased  by $3.7  million and $115.1  million  during
the quarter and first nine  months of 1999,  respectively.  Because
the Bank has  sufficient  capital  to be deemed  "well-capitalized"
under  the   standards   established   by  the   Office  of  Thrift
supervision,   it  may  solicit   brokered  funds  without  special
regulatory  approval.  At  September  30, 1999,  brokered  deposits
comprised 19% of total deposits.

Total  borrowings  increased  by $151.2  million  during  the third
quarter  of 1999 due to net  payoffs  of $39.1  million  in reverse
repurchase  agreements  offset by a net increase of $190.3  million
in  advances  from the FHLB and early  extinguishment  of a portion
of the Bank's senior  unsecured notes.  Total borrowings  increased
by $256.1  million  during the first nine months of 1999 due to net
payoffs of $133.5  million in reverse  repurchase  agreements and a
net  increase  of  $389.6  million  in  advances  from the FHLB and
early extinguishment of a portion of the Bank's senior notes.

Internal  sources of funds  include  both  principal  payments  and
payoffs on loans and  mortgage-backed  securities,  loan sales, and
positive cash flows from  operations.  Principal  payments  include
amortized  principal  and  prepayments  that are a function of real
estate activity and the general level of interest rates.

Total principal  payments on loans and  mortgage-backed  securities
were $140.2  million and $542.0  million for the third  quarter and
first  nine  months  of  1999,  respectively.  This  compares  with
principal  payments of $130.3  million  and $514.8  million for the
third quarter and first nine months of 1998, respectively.

Loan sales  were $13.5  million  and $128.0  million  for the third
quarter and the first nine months of 1999,  respectively,  compared
with  sales of $106.7  million  and  $292.9  million  for the third
quarter  and first  nine  months  of 1998.  The  decrease  in loans
sold results from a decrease in loans originated for sale.






                                       18
<PAGE>



                    PART II - OTHER INFORMATION


 Item 6. Exhibits and Reports on Form-8K


   (1)Underwriting Agreement filed as Exhibit 1 to Amendment No. 2 to Form
     S-3 dated September 7, 1994 and incorporated by reference.
 (3.1)Restated Certificate of Incorporation
 (3.2)By-Laws  filed  as  Exhibit  (1)(a)  to Form 8-A  dated  June 4,1987
      and incorporated by reference.
 (4.1)Amended and Restated Rights Agreement dated as of June 25, 1998, filed
      as Exhibit 4.1 to Form 8-A/A, dated June 25, 1998 and incorporated by
      reference.
(4.2)Indenture filed as Exhibit 4 to Amendment No.3 to Form S-3 dated September
      20, 1994 and incorporated by reference.
(10.1)Deferred Compensation Plan filed as Exhibit 10.3 to Form 10-K for the
      fiscal year ended December 31, 1983 and incorporated by reference.
(10.2)Bonus Plan filed as Exhibit 10(iii)(A)(2) to Form 10 dated November
      2, 1993 and incorporated by reference.
(10.3)Supplemental Executive Retirement Plan dated January 16, 1986 filed
      as Exhibit 10.5 to Form 10-K for the fiscal year ended December 31, 1992
      and incorporated by reference.
(10.4)Change of Control Agreement effective September 26, 1996 filed as Exhibit
      10.4 to Form 10-Q for the Quarter ended September 30, 1996
      and incorporated by reference.
(10.5)1997 Non-employee Directors Stock Incentive Plan filed as Exhibit 1
      to Form S-8 dated August 12, 1997 and incorporated by reference.
  (21)Registrant's sole subsidiary is First Federal Bank of California, a
      federal savings bank.
  (24)Power of Attorney.



(b) Reports on Form 8-K

       The Company filed a current report on Form 8-K dated September 7,1999
 wherein FirstFed Financial Corp. announced that it had agreed with
 Professional Bancorp, Inc. (AMEX symbol "MDB"), parent company for First
 Professional Bank, not to proceed with a possible acquisition of Professional
 Bancorp Inc. by FirsfFed.


                                       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.





                                  FIRSTFED FINANCIAL CORP.
                                   Registrant

                                  Date:    November 15, 1999


                                  By  /s/ BABETTE E. HEIMBUCH
                                    Babette E. Heimbuch
                                    President and
                                    Chief Executive Officer



                                  By/s/  DOUGLAS J. GODDARD
                                    Douglas J. Goddard
                                    Chief Financial Officer and
                                    Executive Vice President



                                       20
<PAGE>






<TABLE> <S> <C>


<ARTICLE>                                   9
<LEGEND>
This schedule contains summary financial information extracted from
this company's Consolidated Statement of Operations and Consolidated
Statement of Condition and is qualified in its entirety by reference
to such financial statements.

</LEGEND>
<MULTIPLIER>                            1000

<S>                         <C>
<PERIOD-TYPE>                9-MOS
<FISCAL-YEAR-END>                       DEC-31-1999
<PERIOD-START>                          JAN-01-1999
<PERIOD-END>                            SEP-30-1999
<CASH>                                       33,971
<INT-BEARING-DEPOSITS>                       40,000
<FED-FUNDS-SOLD>                                  0
<TRADING-ASSETS>                                  0
<INVESTMENTS-HELD-FOR-SALE>                 601,337
<INVESTMENTS-CARRYING>                      601,337
<INVESTMENTS-MARKET>                        601,337
<LOANS>                                   2,973,228
<ALLOWANCE>                                  74,096
<TOTAL-ASSETS>                            3,762,145
<DEPOSITS>                                2,004,212
<SHORT-TERM>                              1,072,733
<LIABILITIES-OTHER>                          38,109
<LONG-TERM>                                 418,550
                             0
                                       0
<COMMON>                                        233
<OTHER-SE>                                  228,308
<TOTAL-LIABILITIES-AND-EQUITY>            3,762,145
<INTEREST-LOAN>                             160,428
<INTEREST-INVEST>                            31,677
<INTEREST-OTHER>                                  0
<INTEREST-TOTAL>                            192,105
<INTEREST-DEPOSIT>                           65,073
<INTEREST-EXPENSE>                           52,353
<INTEREST-INCOME-NET>                        74,679
<LOAN-LOSSES>                                     0
<SECURITIES-GAINS>                                0
<EXPENSE-OTHER>                              37,691
<INCOME-PRETAX>                              47,091
<INCOME-PRE-EXTRAORDINARY>                   26,727
<EXTRAORDINARY>                                (351)
<CHANGES>                                         0
<NET-INCOME>                                 26,376
<EPS-BASIC>                                  1.35
<EPS-DILUTED>                                  1.34
<YIELD-ACTUAL>                                 2.58
<LOANS-NON>                                  12,078
<LOANS-PAST>                                      0
<LOANS-TROUBLED>                                976
<LOANS-PROBLEM>                               7,893
<ALLOWANCE-OPEN>                             87,818
<CHARGE-OFFS>                                 2,936
<RECOVERIES>                                  2,038
<ALLOWANCE-CLOSE>                            86,920
<ALLOWANCE-DOMESTIC>                         86,920
<ALLOWANCE-FOREIGN>                               0
<ALLOWANCE-UNALLOCATED>                           0



</TABLE>


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