ASTORIA FINANCIAL CORP
10-K405, 1997-03-28
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: QPQ CORP, 4, 1997-03-28
Next: IVI PUBLISHING INC, 10-K405, 1997-03-28



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K

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

                  For the fiscal year ended December 31, 1996

                                       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 0-22228

                          ASTORIA FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

            Delaware                                          11-3170868
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                           Identification No.)

             One Astoria Federal Plaza, Lake Success, New York 11042
                    (Address of principal executive offices)

                                 (516) 327-3000
              (Registrant's telephone number, including area code)

          (Securities registered pursuant to Section 12(b) of the Act):
                                      None

          (Securities registered pursuant to Section 12(g) of the Act):
                           Common Stock $.01 par value
                                (Title of class)
                        Preferred Stock, Purchase Rights
                                (Title of class)

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 by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. ( X )

The aggregate market value of voting stock held by non-affiliates of the
registrant as of February 28, 1997: Common stock par value $.01 per share,
$792,467,640. This figure is based on the closing price by the Nasdaq National
Market for a share of the registrant's common stock on February 28, 1997, which
was $43.00 as reported in the Wall Street Journal on March 3, 1997. The number
of shares of the registrant's Common Stock outstanding as of February 28, 1997
was 21,356,196 shares.

                       DOCUMENTS INCORPORATED BY REFERENCE

The following documents are incorporated by reference into this Form 10-K and
the part into which such document is so incorporated are as follows: (1) the
Annual Report to Stockholders for the fiscal year ended December 31, 1996 (Parts
I, II and IV) and (2) the definitive Proxy Statement dated April 7, 1997 to be
distributed on behalf of the Board of Directors of Registrant in connection with
the Annual Meeting of Stockholders to be held on May 21, 1997 and any
adjournment thereof and which is expected to be filed with the Securities and
Exchange Commission on or about April 10, 1997 (Part III).
<PAGE>   2
                         FORM 10-K CROSS-REFERENCE INDEX

PART I                                                                  PAGE
- ------                                                                  ----
ITEM 1.           BUSINESS
                   DESCRIPTION OF BUSINESS............................    1
                   STATISTICAL DATA:
                  DISTRIBUTION OF ASSETS, LIABILITIES AND STOCKHOLDERS'
                   EQUITY; INTEREST RATES AND INTEREST DIFFERENTIAL      24
                   SECURITIES PORTFOLIO...............................   25
                   LOAN PORTFOLIO.....................................   27
                   ALLOWANCE FOR LOAN, INVESTMENTS IN REAL ESTATE
                    AND REAL ESTATE OWNED LOSSES......................   33
                   DEPOSITS...........................................   35
                   RETURN ON EQUITY AND ASSETS........................   38
                   BORROWINGS.........................................   38
ITEM 2.           PROPERTIES..........................................   39
ITEM 3.           LEGAL PROCEEDINGS...................................   43
ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS    44

PART II
- -------
ITEM 5.           MARKET FOR COMPANY'S COMMON EQUITY AND
                   RELATED STOCKHOLDER MATTERS........................   45
ITEM 6.           SELECTED FINANCIAL DATA.............................   45
ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                   CONDITION AND RESULTS OF OPERATIONS................   45
ITEM 8.           FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
                   ASTORIA FINANCIAL CORPORATION AND SUBSIDIARY:
                        INDEPENDENT AUDITORS' REPORT..................   45
                        CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION   45
                        CONSOLIDATED STATEMENTS OF OPERATIONS.........   45
                        CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY  45
                        CONSOLIDATED STATEMENTS OF CASH FLOWS.........   45
                        NOTES TO CONSOLIDATED FINANCIAL STATEMENTS       45
ITEM 9.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                   ACCOUNTING AND FINANCIAL DISCLOSURE................   45

PART III
- --------
ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY        46
ITEM 11.          EXECUTIVE COMPENSATION..............................   46
ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                   AND MANAGEMENT.....................................   46
ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS         46

PART IV
- -------
ITEM 14.          EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
                   FORM 8-K...........................................   47
SIGNATURES . . . . . . ...............................................   53
<PAGE>   3
                                     PART I

ITEM 1.  BUSINESS

      Astoria Financial Corporation (the "Company") is a Delaware Corporation
organized on June 14, 1993, for the purpose of becoming a holding company to own
all of the outstanding capital stock of Astoria Federal Savings and Loan
Association ("the Association") upon the Association's conversion from the
mutual to the stock form of organization. The stock conversion and the Company's
initial public offering were completed on November 18, 1993, at which time, the
Company purchased all of the outstanding stock of the Association.

      In addition to directing, planning and coordinating the business
activities of the Association, the Company invests primarily in U.S. Government
and federal agency securities, mortgage-backed and mortgage-related securities
and other securities. The Company has acquired, and may continue to acquire or
organize other operating subsidiaries, including other financial institutions.


      GENERAL. The primary business of the Company is the operation of its
wholly owned subsidiary, the Association. The Association's principal business
is attracting retail deposits from the general public and investing those
deposits, together with funds generated from operations, principal repayments
and borrowings, primarily in one-to-four family residential mortgage loans and
mortgage-backed and mortgage-related securities and, to a lesser extent,
multi-family residential mortgage loans, commercial real estate loans and
consumer loans. In addition, the Association invests in securities issued by the
U.S. Government and agencies thereof and other investments permitted by federal
laws and regulations. The Association's revenues are derived principally from
interest on its mortgage loan and mortgage-backed and mortgage-related
securities portfolios and interest and dividends on its other securities
portfolio. The Association's cost of funds consists of interest expense on
deposits and borrowings.

      The information presented in the financial statements and in this Form
10-K reflects the financial condition and results of operations of the Company,
as consolidated with the Association, its wholly-owned subsidiary.

PRIVATE SECURITIES LITIGATION REFORM ACT SAFE HARBOR STATEMENT

      This Form 10-K contains certain forward-looking statements consisting of
estimates with respect to the financial condition, results of operations and
business of the Company that are subject to various factors which could cause
actual results to differ materially from these estimates. These factors include,
but are not limited to, changes in general economic, market,
legislative and regulatory conditions, and the development of an interest rate
environment that affects the interest rate spread or other income anticipated
from the Company's operations and investments.

MARKET AREA AND COMPETITION

      The Company has been, and continues to be, a community-oriented federally
chartered savings association offering a variety of financial services to meet
the needs of the communities it serves. The Company's deposit gathering and
lending markets are primarily concentrated in the communities surrounding its
banking offices in Queens, Nassau, Suffolk and Westchester counties in the New
York City metropolitan area and Chenango and Otsego counties in upstate New
York. The Company's third party loan origination


                                       1
<PAGE>   4
program and bulk loan purchase transactions increased its volume of one-to-four
family residential mortgage loans outside its primary lending market, thus
helping to reduce its geographical loan concentration. See "Lending Activities."

      The New York City metropolitan area has a high density of financial
institutions, a number of which are significantly larger and have greater
financial resources than the Company. All are competitors of the Company to
varying degrees. The Company's competition for loans comes principally from
mortgage banking companies, commercial banks, savings banks, and savings and
loan associations. The Company's most direct competition for deposits comes from
commercial banks, savings banks, savings and loan associations and credit
unions. The Company faces increasing competition for deposits from money market
mutual funds and other corporate and government securities funds as well as from
other financial intermediaries such as brokerage firms and insurance companies.
See "Regulation and Supervision Federally Chartered Savings Association
Regulation - "Insurance of Deposit Accounts."

      The New York City metropolitan area economy, during the last three years,
has shown modest growth as evidenced by the gradual decrease in the area's
unemployment rate. Improvement can also be seen in the local real estate market,
as reflected in increased existing home sales during the past few years and the
stabilization of local real estate values. The Company's third party loan
origination program and bulk purchase transactions increased its volume of
one-to-four family residential loans outside its primary lending market, thus
mitigating the Company's potential exposure to a concentration of credit risk.
At December 31, 1996, $592.2 million or 22.8% of the Company's total loan
portfolio was secured by properties located in 42 states other than New York
State. However, the Company does not have a concentration of lending in any
state, other than New York, that comprises more than 5% of the total loan
portfolio.

      The Company serves its market areas with a wide selection of loan products
and other retail financial services. Management considers the Company's strong
banking office network, together with its reputation for financial strength and
customer service, as its major competitive advantage in attracting and retaining
customers in its market areas. The Company also believes it benefits from its
community orientation as well as its established deposit base and levels of core
deposits.

      FIDELITY ACQUISITION. After the close of business on January 31, 1995, the
Company completed the acquisition of Fidelity New York F.S.B. ("Fidelity") in a
transaction which was accounted for as a purchase. The cost of the acquisition
was $157.8 million and the Company incurred approximately $21.3 million of
acquisition-related costs. The acquisition of Fidelity strengthened the
Company's deposit market share of the Long Island market (Queens, Nassau and
Suffolk counties). The excess of cost over the fair value of net assets acquired
generated in the transaction was $112.1 million, which is being amortized on a
straight line basis over 15 years.

LENDING ACTIVITIES

      GENERAL. The Company offers a variety of loan products to serve the credit
needs of its communities. The Company's loan portfolio is comprised primarily of
mortgage loans, most of which are conventional loans secured by one-to-four
family residences and, to a lesser extent, by multi-family residences,
commercial real estate, and land. The remainder of the portfolio, consists of a
variety of consumer and other loans.

      At December 31, 1996, $140.1 million, or 5.3% of the Company's total loan
portfolio consisted of purchased mortgage loans and loan participations,
serviced by others, which consisted primarily of one-to-four


                                       2
<PAGE>   5
family residential mortgage loans. The Company generally only purchases loans
which are underwritten in accordance with guidelines that meet or exceed the
Company's underwriting guidelines.

      From December 31, 1992 to December 31, 1993, the Company's total net loan
portfolio decreased from $1.7 billion, or 49.5% of total assets, to $1.5
billion, or 36.6% of total assets. This decrease resulted from refinances of
loans in a low interest rate environment, principally to 30 year fixed rate
loans, a product not emphasized by the Company during that time, and
management's decision to reduce the Company's level of loans originated
primarily based on loan to appraised value ratios with limited emphasis on
credit verification. From December 31, 1993 to December 31, 1996, the Company's
total net loan portfolio increased to $2.6 billion, or 36.3% of total assets.
The increase resulted primarily from the Company's initiation, during 1994, of a
third party loan origination program and a broker loan program, the acquisition
of Fidelity and from bulk purchases made during the years ended December 31,
1995 and 1996. The Company originates mortgage loans locally, either directly
(from existing or past customers, members of the local communities served, or
referrals from local real estate agents, attorneys and builders), or through
brokers. The retail loan origination program accounted for approximately $234.6
million and $121.3 million of originations during 1996 and 1995, respectively.
The broker loan program includes relationships with local mortgage brokers and
accounted for approximately $378.1 million and $81.4 million of originations
during 1996 and 1995, respectively. The Company's correspondent loan program
(third party originated loans) includes relationships with other financial
institutions, mortgage brokers, and mortgage-bankers; it was initiated in 1994
to increase loan volume and, to a lesser degree, reduce the Company's
geographical loan concentration. Under this program loans are solicited,
committed for and closed by the third party and subsequently purchased by the
Company. This program accounted for approximately $255.8 million and $122.4
million of loan purchases during 1996 and 1995, respectively, of which $192.7
million and $96.6 million, respectively, were outside of New York State.
Additionally, the Company purchases loans in bulk, which totaled $60.2 million
in 1996 compared to $128.3 million in 1995. See Loan Composition table on page
27 and Loan Activity table on page 29.

      ONE -TO-FOUR FAMILY MORTGAGE LENDING. The Company's primary lending
emphasis is on the origination and purchase of first mortgage loans secured by
one-to-four family residences that serve as the primary residence of the owner.
To a much lesser degree, the Company makes loans secured by non-owner occupied
one-to-four family properties acquired as an investment by the borrower. The
Company also offers, but has originated a limited number of, second mortgage
loans which are underwritten according to the same standards as first mortgage
loans.

      At December 31, 1996, $2.3 billion, or 85.2% of the Company's total loan
portfolio consisted of one-to-four family residential loans, of which $1.1
billion, or 49.2%, were Adjustable Rate Mortgage ("ARM") loans. The Company
currently offers one-year and three-year ARM loans with terms of up to 40 years
and loans with terms of up to 30 years which are fixed for five, seven and ten
years and convert into one-year ARM loans at the end of the initial fixed
period. One-year ARM loans and, to a lesser extent, other ARM loans may carry an
initial interest rate which is less than the fully indexed rate for the loan.
The initial discounted rate is determined by the Company in accordance with
market and competitive factors. All ARM loans offered by the Company have annual
and lifetime ceilings. Generally, ARM loans pose credit risks somewhat greater
than the risk posed by fixed-rate loans primarily because, as interest rates
rise, the underlying payments of the borrower rise, increasing the potential for
default. To recognize the credit risks associated with ARM loans offered at
initial discounts substantially below market interest rates, the Company
generally underwrites its one-year ARM loans assuming a rate equal to 200 basis
points over the initial discounted rate, but not less than 7.0%. For ARM loans
with longer adjustment periods, and therefore, less


                                       3
<PAGE>   6
risk due to the longer period for the borrower's income to adjust to anticipated
higher future payments, the Company underwrites the loans using the initial
rate, which may be a discounted rate.

      In recent years, the Company has originated a greater number of
one-to-four family residential mortgage loans due to the strengthening of the
economy within the Company's market area as well as the expansion of various
delivery channels. With the growth of the third party loan origination program
and bulk loan purchase transactions, which continued to elevate the volume of
loans outside the Company's historical lending area, along with the broker and
retail programs, the Company was able to increase loan production since 1995.
One-to-four family mortgage loan originations and purchases increased $417.6
million, from $394.0 million in 1995 to $811.6 million in 1996.

       The Company's policy on owner-occupied, one-to-four family residential
mortgage loans is to lend up to 80% of the appraised value of the property
securing the loan, or over 80% if private mortgage insurance is obtained. In the
case of cash-out refinancing for owner occupied one-to-four family residential
mortgage loans, the Company allows a maximum 75% loan-to-appraised value ratio.

      The Company originates most 30-year fixed-rate loans for immediate sale to
the Federal National Mortgage Association ("FNMA") or the Federal Home Loan
Mortgage Corporation ("FHLMC") or other investors, with servicing retained.
Generally, the sale of such loans is arranged through a master delivery
commitment with the investor on a mandatory basis. Additionally, student loans
are sold to the Student Loan Marketing Association generally before repayment
begins during the grace period of the loan.

      Effective January 1, 1996, the Company adopted Statement of Financial
Accounting Standards No. 122 "Accounting for Mortgage Servicing Rights," ("SFAS
No. 122"), which standardized the treatment of the capitalization of Mortgage
Servicing Rights ("MSRs") by eliminating the difference between purchased MSRs
and originated MSRs. Prior to SFAS No. 122, entities were only allowed to
capitalize MSRs that were purchased and were precluded from capitalizing MSRs
that were originated. SFAS No. 122 provides for the capitalization of MSRs when
mortgage loans are originated and subsequently sold or securitized where the
right to service the loans is retained. The Company's adoption of SFAS No. 122
did not have a material impact on its financial condition or results of
operations.

      COMMERCIAL REAL ESTATE AND MULT-FAMILY LENDING. As of December 31, 1996,
the Company's total loan portfolio contained $158.1 million, or 6.0%, of
commercial real estate loans and $166.8 million, or 6.3%, of multi-family loans.
During 1996, the Company originated $108.7 million of commercial, multi-family
and mixed use loans. Mixed use loans are secured by properties which are
constructed for both business and residential use and are classified as
commercial or multi-family based on the greater number of commercial versus
residential units.

      The commercial real estate and multi-family loans in the Company's
portfolio consist of both fixed-rate and adjustable rate loans which were
originated at prevailing market rates. If a commercial real estate or
multi-family loan is originated or modified, the Company generally will provide
a five to fifteen year term balloon loan amortized over 15 to 25 years. The
Company's policy has been to originate commercial real estate or multi-family
loans generally in its market areas. In making such loans, the Company primarily
considers the ability of the net operating income generated by the real estate
to support the debt service, the financial resources, income level and
managerial expertise of the borrower, the marketability of the property, and the
Company's lending experience with the borrower.


                                       4
<PAGE>   7
      Commercial real estate loans typically are secured by properties such as
retail stores, office buildings and other mixed use (more business than
residential units) properties. The single largest commercial real estate loan at
December 31, 1996, had an outstanding principal balance of $21.2 million, was
current and was secured by an office building in Queens, New York.

      The majority of the multi-family loans in the Company's portfolio are
secured by six to forty unit apartment buildings and other mixed use (more
residential than business units) properties. The single largest multi-family
loan at December 31, 1996 had an outstanding balance of $5.4 million, was
current and was secured by a ninety-nine unit apartment building located in
Manhattan, New York.

      Loans secured by commercial real estate and multi-family properties
generally involve a greater degree of risk than one-to-four family residential
loans. This has been particularly true for commercial real estate loans during
recent years due to a sharp increase in available space and a decrease in demand
for commercial properties in the Company's general market area. The Company
continues to provide multi-family and commercial real estate loans, using
prudent underwriting standards which include consideration of the demand for
such properties and the general economic conditions in its market area.

      CONSTRUCTION LENDING. In the past, the Company originated loans to finance
the construction of multi-family and commercial real estate properties, and to a
lesser degree, one-to-four family homes, as well as for the acquisition and
development of land (referred to in the aggregate as construction loans). At
December 31, 1996, construction loans totaled $10.1 million, or 0.38% of the
Company's total loan portfolio. During the past few years, the Company has
virtually ceased construction lending and has reduced its level of construction
loans due to the higher risk associated with this type of lending. The Company
currently does not intend to make construction loans except on a selective basis
and in limited amounts.

      Construction loans generally provide for interest-only payments with a
balloon payment at maturity, and are originated for short-terms. The Company's
policy is to allow consideration of loans to purchase land with loan to
appraised value ratios of up to 65%. Construction and land acquisition and
development loans may be considered for loan to value ratios of up to 75%. The
Company generally requires personal guarantees from the principals of the
borrowing entity.

      CONSUMER AND OTHER LOANS. At December 31, 1996, $58.1 million, or 2.2%, of
the Company's total loan portfolio consisted of consumer loans, primarily home
equity, passbook loans and credit cards. Consumer loans, with the exception of
home equity lines of credit, are offered primarily on a fixed-rate, short-term
basis. The underwriting standards employed by the Company for consumer loans
include a determination of the applicant's payment history on other debts and an
assessment of the borrower's ability to make payments on the proposed loan and
other indebtedness. In addition to the credit worthiness of the applicant, the
underwriting process also includes a review of the value of the security, if
any, in relation to the proposed loan amount. The Company's consumer loans tend
to have higher interest rates and shorter maturities than one-to-four family
residential mortgage loans, but are considered to entail a greater risk of
default than such loans. The Company, historically, has experienced few losses
on its consumer loan portfolio. There can be no assurance, however, that this
experience will continue in the future.

      The Company's home equity lines of credit are originated on one-to-four
family residential properties. These loans are generally limited to aggregate
outstanding indebtedness on the property securing the loan up to 80% of the
appraised value of the property. Such lines of credit are underwritten based
upon guidelines established by the Company in order to evaluate the borrower's
ability and willingness to repay the debt.


                                      5
<PAGE>   8
      LOAN APPROVAL PROCEDURES AND AUTHORITY. Mortgage loan approval has been
granted by the Board of Directors to the Company's Loan Committee, which
consists of certain members of executive management and other officers.
One-to-four family residential mortgage loans, up to the FNMA guidelines must be
approved by a residential underwriter. For one-to-four family loans over the
FNMA limit and up to $500,000, approval is required from a residential
underwriter and one senior member of the Loan Committee. One-to-four family
residential mortgage loans greater than $500,000 and up to $2.0 million, require
the approval of a residential underwriter and two senior members of the Loan
Committee. For commercial, multi-family, mixed-use and construction loans up to
$250,000 approval by a commercial underwriter is required. For loans of these
types greater than $250,000 and up to $500,000 approval by a commercial
underwriter and one senior member of the Loan Committee is required. For
commercial, multi-family, mixed-use and construction loans greater than $500,000
and up to $2.0 million, approval by two senior members of the Loan Committee is
required. The Company also has a Large Loan/Joint Venture Committee, which
consists of Messrs. Engelke and Drennan and at least two members of the Board of
Directors, which is authorized to approve large loans (any loan greater than
$2.0 million) and participations in joint ventures up to $10.0 million. Any loan
applications or joint venture participations over $10.0 million must be approved
by the Board of Directors. In the first quarter of 1997, the Company amended the
Loan Approval Authority limits as follows: for commercial, multi-family,
mixed-use and construction loans greater than $2.0 million and up to $5.0
million, approval by three senior members of the Loan Committee is required. In
addition, any one loan exceeding $10.0 million, or any loan that will create or
add to an aggregate loan balance in excess of $20.0 million to a single borrower
and/or borrowing entity must be approved by the Board of Directors.

      Upon receipt of a completed application from a prospective borrower, for
mortgage loans secured by one-to-four family properties, the Company generally
orders a credit report, verifies income and other information and, if necessary,
obtains additional financial or credit related information. An appraisal of the
real estate used for collateral is also obtained. For mortgage loans secured by
commercial, multi-family and construction properties, appraisals are obtained as
part of the final underwriting process. All appraisals are performed by licensed
or certified appraisers. Most appraisals are currently performed by licensed
independent third party appraisers. The Board of Directors annually approves the
independent appraisers used by the Company and reviews the Company's appraisal
policy.

      The Company's policy, for mortgage loans secured by one-to-four family
properties, is to require either title insurance or an attorney's opinion of
title, and hazard insurance. Borrowers generally are required, in addition to
making payments of principal and interest, to advance funds to a mortgage escrow
account from which the Company makes disbursements for items such as real estate
taxes, hazard insurance premiums and private mortgage insurance premiums, if
required.

    DELINQUENCIES. When a borrower fails to make a required payment on a loan,
the Company takes a number of steps to induce the borrower to cure the
delinquency and restore the loan to a current status. In the case of mortgage
loans and consumer loans, the Company generally sends the borrower a written
notice of non-payment when the loan is first past due. In the event payment is
not then received, additional letters and phone calls generally are made. In
certain circumstances, on rental properties, the Company may institute
proceedings to seize the rental payments. If the loan is still not brought
current and it becomes necessary for the Company to take legal action, which
typically occurs after a loan is delinquent 90 days or more, the Company may
commence foreclosure proceedings against real property that secures the mortgage
loan and attempt to repossess personal property that secures a consumer loan. If
a foreclosure action is instituted and the loan is not brought current, paid in
full, or refinanced before the foreclosure sale, the real property securing the
loan is generally sold at foreclosure or by the Company as soon thereafter as
practicable. Decisions as to when to commence foreclosure actions for
multi-family, commercial real estate and


                                       6
<PAGE>   9
construction and land loans are made on a case by case basis. Since foreclosure
typically halts the sale of the collateral and is generally a lengthy procedure
in New York State, the Company may consider loan work-out arrangements or work
with construction and land, multi-family or commercial real estate borrowers in
an effort to sell or operate the collateral rather than foreclose, particularly
if the borrower is, in the opinion of management, able to effectively manage the
project. For mortgage loans or loan participations serviced by others, the
Company receives monthly reports from its loan servicers with which it monitors
the loan portfolio. Based upon servicing agreements with the servicers of the
loans, the Company relies upon the servicer to contact delinquent borrowers,
collect delinquent amounts and to initiate foreclosure proceedings, when
necessary, all in accordance with applicable laws, regulations and the terms of
the servicing agreements between the Company and its servicing agents. See table
on page 30 for delinquencies.

      NON-PERFORMING ASSETS. The Company does not accrue interest on loans past
due 90 days or more, with the exception of selected mortgage loans delinquent 90
days or more as to their maturity date on which the Company has continued to
accept monthly interest payments as if the loan had not matured. Such loans are
primarily balloon loans consisting of smaller commercial and multi-family loans
or are construction loans initially entered into as interest-only loans. In
general, 90 days prior to a loan's maturity, the borrower is reminded of the
maturity date and is sent an application to refinance the loan. Follow up
contacts are made with the borrowers. Although the majority of the loans
typically are refinanced, primarily by the Company, or in the alternative, by
other financial institutions, this process frequently can take longer than 90
days past the loan's original maturity date. Where the borrower has continued to
make timely interest payments to the Company under the terms of the original
note in effect prior to its maturity and where the Company does not have a
reason to believe that any loss will be incurred on the loan, the Company has
treated these loans as current and has continued to accrue interest. Such loans
are classified as non-performing loans. When a loan is placed on non-accrual
status, previous accrued but unpaid interest is deducted from interest income.
Included in the Company's non-performing assets are real estate owned ("REO")
and investments in real estate.

      REAL ESTATE OWNED - The net carrying value of the Company's REO totaled
$7.4 million at December 31, 1996. The REO portfolio consists of $5.5 million,
or 74.0%, of residential real estate and $1.9 million, or 26.0%, of
non-residential properties. The Company aggressively markets its REO properties.
During 1996, the combination of sales and additional write-downs, totaling $19.2
million, and continued foreclosures of $8.9 million, resulted in a decrease in
REO, net, of $10.3 million from $17.7 million at December 31, 1995 to $7.4
million at December 31, 1996.

      CLASSIFIED ASSETS - The Company's Asset Review Department reviews and
classifies the Company's assets and independently reports the results of its
reviews to the Board of Directors quarterly. The Company's Asset Classification
Committee establishes policy relating to the internal classification of loans
and also provides input to the Asset Review Department in its review of the
Company's classified assets.

      Federal regulations and Company policy require the classification of loans
and other assets, such as debt and equity securities considered to be of lesser
quality, as "substandard," "doubtful" or "loss" assets. An asset is considered
"substandard" if it is inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the "distinct possibility"
that the institution will sustain "some loss" if the deficiencies are not
corrected. Assets classified as "doubtful" have all of the weaknesses inherent
in those classified "substandard," with the added characteristic that the
weaknesses present make "collection or liquidation in full," on the basis of
currently existing facts, conditions, and values, "highly questionable and
improbable." Assets classified as "loss" are those considered "uncollectible"
and of such little value that their continuance as assets without the
establishment of a specific loss reserve is not warranted.

      A federally chartered savings association's determination as to the
classification of its assets and the amount of its valuation allowances is
subject to review by the Office of Thrift Supervison ("OTS") which can order the
establishment of additional general or specific loss allowances. The OTS, in
conjunction with the


                                       7
<PAGE>   10
other federal banking agencies, provides guidance for financial institutions on
both the responsibilities of management for the assessment and establishment of
adequate allowances and guidance for banking agency examiners to use in
determining the adequacy of general valuation allowances. It is required that
all institutions have effective systems and controls to identify, monitor and
address asset quality problems; have analyzed all significant factors that
affect the collectibility of the portfolio in a reasonable manner; and have
established acceptable allowance evaluation processes that meet the objectives
of the Federal regulatory agencies.

    Total non-performing assets declined $22.2 million to $45.6 million, or
0.63% of total assets, at December 31, 1996, from $67.8 million, or 1.02% of
total assets, at December 31, 1995. Non-performing loans, declined to $33.5
million at December 31, 1996, from $44.5 million reported at December 31, 1995.
For the year ended December 31, 1996, provision for loan losses increased to
$4.0 million from $2.0 million for the year-ago period. The year-to-year
increase reflects the increase in the mortgage loan portfolio. The allowance for
loan losses as a percentage of total non-performing loans was 42.11% at December
31, 1996, compared to 30.34% at December 31, 1995. The allowance for loan losses
as a percentage of total non-accrual loans was 54.06% at December 31, 1996,
compared to 34.90% at December 31, 1995.

     Set forth below is a brief description of each classified asset or group of
assets with a gross carrying value of $3.0 million or more at December 31, 1996.
The carrying value of REO, and investments in real estate is the lower of cost
or fair value less estimated selling costs.

- - The Company holds a restructured substandard loan on a three-story office
building in Queens, New York which continues to perform. The building generates
adequate cash flow to support the 9 1/4% non-amortizing balloon payment mortgage
maturing in 1999. The net book value was $17.6 million at
December 31, 1996.

- - One of the Company's wholly-owned subsidiaries, AF Staten Island Development
Corp., has classified assets with a gross carrying value of $5.8 million at
December 31, 1996. The asset is a parcel of raw land located in Staten Island,
New York. See "Subsidiary Activities."

    Effective January 1, 1995, the Company adopted Statement of Financial
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a Loan"
("SFAS No. 114") and Statement of Financial Accounting Standards No. 118,
"Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosures" ("SFAS No. 118"). Under SFAS No. 114, a loan is considered
impaired, when based upon current information and events, it is probable that
the creditor will be unable to collect all amounts due including principal and
interest, according to the contractual terms of the loan agreement. Interest
income on impaired loans is recognized on a cash basis. In connection with the
adoption of SFAS No. 114, the Company has, for all years prior to its adoption,
reclassified in-substance foreclosed loans, net of the related allowance for
losses, from real estate owned to loans receivable in the Company's statements
of financial condition and has reclassified provision for losses on in-substance
foreclosed loans from provision for real estate losses to provision for loan
losses in the statements of operations. SFAS No. 114 does not apply to large
groups of smaller-balance homogeneous loans that are collectively evaluated for
impairment, such as one-to-four family mortgage loans and consumer loans. Loans
individually reviewed for impairment by the Company are limited to multi-family
loans, commercial loans, construction and land loans, loans modified in a
troubled debt restructuring and selected large one-to-four family loans.
Examples of measurement techniques utilized by the Company include present
value of expected future cash flows, the loan's market value, if one exists,
and the estimated fair value of the collateral. In addition, SFAS No. 114
amended SFAS No. 15 to limit the application of the concept of an in-substance
foreclosure to those situations where the creditor has obtained physical
possession of the loan collateral, regardless of whether formal foreclosure
proceedings have occurred.


                                       8
<PAGE>   11
    The Company's total impaired loans at December 31, 1996, net of general
allowance for loan losses of $1.1 million, was $5.9 million, of which $2.1
million are classified as non-performing and $3.8 are current. The Company's
average recorded investment in impaired loans for the year ended December 31,
1996 was $8.9 million. Interest income recognized on impaired loans, which was
not materially different from cash-basis interest income, amounted to $947,000
for the year ended December 31, 1996.

    ALLOWANCE FOR LOAN, INVESTMENTS IN REAL ESTATE AND REAL ESTATE OWNED LOSSES.
The Company's allowance for loan losses is established and maintained through a
provision for loan losses based on management's evaluation of the risks inherent
in the Company's loan portfolio including the condition of the economy in which
the Company's loans are located. Such evaluation, which includes a review of all
loans on which full collectibility is not reasonably assured, considers among
other matters, the estimated fair value of the underlying collateral, economic
and regulatory conditions, current and historical loss experience and other
factors to arrive at an adequate loan loss allowance. Although management
believes that the allowance for loan losses has been established and maintained
at adequate levels, future adjustments may be necessary if economic and other
conditions differ substantially from the estimates used in making the initial
determinations. REO and investments in real estate, are carried net of all
allowances for losses, at the lower of cost or fair value less estimated selling
costs. Pursuant to the Company's policy, loan losses must be charged-off in the
period the loans, or portions thereof, are deemed uncollectible.

    If an asset is classified, an estimated value of the property securing the
loan is determined through an appraisal, where possible. In instances where the
Company has not taken possession of the property or does not otherwise have
access to the premises and, therefore, cannot obtain an appraisal, a broker's
opinion as to the value of the property is obtained based primarily on a
drive-by inspection and a comparison of the property securing the loan with
similar properties in the area. If the unpaid balance of the loan is greater
than such estimated fair value, a specific reserve is established for the
difference between the carrying value and the estimated fair value. General
valuation allowances are also established and represent loss allowances that
have been established to recognize the inherent risk associated with lending
activities, but which, unlike specific allowances, have not been allocated to
particular problem assets.

    A review of the loan portfolio is undertaken as part of the examination of
the Company by the OTS. While the Association believes it has established an
adequate allowance for loan losses, there can be no assurance that regulators,
as a result of reviewing the Association's loan portfolio, will not request the
Association to increase its allowance for loan losses, thereby negatively
affecting the Association's and the Company's financial condition and earnings.

INVESTMENT ACTIVITIES

    GENERAL. The investment policy of the Company is designed primarily to
enable the Company to manage the interest rate sensitivity of its overall assets
and liabilities, to generate a favorable return without incurring undue interest
rate and credit risk, to complement the Company's lending activities and to
provide and maintain liquidity primarily through cash flow. In establishing its
investment strategies, the Company considers its business and growth plans, the
economic environment, its interest rate sensitivity "gap" position, the types of
securities to be held and other factors. Federally chartered savings
associations have authority to invest in various types of assets, including U.S.
Treasury obligations, securities of various federal agencies, mortgage-backed
and mortgage-related securities, including Collateralized Mortgage Obligations
("CMOs") and Real Estate Mortgage Investment Conduits ("REMICs"), certain
certificates of deposit of insured banks and federally chartered savings
associations, certain bankers acceptances, repurchase agreements, loans of
federal funds and subject to certain limits, corporate securities, commercial
paper and mutual funds.

    CMOs and REMICs are typically issued by a special purpose entity, which may
be organized in a variety of legal forms, such as a trust, a corporation or a
partnership. The entity aggregates pools of loans or pass-through securities,
which are used to collateralize the mortgage-related securities. Once combined,
the cash


                                       9
<PAGE>   12
flows are divided into "tranches" or classes of individual securities, thereby
creating more predictable average lives for each security than the underlying
collateral. Accordingly, under this security structure, loan principal and
interest payments are allocated to a mortgage-related securities class or
classes structured to have priority until it has been paid off.

    The Company's and the Association's Investment Committees, which are
comprised of three senior officers, meet at least monthly to monitor the
Company's and the Association's investment transactions and to review and amend
as necessary, investment strategy. The Boards of Directors of the Company and
the Association review the Company's and the Association's investment policy,
respectively, at a minimum, on an annual basis and the Company's and the
Association's investment activities on a monthly basis.

    Thrift Bulletin Number 52 ("TB-52"), the OTS Policy Statement on securities
portfolio policies and unsuitable investment practices, requires that
institutions classify mortgage derivative products acquired, including certain
tranches of REMICs and CMOs, as "high-risk mortgage securities" if such products
exhibit greater price volatility, assuming certain interest rate scenarios, than
a benchmark fixed-rate 30-year mortgage-backed pass-through security.
Institutions may only hold high-risk mortgage securities to reduce interest-rate
risk in accordance with safe and sound practices and must also follow certain
prudential safeguards in the purchase and retention of such securities. At
December 31, 1996, the Company had $2.3 million of such high-risk mortgage
securities, which are classified as available-for-sale.

    The Company's investment policy also permits it to invest in certain
derivative financial instruments. These instruments consist of interest rate
swaps and options and are generally used to hedge against interest rate
exposure. See "Notes to Consolidated Financial Statements" included in Item 8 -
Financial Statements and Supplementary Data, for further discussion of such
derivative financial instruments.

    SECURITIES COMPOSITION. At December 31, 1996, the Company had $681.1
million, or 9.4% of total assets, in mortgage-backed securities, insured or
guaranteed by either the FNMA, FHLMC or the Government National Mortgage
Association ("GNMA"). In addition, the Company had $2.3 billion in REMICs and
CMOs, or 32.2% of total assets, of which 90% had fixed rates. The remaining
balance had floating rates, which adjust quarterly with floors ranging from 0%
to 1.5% and caps ranging from 9.0% to 13.0%. The Company's REMICs and CMOs had
coupon rates ranging from 5.0% to 10.3% and a weighted average yield of 6.65% at
December 31, 1996. Of the REMICs and CMOs portfolio, $2.1 billion, or 88.7%, are
insured or guaranteed, either directly or indirectly, by the FNMA, FHLMC or
GNMA, as issuer, or through mortgage-backed securities underlying the
obligations. Management believes these securities represent attractive and
limited risk alternatives to other investments due to the wide variety of
maturity and repayment options available. These investments are a complement and
a supplement to portfolio lending opportunities. At December 31, 1996, the
Company also had $404.9 million of AA-rated ARM certificates, which have
interest rate caps ranging from 10.0% to 23.0%, coupon rates ranging from 5.6%
to 8.4% and a weighted average yield of 7.49%. The remaining securities
portfolio of $836.4 million, or 11.5% of total assets, consists of obligations
of U.S. Government and agencies, obligations of state and political subdivisions
and equity and corporate debt securities. See tables on pages 25 and 26.

    SECURITIES AVAILABLE-FOR-SALE. The Company follows Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities" ("SFAS No. 115"). SFAS No. 115 generally requires that equity
securities that have readily determinable fair values or debt securities that
may be sold in response to or in anticipation of changes in interest or
prepayment rates, or other factors, be classified as available-for-sale and
carried at estimated fair value. The Company has held a portfolio of securities
classified as available-for-sale beginning January 1, 1994, which are carried at
estimated fair value, with unrealized gains and losses, net of taxes, reported
as a separate component of stockholders' equity. For further information on the
Company's available-for-sale portfolio, see "Notes to Consolidated Financial
Statements" included in Item 8 - Financial Statements and Supplementary Data.


                                       10
<PAGE>   13
    SECURITIES HELD-TO-MATURITY. The Company's held-to-maturity portfolio
consists primarily of seasoned fixed-rate mortgage-backed and mortgage-related
securities and U.S. government and agency securities. These securities represent
those which management has both the ability and positive intent to hold to
maturity, and are carried at their amortized cost. At December 31, 1996, the
Company's total held-to-maturity portfolio was $2.0 billion, or 27.0% of total
assets.

SOURCES OF FUNDS

    GENERAL. The Company's primary source of funds are provided by investing
activities which include principal and interest payments on loans and
mortgage-backed, mortgage-related and other securities. The Company's other
sources of funds are provided by operating activities (primarily net income) and
financing activities, primarily from deposits, Federal Home Loan Bank of New
York ("FHLB-NY") advances and reverse repurchase agreements.

    DEPOSITS. The Company offers a variety of deposit accounts with a range of
interest rates and terms. The Company presently offers passbook and statement
savings, NOW accounts, money market accounts and certificates of deposit. Of the
total deposit balance, $730.1 million, or 16.2%, represent Individual Retirement
Accounts ("IRAs"). During the first quarter of 1996, the Company implemented a
program which converted its NOW accounts to a master account consisting of a NOW
sub-account and a money market sub-account (money manager account). The result
of this change was a substantial shift of deposits from NOW accounts to money
manager accounts.

    The flow of deposits is influenced significantly by general economic
conditions, changes in prevailing interest rates, pricing of deposits and
competition. The Company's deposits are primarily obtained from areas
surrounding its banking offices. The Company relies primarily on marketing, new
products, service and long-standing relationships with customers to attract and
retain these deposits. The Company does not use brokers to obtain deposits. At
December 31, 1996, the Company had $298.5 million in certificate of deposit
accounts in amounts of $100,000 or more.

    When management determines the levels of the Company's deposit rates,
consideration is given to local competition, yields of U.S. Treasury securities
and the rates charged on other sources of funds. The Company has maintained a
high level of core deposits, which has contributed to its low cost-of-funds.
Core deposits include savings, money market, money manager and NOW accounts,
which, in aggregate, represented 38.5%, 39.6% and 38.7% of total deposits at
December 31, 1996, 1995 and 1994, respectively.

      BORROWINGS. The Company obtains advances from the FHLB-NY which are
generally secured by a blanket lien against, among other things, the Company's
mortgage portfolio and the Company's investment in the stock of the FHLB-NY. See
"Regulation and Supervision - Federal Home Loan Bank System." The maximum amount
that the FHLB-NY will advance, for purposes other than for meeting withdrawals,
fluctuates from time to time in accordance with the policies of the FHLB-NY. At
December 31, 1996, the Company had an overnight line of credit with the FHLB-NY
available for up to $50.0 million for a twelve month period, priced at the
federal funds rate plus 12.5 basis points. The Company also enters into reverse
repurchase agreements with nationally recognized primary securities dealers and
the FHLB-NY. Reverse repurchase agreements are accounted for as borrowings and
are secured by the securities sold with agreements to repurchase. In order to
fund its asset growth during 1996, as well as being a part of its interest rate
risk management strategy, the Company increased its borrowings by $406.8
million, or 23.9%, to $2.1 billion at December 31, 1996 from $1.7 billion at
December 31, 1995. The increase was primarily in the form of callable reverse
repurchase agreements. At December 31, 1996, $600.0 million of borrowing
agreements were callable within one year. See table on page 38.


                                       11
<PAGE>   14
SUBSIDIARY ACTIVITIES

      The Association has formed or acquired a number of subsidiaries. At
December 31, 1996, the following were wholly-owned subsidiaries of the
Association:

       AF Agency, Inc. was formed in 1990 to offer tax-deferred annuities
through its licensed agents who are also employees of the Association. The
Association is reimbursed for expenses and administrative services it provides
to AF Agency, Inc. The subsidiary's agents are paid on a commission basis.
During 1995, AF Agency, Inc. began selling Savings Banks Life Insurance as an
agent for another issuing New York State chartered thrift.

       AF Cortlandt Corp. was formed in 1987 to enter into a joint venture to
acquire land located in Cortlandt, New York and develop lots for the
construction of 119 single-family homes. The Association provided a construction
loan to the joint venture. In September 1990, the joint venture partnership was
dissolved and AF Cortlandt Corp. assumed responsibility for the project. As of
December 31, 1992, all site development had been completed, and during 1996 all
remaining lots were sold, finalizing the project.

       AF Staten Island Development Corp. was formed in 1985 to enter into a
joint venture with another New York City metropolitan area financial institution
and a real estate developer to acquire and develop raw land in Staten Island,
New York. This joint venture has experienced significant delays in obtaining
required approvals from the City of New York to develop the land and, as such,
development has not yet commenced. At December 31, 1996, the gross carrying
value in the project of $5.8 million, was classified as substandard.

      Shoratlantic Development Co., Inc. and Shorham Development Co., Inc.,
acquired in 1995 as part of the Fidelity acquisition, are inactive except for
certain litigation in which they are involved, the outcome of which is not
expected to have a material impact on the Company's financial condition or
results of operations.

      Dollar Service Corporation, acquired in 1995 as part of the Fidelity
acquisition, is primarily a holding company of second tier subsidiaries. These
include 420 East 58th Street Service Corporation, 420 East 58th Street
Corporation and Bayside Mall Real Property Holding Corporation, all of which are
inactive with carrying values of $ -0-. Dollar Service Corporation is also the
holding company for Gram Corporation and 14th Street Real Property Holding
Corporation. These companies each held single parcels of real estate either
under development or acquired through foreclosure. At December 31, 1995 the
aggregate carrying values of the real estate reported in REO were $4.8 million.
During the first quarter of 1996, all such parcels were liquidated.

      AF Roosevelt Ave. Corp., AF Glen Cove Corp., SFS Resources Corp., 3
Belmont Corp., FNY Service Corp. and Fidata Service Corp. are all currently
inactive.

      During the first quarter of 1997, the Association created a new operating
subsidiary, Astoria Preferred Funding Corporation, intended to qualify as a real
estate investment trust, which may, among other things, be utilized by the
Association to raise capital in the future. Upon formation of Astoria Preferred
Funding Corporation, the Association transferred approximately $1.6 billion of
mortgage loans to this subsidiary.

PERSONNEL

      As of December 31, 1996, the Association had 828 full-time employees and
204 part-time employees. The employees are not represented by a collective
bargaining unit and the Association considers its relationship with its
employees to be good.


                                       12
<PAGE>   15
                           REGULATION AND SUPERVISION

GENERAL

      The Association is subject to extensive regulation, examination and
supervision by the OTS, as its chartering agency, and by the FDIC, as the
deposit insurer. The Association is a member of the Federal Home Loan Bank
("FHLB") System, and its deposit accounts are insured up to applicable limits by
the FDIC under the Savings Association Insurance Fund ("SAIF"). The Association
must file reports with the OTS and the FDIC concerning its activities and
financial condition in addition to obtaining regulatory approvals prior to
entering into certain transactions such as mergers with, or acquisitions of,
other financial institutions. There are periodic examinations by the OTS and the
FDIC to test the Association's compliance with various regulatory requirements.
The OTS has primary enforcement responsibility over federally chartered savings
associations and has substantial discretion to impose enforcement action on an
institution that fails to comply with its regulatory requirements, particularly
with respect to its capital requirements. In addition, the FDIC has the
authority to recommend to the Director of the OTS that enforcement action be
taken with respect to a particular federally chartered savings association and,
if action is not taken by the Director, the FDIC has authority to take such
action under certain circumstances.

      This regulation and supervision establish a comprehensive framework of
activities in which an institution can engage and is intended primarily for the
protection of the insurance fund and depositors. The regulatory structure also
gives the regulatory authorities extensive discretion in connection with their
supervisory and enforcement activities and examination policies, including
policies with respect to the classification of assets and the establishment of
adequate loan loss reserves for regulatory purposes. Any change in such
regulation, whether by the OTS, FDIC or Congress, could have a material adverse
impact on the Company, the Association and their operations. The Company, as a
savings and loan holding company, is required to file certain reports with, and
otherwise comply with the rules and regulations of the OTS and of the Securities
and Exchange Commission ("SEC") under the federal securities laws. Certain of
the regulatory requirements applicable to the Association and to the Company are
referred to below or elsewhere herein.

      The description of statutory provisions and regulations applicable to
federally chartered savings associations set forth in this document do not
purport to be complete descriptions of such statutes and regulations and their
effects on the Association.

FEDERALLY CHARTERED SAVINGS ASSOCIATION REGULATION

      BUSINESS ACTIVITIES. The activities of federally chartered savings
associations are governed by the Home Owner's Loan Act, as amended ("HOLA") and,
in certain respects, by the Federal Deposit Insurance Act ("FDI Act"). The HOLA
and the FDI Act were amended significantly by the Financial Institution Reform,
Recovery and Enforcement Act of 1989 ("FIRREA") and the Federal Deposit
Insurance Corporation Improvement Act of 1991 ("FDICIA"). Both FIRREA and FDICIA
contain provisions affecting numerous aspects of the operations and regulations
of federally-insured savings associations and empowers the OTS and the FDIC,
among other agencies, to promulgate regulations implementing its provisions.

      The federal banking statutes as amended by FIRREA and FDICIA, among other
things, (l) restrict the use of brokered deposits by federally chartered savings
associations that are not well-capitalized, (2) prohibit the acquisition of any
corporate debt security that is not rated in one of the four highest rating
categories, (3)


                                       13
<PAGE>   16
restrict the aggregate amount of loans secured by non-residential real estate
property, (4) permit savings and loan holding companies to acquire up to 5% of
the voting shares of non-subsidiary federally chartered savings associations or
savings and loan holding companies without prior approval of the OTS, (5) permit
bank holding companies to acquire healthy federally chartered savings
associations and (6) require the federal banking agencies to establish by
regulation uniform standards for real estate lending. Under HOLA, the
Association has the authority to make certain loans or investments not exceeding
5.0% of its total assets on each of (i) non-conforming loans (loans in excess of
the specific limitations of the HOLA) and (ii) construction loans without
security for the purpose of financing what is or is expected to be residential
property. To assure repayment of such loans, an association would rely
substantially on the borrower's general credit standing, personal guarantees and
projected future income on the properties.

      CAPITAL REQUIREMENTS. The OTS capital regulations require federally
chartered savings associations to meet three capital ratios: a 1.5% tangible
capital ratio, a 3% leverage (core capital) ratio and an 8% risk-based capital
ratio. Core capital is defined as common stockholders' equity (including
retained earnings but excluding net unrealized gains and losses from
available-for-sale debt securities), certain noncumulative perpetual preferred
stock and related surplus, minority interests in equity accounts of consolidated
subsidiaries, less intangibles other than certain qualifying supervisory
intangible assets, certain MSRs and certain other assets as defined by OTS
capital regulations. The OTS regulations also require that, in meeting the
tangible, leverage, and risk-based capital ratios, institutions must deduct
investments in and loans to subsidiaries engaged in activities not permissible
for a national bank.

      The risk-based capital standard for federally chartered savings
associations requires the maintenance of total risk-based capital (which is
defined as core capital plus supplementary capital less certain adjustments) to
risk weighted assets of 8%. In determining the amount of risk-weighted assets,
all assets, including certain off balance sheet assets, are multiplied by a
risk-weight of 0% to 100%, as assigned by the OTS capital regulation based on
the risks the OTS believes are inherent in the type of asset. The components of
core capital are equivalent to those discussed earlier under the 3% leverage
ratio. The components of supplementary capital currently include cumulative
preferred stock, long-term perpetual preferred stock, mandatory convertible
securities, subordinated debt and intermediate preferred stock and allowance for
loan and lease losses. Allowance for loan and lease losses includable in
supplementary capital is limited to a maximum of 1.25% of risk-weighted assets.
Overall, the amount of supplementary capital counted toward total capital cannot
exceed 100% of core capital. In addition, certain assets are required to be
deducted from risk-based capital such as certain equity investments and
construction loans with loan-to-value ratios exceeding 80%.

      FDICIA requires that the OTS and other federal banking agencies revise
risk-based capital standards, with appropriate transition rules, to ensure that
they take into account interest rate risk ("IRR"), concentration of risk and the
risks of non-traditional activities. The OTS adopted regulations, effective
January 1, 1994, that set forth the methodology for calculating an interest rate
risk component to be incorporated into the OTS risk-based capital regulations.
The OTS has indefinitely deferred its requirement of the interest rate risk
component in the calculation of an institution's risk-based capital calculation.
The OTS continues to monitor the IRR of individual institutions and retains the
right to impose minimum capital on individual institutions. Based on the
Association's IRR profile and the level of interest rates at December 31, 1996,
as well as the Association's level of risk-based capital at December 31, 1996,
management believes that the Association does not have a greater than normal
level of IRR as measured under the OTS rule and would not be required to
increase its capital as a result of the rule.

      At December 31, 1996, the Association met each of its capital
requirements. The following table sets forth the regulatory capital calculations
of the Association at December 31, 1996, calculated in accordance with
applicable requirements of the OTS. At December 31, 1996, the Association is a
"well capitalized" institution.


                                       14
<PAGE>   17
<TABLE>
<CAPTION>
                                                AT DECEMBER 31, 1996
                    ---------------------------------------------------------------------------
                      CAPITAL                    ACTUAL                      EXCESS
                    REQUIREMENT                 CAPITAL                     CAPITAL
                    -----------                 -------                     -------
                                         (Dollars in Thousands)
<S>                 <C>               <C>      <C>            <C>          <C>             <C>
Tangible ......      $107,214         1.5%     $404,016        5.65%       $296,802        4.15%

Leverage ......       214,428         3.0       404,016        5.65         189,588        2.65

Risk-based.....       203,773         8.0       418,038       16.41         214,265        8.41
</TABLE>

  PROMPT CORRECTIVE REGULATORY ACTION. FDICIA establishes a system of prompt
corrective action to resolve the problems of undercapitalized institutions.
Under this system, the banking regulators are required to take certain
supervisory actions against undercapitalized institutions, the severity of which
depends upon the institution's degree of capitalization. Generally, subject to a
narrow exception, FDICIA requires the applicable banking regulator to appoint a
receiver or conservator for an institution that is critically undercapitalized.

  Under the OTS regulations, generally, a federally chartered savings
association is treated as well capitalized if its total risk-based capital ratio
is 10% or greater, its Tier 1 risk-based capital ratio is 6% or greater, and its
leverage ratio is 5% or greater, and it is not subject to any order or directive
by the OTS to meet a specific capital level. A federally chartered savings
association will be adequately capitalized if its ratio of risk-based capital to
risk-weighted assets is at least 8%, its Tier 1 risk-based capital ratio is at
least 4%, and its leverage ratio is at least 4% (3% if the institution receives
the highest rating on the CAMEL rating system). A federally chartered savings
association that has a total risk-based capital ratio of less than 8% or a
leverage ratio or a Tier 1 risk-based capital ratio of less than 4% is
considered to be "undercapitalized." A federally chartered savings association
that has a total risk-based capital ratio of less than 6%, a Tier I risk-based
capital ratio of less than 3% or a leverage ratio of less than 3% is considered
to be "significantly undercapitalized," and a federally chartered savings
association that has a tangible-capital to assets ratio equal to or less than 2%
is deemed to be "critically undercapitalized." Generally, a capital restoration
plan must be filed with the OTS within 45 days of the date an association
receives notice that it is "undercapitalized," "significantly undercapitalized"
or "critically undercapitalized." In addition, various mandatory supervisory
actions become immediately applicable to the institution, including restrictions
on growth of assets and other forms of expansion. The OTS could also take any
one of a number of discretionary supervisory actions, including the issuance of
a capital directive and the replacement of senior executive officers and
directors. As of December 31, 1996, the Association was considered "well
capitalized" by the OTS.

      INSURANCE OF DEPOSIT ACCOUNTS. Pursuant to FDICIA, the FDIC established a
risk-based assessment system for insured depository institutions that takes into
account the risks attributable to different categories and concentrations of
assets and liabilities. Under the risk-based assessment system, the average
assessment rate paid by institutions insured under the SAIF and the Banking
Insurance Fund ("BIF") was increased. Under the risk-based assessment system,
the FDIC assigns an institution to one of three capital categories based on the
institution's financial information as of the reporting period ending seven
months before the assessment period, consisting of (1) well capitalized, (2)
adequately capitalized or (3) undercapitalized. The FDIC also assigns an
institution to one of three supervisory subcategories within each capital group.
The supervisory subgroup to which an institution is assigned is based on a
supervisory evaluation provided to the FDIC by the institution's primary federal
regulator and information that the FDIC determines to be relevant to the
institution's financial conditions and the risk posed to the deposit insurance
funds (which may include, if applicable, information provided by the
institution's state supervisor). An institution's assessment rate depends on the
capital category and supervisory category to which it is assigned. Under the
risk-based assessment system, there are nine assessment risk classifications
(i.e., combinations of capital groups and supervisory subgroups) to which
different assessment rates are applied. For the first three quarters of 1996,
SAIF-insured


                                       15
<PAGE>   18
institutions paid deposit insurance assessment rates of $0.23 to $0.31 per $100
of deposits (annualized). As a well capitalized institution, the Association
paid deposit insurance assessment rates of $0.23 per $100 of deposits or $7.4
million. In contrast, BIF-insured institutions that were well capitalized and
without any significant supervisory concerns paid the minimum annual assessment
of $2,000, and all other BIF-insured institutions paid deposit insurance
assessment rates of $0.03 to $0.27 per $100 of deposits. In response to the
SAIF/BIF assessment disparity, the Deposit Funds Insurance Act of 1996 (the
"Funds Act") was enacted into law on September 30, 1996. For further information
on the Funds Act and its impact on the Company's 1996 results of operations and
estimated impact on the Company's 1997 results of operations, see Item 7 -
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."

  LOANS TO ONE BORROWER. Under the HOLA, savings associations are generally
subject to the national bank limits on loans to one borrower. Generally, savings
associations may not make a loan or extend credit to a single or related group
of borrowers in excess of 15% of the institution's unimpaired capital and
surplus. An additional amount may be loaned, equal to 10% of unimpaired capital
and surplus, if such loan is secured by readily-marketable collateral, which is
defined to include certain securities and bullion, but generally does not
include real estate. At December 31, 1996, the Association's largest aggregate
amount of loan(s) to one borrower totaled $21.2 million, and the second largest
borrower had an aggregate balance totaling $13.0 million. All of the loans for
the largest and second largest borrowers were current. These borrowers had no
affiliation with the Association.

  QUALIFIED THRIFT LENDER ("QTL") TEST. The HOLA requires savings associations
to meet a QTL test. Under the QTL test, as modified by FDICIA, a savings
association is required to maintain at least 65% of its "portfolio assets"
(total assets less (i) specified liquid assets up to 20% of total assets, (ii)
intangibles, including goodwill, and (iii) the value of property used to conduct
business) in certain "qualified thrift investments" (primarily residential
mortgages and related investments, including certain mortgage-backed and
mortgage-related securities) on a monthly basis in 9 out of every 12 months.

  A savings association that fails the QTL test and does not convert to a bank
charter generally will be prohibited from: (i) engaging in any new activity not
permissible for a national bank, (ii) paying dividends not permissible under
national bank regulations, (iii) obtaining advances from any FHLB, and (iv)
establishing any new branch office in a location not permissible for a national
bank in the association's home state. In addition, beginning three years after
the association failed the QTL test, the association would be prohibited from
engaging in any activity not permissible for a national bank and would have to
repay any outstanding advances from the FHLB as promptly as possible. On
September 30, 1996, as part of the omnibus appropriations bill, Congress enacted
the Economic Growth and Paperwork Reduction Act of 1996 ("Regulatory Paperwork
Reduction Act"), modifying and expanding the investment authority of federal
savings associations under the QTL test. Prior to the enactment of the
Regulatory Paperwork Reduction Act, commercial, corporate, business, or
agricultural loans were limited in the aggregate to 10% of a thrift's assets and
education loans were limited to 5% of a thrift's assets. Further, in order to
qualify for favorable tax treatment, federal savings associations also had to
meet a different asset test under the Internal Revenue Code (the "domestic
building and loan association test"). The amendments permit federal thrifts to
invest in, sell, or otherwise deal in education and credit card loans without
limitation and raise from 10 to 20 percent of total assets the aggregate amount
of commercial, corporate, business, or agricultural loans or investments that
may be made by a thrift, subject to a requirement that amounts in excess of 10%
of total assets be used only for small business loans. In addition, the
legislation defines "qualified thrift investment" to include, without limit,
education, small business, and credit card loans; and removes the 10% limit on
personal, family, or household loans for purposes of the QTL test. The
legislation also provides that a thrift meets the QTL test if it qualifies as a
domestic building and loan association under the Internal Revenue Code. As of
December 31, 1996, the Association maintained its portfolio assets in qualified
thrift investments in excess of 85% and had more than 65% of its portfolio
assets in qualified thrift investments for each of the 12 months ending December
31, 1996. Therefore, the Association qualified under the QTL test.


                                       16
<PAGE>   19
  LIMITATION ON CAPITAL DISTRIBUTIONS. The OTS regulations impose limitations
upon all capital distributions by federally chartered savings associations, such
as cash dividends, payments to repurchase or otherwise acquire its shares,
payments to shareholders of another institution in a cash-out merger and other
distributions charged against capital. The rule establishes three tiers of
institutions, which are based primarily on an institution's capital level. An
institution that exceeds all fully phased-in capital requirements before and
after a proposed capital distribution ("Tier I Association") and has not been
advised by the OTS that it is in need of more than normal supervision, could,
after prior notice but without the approval of the OTS, make capital
distributions during a calendar year equal to the greater of: (i) 100% of its
net income to date during the calendar year plus the amount that would reduce by
one-half its "surplus capital ratio" (the excess capital over its fully
phased-in capital requirements) at the beginning of the calendar year or (ii)
75% of its net income for the previous four quarters. Any additional capital
distributions would require prior regulatory approval. As of December 31, 1996,
the Association was a Tier I Association. In the event the Association's capital
fell below its fully-phased in requirement or the OTS notified the Association
that it was in need of more than normal supervision, the Association's ability
to make capital distributions could be restricted. In addition, the OTS could
prohibit a proposed capital distribution by any institution, which would
otherwise be permitted by the regulation, if the OTS determines that such
distribution would constitute an unsafe or unsound practice. Furthermore, under
the OTS' prompt corrective action regulations, the Association would be
prohibited from making any capital distributions if, after the distribution, the
Association would not comply with applicable minimum capital requirements. See
"Regulation and Supervision--Capital Requirements." At the time of the
conversion to stock form, the Association was required to establish a
liquidation account in an amount equal to its capital as of June 30, 1993. As
part of the acquisition of Fidelity, the Association established a similar
liquidation account equal to the remaining liquidation account balance
previously maintained by Fidelity as a result of its conversion from mutual to
stock form of ownership. The liquidation account will be reduced to the extent
that eligible account holders reduce their qualifying deposits. In the unlikely
event of a complete liquidation of the Association, each eligible account holder
will be entitled to receive a distribution from the liquidation account. The
Association may not declare or pay cash dividends on or repurchase any of its
shares of common stock if the effect thereof would cause stockholders' equity to
be reduced below the amount required for the liquidation account.

  LIQUIDITY. The Association is required to maintain an average daily balance of
liquid assets (cash, certain time deposits, bankers' acceptances, specified
United States Government, state or federal agency obligations, shares of certain
mutual funds and certain corporate debt securities and commercial paper) equal
to a monthly average of not less than a specified percentage of its net
withdrawable deposit accounts plus short-term borrowings. This liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4% to 10% depending upon economic conditions and the savings flows of
member institutions, and is currently 5%. The OTS regulations also require each
federally chartered savings association to maintain an average daily balance of
short-term liquid assets at a specified percentage (currently 1%) of the total
of its net withdrawable deposit accounts and borrowings payable in one year or
less. Monetary penalties may be imposed for failure to meet these liquidity
requirements. The Association's liquidity and short-term liquidity ratios for
December 31, 1996 were 8.60% and 3.76%. The Association has never failed to meet
its liquidity requirements.

  ASSESSMENTS. Federally chartered savings associations are required by the OTS
regulations to pay assessments to the OTS to fund the operations of the OTS. The
general assessment, paid on a semi-annual basis, is computed upon the federally
chartered savings association's total assets, including consolidated
subsidiaries, as reported in the association's latest quarterly thrift financial
report. The assessment recorded by the Association for the year ended December
31, 1996 totaled $917,200.

  BRANCHING. The OTS regulations authorize federally chartered savings
associations to branch nationwide to the extent allowed by federal statute. This
permits federal savings and loan associations with interstate networks to
diversify more easily their loan portfolios and lines of business
geographically. The OTS' authority preempts any state law purporting to regulate
branching by federal savings associations. The


                                       17
<PAGE>   20
branching powers afforded federal savings associations are broader than the
branching authority currently available to national banks and state chartered
institutions, which generally lack the authority to branch outside their state
of domicile. However, national banks and state chartered banks and savings banks
will have increased authority under 1995 legislation to establish interstate
branches beginning in June 1997.

  COMMUNITY REINVESTMENT. Under the Community Reinvestment Act ("CRA"), as
implemented by the OTS regulations, a federally chartered savings association
has a continuing and affirmative obligation, consistent with its safe and sound
operation, to meet the credit needs of its entire community, including low and
moderate income neighborhoods. The CRA does not establish specific lending
requirements or programs for financial institutions nor does it limit an
institution's discretion to develop the types of products and services that it
believes are best suited to its particular community, consistent with the CRA.
The CRA requires the OTS, in connection with its examination of a federally
chartered savings association, to assess the institution's record of meeting the
credit needs of its community and to take such record into account in its
evaluation of certain applications by such institution. The CRA also requires
all institutions to make public disclosure of their CRA ratings. The Association
has been rated as "outstanding" as of the most recent examination.

  In April 1995, the OTS and the other federal banking agencies amended their
CRA regulations, effective July 1, 1997. Among other things, the amended
regulations substitute for the current process-based assessment factors a new
evaluation system that rates an institution based on its actual performance in
meeting community needs. In particular, the amended system focuses on three
tests: (a) a lending test, to evaluate the institution's record of making loans
in its assessment areas; (b) an investment test, to evaluate the institution's
record of investing in community development projects, affordable housing, and
programs benefiting low or moderate income individuals and businesses; and (c) a
service test, to evaluate the institution's delivery of services through its
branches, ATMs and other offices. The amended regulations also clarify how an
institution's CRA performance would be considered in the application process and
seek to make the CRA regulations more enforceable.

  FINANCIAL MANAGEMENT REQUIREMENTS. FDIC regulations adopted pursuant to FDICIA
impose stringent reporting requirements and require the establishment and
maintenance of internal control structures and procedures. Certain of the FDIC
regulations are applicable to any insured depository institution having assets
of $500 million or more as of the beginning of a fiscal year and require
management to prepare annual and agency reports on the financial condition and
management of the institution, which would be filed with the FDIC and the OTS in
the case of a federally chartered savings association. The annual report must
contain financial statements prepared in accordance with generally accepted
accounting principles and be audited by the institution's independent public
accountant. This report also must contain management's assertions concerning the
effectiveness of the institution's internal control structure and procedures and
its compliance with designated laws and regulations. Additionally, the FDIC
regulations require that the independent public accountant attest to
management's assertions concerning the institution's internal control structure.

  In addition, the FDIC regulations require that an insured depository
institution have an independent audit committee comprised of outside directors
that, in the case of an institution with total assets of more than $3 billion,
includes members with banking or related financial management expertise, has
access to outside counsel, and does not include any large customer of the
institution.

  TRANSACTIONS WITH RELATED PARTIES. The Association's authority to engage in
transactions with "affiliates" (i.e., any company that controls or is under
common control with an institution, which for the Association would include the
Company and its non-federally chartered savings association subsidiaries, if
any) is limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").
Section 23A limits the aggregate amount of transactions with any individual
affiliate to 10% of the capital and surplus of the federally chartered savings
association and also limits the aggregate amount of transactions with all
affiliates to 20% of the federally chartered savings association's capital and
surplus. A loan or other extension of credit to an affiliate must be secured by
collateral in an amount and of a type described in Section 23A, and the purchase
of low quality


                                       18
<PAGE>   21
assets from an affiliate is generally prohibited. Section 23B requires that a
wide range of transactions with affiliates, including loans and asset
transactions, be on terms and under circumstances, including credit standards,
that are substantially the same or at least as favorable to the institution as
those prevailing at the time for comparable transactions with nonaffiliated
companies. In the absence of comparable transactions, such transactions may only
occur under terms and circumstances, including credit standards that in good
faith would be offered to or would apply to nonaffiliated companies.
Notwithstanding Sections 23A and 23B, the OTS regulations prohibit federally
chartered savings associations from lending to any affiliate that is engaged in
activities that are not permissible for bank holding companies under Section
4(c) of the Bank Holding Company Act ("BHC Act"). Further, no federally
chartered savings association may purchase the securities of any affiliate other
than a subsidiary.

  The Association's authority to extend credit to its executive officers,
directors and 10% shareholders, as well as to entities controlled by such
persons, is currently governed by Sections 22(g) and 22(h) of the FRA, and
Regulation O promulgated thereunder. Among other things, these regulations
require that such loans be made on substantially the same terms as those offered
to unaffiliated individuals or in the case of officers and directors on the same
basis made to the institutions employees generally on a non-discriminatory
basis, place limits on the amount of loans the Association may make to such
persons based, in part, on the Association's capital, and require certain
approval procedures to be followed. The OTS regulations, with certain minor
variances, apply Regulation O to federally chartered savings associations.

  STANDARDS FOR SAFETY AND SOUNDNESS. FDICIA, as amended by the Riegle Community
Development and Regulatory Improvement Act of 1994 ("Community Development
Act"), requires the OTS, together with the other federal bank regulatory
agencies, to prescribe standards, by regulations or guidelines, relating to
internal controls, information systems and internal audit systems, loan
documentation, credit underwriting, interest rate risk exposure, asset growth,
asset quality, earnings, stock valuation, and compensation, fees and benefits
and such other operational and managerial standards as the agencies deem
appropriate. The OTS, together with the other federal bank regulatory agencies,
has adopted guidelines prescribing safety and soundness standards pursuant to
FDICIA, as amended. The guidelines establish general standards relating to
internal controls, information systems and internal audit systems, loan
documentation, credit underwriting, interest rate exposure, asset growth, asset
quality, earnings and employee compensation. In general, the guidelines require,
among other things, appropriate systems and practices to identify and manage the
risks and exposures specified in the guidelines. The guidelines prohibit
excessive compensation as an unsafe and unsound practice and described
compensation as excessive when the amounts paid are unreasonable or
disproportionate to the services performed by an executive officer, employee,
director or principal shareholder. In addition, regulations were adopted
pursuant to FDICIA to require a savings association that is given notice by the
OTS that it is not satisfying any of such safety and soundness standards to
submit a compliance plan to the OTS. If, after being so notified, a savings
association fails to submit an acceptable compliance plan or fails in any
material respect to implement an accepted compliance plan, the OTS may issue an
order directing corrective and other actions of the types to which a
significantly undercapitalized institution is subject under the "prompt
corrective action" provisions of FDICIA. If a savings association fails to
comply with such an order, the OTS may seek to enforce such order in judicial
proceedings and to impose civil money penalties.

  REAL ESTATE LENDING STANDARDS. FDICIA also requires each federal banking
agency to adopt uniform regulations prescribing standards for extensions of
credit (i) secured by real estate or (ii) made for the purpose of financing the
construction of improvements on real estate. In prescribing these standards, the
banking agencies must consider the risk posed to the deposit insurance funds by
real estate loans, the need for safe and sound operation of insured depository
institutions and the availability of credit. The OTS and the other federal
banking agencies adopted uniform regulations, effective March 19, 1993,
implementing such standards. The OTS regulation requires each savings
association to establish and maintain written internal real estate lending
standards consistent with safe and sound banking practices and appropriate to
the size of the institution and the nature and scope of its real estate lending
activities.


                                       19
<PAGE>   22
FEDERAL HOME LOAN BANK SYSTEM

  The Association is a member of the FHLB System, which consists of 12 regional
FHLBs. The FHLB provides a central credit facility primarily for member
institutions. The Association, as a member of the FHLB-NY, is required to
acquire and hold shares of capital stock in FHLB-NY in an amount at least equal
to 1% of the aggregate principal amount of its unpaid residential mortgage loans
and similar obligations at the beginning of each year, 0.3% of total assets, or
1/20 of its advances from the FHLB-NY, whichever is greater. The Association was
in compliance with this requirement with an investment in FHLB-NY stock at
December 31, 1996, of $32.4 million.

    For each of the years ended December 31, 1996 and 1995, dividends from the
FHLB-NY to the Association amounted to $2.0 million, and for the year ended
December 31, 1994, dividends amounted to $1.5 million. If dividends were
reduced, or interest on future FHLB advances was increased, the Association's
net interest income would likely also be reduced.

FEDERAL RESERVE SYSTEM

  The Federal Reserve Board regulations require federally chartered savings
associations to maintain non-interest-earning reserves against their transaction
accounts (primarily NOW and regular checking accounts). The Federal Reserve
Board regulations generally require that reserves of 3% be maintained against
aggregate transaction accounts (begining January 1997) of $44.9 million or less
(subject to adjustment by the Federal Reserve Board) and a reserve of 10%
(subject to adjustment by the Federal Reserve Board between 8% and 14%) against
that portion of total transaction accounts in excess of $44.9 million. The
first $4.4 million of otherwise reservable balances (subject to adjustments by
the Federal Reserve Board) is exempted from the reserve requirements. The
Association is in compliance with the foregoing requirements. The balances
maintained to meet the reserve requirements imposed by the Federal Reserve
Board may be used to satisfy liquidity requirements imposed by the OTS. Because
required reserves must be maintained in the form of either vault cash, a
non-interest-bearing account at a Federal Reserve Bank or a pass-through
account as defined by the Federal Reserve Board, the effect of this reserve
requirement is to reduce the Association's interest-earning assets. FHLB System
members are also authorized to borrow from the Federal Reserve "discount
window," but Federal Reserve Board regulations require institutions to exhaust
all FHLB sources before borrowing from a Federal Reserve Bank.    

HOLDING COMPANY REGULATION

  The Company, is a non-diversified savings and loan holding company within the
meaning of the HOLA, as amended. As such, the Company is registered with the OTS
and is subject to the OTS regulations, examinations, supervision and reporting
requirements. In addition, the OTS has enforcement authority over the Company
and its non-federally chartered savings association subsidiaries, of which there
currently are none. Among other things, this authority permits the OTS to
restrict or prohibit activities that are determined to be a serious risk to the
subsidiary federally chartered savings association. The Association must notify
the OTS at least 30 days before declaring any dividend to the Company. Such
notification has been complied with for each dividend declared in 1996 to the
Company, for which the Association has received OTS approval. The OTS has
approved the Association's declaration and payment of up to $71.2 million of
dividends during 1997.

  The HOLA prohibits a savings and loan holding company (directly or indirectly)
or through one or more subsidiaries from acquiring another federally chartered
savings association or holding company thereof without prior written approval of
the OTS; acquiring or retaining, with certain exceptions, more than 5% of a
non-subsidiary federally chartered savings association, a nonsubsidiary holding
company, or a nonsubsidiary company engaged in activities other than those
permitted by the HOLA or acquiring or retaining control of


                                       20
<PAGE>   23
an institution that is not federally insured. In evaluating applications by
holding companies to acquire federally chartered savings associations, the OTS
must consider the financial and managerial resources and future prospects of the
company and institution involved, the effect of the acquisition on the risk to
the insurance funds, the convenience and needs of the community and competitive
factors.

  As a unitary savings and loan holding company, the Company generally is not
restricted under existing laws as to the types of business activities in which
it may engage; provided that the Association continues to be a QTL. Upon any
non-supervisory acquisition by the Company of another savings association or
savings bank that meets the QTL test and is deemed to be a federally chartered
savings association by the OTS, the Company would become a multiple savings and
loan holding company (if the acquired institution is held as a separate
subsidiary) and would be subject to extensive limitations on the types of
business activities in which it could engage. The HOLA limits the activities of
a multiple savings and loan holding company and its non-insured institution
subsidiaries primarily to activities permissible for bank holding companies
under Section 4(c)(8) of the BHC Act, subject to the prior approval of the OTS,
and activities authorized by the OTS regulations, which activities include
mortgage banking, consumer finance, operation of a trust company, and certain
types of securities brokerage activities.

  The OTS is prohibited from approving any acquisition that would result in a
multiple savings and loan holding company controlling federally chartered
savings associations in more than one state, subject to two exceptions: (i) the
approval of interstate supervisory acquisitions by savings and loan holding
companies, and (ii) the acquisition of a federally chartered savings association
in another state if the laws of the state of the target federally chartered
savings association specifically permit such acquisitions. Although the
conditions imposed upon acquisitions in those states that have enacted such
legislation vary, many such statutes are of the "reciprocity" type and a number
are limited by regional restrictions, which require that the acquiring holding
company be located (as defined by the location of its subsidiary federally
chartered savings associations) in a state within a defined geographic region
and that the state in which the acquiring holding company is located has enacted
reciprocal legislation allowing federally chartered savings associations in the
target state to purchase federally chartered savings associations in the
acquiror's home state on terms no more restrictive than those imposed by the
target state on the acquiror. Some states authorize acquisition by out-of-state
holding companies only in supervisory cases, and certain states do not authorize
interstate acquisitions under any circumstances.

  Federal law generally provides that no "person," acting directly or indirectly
or through or in concert with one or more other persons, may acquire "control"
as that term is defined in the OTS regulations, of a federally-insured federally
chartered savings association without giving at least 60 days' written notice to
the OTS and providing the OTS an opportunity to disapprove the proposed
acquisition. Such acquisitions of control may be disapproved if it is
determined, among other things, that (i) the acquisition would substantially
lessen competition; (ii) the financial condition of the acquiring person might
jeopardize the financial stability of the federally chartered savings
association or prejudice the interests of its depositors; or (iii) the
competency, experience or integrity of the acquiring person or the proposed
management personnel indicates that it would not be in the interest of the
depositors or the public to permit the acquisition of control by such person.

FEDERAL SECURITIES LAWS

  The Company's Common Stock is registered with the SEC under Section 12(g) of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The
Company is subject to the information, proxy solicitation, insider trading
restrictions and other requirements under the Exchange Act.


                                       21
<PAGE>   24
DELAWARE CORPORATION LAW

  The Company is incorporated under the laws of the State of Delaware. Thus, the
Company is subject to regulation by the State of Delaware and the rights of its
shareholders are governed by the Delaware General Corporation Law.

   On July 18, 1996, the Company adopted a Stockholder Rights Plan (the "Rights
Plan") and declared a dividend of one preferred share purchase right ("Right")
for each outstanding share of common stock of the Company. For further
information on the Rights Plan, see "Notes to Consolidated Financial Statements"
included in Item 8 - Financial Statements and Supplementary Data.

FEDERAL TAXATION

      GENERAL. The Company and the Association report their income on a calendar
year basis using the accrual method of accounting and are subject to Federal
income taxation in the same manner as other corporations. Prior to January 1,
1996, the Association was entitled to establish a reserve for bad debts under
Section 593 ("IRC 593") of the Internal Revenue Code of 1986, as amended
("Code"). IRC 593 was amended in August 1996 as part of the Small Business Job
Protection Act of 1996 (the "1996 Act"). The following discussion of tax matters
is intended only as a summary and does not purport to be a comprehensive
description of the tax rules applicable to the Association or the Company. The
Company and the Association have not been audited by the Internal Revenue
Service during the last five years.

      TAX BAD DEBT RESERVES. Prior to the enactment, on August 20, 1996, of the
1996 Act, for federal income tax purposes, thrift institutions such as the
Association, which met certain definitional tests primarily relating to their
assets and the nature of their business, were permitted to establish tax
reserves for bad debts and to make annual additions thereto, which additions
could, within specified limitations, be deducted in arriving at their taxable
income. The Association's deduction with respect to "qualifying loans," which
are generally loans secured by certain interest in real property, could be
computed using an amount based on the Association's actual loss experience (the
"Experience Method"), or a percentage equal to 8.0% of the Association's taxable
income (the "PTI Method"), computed without regard to this deduction and with
additional modifications and reduced by the amount of any permitted addition to
the non-qualifying reserve. Similar deductions for additions to the
Association's bad debt reserve were permitted under the New York State Franchise
Tax and the New York City Financial Corporation Tax; however, for purposes of
these taxes, the effective allowable percentage under the PTI method was 32%
rather than 8%. For further information on the 1996 Act, and its impact on the
Association, see Item 7 - "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

      The New York State and New York City tax laws have been amended to prevent
a similar recapture of the Association's bad debt reserve, and to permit
continued future use of the bad debt reserve method for purposes of determining
the Association's New York State and New York City tax liabilities, in either
case so long as the Association continues to satisfy the New York State and New
York City definitional tests related to its assets and the nature of its
business, which are similar to the former federal income tax tests. For further
information see Item 7 - "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

      CORPORATE ALTERNATIVE MINIMUM TAX. In addition to the regular income tax,
corporations (including savings banks) generally are subject to an alternative
minimum tax ("AMT") in an amount equal to 20% of alternative minimum taxable
income ("AMTI") to the extent the AMT exceeds the corporation's regular tax.
AMTI is regular taxable income as modified by certain adjustments and increased
by certain tax preference items. AMTI includes an amount equal to three-quarters
of the excess of adjusted current earnings over such specially computed AMTI.
Only 90% of AMTI can be offset by net operating loss carryovers. AMTI is


                                       22
<PAGE>   25
offset by a $40,000 exemption; however, the exemption is reduced by an amount
equal to 25% of AMTI in excess of $150,000 and is, therefore, completely phased
out when AMTI equals $310,000. The AMT is available as a credit against future
regular income tax. In addition, for taxable years beginning after December 31,
1986, and before January 1, 1996, corporations (including savings banks) are
subject to an environmental tax equal to .12% of the excess of AMTI for the
taxable year (with certain modifications) over $2 million, whether or not an AMT
is paid. The Company does not expect to be subject to the AMT, but may be
subject to the environmental tax. Under President Clinton's fiscal year 1998
budget proposal, as submitted to Congress February 6, 1997 ("President Clinton's
Proposal"), the corporate environmental tax would be reinstated for taxable
years beginning after December 31, 1996 and before January 1, 2008.

      DIVIDENDS RECEIVED DEDUCTION AND OTHER MATTERS. The Company may exclude
from its income 100% of dividends received from the Association as a member of
the same affiliated group of corporations. The corporate dividends received
deduction is generally 70% in the case of dividends received from unaffiliated
corporations with which the Company and the Association will not file a
consolidated tax return, except that if the Company and the Association own more
than 20% of the stock of a corporation distributing a dividend, 80% of any
dividends received may be deducted. Under President Clinton's Proposal, the 70%
dividends-received deduction would be reduced to 50% with respect to dividends
paid after enactment of any such legislation.

STATE AND LOCAL TAXATION

      NEW YORK STATE TAXATION. The Association is subject to New York State
franchise tax on net income or one of several alternative bases, whichever
results in the highest tax. The Company and Association will file a combined tax
return in the same manner as other corporations with some exceptions, including
the Association's reserve for bad debts as discussed below.

      New York State passed legislation that incorporated the former provisions
of IRC 593 into New York State tax law. The impact of this legislation enabled
the Association to defer the recapture of the New York State tax bad debt
reserves that would have occurred as a result of the federal amendment to IRC
593. The legislation also enabled the Association to continue to utilize the
reserve method for computing its bad debt deduction. The following discussion of
the reserve for bad debts is intended only as a summary and does not purport to
be a comprehensive description of the New York State tax rules applicable to the
Association or the Company.

      BAD DEBT DEDUCTION. Federally chartered savings associations such as the
Association which meet certain definition tests primarily relating to their
assets and the nature of their business ("qualifying thrifts") are permitted to
establish a reserve for bad debts and to make annual additions thereto, which
additions may, within specified formula limits, be deducted in arriving at their
taxable income. The Association will be a qualifying thrift only if, among other
requirements, at least 60% of its assets are assets described in Section
1453(h)(1) of the New York State Tax Law. The Association presently satisfies
the 60% test. Although there can be no assurance that the Association will
satisfy the 60% test in the future, management believes that this level of
qualifying assets can be maintained by the Association. The Association's
deduction for additions to its bad debt reserve with respect to qualifying loans
may be computed using the experience method or a percentage equal to 32% of the
Association's taxable income, computed with certain modifications, without
regard to the Association's actual loss experience, and reduced by the amount of
any addition permitted to the reserve for non-qualifying loans ("NYS percentage
of taxable income method"). The Association's deduction with respect to
non-qualifying loans must be computed under the experience method which is based
on the qualifying thrift's actual loss experience. Under the experience method,
the amount of a reasonable addition, in general, equals the amount necessary to
increase the balance of the bad debt reserve at


                                       23
<PAGE>   26
the close of the taxable year to the greater of (i) the amount that bears the
same ratio to loans outstanding at the close of the taxable year as the total
net bad debts sustained during the current and five preceding taxable years
bears to the sum of the loans outstanding at the close of those six years, or
(ii) the balance of the bad debt reserve at the close of the base year (assuming
that the loans outstanding have not declined since then). The "base year" for
these purposes is the last taxable year beginning before the NYS percentage of
income bad debt deduction was taken. Any deduction for the addition to the
reserve for non-qualifying loans reduces the taxable addition to the reserve for
qualifying real property loans calculated under the NYS percentage of taxable
income method. Each year the Association reviews the most favorable way to
calculate the deduction attributable to an addition to the bad debt reserve.

      The amount of the addition to the reserve for losses on qualifying real
property loans under the NYS percentage of taxable income method cannot exceed
the amount necessary to increase the balance of the reserve for losses on
qualifying real property loans at the close of the taxable year to 6% of the
balance of the qualifying real property loans outstanding at the end of the
taxable year. Also, if the qualifying thrift uses the NYS percentage of taxable
income method, then the qualifying thrift's aggregate addition to its reserve
for losses on qualifying real property loans cannot, when added to the addition
to the reserve for losses on non-qualifying loans, exceed the amount by which
(i) 12% of the amount that the total deposits or withdrawable accounts of
depositors of the qualifying thrift at the close of the taxable year exceeded
(ii) the sum of the qualifying thrift's surplus, undivided profits and reserves
at the beginning of such year.

      NEW YORK CITY TAXATION. The Association is also subject to the New York
City Financial Corporation Tax calculated, subject to a New York City income and
expense allocation, on a similar basis as the New York State Franchise Tax. In
this connection, legislation was recently enacted regarding the use and
treatment of tax bad debt reserves that is substantially similar to the New York
State legislation described above.

      A significant portion of the Association's entire net income for New York
City purposes is allocated outside the jurisdiction which has the effect of
significantly reducing the New York City taxable income of the Association.

      DELAWARE TAXATION. As a Delaware holding company not earning income in
Delaware, the Company is exempted from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

STATISTICAL DATA

      The detailed statistical data which follows is presented in accordance
with Guide 3, prescribed by the SEC. This data should be read in conjunction
with the financial statements and related notes and the Managements Discussion
and Analysis of Financial Condition and Results of Operations incorporated
herein by reference to the 1996 Annual Report to Stockholders filed as Exhibit
13.1 ("1996 Annual Report").

I.    Distribution of Assets, Liabilities and Stockholders' Equity: Interest
      Rates and Interest Differential.

      Page 25 of the Company's 1996 Annual Report presents the distribution of
assets, liabilities and stockholders' equity under the caption "Analysis of Net
Interest Income" and is incorporated herein by reference. Page 26 of the
Company's 1996 Annual Report presents the interest differential under the
caption "Rate/Volume Analysis" and is incorporated herein by reference.


                                       24
<PAGE>   27
II.  SECURITIES PORTFOLIO

The following table sets forth the composition of the Company's
available-for-sale (at estimated fair value) and held-to-maturity securities
portfolios in dollar amounts and in percentages of the portfolios at the dates
indicated:

<TABLE>
<CAPTION>
                                                                       AT DECEMBER 31,
                                        ---------------------------------------------------------------------------
                                                  1996                      1995                       1994
                                        ----------------------     ----------------------    ----------------------
                                                       PERCENT                    PERCENT                   PERCENT
                                          AMOUNT      OF TOTAL       AMOUNT      OF TOTAL      AMOUNT      OF TOTAL
                                        ----------    --------     ----------    --------    ----------    --------
<S>                                     <C>           <C>          <C>           <C>         <C>            <C>
SECURITIES AVAILABLE-FOR-SALE:
  Mortgage-Backed and Mortgage-
    Related Securities:
    FHLMC ..........................    $  261,597      11.39%     $  335,837      13.35%    $       --         --%
    GNMA ...........................       236,688      10.31         159,412       6.34             --         --
    FNMA ...........................        46,114       2.01         148,424       5.90             --         --
    REMICs:
      Agency issuance ..............     1,135,607      49.45       1,120,676      44.54         27,892      50.21
      Private issuance .............        15,455       0.67          22,401       0.89             --         --
    Other Mortgage-Related .........       404,915      17.63         546,072      21.71             --         --
  Obligations of U.S. Government and
     Agencies ......................       127,602       5.56         150,567       5.98             --         --
  Equity Securities ................        68,620       2.98          32,503       1.29         27,658      49.79
  Other ............................            64         --              76         --             --         --
                                        ----------     ------      ----------     ------     ----------     ------
          Total Securities
             Available-for-Sale ....    $2,296,662     100.00%     $2,515,968     100.00%    $   55,550     100.00%
                                        ==========     ======      ==========     ======     ==========     ======
SECURITIES HELD-TO-MATURITY:
  Mortgage-Backed and Mortgage-
    Related Securities:
   FHLMC ...........................    $   28,181       1.43%     $   36,490       2.25%    $  122,900       4.60%
   GNMA ............................        86,457       4.40         105,281       6.49        123,113       4.61
   FNMA ............................        22,056       1.12          24,615       1.52         69,788       2.61
   CMOs ............................         6,484       0.33          10,694       0.66         10,440       0.39
   REMICs:
      Agency issuance ..............       940,657      47.84         994,373      61.27      1,902,915      71.16
      Private issuance .............       242,480      12.33         168,639      10.39        151,437       5.66
   Other Mortgage-Related ..........           351       0.02             354       0.02            369       0.01
  Obligations of U.S. Government
    and Agencies ...................       578,485      29.42         220,200      13.57        240,200       8.98
  Obligations of States and
    Political Subdivisions .........        51,206       2.60          52,019       3.21         52,797       1.97
  Corporate Debt Securities ........        10,093       0.51          10,140       0.62            312       0.01
                                        ----------     ------      ----------     ------     ----------     ------
          Total Securities
            Held-to-Maturity .......     1,966,450     100.00%      1,622,805     100.00%     2,674,271     100.00%
                                        ----------     ======      ----------     ======     ----------     ======
          Net discount .............        (5,435)                    (7,263)                  (14,738)
                                        ----------                 ----------                ----------
          Net Securities
            Held-to-Maturity .......    $1,961,015                 $1,615,542                $2,659,533
                                        ==========                 ==========                ==========
</TABLE>


                                       25
<PAGE>   28
The table below sets forth certain information regarding the carrying value,
weighted average yields and contractual maturities of the Company's federal
funds sold and repurchase agreements, FHLB stock and mortgage-backed,
mortgage-related and other securities available-for-sale and held-to-maturity
portfolios at December 31, 1996.

<TABLE>
<CAPTION>
                                           ONE YEAR                 ONE TO                   FIVE TO          
                                            OR LESS               FIVE YEARS                TEN YEARS         
                                    ----------------------  ----------------------   ----------------------   
                                                ANNUALIZED              ANNUALIZED               ANNUALIZED
                                                 WEIGHTED                WEIGHTED                 WEIGHTED
                                    CARRYING      AVERAGE   CARRYING      AVERAGE    CARRYING      AVERAGE    
                                      VALUE        YIELD      VALUE        YIELD       VALUE        YIELD     
                                    --------    ----------  --------    ----------   --------    ----------   
                                                           (DOLLARS IN THOUSANDS)
<S>                                 <C>         <C>         <C>         <C>          <C>         <C>          
FEDERAL FUNDS SOLD AND
 REPURCHASE AGREEMENTS .........    $ 56,000        6.68%   $     --          --%    $     --          --%    
                                    ========                ========                 ========                 
FHLB STOCK(1) ..................    $     --          --%   $     --          --%    $     --          --%     
                                    ========                ========                 ========                 
MORTGAGE-BACKED, MORTGAGE-
 RELATED AND OTHER SECURITIES
 AVAILABLE-FOR-SALE:
  Pass-throughs guaranteed by
      FHLMC ....................    $ 69,054        6.32%   $     --          --%    $     --          --%    
      GNMA .....................          --          --          --          --           --          --     
      FNMA .....................         147        8.99       2,944        7.69           --          --       
   REMICs:
        Agency issuance ........         985       30.00          --          --      187,815        6.18     
        Private issuance .......       1,294       30.00          --          --           --          --            
      Other pass-throughs(2) ...          --          --          --          --           --          --     
    Obligations of the U.S. ....
    Government and agencies ....      45,057        6.42      82,545        6.35           --          --
  Equity securities(1) .........          --          --          --          --           --          --     
  Other securities .............          --          --          --          --           20        9.00     
                                    --------                --------                 --------                 
    TOTAL AVAILABLE-FOR-
      SALE SECURITIES: .........    $116,537        6.83    $ 85,489        6.40     $187,835        6.18     
                                    ========                ========                 ========                 
MORTGAGE-BACKED, MORTGAGE-
 RELATED AND OTHER SECURITIES
 HELD-TO-MATURITY:
     Pass-throughs guaranteed by
        FHLMC ..................    $     --         --%    $  1,463        8.54%    $  5,119        6.87%     
        GNMA ...................          13       10.46       1,396        9.98       11,372        7.56     
        FNMA ...................          --          --           7       12.00          788        9.38     
   CMOs ........................          --          --       1,513        8.84           --          --     
   REMICs:
        Agency issuance ........          --          --          --          --       87,910        6.35     
        Private issuance .......          --          --          --          --           --          --     
     Other pass-throughs(2) ....          --          --          --          --           --          --     
   Obligations of the U.S. .....
       Government and agencies .          --          --     105,200        5.67      370,043        7.52     
   Obligations of states and
       political subdivisions ..         540        3.25       2,566        3.39        1,791        3.71     
   Other securities ............          --                   9,953        6.09           93        6.50     
                                    --------                --------                 --------                 
    TOTAL HELD-TO-MATURITY
      SECURITIES: ..............    $    553        3.42    $122,098        5.78     $477,116        7.28     
                                    ========                ========                 ========                                       
</TABLE>

<TABLE>
<CAPTION>                                                           
                                            MORE THAN                           TOTAL SECURITIES
                                            TEN YEARS          ----------------------------------------------------
                                    -----------------------     AVERAGE
                                                ANNUALIZED      LIFE BY                                 ANNUALIZED
                                                 WEIGHTED     CONTRACTUAL                  ESTIMATED     WEIGHTED
                                     CARRYING     AVERAGE       MATURITY     CARRYING         FAIR        AVERAGE
                                       VALUE       YIELD       (IN YEARS)      VALUE         VALUE         YIELD
                                    ----------   ----------    -----------   ----------    ----------    ----------
                                                                                 (DOLLARS IN THOUSANDS)
                                   
<S>                                 <C>          <C>           <C>           <C>           <C>           <C>
FEDERAL FUNDS SOLD AND
 REPURCHASE AGREEMENTS .........    $       --        --%          0.01     $   56,000    $   56,000        6.68%
                                    ==========                              ==========    ==========
FHLB STOCK(1) ..................    $   32,354      6.61             --     $   32,354    $   32,354        6.61
                                    ==========                              ==========    ==========
MORTGAGE-BACKED, MORTGAGE-
 RELATED AND OTHER SECURITIES
 AVAILABLE-FOR-SALE:
  Pass-throughs guaranteed by
      FHLMC ....................    $  192,543      7.24%         18.14     $  261,597    $  261,597        7.00%
      GNMA .....................       236,688      6.96          27.71        236,688       236,688        6.96
      FNMA .....................        43,023      7.47          18.41         46,114        46,114        7.49
   REMICs:
        Agency issuance ........       946,807      6.32          19.65      1,135,607     1,135,607        6.32
        Private issuance .......        14,161      7.02          24.89         15,455        15,455        8.94
      Other pass-throughs(2) ...       404,915      7.49          24.82        404,915       404,915        7.49
    Obligations of the U.S. ....
    Government and agencies ....                      --           1.73        127,602       127,602        6.38
  Equity securities(1) .........        68,620      6.50             --         68,620        68,620        6.50
  Other securities .............            44      9.47          15.86             64            64        9.34
                                    ----------                              ----------    ----------
    TOTAL AVAILABLE-FOR-
      SALE SECURITIES: .........    $1,906,801      6.78          19.65     $2,296,662    $2,296,662        6.72
                                    ==========                              ==========    ==========
MORTGAGE-BACKED, MORTGAGE-
 RELATED AND OTHER SECURITIES
 HELD-TO-MATURITY:
     Pass-throughs guaranteed by
        FHLMC ..................    $   21,607      8.56%         11.02     $   28,189    $   29,194        8.25%
        GNMA ...................        73,952      8.42          13.26         86,733        90,455        8.33
        FNMA ...................        21,249      6.36          15.34         22,044        21,508        6.47
     CMOs ......................         4,937      6.64          16.80          6,450         6,451        7.16
   REMICs:
        Agency issuance ........       848,782      6.52          21.12        936,692       926,095        6.50
        Private issuance .......       241,154      6.57          23.10        241,154       234,953        6.57
     Other pass-throughs(2) ....           351      8.14          20.09            351           351        6.47
   Obligations of the U.S. .....
       Government and agencies .       103,050      8.00           8.73        578,293       576,290        7.27
   Obligations of states and
       political subdivisions ..        46,166      6.69          19.64         51,063        50,982        6.38
   Other securities ............            --        --           1.98         10,046        10,066        6.09
                                    ----------                               ----------    ----------
    TOTAL HELD-TO-MATURITY
      SECURITIES: ..............    $1,361,248      6.80          17.00     $1,961,015    $1,946,345        6.84
                                    ==========                              ==========    ==========              
</TABLE>

(1) As equity securities have no maturities, they are classified in the more
than ten year category.
                                                                             
(2) Other pass-throughs are principally composed of aa arm mortgage-related
securities available-for-sale and conventional mortgage-backed securities
held-to-maturity.                                                              


                                       26
<PAGE>   29
III. LOAN PORTFOLIO

     LOAN PORTFOLIO COMPOSITION

     The following table sets forth the composition of the Company's loan
portfolio in dollar amounts and in percentages of the portfolio at the dates
indicated.

<TABLE>
<CAPTION>
                                                                      AT DECEMBER 31,
                                     ------------------------------------------------------------------------------------
                                               1996                        1995                        1994
                                     -----------------------      -----------------------     -----------------------
                                                     PERCENT                      PERCENT                     PERCENT
                                                        OF                           OF                          OF
                                        AMOUNT        TOTAL          AMOUNT        TOTAL         AMOUNT        TOTAL
                                     -----------     -------      -----------     -------     -----------     -------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                  <C>             <C>          <C>             <C>         <C>             <C>
MORTGAGE LOANS (GROSS):
   One-to-four family ...........    $ 2,259,409       85.18%     $ 1,748,284       84.82%    $ 1,345,936       84.49%
   Multi-family .................        166,836        6.29          109,944        5.34          92,506        5.81
   Commercial real estate .......        158,100        5.96          128,668        6.24          87,557        5.50
   Construction and land ........         10,129        0.38           12,598        0.61          19,373        1.22
                                     -----------     -------      -----------     -------     -----------     -------
     Total mortgage loans .......      2,594,474       97.81        1,999,494       97.01       1,545,372       97.02
                                     -----------     -------      -----------     -------     -----------     -------
CONSUMER AND OTHER LOANS (GROSS):
   Home equity ..................         34,895        1.32           38,761        1.88          27,225        1.71
   Passbook .....................          4,022        0.15            2,915        0.14           1,979        0.12
   Credit card ..................          8,431        0.32            8,578        0.42           8,635        0.54
   Other ........................         10,761        0.40           11,420        0.55           9,704        0.61
                                     -----------     -------      -----------     -------     -----------     -------

     Total other loans ..........         58,109        2.19           61,674        2.99          47,543        2.98
                                     -----------     -------      -----------     -------     -----------     -------
     Total loans ................      2,652,583      100.00%       2,061,168      100.00%      1,592,915      100.00%
                                     -----------     =======      -----------     =======     -----------     =======
LESS:
   Unearned discount, premium,
     deferred loan fees, net ....         (1,167)                      (4,030)                     (5,982)
   Allowance for loan losses ....        (14,089)                     (13,495)                    (12,173)
                                     -----------                  -----------                 -----------
     Total loans, net ...........    $ 2,637,327                  $ 2,043,643                 $ 1,574,760
                                     ===========                  ===========                 ===========
</TABLE>

<TABLE>
<CAPTION>
                                                     AT DECEMBER 31,
                                     --------------------------------------------------
                                              1993                       1992
                                     -----------------------    -----------------------
                                                     PERCENT                    PERCENT
                                                        OF                         OF
                                        AMOUNT        TOTAL        AMOUNT        TOTAL
                                     -----------     -------    -----------     -------
                                                      (DOLLARS IN THOUSANDS)

<S>                                  <C>             <C>        <C>             <C>
MORTGAGE LOANS (GROSS):
   One-to-four family ...........    $ 1,259,808       82.20%   $ 1,393,343       81.00%
   Multi-family .................         99,108        6.47        106,477        6.19
   Commercial real estate .......         66,492        4.34         78,881        4.59
   Construction and land ........         44,757        2.92         70,505        4.10
                                     -----------     -------    -----------     -------
     Total mortgage loans .......      1,470,165       95.93      1,649,206       95.88
                                     -----------     -------    -----------     -------
CONSUMER AND OTHER LOANS (GROSS):
   Home equity ..................         31,885        2.08         33,911        1.97
   Passbook .....................          7,676        0.50          8,846        0.51
   Credit card ..................          9,385        0.61          8,440        0.49
   Other ........................         13,404        0.88         19,678        1.15
                                     -----------     -------    -----------     -------

     Total other loans ..........         62,350        4.07         70,875        4.12
                                     -----------     -------    -----------     -------
     Total loans ................      1,532,515      100.00%     1,720,081      100.00%
                                     -----------     =======    -----------     =======
LESS:
   Unearned discount, premium,
     deferred loan fees, net ....         (8,877)                   (11,392)
   Allowance for loan losses ....        (16,672)                   (15,750)
                                     -----------                -----------
     Total loans, net ...........    $ 1,506,966                $ 1,692,939
                                     ===========                ===========
</TABLE>


                                       27
<PAGE>   30
LOAN MATURITY, REPRICING AND ACTIVITY

     The following table shows the maturity of the Company's loans at December
31, 1996. The table does not include the effect of prepayments or scheduled
principal amortization. Prepayments and scheduled principal amortization on
loans totaled $343.4 million, $245.7 million and $317.0 million for the years
ended December 31, 1996, 1995 and 1994, respectively.

<TABLE>
<CAPTION>
                                                                               AT DECEMBER 31, 1996
                                               -----------------------------------------------------------------------------
                                                  ONE-TO                                              CONSUMER       TOTAL
                                                  -FOUR         MULTI-    COMMERCIAL   CONSTRUCTION      AND         LOANS
                                                  FAMILY        FAMILY   REAL ESTATE     AND LAND       OTHER     RECEIVABLE
                                               -----------     --------  -----------   ------------   --------    ----------
                                                                                  (In Thousands)
<S>                                            <C>             <C>       <C>           <C>            <C>         <C>
Amounts due:
  Within one year .........................    $     2,757     $  4,354    $  3,138       $ 5,057      $10,708    $   26,014
  After one year:
     One to three years ...................         11,568       14,224      16,568         4,730        5,993        53,083
     Three to five years ..................         17,116       12,797      42,545           283        2,574        75,315
     Five to 10 years .....................        303,819       33,436      26,940            59        1,130       365,384
     10 to 20 years .......................        964,566       93,517      67,132            --       37,704     1,162,919
     Over 20 years ........................        959,583        8,508       1,777            --           --       969,868
                                               -----------     --------    --------       -------      -------    ----------
            Total due after one year ......      2,256,652      162,482     154,962         5,072       47,401     2,626,569
                                               -----------     --------    --------       -------      -------    ----------
            Total amounts due .............    $ 2,259,409     $166,836    $158,100       $10,129      $58,109    $2,652,583
                                               ===========     ========    ========       =======      =======    ==========
  Unearned discounts, premiums and deferred
     loan fees, net .......................                                                                           (1,167)
  Allowance for loan losses ...............                                                                          (14,089)
                                                                                                                  ----------
     Loans receivable, net ................                                                                       $2,637,327
                                                                                                                  ==========
</TABLE>


                                       28
<PAGE>   31
            The following table sets forth at December 31, 1996, the dollar
amount of all loans due after December 31, 1997, and whether such loans have
fixed interest rates or adjustable interest rates.

<TABLE>
<CAPTION>
                                  Due After December 31, 1997
                            --------------------------------------
                               Fixed      Adjustable       Total
                            ----------    ----------    ----------
                                       (In Thousands)
<S>                         <C>           <C>           <C>
MORTGAGE LOANS:
  One-to-four family....    $1,145,084    $1,111,568    $2,256,652
  Multi-family..........        60,370       102,112       162,482
  Commercial real estate        95,935        59,027       154,962
  Construction and land.         2,334         2,738         5,072
CONSUMER AND OTHER LOANS         9,701        37,700        47,401
                            ----------    ----------    ----------
  Total loans...........    $1,313,424    $1,313,145    $2,626,569
                            ==========    ==========    ==========
</TABLE>

The following table sets forth the Company's loan originations, loan purchases,
sales and principal repayments for the periods indicated:

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                        ------------------------------------------- 
                                            1996            1995           1994
                                        -----------     -----------     -----------
                                                      (In Thousands)
<S>                                     <C>             <C>             <C>
MORTGAGE LOANS (GROSS):
 At beginning of year...............    $ 1,999,494     $ 1,545,372     $ 1,470,165

 Mortgage loans originated:
  One-to-four family................        502,814         142,559         166,570
  Multi-family......................         66,213          28,915          20,740
  Commercial .......................         42,508          29,061          29,665
  Construction and land loans.......          1,200           2,171           4,396
                                        -----------     -----------     -----------
    Total mortgage loans
     originated.....................        612,735         202,706         221,371

 Purchases of mortgage loans:
   Bulk purchases...................         60,228         128,280          10,907
   Third party loan origination
     program (1)....................        255,761         122,364         151,946
 Fidelity mortgage loans acquired...             --         236,961              --
 Sales of mortgage loans............         (9,740)         (3,606)           (176)
 Transfer of loans to REO...........         (6,842)        (10,296)        (15,318)
 Principal repayments...............       (313,158)       (217,735)       (285,596)
 Loans charged off..................         (4,004)         (4,552)         (7,927)
                                        -----------     -----------     -----------
 At end of year.....................    $ 2,594,474     $ 1,999,494     $ 1,545,372
                                        ===========     ===========     ===========

CONSUMER AND OTHER LOANS (GROSS):
 At beginning of period.............    $    61,674     $    47,543     $    62,350
       Other loans originated.......         29,115          22,446          17,986
       Fidelity consumer loans acquired          --          21,508              --
       Sales of other loans.........         (1,503)         (1,155)           (936)
       Transfer of loans to REO........        (211)             --              --
       Principal repayments.........        (30,477)        (27,936)        (31,448)
       Loans charged off............           (489)           (732)           (409)
                                        -----------     -----------     -----------
 At end of year.....................    $    58,109     $    61,674     $    47,543
                                        ===========     ===========     ===========
</TABLE>

(1) All third party loan originations for the years ended December 31, 1996,
    1995 and 1994 were secured by one-to-four family properties.


                                       29
<PAGE>   32
DELINQUENT LOANS AND CLASSIFIED ASSETS. At December 31, 1996, 1995 and 1994,
delinquencies in the Company's loan portfolio were as follows:

<TABLE>
<CAPTION>
                                         AT DECEMBER 31, 1996                           AT DECEMBER 31, 1995
                             ------------------------------------------    --------------------------------------------
                                  60-89 DAYS          90 DAYS OR MORE           60-89 DAYS            90 DAYS OR MORE
                             -------------------    -------------------    --------------------    --------------------
                             NUMBER    PRINCIPAL    NUMBER    PRINCIPAL    NUMBER     PRINCIPAL    NUMBER     PRINCIPAL
                                OF      BALANCE       OF       BALANCE       OF        BALANCE       OF        BALANCE
                              LOANS    OF LOANS     LOANS     OF LOANS     LOANS      OF LOANS     LOANS      OF LOANS
                             ------    ---------    ------    ---------    ------     ---------    ------     ---------
                                                             (Dollars in Thousands)
<S>                          <C>       <C>          <C>       <C>          <C>        <C>          <C>        <C>
One-to-four family ......       73      $3,901        276      $25,098       118        $8,173       366       $33,384
Multi-family ............        6       1,226         13        3,651         3           336        17         2,851
Commercial real estate ..        2         823         13        3,301         3           384        21         4,698
Construction ............       --          --          4          251        --            --        10         2,271
Consumer and other loans        52         337         92        1,159        47           622        65         1,276
                               ---      ------        ---      -------       ---        ------       ---       -------
Total loans .............      133      $6,287        398      $33,460       171        $9,515       479       $44,480
                               ===      ======        ===      =======       ===        ======       ===       =======
Delinquent loans to total
 loans ..................                 0.24%                  1.26%                    0.46%                   2.16%
</TABLE>

<TABLE>
<CAPTION>
                                                  AT DECEMBER 31, 1994
                                  -----------------------------------------------------
                                        60-89 DAYS                 90 DAYS OR MORE
                                  ----------------------        -----------------------
                                  NUMBER       PRINCIPAL        NUMBER        PRINCIPAL
                                    OF          BALANCE           OF           BALANCE
                                  LOANS        OF LOANS         LOANS         OF LOANS
                                  ------       ---------        ------        ---------
                                                 (Dollars in Thousands)
<S>                               <C>          <C>              <C>           <C>
One-to-four family ......          142           $8,002           272          $29,326
Multi-family ............            3              540            35            6,784
Commercial real estate ..            2              198            18           23,009
Construction ............            1                7            21            6,899
Consumer and other loans            31               97            67              920
                                   ---           ------           ---          -------
Total loans .............          179           $8,844           413          $66,938
                                   ===           ======           ===          =======
Delinquent loans to total
 loans ..................                          0.56%                          4.20%
</TABLE>


                                     -30-

<PAGE>   33
The following table sets forth information regarding non-performing assets. In
addition to the non-performing loans, the Company has approximately $6.3 million
of potential problem loans at December 31, 1996. Such loans are 60-89 days
delinquent as shown on page 30.

<TABLE>
<CAPTION>
                                                                      AT DECEMBER 31,
                                                   -----------------------------------------------------
                                                   1996(1)    1995(1)    1994(1)      1993        1992
                                                   -------    -------    -------    --------    --------
                                                                      (In Thousands)
<S>                                                <C>        <C>        <C>        <C>         <C>
Non-accrual delinquent mortgage loans (2) .....    $24,905    $37,394    $56,037    $ 76,322    $103,211
Non-accrual delinquent consumer and other loans      1,159      1,276        920       1,335         835
Mortgage loans delinquent 90 days or more (3) .      7,396      5,810      9,981      21,159      23,751
                                                   -------    -------    -------    --------    --------
       Total non-performing loans .............     33,460     44,480     66,938      98,816     127,797
                                                   -------    -------    -------    --------    --------
Real estate owned, net (4) ....................      7,421     17,677     18,898      24,863      21,262
Investments in real estate, net (5) ...........      4,708      5,654      7,480       7,278      15,166
                                                   -------    -------    -------    --------    --------
     Total real estate owned and
       investments in real estate, net ........     12,129     23,331     26,378      32,141      36,428
                                                   -------    -------    -------    --------    --------
Total non-performing assets ...................    $45,589    $67,811    $93,316    $130,957    $164,225
                                                   =======    =======    =======    ========    ========
</TABLE>

(1)   If all non-accrual loans had been performing in accordance with their
      original terms, the Company would have recorded interest income of $2.4
      million and $4.0 million for the years ended December 31, 1996 and 1995,
      respectively. This compares to $934,000 and $1.3 million, respectively, of
      actual payments recorded to interest income. For the year ended December
      31, 1994, the net amount of foregone interest income on the Company's
      non-accrual loans amounted to $7.1 million.

(2)   Total non-accrual delinquent mortgage loans include 3.8%, 15.4% and 49.7%
      of mortgage loans secured by other than one-to-four family properties at
      December 31, 1996, 1995 and 1994, respectively.

(3)   Mortgage loans delinquent 90 days or more and still accruing interest
      consist solely of loans delinquent 90 days or more as to their maturity
      date but not their interest payments, and are primarily secured by
      multi-family and commercial properties.

(4)   Real estate acquired by the Company as a result of foreclosure or by
      deed-in-lieu of foreclosure is recorded at the lower of cost or fair value
      less estimated costs to sell.

(5)   Investments in real estate are recorded at the lower of cost or estimated
      fair value.


                                       31
<PAGE>   34
     The following table sets forth at December 31, 1996 the Company's carrying
value of the assets, exclusive of general valuation allowances, classified as
substandard or doubtful, or categorized as special mention:

<TABLE>
<CAPTION>
                                           SPECIAL MENTION                  SUBSTANDARD                   DOUBTFUL
                                         --------------------         -----------------------       -------------------
                                         NUMBER        AMOUNT         NUMBER           AMOUNT       NUMBER       AMOUNT
                                         ------        ------         ------          -------       ------       ------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                      <C>           <C>            <C>             <C>           <C>           <C>
LOANS:
   One-to-four family ...........          --          $   --            260          $30,537          8          $560
   Multi-family .................          11           3,831             13            3,359          -            --
   Commercial ...................          --              --             15           24,355          -            --
   Construction and land ........          --              --              1              230          -            --
   Consumer and other loans ...            --              --             91            1,151          1             8
                                           --          ------          -----          -------          -          ----
       Total ....................          11           3,831            380           59,632          9           568
                                           --          ------          -----          -------          -          ----
REAL ESTATE OWNED AND INVESTMENTS
  IN REAL ESTATE:
   One-to-four family ...........          --              --             71            6,546          -            --
   Multi-family .................          --              --              1               68          -            --
   Commercial ...................          --              --              3              695          -            --
   Construction and land ........          --              --              3            6,864          -            --
                                           --          ------          -----          -------          -          ----
     Total ......................          --              --             78           14,173          -            --
                                           --          ------          -----          -------          -          ----
   TOTAL ........................          11          $3,831            458          $73,805          9          $568
                                           ==          ======          =====          =======          =          ====
</TABLE>

Note: There were no assets classified as loss at December 31, 1996.


                                       32
<PAGE>   35
IV. ALLOWANCE FOR LOAN, INVESTMENTS IN REAL ESTATE AND REAL ESTATE OWNED ("REO")
LOSSES. The following table sets forth the Company's allowance for loan,
investments in real estate and REO losses at the dates indicated.

<TABLE>
<CAPTION>
                                                              At or For the Years Ended December 31,
                                                  ----------------------------------------------------------------
                                                                      (Dollars in Thousands)

                                                    1996          1995          1994          1993          1992

                                                  --------      --------      --------      --------      --------
<S>                                               <C>           <C>           <C>           <C>           <C>      
ALLOWANCE FOR LOAN LOSSES:
Balance at beginning of  year ................    $ 13,495      $ 12,173      $ 16,672      $ 15,750      $ 14,789
   Allowance of acquired institution .........          --         3,528            --            --            --
   Provision charged to operations ...........       3,963         2,007         3,733         6,959        11,553
   Charge-offs:
     One-to-four family ......................      (2,634)       (3,213)       (4,928)          (19)       (5,571)
     Multi-family ............................        (115)         (330)         (615)           --          (217)
     Commercial ..............................      (1,254)         (455)       (1,750)         (365)         (562)
     Construction and land ...................          (1)         (554)         (634)       (5,200)       (4,440)
     Consumer and other ......................        (489)         (732)         (409)         (490)         (810)
                                                  --------      --------      --------      --------      --------
           Total charge-offs .................      (4,493)       (5,284)       (8,336)       (6,074)      (11,600)
   Recoveries:
     One-to-four family ......................         381           552             6            --            59
     Multi-family ............................          22            --            --            --            --
     Commercial ..............................          96            --            --            --           834
     Construction and land ...................         531           259            --            --            87
     Consumer and other ......................          94           260            98            37            28
                                                  --------      --------      --------      --------      --------
       Total recoveries ......................       1,124         1,071           104            37         1,008

Balance at end of year .......................    $ 14,089      $ 13,495      $ 12,173      $ 16,672      $ 15,750
                                                  ========      ========      ========      ========      ========
Ratio of net charge-offs during the year
to average loans outstanding during the year .        0.14%         0.22%         0.55%         0.37%         0.58%

Ratio of allowance for loan losses to total
loans at end of the year .....................        0.53          0.65          0.76          1.09          0.92

Ratio of allowance for loan losses to
non-performing loans at end of the
year .........................................       42.11         30.34         18.19         16.87         12.32

ALLOWANCE FOR INVESTMENTS
  IN REAL ESTATE AND REO LOSSES:
Balance at beginning of year .................    $  3,746      $  5,250      $  4,741      $  1,898      $  2,252
   Allowance of acquired institution .........          --         1,144            --            --            --
   (Recovery)/provision recorded to operations      (1,747)          259         3,017         6,020         3,546
   Charge-offs ...............................      (1,620)       (3,997)       (3,744)       (3,744)       (5,217)
   Recoveries ................................       1,666         1,090         1,236           567         1,317
                                                  --------      --------      --------      --------      --------
Balance at end of year .......................    $  2,045      $  3,746      $  5,250      $  4,741      $  1,898
                                                  ========      ========      ========      ========      ========
</TABLE>


                                       33
<PAGE>   36
     The following table sets forth the Company's allocation of the allowance
for loan losses by loan category and the percent of loans in each category to
total loans receivable at the dates indicated. The portion of the allowance for
loan losses allocated to each loan category does not represent the total
available for future losses which may occur within the loan category since the
total loan loss reserve is a valuation reserve applicable to the entire loan
portfolio.

<TABLE>
<CAPTION>
                                                                   AT DECEMBER 31,
                                   -----------------------------------------------------------------------------
                                             1996                       1995                       1994
                                   -----------------------    -----------------------    -----------------------
                                               % of Loans                 % of Loans                 % of Loans
                                               in Category                in Category                in Category
                                                    to                         to                         to
                                    Amount     Total Loans     Amount     Total Loans     Amount     Total Loans
                                   -------     -----------    -------     -----------    -------     -----------
                                                                                          (Dollars in Thousands)
<S>                                <C>         <C>            <C>         <C>            <C>         <C>
One-to-four family ........        $ 8,002         85.18%     $ 7,164         84.82%     $ 5,278         84.49%
Multi-family ..............          1,214          6.29          593          5.34          492          5.81
Commercial ................          3,903          5.96        4,694          6.24        5,077          5.50
Construction  and land ....            215          0.38          269          0.61          674          1.22
Consumer and other loans...            755          2.19          775          2.99          652          2.98
                                   -------        ------      -------        ------      -------        ------
  Total allowances ........        $14,089        100.00%     $13,495        100.00%     $12,173        100.00%
                                   =======        ======      =======        ======      =======        ======
</TABLE>

<TABLE>
<CAPTION>
                                                    AT DECEMBER 31,
                                   --------------------------------------------------
                                             1993                       1992
                                   -----------------------    -----------------------
                                               % of Loans                 % of Loans
                                               in Category                in Category
                                                    to                         to
                                    Amount     Total Loans     Amount     Total Loans
                                   -------     -----------    -------     -----------

<S>                                <C>         <C>            <C>         <C>
One-to-four family ........        $ 8,903         82.20%     $ 9,145         81.00%
Multi-family ..............            743          6.47        1,206          6.19
Commercial ................          4,751          4.34        2,782          4.59
Construction  and land ....          1,621          2.92        2,057          4.10
Consumer and other loans...            654          4.07          560          4.12
                                   -------        ------      -------        ------
  Total allowances ........        $16,672        100.00%     $15,750        100.00%
                                   =======        ======      =======        ======
</TABLE>


                                       34
<PAGE>   37
V. DEPOSITS

The following table presents the deposit activity of the Company for the years
indicated:

<TABLE>
<CAPTION>
                                      For the years ending December 31,
                                 ------------------------------------------
                                    1996            1995            1994
                                 ----------     -----------      ----------
                                          (Dollars in Thousands)
<S>                              <C>            <C>              <C>
Opening balance..............    $4,263,421     $ 3,280,652      $2,898,372

Fidelity deposits assumed....            --       1,053,440              --
Net deposits (withdrawals)...        58,425        (254,212)        266,612
Interest credited (1)........       191,247         183,541         115,668
                                 ----------     -----------      ----------
                                 $4,513,093     $ 4,263,421      $3,280,652
Ending balance...............    ==========     ===========      ==========
Net increase.................    $  249,672     $   982,769      $  382,280
                                 ==========     ===========      ==========
Percentage increase..........          5.86%          29.96%          13.19%
</TABLE>

- ----------------
(1) Net of penalties.


   At December 31, 1996, the Company had $298.5 million in certificate of
deposit accounts in amounts of $100,000 or more as follows:

<TABLE>
<CAPTION>
                                             Amount
                                            --------
                                         (In Thousands)
<S>                                         <C>
MATURITY PERIOD
   Three months or less.............        $ 98,516
   Over three through six months....          49,097
   Over six through twelve months...          51,399
   Over twelve months...............          99,467
                                            --------
        Total.......................        $298,479
                                            ========
</TABLE>


                                       35
<PAGE>   38
      The following table sets forth the distribution of the Company's average
deposit balances for the periods indicated and the weighted average nominal
interest rates on each category of deposit presented.

<TABLE>
<CAPTION>
                                                                      YEAR ENDED DECEMBER 31,
                               ----------------------------------------------------------------------------------------------------
                                              1996                             1995                              1994
                               --------------------------------  --------------------------------  --------------------------------
                                                                             (Dollars in Thousands)

                                                       Weighted                          Weighted                          Weighted
                                             Percent    Average                Percent    Average                Percent   Average
                                 Average    Of Total    Nominal    Average    Of Total    Nominal    Average    Of Total   Nominal
                                 Balance    Deposits      Rate     Balance    Deposits      Rate     Balance    Deposits     Rate
                               ----------   --------   --------  ----------   --------   --------  ----------   --------   --------
<S>                            <C>          <C>        <C>       <C>          <C>        <C>       <C>          <C>        <C>
Savings ...................    $1,146,243     25.98%      2.50%  $1,176,433     28.03%      2.50%  $1,095,827     35.82%      2.50%
NOW .......................       114,110      2.59       1.98      240,032      5.72       2.00      128,653      4.21       2.02
Non-Interest Bearing ......        57,511      1.31         --       39,267      0.93         --       20,054      0.65         --
Money market ..............       237,709      5.40       3.78      196,767      4.69       3.58      100,896      3.30       2.49
Money manager .............       148,871      3.38       1.97           --        --         --           --        --         --
                               ----------    ------              ----------    ------               ---------    ------
       Total ..............     1,704,444     38.66       2.51    1,652,499     39.37       2.50    1,345,430     43.98       2.42
                               ----------    ------              ----------    ------               ---------    ------

Certificates of Deposit(1):
    3 month ...............        36,808      0.84       3.28       37,137      0.89       3.90       43,124      1.41       2.78
    6 month ...............       148,646      3.38       3.78      166,458      3.97       4.42      113,912      3.73       2.93
    9 month ...............       134,786      3.06       4.30      275,674      6.57       5.93       51,629      1.69       3.13
    1 year ................       272,114      6.18       4.69      350,154      8.34       4.92      390,482     12.76       3.80
    13 month ..............            --        --         --       23,144      0.55       5.47           --        --         --
    15 month ..............       178,927      4.06       5.35       17,393      0.42       5.48           --        --         --
    1 1/2 year ............       347,098      7.89       5.55      612,897     14.60       5.52      350,528     11.46       4.57
    18 month variable IRA .         5,828      0.13       3.74        6,700      0.16       4.47        8,620      0.28       3.13
    2 year ................       498,908     11.34       5.77        1,519      0.04       4.32           --        --         --
    2 1/2 year ............       345,402      7.85       5.87      379,206      9.04       5.61      228,857      7.48       5.18
    3 1/2 year ............        45,695      1.04       5.35       55,576      1.32       5.40       61,558      2.01       6.08
    5 year ................       548,198     12.46       6.18      504,487     12.02       6.37      420,388     13.74       6.69
    6 year ................        26,651      0.60       6.77       31,599      0.75       6.99           --        --         --
    Jumbo .................       109,765      2.49       5.10       79,487      1.89       5.49       42,476      1.39       3.91
    Other CDS .............           714      0.02       6.52        3,111      0.07       5.31        2,114      0.07       7.55
                               ----------    ------              ----------    ------              ----------    ------
       Total ..............     2,699,540     61.34       5.46    2,544,542     60.63       5.58    1,713,688     56.02       4.83
                               ----------    ------              ----------    ------              ----------    ------
           Total deposits .    $4,403,984    100.00%      4.32   $4,197,041    100.00%      4.37   $3,059,118    100.00%      3.77
                               ==========    ======              ==========    ======              ==========    ======
</TABLE>

(1) Terms indicated are original, not term remaining to maturity.


                                       36
<PAGE>   39
      The following table presents, by rate categories, the balances of the
Company's certificates of deposit outstanding at December 31, 1996, 1995 and
1994, and the remaining periods to maturity of the certificate of deposit
accounts outstanding at December 31, 1996:

<TABLE>
<CAPTION>
                               Period to maturity from December 31, 1996                  At December 31,
                            -----------------------------------------------   --------------------------------------
                              Within       One-two   Two-three   Over three
                             one year       years      years        years        1996          1995          1994
                            ----------    --------   ---------   ----------   ----------    ----------    ----------
                                                                      (In Thousands)
<S>                         <C>           <C>        <C>         <C>          <C>           <C>           <C>
CERTIFICATES OF DEPOSIT:

  2.99% or less ........    $   10,801    $     --    $     --    $     45    $   10,846    $    8,600    $    4,087
  3.00% to 3.99% .......       262,023       2,203           2          --       264,228       198,717       372,703
  4.00% to 4.99% .......       310,835      24,392         289          31       335,547       365,264       472,324
  5.00% to 5.99% .......       673,402     586,365      80,333      38,588     1,378,688     1,160,889       602,235
  6.00% to 6.99% .......       307,935     206,171      23,395     222,820       760,321       713,922       441,427
  7.00% to 7.99% .......        17,916         208       4,198       2,122        24,444       104,005        91,588
  8.00% to 8.99% .......            73          46          --          25           144        23,518        26,325
  9.00% to 9.99% .......            --          --         532          --           532           788            33
 10.00% and over .......            --          --          --          --            --            --            55
                            ----------    --------    --------    --------    ----------    ----------    ----------
           Total .......    $1,582,985    $819,385    $108,749    $263,631    $2,774,750    $2,575,703    $2,010,777
                            ==========    ========    ========    ========    ==========    ==========    ==========
</TABLE>


                                       37
<PAGE>   40
VI. RETURN ON EQUITY AND ASSETS

      Information regarding return on equity and assets appears on page 18 of
the Company's 1996 Annual Report under the caption "Selected Financial Ratios
and Other Data" and is incorporated herein by reference.


VII. BORROWINGS

      The following table sets forth certain information regarding the Company's
borrowed funds at or for the years ended on the dates indicated:

<TABLE>
<CAPTION>
                                               At or For the Years Ended December 31,
                                               --------------------------------------
                                                  1996           1995          1994
                                               ----------     ----------     --------
                                                        (Dollars in Thousands)
<S>                                            <C>            <C>            <C>
FHLB-NY ADVANCES:
  Average balance .........................    $  203,819     $  423,617     $355,771
  Maximum balance outstanding at any month
      end during the year .................       266,562        650,349      366,849
  Balance outstanding at end of year ......       266,514        221,362      351,849
  Weighted average interest rate
      during the year .....................          6.26%          5.64%        4.71%
  Weighted average interest rate at end
      of year .............................          6.13           6.25         5.03

REVERSE REPURCHASE AGREEMENTS:
  Average balance .........................    $1,744,830     $  978,653     $406,154
  Maximum balance of outstanding agreements
      at any month end during the year ....     1,910,801      1,510,530      435,000
  Balance outstanding at end of year ......     1,845,000      1,483,329      415,000
  Weighted average interest rate
      during the year .....................          5.58%          5.69%        4.30%
  Weighted average interest rate at end
      of year .............................          5.65           5.69         5.07

TOTAL BORROWINGS:
  Average balance .........................    $1,948,649     $1,402,270     $761,925
  Maximum balance outstanding at any month
      end during the year .................     2,111,514      1,751,637      801,849
  Balance outstanding at end of year ......     2,111,514      1,704,691      766,849
  Weighted average interest rate
      during the year .....................          5.65%          5.67%        4.49%
  Weighted average interest rate at end
      of year .............................          5.71           5.76         5.05
</TABLE>


                                       38
<PAGE>   41
ITEM 2. PROPERTIES

      The Company conducts its business at its executive office building, 45
banking offices and one mortgage servicing and training center. Loan
originations are processed at the executive office building and one of the
banking offices. The following list of properties represent those from which the
Company conducts its business which were owned or leased by the Company as of
December 31, 1996.

<TABLE>
<CAPTION>
                                                 ORIGINAL DATE      DATE OF
                                    LEASED OR      LEASED OR         LEASE
LOCATION                              OWNED         ACQUIRED      EXPIRATION(1)
- --------                            ---------    -------------    -------------
<S>                                 <C>          <C>              <C>
EXECUTIVE OFFICE:

One Astoria Federal Plaza (2)         Owned           1990
Lake Success, NY  11042-1085

BANKING OFFICES:

37-16 30th Avenue                     Owned           1938
Long Island City, NY  11103

31-24 Ditmars Boulevard               Owned           1952
Long Island City, NY  11105

63-72 108th Street                    Leased          1956        Jan. 31, 2024
Forest Hills, NY  11375

46-08 Francis Lewis Boulevard         Leased          1966        Dec. 31, 2018
Flushing, NY  11361

75-25 Metropolitan Avenue             Owned           1973
Middle Village, NY  11379

116-22 Metropolitan Avenue            Owned           1973
Kew Gardens, NY  11418

29-34 30th Avenue                     Owned           1975
Long Island City, NY  11102

60-20 Woodside Avenue                 Owned           1979
Woodside, NY  11377

71-20 Kissena Boulevard               Leased          1979        April 30, 2008
Flushing, NY  11367
</TABLE>


                                       39
<PAGE>   42
<TABLE>
<CAPTION>
                                                 ORIGINAL DATE      DATE OF
                                    LEASED OR      LEASED OR         LEASE
LOCATION                              OWNED         ACQUIRED      EXPIRATION(1)
- --------                            ---------    -------------    -------------
<S>                                 <C>          <C>              <C>
68-17 Myrtle Avenue                   Owned           1979
Glendale, NY  11385

30-33 Stratton Street                 Leased          1979        July 31, 2004
Pathmark Shopping Center
Flushing, NY  11354

153-17 Cross Island Parkway           Leased          1990        June 30, 1998
Whitestone, NY  11357

57-07 Junction Boulevard              Leased          1990        April 30, 1997(3)
Elmhurst, NY  11373

955 Hempstead Turnpike                Owned           1958
Franklin Square, NY  11010

114 Northern Boulevard (4)            Leased          1971        Sept. 30, 2046
Greenvale, NY 11548

44 Cedar Swamp Road                   Owned           1975
Glen Cove, NY  11542

995 Hicksville Road                   Leased          1977        Sept. 30, 2035
Massapequa, NY  11758

Gr. So. Bay Shopping Center           Leased          1979        July 31, 2009
861 Montauk Highway
West Babylon, NY  11704

4 Great Neck Road                     Leased          1990        May 31, 2002
Great Neck, NY  11021

162 Hillside Avenue                   Owned           1995
Williston Park, NY  11596

360 Merrick Road                      Owned           1995
Lynbrook, NY  11563

1000 Franklin Avenue                  Leased          1995        Dec. 31, 2011
Garden City, NY  11530

320 Walt Whitman Road                 Leased          1995        August 31, 2004
Huntington Station, NY  11746
</TABLE>


                                       40
<PAGE>   43
<TABLE>
<CAPTION>
                                                 ORIGINAL DATE      DATE OF
                                    LEASED OR      LEASED OR         LEASE
LOCATION                              OWNED         ACQUIRED      EXPIRATION(1)
- --------                            ---------    -------------    -------------
<S>                                 <C>          <C>              <C>
33 Main Street                        Owned           1995
Kings Park, NY 11754

363 Hempstead Avenue                  Owned           1995
Malverne, NY 11565

361 Sunrise Highway                   Leased          1995        May 31, 2027
Patchogue, NY 11772

464 Atlantic Avenue                   Owned           1995
East Rockaway, NY  11518

490 Hempstead Turnpike                Leased          1995        June 30, 2019
West Hempstead, NY  11552

52 Manetto Hill Road                  Leased          1995        Sept. 30, 2005
Plainview, NY 11801

1622 Hempstead Turnpike               Leased          1995        Oct. 31, 2005
East Meadow, NY 11554

1015 Route 112                        Leased          1995        June 30, 2026
Port Jefferson Station, NY 11776

1880 Middle Country Road              Owned           1995
Ridge, NY 11961

600 Northern Boulevard (5)            Leased          1995        Dec. 31, 2002
Great Neck, NY 11021

155 Jericho Turnpike                  Owned           1995
Floral Park, NY 11001

99 Covert Avenue                      Owned           1995
Floral Park, NY 11001

955 Hempstead Turnpike                Owned           1995
Franklin Square, NY 11010

260 Glen Head Road                    Leased          1995        Dec. 31, 2000
Glen Head, NY 11545
</TABLE>


                                       41
<PAGE>   44
<TABLE>
<CAPTION>
                                                 ORIGINAL DATE      DATE OF
                                    LEASED OR      LEASED OR         LEASE
LOCATION                              OWNED         ACQUIRED      EXPIRATION(1)
- --------                            ---------    -------------    -------------
<S>                                 <C>          <C>              <C>
1585 Dutch Broadway                   Leased          1995        July 31, 2009
Elmont, NY 11003

560 Warburton Avenue                  Owned           1982
Hastings-on-Hudson, NY  10706

731 Saw Mill River Road               Owned           1982
Ardsley, NY  10502

Towne Centre at Somers                Leased          1992        August 1, 2028
Somers, NY  10589

18 South Broad Street                 Owned           1985
Norwich, NY  13815

One Wall Street                       Owned           1988
Oneonta, NY  13820

62 Pioneer Street                     Owned           1988
Cooperstown, NY  13326

107 Oneida Street                     Owned           1988
Oneonta, NY  13820

Southside Mall                        Leased          1988        June 30, 2003
Oneonta, NY  13820

MORTGAGE SERVICING
 AND TRAINING CENTER:

5 Dakota Drive                        Leased          1992        Dec. 31, 1998
New Hyde Park, NY  11042
</TABLE>

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

(1)   Leased property includes all option periods.

(2)   Also includes loan origination facility.

(3)   The Association is, as of March 10, 1997, in negotiations with the
      landlord to extend this lease

(4)   Land lease only. The building on this property is owned.

(5)   Closed January 31, 1997.


                                       42
<PAGE>   45
ITEM 3. LEGAL PROCEEDINGS

      On July 21, 1995, the Association commenced an action, Astoria Federal
Savings and Loan Association v. United States, No. 95-468C, in the United States
Court of Federal Claims against the United States seeking in excess of $250
million in damages arising from the breach of an assistance agreement entered
into by the Association's predecessor in interest, Fidelity, in connection with
its acquisition in October 1984 of Suburbia Federal Savings and Loan
Association, and the Government's subsequent enactment and implementation of the
FIRREA in 1989. The case was stayed by the court throughout most of 1996
awaiting the decision of the United States Supreme Court in U.S. v. Winstar
Corp. 116 S.Ct.2432 (1996) which held the Government liable for breach of
contract to the plaintiffs in three similar cases and remanded such cases to the
Court of Federal Claims to ascertain damage, and while a case management order
was finalized in October 1996 which established procedures for a more efficient
prosecution of the approximately 125 similar cases pending before the court. In
November 1996, the Association moved for partial summary judgment against the
government on the issues of whether Fidelity had a contract with the government
and whether the enactment of FIRREA was contrary to the terms of such contract.
The government is contesting such motion and has cross-moved for summary
judgment to dismiss the Association's complaint. The issue with respect to the
motion is not expected to be fully joined until May 1997. While management is
confident that it will be successful in the pursuit of its motion and intends to
aggressively pursue its claim against the government, no assurance can be given
as to the result of such claim or the timing of the recovery, if any, with
respect thereto. The costs incurred with respect to this litigation in 1996 were
not material to the Association's results of operations. While such costs are
expected to increase during 1997, they are also, at this time, not expected to
be material to the Association's results of operations for 1997.

      During 1994, an action was commenced against AF Roosevelt Avenue
Corporation, a wholly owned subsidiary of the Association, 149 Roosevelt Avenue
Associates, a joint venture in which AF Roosevelt Avenue Corporation was a joint
venture partner, Henry Drewitz, Chairman of the Board of the Association, and
George L. Engelke, Jr., President and Chief Executive Officer of the Association
and a director and officer of AF Roosevelt Avenue Corporation, among others. The
litigation, which seeks damages in excess of $20,000,000, arises from the
development by 149 Roosevelt Avenue Associates of a condominium project
commencing in the mid 1980's. The development consists of 134 residential units,
25 medical facility units, and associated parking and other facilities located
in Flushing, New York. The litigation, commenced by the Board of Managers of the
condominium, alleges that there are various defects in the condominium buildings
with respect to the roof, certain masonry work and structural components and
seeks damages based upon breach of contract, fraud, misrepresentation, breach of
warranty, violations of Articles 23A and 36B of the General Business Law of the
State of New York, recklessness and negligence. The above listed defendants have
appeared in the litigation, which is in the preliminary stages of discovery. The
Association has notified its liability and director and officer liability
insurance carriers of the action. 149 Roosevelt Avenue Associates, with the
acquiescence of AF Roosevelt Avenue Corporation and the Plaintiff, have selected
a mutually satisfactory engineer to inspect and test the development and report
on its condition. As of December 31, 1996, the analysis of the structure is
continuing. Management is continuing to pursue additional information at this
time to determine whether remedial action will be required on the part of the
sponsor.

      Management believes that this litigation presents a number of substantive
legal issues which may render such claims substantially without merit.
Management intends to aggressively defend this litigation. Management, based
upon the current advice of its experts, does not believe any loss sustained as a
result of this litigation would be material to the financial condition or
results of operations of the Company. As of December 31, 1996, the Association
holds, within the development, 93 mortgage loans to condominium unit purchasers
aggregating $6.7 million, 4 of which, aggregating $466,600, are currently on
non-accrual, and 6 of which , aggregating $322,400, are real estate owned.

      With the exception of the litigation discussed above, the Company is not
involved in any pending legal proceedings other than legal proceedings incident
to the Company's business, which involve amounts in the


                                       43
<PAGE>   46
aggregate which management believes are immaterial to the financial condition
and results of operations of the Company.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matter was submitted during the fourth quarter of the fiscal year ended
December 31, 1996 to a vote of security holders of the Company, through the
solicitation of proxies or otherwise.


                                       44
<PAGE>   47
                                     PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
       MATTERS

       That section of the Company's Annual Report to Shareholders for the
fiscal year ended December 31, 1996 entitled "Market for Common Stock", page 68,
is incorporated herein by reference.


ITEM 6. SELECTED FINANCIAL DATA

       That section of the Company's Annual Report to Shareholders for the
fiscal year ended December 31, 1996 entitled "Selected Consolidated Financial
and Other Data of the Company", pages 17 and 18, is incorporated herein by
reference.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
       OF OPERATIONS

       That section of the Company's Annual Report to Shareholders for the
fiscal year ended December 31, 1996 entitled "Management's Discussion and
Analysis of Financial Condition and Results of Operations", pages 20 through 36
inclusive, is incorporated herein by reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

       Those sections of the Company's Annual Report to Shareholders for the
fiscal year ended December 31, 1996 Entitled "Independent Auditors' Report",
page 37, "Consolidated Statements of Financial Condition", page 38,
"Consolidated Statements of Operations", page 39, "Consolidated Statements of
Changes in Stockholders' Equity, page 40, "Consolidated Statements of Cash
Flows", page 41, "Notes to Consolidated Financial Statements", pages 42 through
66, inclusive, and "Quarterly Results of Operations (Unaudited)", page 67, are
incorporated by reference herein.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
       FINANCIAL DISCLOSURE

None.


                                       45
<PAGE>   48
                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

       Information regarding directors and executive officers who are not
directors of the Registrant, is presented in the tables under the heading "Board
Nominees, Directors and Executive Officers" and under the heading "Committees
and Meetings of the Board of Directors of Astoria Financial Corporation" in the
Company's definitive Proxy Statement to be dated April 7, 1997, for its Annual
Meeting of Shareholders to be held on May 21, 1997, which will be filed with the
SEC within 120 days from December 31, 1996, and is incorporated herein by
reference.


ITEM 11. EXECUTIVE COMPENSATION

       Information relating to executive (and director) compensation is included
under the headings "Summary Compensation Table", "Fiscal Year End Option/SAR
Values", "Pension Plans", "Director Compensation", "Employment Agreements",
"Incentive Option Plans," that portion of the "Report of the Compensation
Committee on Executive Compensation" entitled "Long-term Incentive
Compensation", and "Compensation Committee Interlocks and Insider Participation
in Compensation Decisions" in the Company's definitive Proxy Statement to be
dated April 7,1997 for its Annual Meeting of Shareholders to be held on May 21,
1997, which will be filed with the SEC within 120 days from December 31, 1996,
and is incorporated herein by reference.

ITEM  12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        Information relating to security ownership of certain beneficial owners
and management is included under the headings "Security Ownership of Certain
Beneficial Owners" and "Security Ownership of Management" is in the Company's
definitive Proxy Statement to be dated April 7, 1997 for its Annual Meeting of
Shareholders to be held on May 21, 1997, which will be filed with the SEC within
120 days from December 31, 1996, and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        Information regarding certain relationships and related transactions is
included under the headings "Transactions with Certain Related Persons" and
"Compensation Committee Interlocks and Insider Participation in Compensation
Decisions" in the Company's definitive Proxy Statement to be dated April 7, 1997
for its Annual Meeting of Shareholders to be held on May 21, 1997, which will be
filed with the SEC within 120 days from December 31, 1996, and is incorporated
herein by reference.


                                       46
<PAGE>   49
                                     PART IV

ITEM  14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) 1. Financial Statements

        The following consolidated financial statements and schedules of the
Company, its subsidiary, Astoria Federal Savings and Loan Company, and the
independent auditors' report thereon, included on pages 37 through 67 of the
Company's 1996 Annual Report, are being filed as a part of this Form 10-K
through their incorporation herein by reference:

      -     Independent Auditors' Report

      -     Consolidated Statements of Financial Condition at December 31, 1996
            and 1995

      -     Consolidated Statements of Operations for each of the years in the
            three year period ended December 31, 1996

      -     Consolidated Statements of Changes in Stockholders' Equity for each
            of the years in the three year period ended December 31, 1996

      -     Consolidated Statements of Cash Flows for each of the years in the
            three year period ended December 31, 1996

      -     Notes to the Consolidated Financial Statements

      -     Quarterly Results of Operations (Unaudited) for each of the years in
            the two year period ended December 31, 1996

Information appearing in the Annual Report to Shareholders is not deemed to be
filed as part of this report, except as expressly incorporated by reference
herein.

    2. Financial Statement Schedules

        Financial Statement Schedules have been omitted because they are not
applicable or the required information is shown in the Consolidated Financial
Statements or Notes thereto.

(b) Exhibits Required by Item 601 of Securities and Exchange Commission
Regulation S-K:

    EXHIBIT                       IDENTIFICATION OF EXHIBIT
    -------                       -------------------------

      3.1   Articles of Incorporation of Astoria Financial Corporation (1)

      3.2   By laws of Astoria Financial Corporation (1)

      4.1   Astoria Financial Corporation Specimen Stock Certificate *

      4.2   Federal Stock Charter of Astoria Federal Savings and Loan
            Association (2)

      4.3   By-laws of Astoria Federal Savings and Loan Association *

      4.4   Certificate of Designations, Preferences and Rights of Series A
            Junior Participating Preferred Stock (4)


                                       47
<PAGE>   50
    EXHIBIT          IDENTIFICATION OF EXHIBIT
    -------          -------------------------

      4.5   Rights Agreement between Astoria Financial Corporation and Chase
            Mellon Shareholder Services, L.L.C., as Rights Agent, Dated as of
            July 17, 1996 (4)

      4.6   Form of Rights Certificate (4)

      4.7   Astoria Financial Corporation Automatic Dividend Reinvestment and
            Stock Purchase Plan (6)

      10.1  Astoria Federal Savings and Loan Association Employee Stock
            Ownership Trust Loan and Security Agreement (1)

      10.2  Amendment to Astoria Federal Savings and Loan Association Employee
            Stock Ownership Trust Loan and Security Agreement, Promissory Note,
            and Security Agreement Re Instruments or Negotiable Documents to be
            Deposited (1)

      10.3  Astoria Federal Savings and Loan Association and Astoria Financial
            Corporation Directors' Retirement Plan, as amended and restated
            effective February 21, 1996. This exhibit is a management contract
            or compensatory plan or arrangement required to be filed as an
            exhibit to this Form 10-K pursuant to Item 14(c) of this report. (3)

      10.4  Astoria Financial Corporation Death Benefit Plan for Outside
            Directors - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)

      10.5  Deferred Compensation Plan for Directors of Astoria Financial
            Corporation - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)


      10.6  1996 Stock Option Plan for Officers and Employees of Astoria
            Financial Corporation - This exhibit is a management contract or
            compensatory plan or arrangement required to be filed as an exhibit
            to this Form 10-K pursuant to Item 14(c) of this report. (3)

      10.7  1996 Stock Option Plan for Outside Directors of Astoria Financial
            Corporation - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)

      10.8  Astoria Federal Savings and Loan Association Recognition and
            Retention Plan for Outside Directors as amended March 1, 1996 - This
            exhibit is a management contract or compensatory plan or arrangement
            required to be filed as an exhibit to this Form 10-K pursuant to
            Item 14(c) of this report. (3)

      10.9  Astoria Federal Savings and Loan Association Annual Incentive Plan
            for Selected Executives - This exhibit is a management contract or
            compensatory plan or arrangement required to be filed as an exhibit
            to this Form 10-K pursuant to Item 14(c) of this report. (1)


                                       48
<PAGE>   51
     EXHIBIT              IDENTIFICATION OF EXHIBIT
     -------              -------------------------

      10.10 Astoria Financial Corporation Employment Agreement with George L.
            Engelke, Jr. - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)

      10.11 Astoria Federal Savings and Loan Association Employment Agreement
            with George L. Engelke, Jr. - This exhibit is a management contract
            or compensatory plan or arrangement required to be filed as an
            exhibit to this Form 10-K pursuant to Item 14(c) of this report. (3)

      10.12 Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Arnold K.
            Greenberg - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)


      10.13 Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Arnold K. Greenberg - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (3)

      10.14 Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Thomas W.
            Drennan - This exhibit is a management contract or compensatory plan
            or arrangement required to be filed as an exhibit to this Form 10-K
            pursuant to Item 14(c) of this report. (3)

      10.15 Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Thomas W. Drennan - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (3)

      10.16 Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Monte N.
            Redman - This exhibit is a management contract or compensatory plan
            or arrangement required to be filed as an exhibit to this Form 10-K
            pursuant to Item 14(c) of this report. (3)

      10.17 Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Monte N. Redman - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (3)


                                       49
<PAGE>   52
     EXHIBIT              IDENTIFICATION OF EXHIBIT
     -------              -------------------------

      10.18 Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and William
            K. Sheerin - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)

      10.19 Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and William K. Sheerin - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (3)

      10.20 Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Alan P.
            Eggleston - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (3)

      10.21 Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Alan P. Eggleston - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (3)

      10.22 Memorandum For the Record dated June 11, 1993 regarding Increased
            Health Benefits for Senior Officers - This exhibit is a management
            contract or compensatory plan or arrangement required to be filed as
            an exhibit to this Form 10-K pursuant to Item 14(c) of this report.
            (1)

      10.23 Consulting and Other Arrangements Concerning Messrs. Drewitz and
            Bolton - This exhibit is a management contract or compensatory plan
            or arrangement required to be filed as an exhibit to this Form 10-K
            pursuant to Item 14(c) of this report. (1)

      10.24 Amended and Restated Agreement and Plan of Merger, dated as of July
            12, 1994, by and among Astoria Financial Corporation, Astoria
            Federal Savings and Loan Association and Fidelity New York F.S.B.
            (5)

      10.25 Amendment No. 1 to the Amended and Restated Agreement and Plan of
            Merger, dated as of January 27, 1995, by and among Astoria Financial
            Corporation, Astoria Federal Savings and Loan Association and
            Fidelity New York F.S.B. (5)

      10.26 Form of Option Conversion Agreement by and between Astoria Financial
            Corporation and each of Mr. Thomas V. Powderly, Mr. William A. Wesp
            and Frederick J. Meyer, respectively. (5)


                                       50
<PAGE>   53
     EXHIBIT              IDENTIFICATION OF EXHIBIT
     -------              -------------------------

      10.27 Consulting Agreement by and between Astoria Financial Corporation
            and Mr. Thomas V. Powderly dated January 31, 1995. (5)

      10.28 Trust Agreement, dated as of January 31, 1995 between Astoria
            Financial Corporation and State Street Bank and Trust Company. (5)

      10.29 Astoria Financial Corporation 1993 Incentive Stock Option Plan -
            This exhibit is a management contract or compensatory plan or
            arrangement required to be filed as an exhibit to this Form 10-K
            pursuant to Item 14(c) of this report. (1)

      10.30 Astoria Financial Corporation 1993 Stock Option Plan For Outside
            Directors - This exhibit is a management contract or compensatory
            plan or arrangement required to be filed as an exhibit to this Form
            10-K pursuant to Item 14(c) of this report. (1)

      10.31 Astoria Federal Savings and Loan Association Recognition and
            Retention Plan for Officers and Employees - This exhibit is a
            management contract or compensatory plan or arrangement required to
            be filed as an exhibit to this Form 10-K pursuant to Item 14(c) of
            this report. (1)

      11.1  Statement regarding computation of earnings per share.*

      13.1  1996 Annual Report to Stockholders. *

      21.1  Subsidiaries of Astoria Financial Corporation. *

      23    Consent of Independent Auditors. *

      27    Financial Data Schedule. *

      99.1  Proxy Statement for the Annual Meeting of Shareholders to be held on
            May 21, 1997, which will be filed with the SEC within 120 days from
            December 31, 1996, is incorporated herein by reference.

      *     Filed herewith

      (1)   Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1993,
            filed with the Securities and Exchange Commission on March 30, 1994.

      (2)   Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1994,
            filed with the Securities and Exchange Commission on March 15, 1995.

      (3)   Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1995
            filed with the Securities and Exchange Commission on March 29, 1996.

      (4)   Incorporated by reference to Astoria Financial Corporation's
            Registration Statement on Form 8-A dated July 17, 1996 and filed
            with the Securities and Exchange Commission in August 1996.


                                       51
<PAGE>   54
      (5)   Incorporated by reference to Astoria Financial Corporation's Current
            Report on Form 8-K, dated January 31, 1995 and filed with the
            Securities and Exchange Commission on February 9, 1995.

      (6)   Incorporated by reference to Form S-3 Registration Statement as
            filed with the Securities and Exchange Commission on October 23,
            1995.


(c)   Reports on Form 8-K filed during the last quarter of the Registrant's
      fiscal year ended December 31, 1996. No reports on Form 8-K have been
      filed by the Company during the fourth quarter of its fiscal year ended
      December 31, 1996.


                                       52
<PAGE>   55
SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) 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.

Astoria Financial Corporation

/s/      George L. Engelke, Jr.              Date:         March 19, 1997
   -------------------------------------          ------------------------------
         George L. Engelke, Jr.
         President and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated:

         NAME                                                    DATE

   /s/   George L. Engelke, Jr.                             March 19, 1997
      --------------------------------------------------    --------------
         George L. Engelke, Jr.
         President, Chief Executive Officer and Director

   /s/   Henry Drewitz                                      March 19, 1997
      --------------------------------------------------    --------------
         Henry Drewitz
         Chairman of the Board and Director

   /s/   Monte N. Redman                                    March 19, 1997
      --------------------------------------------------    --------------
         Monte N. Redman
         Senior Vice President, Treasurer and
         Chief Financial Officer

   /s/   Robert G. Bolton                                   March 19, 1997
      --------------------------------------------------    --------------
         Robert G. Bolton
         Director

   /s/   Andrew M. Burger                                   March 19, 1997
      --------------------------------------------------    --------------
         Andrew M. Burger
         Director

   /s/   Denis J. Connors                                   March 19, 1997
      --------------------------------------------------    --------------
         Denis J. Connors
         Director

   /s/   Thomas J. Donahue                                  March 19, 1997
      --------------------------------------------------    --------------
         Thomas J. Donahue
         Director

   /s/   William J. Fendt                                   March 19, 1997
      --------------------------------------------------    --------------
         William J. Fendt
         Director

   /s/   Ralph F. Palleschi                                 March 19, 1997
      --------------------------------------------------    --------------
         Ralph F. Palleschi
         Director

   /s/   Thomas V. Powderly                                 March 19, 1997
      --------------------------------------------------    --------------
         Thomas V. Powderly
         Director


                                       53
<PAGE>   56
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                                    SEQUENTIAL
                                                                                       PAGE
  EXHIBIT NO.               IDENTIFICATION OF EXHIBIT                                 NUMBER
  -----------               -------------------------                               ----------
     <S>    <C>                                                                     <C>
      3.1   Articles of Incorporation of Astoria Financial Corporation (1)

      3.2   By laws of Astoria Financial Corporation (1)

      4.1   Astoria Financial Corporation Specimen Stock Certificate *

      4.2   Federal Stock Charter of Astoria Federal Savings and Loan
            Association (2)

      4.3   By-laws of Astoria Federal Savings and Loan Association *

      4.4   Certificate of Designations, Preferences and Rights of Series A
            Junior Participating Preferred Stock (4)

      4.5   Rights Agreement between Astoria Financial Corporation and Chase
            Mellon Shareholder Services, L.L.C., as Rights Agent, Dated as of
            July 17, 1996 (4)

      4.6   Form of Rights Certificate (4)

      4.7   Astoria Financial Corporation Automatic Dividend Reinvestment and
            Stock Purchase Plan (6)

     10.1   Astoria Federal Savings and Loan Association Employee Stock
            Ownership Trust Loan and Security Agreement (1)

     10.2   Amendment to Astoria Federal Savings and Loan Association Employee
            Stock Ownership Trust Loan and Security Agreement, Promissory Note,
            and Security Agreement Re Instruments or Negotiable Documents to be
            Deposited (1)

     10.3   Astoria Federal Savings and Loan Association and Astoria Financial
            Corporation Directors' Retirement Plan, as amended and restated
            effective February 21, 1996. This exhibit is a management contract
            or compensatory plan or arrangement required to be filed as an
            exhibit to this Form 10-K pursuant to Item 14(c) of this report. (3)

     10.4   Astoria Financial Corporation Death Benefit Plan for Outside
            Directors. (3)

     10.5   Deferred Compensation Plan for Directors of Astoria Financial
            Corporation. (3)

     10.6   1996 Stock Option Plan for Officers and Employees of Astoria
            Financial Corporation. (3)

     10.7   1996 Stock Option Plan for Outside Directors of Astoria Financial
            Corporation. (3)

     10.8   Astoria Federal Savings and Loan Association Recognition and
            Retention Plan for Outside Directors as amended March 1, 1996. (3)

     10.9   Astoria Federal Savings and Loan Association Annual Incentive Plan
            for Selected Executives. (1)
</TABLE>


                                       54
<PAGE>   57
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                                    SEQUENTIAL
                                                                                       PAGE
  EXHIBIT NO.               IDENTIFICATION OF EXHIBIT                                 NUMBER
  -----------               -------------------------                               ----------
     <S>    <C>                                                                     <C>
     10.10  Astoria Financial Corporation Employment Agreement with George L.
            Engelke, Jr. (3)

     10.11  Astoria Federal Savings and Loan Association Employment Agreement
            with George L. Engelke, Jr. (3)

     10.12  Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Arnold K.
            Greenberg. (3)

     10.13  Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Arnold K. Greenberg. (3)

     10.14  Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Thomas W.
            Drennan. (3)

     10.15  Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Thomas W. Drennan. (3)

     10.16  Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Monte N.
            Redman. (3)

     10.17  Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Monte N. Redman. (3)

     10.18  Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and William
            K. Sheerin. (3)

     10.19  Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and William K. Sheerin. (3)
</TABLE>


                                       55
<PAGE>   58
                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
                                                                                    SEQUENTIAL
                                                                                       PAGE
   EXHIBIT NO.              IDENTIFICATION OF EXHIBIT                                 NUMBER
   -----------              -------------------------                               ----------
   <S>      <C>                                                                     <C>
     10.20  Astoria Financial Corporation Employment Agreement with Senior Vice
            President by and between Astoria Financial Corporation and Alan P.
            Eggleston. (3)

     10.21  Astoria Federal Savings and Loan Association Employment Agreement
            with Senior Vice President by and between Astoria Federal Savings
            and Loan Association and Alan P. Eggleston. (3)

     10.22  Memorandum For the Record dated June 11, 1993 regarding Increased
            Health Benefits for Senior Officers. (1)

     10.23  Consulting and Other Arrangements Concerning Messrs. Drewitz and
            Bolton. (1)

     10.24  Amended and Restated Agreement and Plan of Merger, dated as of July
            12, 1994, by and among Astoria Financial Corporation, Astoria
            Federal Savings and Loan Association and Fidelity New York F.S.B.
            (5)

     10.25  Amendment No. 1 to the Amended and Restated Agreement and Plan of
            Merger, dated as of January 27, 1995, by and among Astoria Financial
            Corporation, Astoria Federal Savings and Loan Association and
            Fidelity New York F.S.B. (5)

     10.26  Form of Option Conversion Agreement by and between Astoria Financial
            Corporation and each of Mr. Thomas V. Powderly, Mr. William A. Wesp
            and Frederick J. Meyer, respectively. (5)

     10.27  Consulting Agreement by and between Astoria Financial Corporation
            and Mr. Thomas V. Powderly dated January 31, 1995. (5)

     10.28  Trust Agreement, dated as of January 31, 1995 between Astoria
            Financial Corporation and State Street Bank and Trust Company. (5)

     10.29  Astoria Financial Corporation 1993 Incentive Stock Option Plan. (1)

     10.30  Astoria Financial Corporation 1993 Stock Option Plan For Outside
            Directors. (1)

     10.31  Astoria Federal Savings and Loan Association Recognition and
            Retention Plan for Officers and Employees. (1)

     11.1   Statement regarding computation of earnings per share. *

     13.1   1996 Annual Report to Stockholders. *
</TABLE>


                                       56
<PAGE>   59
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                                    SEQUENTIAL
                                                                                       PAGE
  EXHIBIT NO.              IDENTIFICATION OF EXHIBIT                                  NUMBER
  -----------              -------------------------                                ----------
  <S>       <C>                                                                     <C>
     21.1   Subsidiaries of Astoria Financial Corporation. *

     23     Consent of Independent Auditors. *

     27     Financial Data Schedule. *

     99.1   Proxy Statement for the Annual Meeting of Shareholders to be held on
            May 21, 1997, which will be filed with the SEC within 120 days from
            December 31, 1996, is incorporated herein by reference.

     *      Filed herewith

     (1)    Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1993,
            filed with the Securities and Exchange Commission on March 30, 1994.

     (2)    Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1994
            filed with the Securities and Exchange Commission on March 15, 1995.

     (3)    Incorporated by reference to Astoria Financial Corporation's Annual
            Report on Form 10-K for the fiscal year ended December 31, 1995
            filed with the Securities and Exchange Commission on March 29, 1996.

     (4)    Incorporated by reference to Astoria Financial Corporation's
            Registration Statement on Form 8-A dated July 17, 1996 and filed
            with the Securities and Exchange Commission in August 1996.

     (5)    Incorporated by reference to Astoria Financial Corporation's Current
            Report on Form 8-K, dated January 31, 1995 and filed with the
            Securities and Exchange Commission on February 9, 1995.

     (6)    Incorporated by reference to Form S-3 Registration Statement as
            filed with the Securities and Exchange Commission on October 23,
            1995.
</TABLE>

(c)   Reports on Form 8-K filed during the last quarter of the Registrant's
      fiscal year ended December 31, 1996. No reports on Form 8-K have been
      filed by the Company during the fourth quarter of its fiscal year ended
      December 31, 1996.


                                       57

<PAGE>   1
EXHIBIT 4.1 ASTORIA FINANCIAL CORPORATION SPECIMEN STOCK CERTIFICATE

<TABLE>
<S>                <C>                                                              <C>
COMMON STOCK       This certificate also evidences and entitles the holder          COMMON STOCK
PAR VALUE $0.01    hereof to certain rights as set forth in a Rights Agreement           PAR    
                   between Astoria Financial Corporation and ChaseMellon             VALUE $0.01
                   Shareholder Services, L.L.C., as Rights Agent, dated as of       
                   July 17, 1996, as the same may be amended from time to time, 
                   (the "Rights Agreement"), the terms of which are hereby      
                   incorporated herein by reference and a copy of which is on   
                   file at the principal executive offices of Astoria Financial 
                   Corporation. Under certain circumstance s, as set forth in   
                   the Rights Agreement, such Rights will be evidenced by       
                   separate certificates and will no longer be evidenced by this
                   certificate. Astoria Financial Corporation will mail to the  
                   holder of this certificate a copy of the Rights Agreement    
                   without charge after receipt of a written request therefor.  
                   As described in the Rights Agreement, Rights owned by any    
                   Person who is or becomes an Acquiring Person (as defined in  
                   the Rights Agreement) and certain transfers thereof shall          SEE REVERSE FOR  
                   become null and void.                                            CERTAIN DEFINITIONS
</TABLE>

                          Astoria Financial Corporation
              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

This Certifies That [BLANK]
is the owner of: [BLANK]

 FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK, $.01 PAR VALUE PER SHARE,
                        OF ASTORIA FINANCIAL CORPORATION

  The shares represented by this certificate are transferable only on the stock
transfer books of the Corporation by the holder of record thereof, or by his
duly authorized attorney or legal representative, upon the surrender of this
certificate properly endorsed. This certificate and the shares represented
hereby are issued and shall be held subject to all the provisions of the
Certificate of Incorporation of the Corporation and any amendments thereto
(copies of which are on file with the Transfer Agent), to all of which
provisions the holder by acceptance hereof, assents.

  This certificate is not valid unless countersigned and registered by the
Transfer Agent and Registrar. The shares represented by this Certificate are not
insured by the Federal Deposit Insurance Corporation or any other government
agency.

  In Witness Thereof, Astoria Financial Corporation has caused this certificate
to be executed by the facsimile signature of its duly authorized officers and
has caused a facsimile of its corporate seal to be hereunto affixed.

Dated: [BLANK]

COUNTERSIGNED AND REGISTERED:

                 CHEMICAL BANK
                 (New York, New York)

By          Transfer Agent and Registrar   President and Chief Executive Officer

                                    [FACSIMILE
                                    CORPORATE
                                    SEAl] (1)
                             Authorized Signature                  Secretary
<PAGE>   2
                          ASTORIA FINANCIAL CORPORATION

   The shares represented by this certificate are subject to a limitation
contained in the Certificate of Incorporation to the effect that in no event
shall any record owner of any outstanding common stock which is beneficially
owned, directly or indirectly, by a person who beneficially owns in excess of
10% of the outstanding shares of common stock (the "Limit") be entitled or
permitted to any vote in respect of shares held in excess of the Limit.

   The Board of Directors of the corporation is authorized by resolution(s),
from time to time adopted, to provide for the issuance of serial preferred stock
in series and to fix and state the voting powers, designations, preferences and
relative, participating, optional, or other special rights of the shares of each
such series and the qualifications, limitations and restrictions thereof. The
corporation will furnish to any shareholder upon request and without charge a
full description of each class of stock and any series thereof.

   The shares represented by this certificate may not be cumulatively voted on
any matter. The affirmative vote of the holders of at least 80% of the voting
stock of the corporation, voting together as a single class, shall be required
to approve certain provisions of the Certificate of Incorporation.

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

   The following abbreviations, when used in the inscription on the face of this
certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<S>                                              <C>
      TEN COM-   as tenants in common            UNIF GIFT MIN ACT-______________Custodian_______________
      TEN ENT-   as tenants by the entireties                         (Cust)                  (Minor)
      JT TEN-    as joint tenants with                                under Uniform Gift to Minors
                 right of survivorship and                            Act________________________________
                 not as tenants in common                                               (State)
</TABLE>

     Additional abbreviations may also be used though not in the above list.

   For Value received,______________________________________hereby sell, assign
and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
        IDENTIFYING NUMBER OF ASSIGNEE

________________________________________________________________________________

________________________________________________________________________________

PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING POSTAL ZIP CODE OF ASSIGNEE

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
__________________________________________________________________________Shares
of the common stock represented by the within certificate, and do hereby
irrevocably constitute and appoint______________________________________________
__________________________________________Attorney to transfer the said Stock on
the books of the within-named Corporation with full power of substitution in the
premises.

Dated,____________________    X_________________________________________________

                              NOTICE: The signature to this assignment must
                              correspond with the name as written upon the face
                              of the certificate in every particular without
                              alteration or enlargement or any change whatever.

SIGNATURE GUARANTEED:______________________________________________

                              THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN
                              ELIGIBLE GUARANTOR INSTITUTION. (BANKS,
                              STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS AND
                              CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED
                              SIGNATURE GUARANTEE MEDALLION PROGRAM), PURSUANT
                              TO S.E.C. RULE 13Ad-15.
<PAGE>   3
________________________________________________________________________________
                              Graphics Description

1. Facsimile corporate seal consists of two concentric circles. Within the inner
circle on four lines the top and bottom of which follow the curves of the circle
are the following words centered, one word per line: Corporate, Seal, 1993, and
Delaware. Between the inner circle and the outer circle, centered at the top of
the circle is the words: Astoria Financial Corporation. Centered at the bottom
between the inner circle and the outer circle, is a dot.

<PAGE>   1
EXHIBIT 4.3













                                     BYLAWS



                                       OF



                  ASTORIA FEDERAL SAVINGS AND LOAN ASSOCIATION


















              Amended and Restated Effective as of January 31, 1995
                       As Amended Effective July 17, 1996
<PAGE>   2
                                    BYLAWS OF

                  ASTORIA FEDERAL SAVINGS AND LOAN ASSOCIATION

                             ARTICLE I. HOME OFFICE

   The home office of Astoria Federal Savings and Loan ("ASSOCIATION") is 37-16
30th Avenue, Long Island City, New York 11103.


                            ARTICLE II. SHAREHOLDERS

   SECTION 1. PLACE OF MEETINGS. All annual and special meetings of shareholders
shall be held at the administrative office of the ASSOCIATION located at One
Astoria Federal Plaza, Lake Success, New York or at such other place in the
State in which the principal place of business of the ASSOCIATION is located as
the board of directors
may determine.

   SECTION 2. ANNUAL MEETING. A meeting of the shareholders of the ASSOCIATION
for the election of directors and for the transaction of any other business of
the ASSOCIATION shall be held annually within 120 days after the end of the
ASSOCIATION's fiscal year.

   SECTION 3. SPECIAL MEETINGS. For a period of five years from the date of the
completion of the conversion of the ASSOCIATION from mutual to stock form,
special meetings of the shareholders relating to a change in control of the
ASSOCIATION or to an amendment of the Charter of the ASSOCIATION may be called
only by the board of directors. Thereafter, special meetings of the shareholders
for any purpose or purposes, unless otherwise prescribed by the regulations of
the Office of Thrift Supervision ("OTS"), may be called at any time by the
chairman of the board, the president, or a majority of the board of directors,
and shall be called by the chairman of the board, the president or the secretary
upon the written request of the holders of not less than one-tenth of all the
outstanding capital stock of the ASSOCIATION entitled to vote at the meeting.
Such written request shall state the purpose or purposes of the meeting and
shall be delivered at the home office of the ASSOCIATION addressed to the
chairman of the board, the president or the secretary.

   SECTION 4. CONDUCT OF MEETINGS. Annual and special meetings shall be
conducted in accordance with the most current edition of Robert's Rules of Order
unless otherwise prescribed by regulations of the OTS or these bylaws. The board
of directors shall designate, when present, either the chairman of the board or
president to preside at such meetings.

   SECTION 5. NOTICE OF MEETINGS. Written notice stating the place, day and hour
of the meeting and the purpose(s) for which the meeting is called shall be
delivered not fewer than 20 nor more than 50 days before the date of the
meeting, either personally or by mail, by or at the direction of the chairman of
the


                                       -2-
<PAGE>   3
board, the president, the secretary, or the directors calling the meeting, to
each shareholder of record entitled to vote at such meeting. If mailed, such
notice shall be deemed to be delivered when deposited in the mail, addressed to
the shareholder at the address as it appears on the stock transfer books or
records of the ASSOCIATION as of the record date prescribed in Section 6 of this
Article II, with postage prepaid. When any shareholders' meeting, either annual
or special, is adjourned for 30 days or more, notice of the adjourned meeting
shall be given as in the case of an original meeting. It shall not be necessary
to give any notice of the time and place of any meeting adjourned for less than
30 days or of the business to be transacted at the meeting, other than an
announcement at the meeting at which such adjournment is taken.

   SECTION 6. FIXING OF RECORD DATE. For the purpose of determining shareholders
entitled to notice of or to vote at any meeting of shareholders or any
adjournment, or shareholders entitled to receive payment of any dividend, or in
order to make a determination of shareholders for any other proper purpose, the
board of directors shall fix in advance a date as the record date for any such
determination of shareholders. Such date in any case shall be not more than 60
days and, in case of a meeting of shareholders, not fewer than 10 days prior to
the date on which the particular action, requiring such determination of
shareholders, is to be taken. When a determination of shareholders entitled to
vote at any meeting of shareholders has been made as provided in this section,
such determination shall apply to any adjournment.

   SECTION 7. VOTING LISTS. At least 20 days before each meeting of the
shareholders, the officer or agent having charge of the stock transfer books for
shares of the ASSOCIATION shall make a complete list of the shareholders
entitled to vote at such meeting, or any adjournment, arranged in alphabetical
order, with the address and the number of shares held by each. This list of
shareholders shall be kept on file at the home office of the ASSOCIATION and
shall be subject to inspection by any shareholder at any time during usual
business hours, for a period of 20 days prior to such meeting. Such list shall
also be produced and kept open at the time and place of the meeting and shall be
subject to the inspection by any shareholder during the entire time of the
meeting. The original stock transfer book shall constitute prima facie evidence
of the shareholders entitled to examine such list or transfer books or to vote
at any meeting of shareholders.

   In lieu of making the shareholder list available for inspection by
shareholders as provided in the preceding paragraph, the board of directors may
elect to follow the procedures prescribed in Section 552.6(d) of the OTS's
Regulations as now or hereafter in effect.

   SECTION 8. QUORUM. A majority of the outstanding shares of the ASSOCIATION
entitled to vote, represented in person or by proxy, shall constitute a quorum
at a meeting of shareholders. If less than a majority of the outstanding shares
is represented at a meeting, a majority of the shares so represented may adjourn
the meeting from time to time without further notice. At such adjourned meeting
at which a quorum shall be present or represented, any business may be
transacted which might have been transacted at the meeting as originally
notified. The shareholders present at a duly organized meeting may continue to
transact business until adjournment, notwithstanding the withdrawal of enough
shareholders


                                       -3-
<PAGE>   4
to constitute less than a quorum.

   SECTION 9. PROXIES. At all meetings of shareholders, a shareholder may vote
by proxy executed in writing by the shareholder or by his duly authorized
attorney in fact. Proxies solicited on behalf of the management shall be voted
as directed by the shareholder or, in the absence of such direction, as
determined by a majority of the board of directors. No proxy shall be valid more
than eleven months from the date of its execution except for a prosy coupled
with an interest.

   SECTION 10. VOTING OF SHARES IN THE NAME OF TWO OR MORE PERSONS. When
ownership stands in the name of two or more persons, in the absence of written
directions to the ASSOCIATION to the contrary, at any meeting of the
shareholders of the ASSOCIATION any one or more of such shareholders may cast,
in person or by proxy, all votes to which such ownership is entitled. In the
event an attempt is made to cast conflicting votes, in person or by proxy, by
the several persons in whose names shares of stock stand, the vote or votes to
which those persons are entitled shall be cast as directed by a majority of
those holding such and present in person or by proxy at such meeting, but no
votes shall be cast for such stock if a majority cannot agree.

   SECTION 11. VOTING OF SHARES BY CERTAIN HOLDERS. Shares standing in the name
of another corporation may be voted by any officer, agent or proxy as the bylaws
of such corporation may prescribe, or, in the absence of such provision, as the
board of directors of such corporation may determine. Shares held by an
administrator, executor, guardian or conservator may be voted by him, either in
person or by proxy, without a transfer of such shares into his name. Shares
standing in the name of a trustee may be voted by him, either in person or by
proxy, but no trustee shall be entitled to vote shares held by him without a
transfer of such shares into his name. Shares standing in the name of a receiver
may be voted by such receiver, and shares held by or under the control of a
receiver may be voted by such receiver without the transfer into his name if
authority to do so is contained in an appropriate order of the court or other
public authority by which such receiver was appointed.

   A shareholder whose shares are pledged shall be entitled to vote such shares
until the shares have been transferred into the name of the pledgee and
thereafter the pledgee, shall be entitled to vote the shares so transferred.

   Neither treasury shares of its own stock held by the ASSOCIATION, nor shares
held by another corporation, if a majority of the shares entitled to vote for
the election of directors of such other corporation are held by the ASSOCIATION,
shall be voted at any meeting or counted in determining the total number of
outstanding shares at any given time for purposes of any meeting.

   SECTION 12. CUMULATIVE VOTING. Shareholders shall not be entitled to cumulate
their votes for election of directors.

   SECTION 13. INSPECTORS OF ELECTION. In advance of any meeting of
shareholders, the board of directors may appoint any persons other than nominees
for office as inspectors of election to act at such meeting or any adjournment.
The number of inspectors shall be either one or three. Any such appointment
shall


                                       -4-
<PAGE>   5
not be altered at the meeting. If inspectors of election are not so appointed,
the chairman of the board or the president may, or on the request of not fewer
than 10 percent of the votes represented at the meeting shall, make such
appointment at the meeting. If appointed at the meeting, the majority of the
votes present shall determine whether one or three inspectors are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses to act, the vacancy may be filled by appointment by the board of
directors in advance of the meeting, or at the meeting by the chairman of the
board or the president.

   Unless otherwise prescribed by regulations of the OTS, the duties of such
inspectors shall include: determining the number of shares and the voting power
of each share, the shares represented at the meeting, the existence of a quorum,
and the authenticity, validity and effect of proxies; receiving votes, ballots,
or consents; hearing and determining all challenges and questions in any way
arising in connection with the rights to vote; counting and tabulating all votes
or consents; determining the result; and such acts as may be proper to conduct
the election or vote with fairness to all shareholders.

   SECTION 14. NOMINATING COMMITTEE. The board of directors shall act as a
nominating committee for selecting the nominees for election as directors.
Except in the case of a nominee substituted as a result of the death or other
incapacity of a nominee, the nominating committee shall deliver written
nominations to the secretary at least 20 days prior to the date of the annual
meeting. Upon delivery, such nominations shall be posted in a conspicuous place
in each office of the ASSOCIATION. No nominations for directors except those
made by the nominating committee shall be voted upon at the annual meeting
unless other nominations by shareholders are made in writing and delivered to
the secretary of the ASSOCIATION at least five days prior to the date of the
annual meeting. Upon delivery, such nominations shall be posted in a conspicuous
place in each office of the ASSOCIATION. Ballots bearing the names of all
persons nominated by the nominating committee and by shareholders shall be
provided for use at the annual meeting. However, if the nominating committee
shall fail or refuse to act at least 20 days prior to the annual meeting,
nominations for directors may be made at the annual meeting by any shareholder
entitled to vote and shall be voted upon.

   SECTION 15. NEW BUSINESS. Any new business to be taken up at the annual
meeting shall be stated in writing and filed with the secretary of the
ASSOCIATION at least five days before the date of the annual meeting, and all
business so stated, proposed, and filed shall be considered at the annual
meeting, but no other proposal shall be acted upon at the annual meeting. Any
shareholder may make any other proposal at the annual meeting and the same may
be discussed and considered, but unless stated in writing and filed with the
secretary at least five days before the meeting, such proposal shall be laid
over for action at an adjourned, special, or annual meeting of the shareholders
taking place 30 days or more thereafter. This provision shall not prevent the
consideration and approval or disapproval at the annual meeting of reports of
officers, directors and committees; but in connection with such reports no new
business shall be acted upon at such annual meeting unless stated and filed as
herein provided.

   SECTION 16. INFORMAL ACTION BY SHAREHOLDERS. Any action required to be taken
at a meeting of shareholders, or any other action which may be taken at a
meeting of the shareholders, may be taken


                                       -5-
<PAGE>   6
without a meeting if consent in writing, setting forth the action so taken,
shall be given by all of the shareholders entitled to vote with respect to the
subject matter.

                         ARTICLE III. BOARD OF DIRECTORS

   SECTION 1. GENERAL POWERS. The business and affairs of the ASSOCIATION shall
be under the direction of its board of directors. The board of directors shall
annually elect a chairman of the board and a president from among its members
and shall designate, when present, either the chairman of the board or the
president to preside at its meetings.

   SECTION 2. NUMBER AND TERM. The board of directors shall consist of ten
members and shall be divided into three classes as nearly equal in number as
possible. The members of each class shall be elected for a term of three years
and until their successors are elected and qualified. One class shall be elected
by ballot annually.

   SECTION 3. REGULAR MEETINGS. A regular meeting of the board of directors
shall be held without other notice than this bylaw immediately after, and at the
same place as, the annual meeting of shareholders. The board of directors may
provide, by resolution, the time and place, within the ASSOCIATION's normal
lending territory, for the holding of additional regular meetings without other
notice than such resolution.

   SECTION 4. QUALIFICATION. Each director shall at all times be the beneficial
owner of not less than 100 shares of capital stock of the ASSOCIATION unless the
ASSOCIATION is a wholly owned subsidiary of a holding company.

   SECTION 5. SPECIAL MEETINGS. Special meetings of the board of directors may
be called by or at the request of the chairman of the board, the president or
one-third of the directors. The persons authorized to call special meetings of
the board of directors may fix any place, within the ASSOCIATION's normal
lending territory, as the place for holding any special meeting of the board of
directors called by such persons.

   Members of the board of directors may participate in special meetings by
means of conference telephone, or by means of similar communications equipment
by which all persons participating in the meeting can hear each other. Such
participation shall constitute presence in person but shall not constitute
attendance for the purpose of compensation pursuant to Section 12 of this
Article.

   SECTION 6. NOTICE. Written notice of any special meeting shall be given to
each director at least two days prior thereto when delivered personally or by
telegram, or at least five days prior thereto when delivered by mail at the
address at which the director is most likely to be reached. Such notice shall be
deemed to be delivered when deposited in the mail so addressed, with postage
prepaid if mailed, or when delivered to the telegraph company if sent by
telegram. Any director may waive notice of any meeting by a writing filed with
the secretary. The attendance of a director at a meeting shall constitute a
waiver


                                       -6-
<PAGE>   7
of notice of such meeting, except where a director attends a meeting for the
express purpose of objecting to the transaction of any business because the
meeting is not lawfully called or convened. Neither the business to be
transacted at, nor the purpose of, any meeting of the board of directors need be
specified in the notice or waiver of notice of such meeting.

   SECTION 7. QUORUM. A majority of the number of directors fixed by Section 2
of this Article III shall constitute a quorum for the transaction of business at
any meeting of the board of directors, but if less than such majority is present
at a meeting, a majority of the directors present may adjourn the meeting from
time to time. Notice of any adjourned meeting shall be given in the same manner
as prescribed by Section 6 of this Article III.

   SECTION 8. MANNER OF ACTING. The act of the majority of the directors present
at a meeting at which a quorum is present shall be the act of the board of
directors, unless a greater number is prescribed by regulation of the OTS or by
these bylaws.

   SECTION 9. ACTION WITHOUT A MEETING. Any action required or permitted to be
taken by the board of directors at a meeting may be taken without a meeting if a
consent in writing, setting forth the action so taken, shall be signed by all of
the directors.

   SECTION 10. RESIGNATION. Any director may resign at any time by sending a
written notice of such resignation to the home office of the ASSOCIATION
addressed to the chairman of the board or president. Unless otherwise specified
such resignation shall take effect upon receipt by the chairman of the board or
president. More than three consecutive absences from regular meetings of the
board of directors, unless excused by resolution of the board of directors,
shall automatically constitute a resignation, effective when such resignation is
accepted by the board of directors.

   SECTION 11. VACANCIES. Any vacancy occurring in the board of directors may be
filled by the affirmative vote of a majority of the remaining directors,
although less than a quorum of the board of directors. A director elected to
fill a vacancy shall be elected to serve until the next election of directors by
the shareholders. Any directorship to be filled by reason of an increase in the
number of directors may be filled by election by the board of directors for a
term of office continuing only until the next election of directors by the
shareholders.

   SECTION 12. COMPENSATION. Directors, as such, may receive a stated salary for
their services. By resolution of the board of directors, a reasonable fixed sum,
and reasonable expenses of attendance, if any, may be allowed for actual
attendance at each regular or special meeting of the board of directors. Members
of either standing or special committees may be allowed such compensation for
actual attendance at committee meetings as the board of directors may determine.

   SECTION 13. PRESUMPTION OF ASSENT. A director of the ASSOCIATION who is
present at a meeting of the board of directors at which action on any
ASSOCIATION matter is taken shall be presumed to have assented to the action
taken unless his dissent or abstention shall be entered in the minutes of the
meeting


                                       -7-
<PAGE>   8
or unless he shall file a written dissent to such action with the person acting
as the secretary of the meeting before the adjournment thereof or shall forward
such dissent by registered mail to the secretary of the ASSOCIATION within five
days after the date a copy of the minutes of the meeting is received. Such right
to dissent shall not apply to a director who voted in favor of such action.

   SECTION 14. REMOVAL OF DIRECTORS. At a meeting of shareholders called
expressly for that purpose, any director may be removed for cause by a vote of
the holders of a majority of the shares then entitled to vote at an election of
directors. Whenever the holders of the shares of any class are entitled to elect
one or more directors by the provisions of the Charter or supplemental sections
thereto, the provisions of this section shall apply, in respect to the removal
of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class and not to the vote of the outstanding shares
as a whole.

   SECTION 15. AGE LIMITATION OF DIRECTORS. No person 75 or above years of age
shall be eligible for election, reelection, appointment, or reappointment to the
board of directors of the ASSOCIATION. No director shall serve as such beyond
the regular meeting of the ASSOCIATION which immediately precedes the director
becoming 75 years of age. This age limitation does not apply to an advisory
director.

                   ARTICLE IV. EXECUTIVE AND OTHER COMMITTEES

   SECTION 1. APPOINTMENT. The board of directors, by resolution adopted by a
majority of the full board, may designate the chief executive officer and two or
more of the other directors to constitute an executive committee. The
designation of any committee pursuant to this Article IV and the delegation of
authority shall not operate to relieve the board of directors, or any director,
of any responsibility imposed by law or regulation.

   SECTION 2. AUTHORITY. The executive committee, when the board of directors is
not in session, shall have and may exercise all of the authority of the board of
directors except to the extent, if any, that such authority shall be limited by
the resolution appointing the executive committee; and except also that the
executive committee shall not have the authority of the board of directors with
reference to: the declaration of dividends; the amendment of the Charter or
bylaws of the ASSOCIATION, or recommending to the shareholders a plan of merger,
consolidation, or conversion; the sale, lease or other disposition of all or
substantially all of the property and assets of the ASSOCIATION otherwise than
in the usual and regular course of its business; a voluntary dissolution of the
ASSOCIATION; a revocation of any of the foregoing; or the approval of a
transaction in which any member of the executive committee, directly or
indirectly, has any material beneficial interest.

   SECTION 3. TENURE. Subject to the provisions of Section 8 of this Article IV,
each member of the executive committee shall hold office until the next regular
annual meeting of the board of directors following his or her designation and
until a successor is designated as a member of the executive committee.


                                       -8-
<PAGE>   9
   SECTION 4. MEETINGS. Regular meetings of the executive committee may be held
without notice at such times and places as the executive committee may fix from
time to time by resolution. Special meetings of the executive committee may be
called by any member thereof upon not less than one day's notice stating the
place, date and hour of the meeting, which notice may be written or oral. Any
member of the executive committee may waive notice of any meeting and no notice
of any meeting need be given to any member thereof who attends in person. The
notice of a meeting of the executive committee need not state the business
proposed to be transacted at the meeting.        

   SECTION 5. QUORUM. A majority of the members of the executive committee shall
constitute a quorum for the transaction of business at any meeting thereof, and
action of the executive committee must be authorized by the affirmative vote of
a majority of the members present at a meeting at which a quorum is present.

   SECTION 6. ACTION WITHOUT A MEETING. Any action required or permitted to be
taken by the executive committee at a meeting may be taken without a meeting if
a consent in writing, setting forth the action so taken, shall be signed by all
of the members of the executive committee.

   SECTION 7. VACANCIES. Any vacancy in the executive committee may be filled by
a resolution adopted by a majority of the full board of directors.

   SECTION 8. RESIGNATIONS AND REMOVAL. Any member of the executive committee
may be removed at any time with or without cause by resolution adopted by a
majority of the full board of directors. Any member of the executive committee
may resign from the executive committee at any time by giving written notice to
the president or secretary of the ASSOCIATION. Unless otherwise specified, such
resignation shall take effect upon its receipt; the acceptance of such
resignation shall not be necessary to make it effective.

   SECTION 9. PROCEDURE. The executive committee shall elect a presiding officer
from its members and may fix its own rules of procedure which shall not be
inconsistent with these bylaws. It shall keep regular minutes of its proceedings
and report the same to the board of directors for its information at the meeting
held next after the proceedings shall have occurred.

   SECTION 10. OTHER COMMITTEES. The board of directors may by resolution
establish an audit, loan, or other committees composed of directors as they may
determine to be necessary or appropriate for the conduct of the business of the
ASSOCIATION and may prescribe the duties, constitution and procedures thereof.

                               ARTICLE V. OFFICERS

   SECTION 1. POSITIONS. The officers of the ASSOCIATION shall be a president,
one or more vice presidents, a secretary and a treasurer, each of whom shall be
elected by the board of directors. The


                                       -9-
<PAGE>   10
board of directors may also designate the chairman of the board as an officer.
The president shall be the chief executive officer, unless the board of
directors designates the chairman of the board as chief executive officer. The
president shall be a director of the ASSOCIATION. The offices of the secretary
and treasurer may be held by the same person and a vice president may also be
either the secretary or the treasurer. The board of directors may designate one
or more vice presidents as executive vice president or senior vice president.
The board of directors may also elect or authorize the appointment of such other
officers as the business of the ASSOCIATION may require. The officers shall have
such authority and perform such duties as the board of directors may from time
to time authorize or determine. In the absence of action by the board of
directors, the officers shall have such powers and duties as generally pertain
to their respective offices.

   SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the ASSOCIATION shall
be elected annually at the first meeting of the board of directors held after
each annual meeting of the shareholders. If the election of officers is not held
at such meeting, such election shall be held as soon thereafter as possible.
Each officer shall hold office until a successor has been duly elected and
qualified or until the officer's death, resignation or removal in the manner
hereinafter provided. Election or appointment of an officer, employee or agent
shall not of itself create contractual rights. The board of directors may
authorize the ASSOCIATION to enter into an employment contract with any officer
in accordance with regulations of the OTS; but no such contract shall impair the
right of the board of directors to remove any officer at any time in accordance
with Section 3 of this Article V.

   SECTION 3. REMOVAL. Any officer may be removed by the board of directors
whenever in its judgment the best interests of the ASSOCIATION will be served
thereby, but such removal, other than for cause, shall be without prejudice to
the contractual rights, if any, of the person so removed.

   SECTION 4. VACANCIES. A vacancy in any office because of death, resignation,
removal, disqualification or otherwise, may be filled by the board of directors
for the unexpired portion of the term.

   SECTION 5. REMUNERATION. The remuneration of the officers shall be fixed from
time to time by the board of directors.

                ARTICLE VI. CONTRACTS, LOANS, CHECKS AND DEPOSITS

   SECTION 1. CONTRACTS. To the extent permitted by regulations of the OTS, and
except as otherwise prescribed by these bylaws with respect to certificates for
shares, the board of directors may authorize any officer, employee, or agent of
the ASSOCIATION to enter into any contract or execute and deliver any instrument
in the name of and on behalf of the ASSOCIATION. Such authority may be general
or confined to specific instances.

   SECTION 2. LOANS. No loans shall be contracted on behalf of the ASSOCIATION
and no evidence of indebtedness shall be issued in its name unless authorized by
the board of directors. Such authority may be general or confined to specific
instances.


                                      -10-
<PAGE>   11
   SECTION 3. CHECKS, DRAFTS, ETC. All checks, drafts or other orders for the
payment of money, notes or other evidences of indebtedness issued in the name of
the ASSOCIATION shall be signed by one or more officers, employees or agents of
the ASSOCIATION in such manner as shall from time to time be determined by the
board of directors.

   SECTION 4. DEPOSITS. All funds of the ASSOCIATION not otherwise employed
shall be deposited from time to time to the credit of the ASSOCIATION in any
duly authorized depositories as the board of directors may select.

                      ARTICLE VII. CERTIFICATES FOR SHARES
                               AND THEIR TRANSFER

   SECTION 1. CERTIFICATES FOR SHARES. Certificates representing shares of
capital stock of the ASSOCIATION shall be in such form as shall be determined by
the board of directors and approved by the OTS. Such certificates shall be
signed by the chief executive officer or by any other officer of the ASSOCIATION
authorized by the board of directors, attested by the secretary or an assistant
secretary, and sealed with the corporate seal or a facsimile thereof. The
signatures of such officers upon a certificate may be facsimiles if the
certificate is manually signed on behalf of a transfer agent or a registrar,
other than the ASSOCIATION itself or one of its employees. Each certificate for
shares of capital stock shall be consecutively numbered or otherwise identified.
The name and address of the person to whom the shares are issued, with the
number of shares and date of issue, shall be entered on the stock transfer books
of the ASSOCIATION. All certificates surrendered to the ASSOCIATION for transfer
shall be cancelled and no new certificate shall be issued until the former
certificate for a like number of shares has been surrendered and cancelled,
except that in case of a lost or destroyed certificate, a new certificate may be
issued upon such terms and indemnity to the ASSOCIATION as the board of
directors may prescribe.

   SECTION 2. TRANSFER OF SHARES. Transfer of shares of capital stock of the
ASSOCIATION shall be made only on its stock transfer books. Authority for such
transfer shall be given only by the holder of record or by his legal
representative, who shall furnish proper evidence of such authority, or by his
attorney authorized by a duly executed power of attorney and filed with the
ASSOCIATION. Such transfer shall be made only on surrender for cancellation of
the certificate for such shares. The person in whose name shares of capital
stock stand on the books of the ASSOCIATION shall be deemed by the ASSOCIATION
to be the owner for all purposes.

                     ARTICLE VIII. FISCAL YEAR; ANNUAL AUDIT

   The fiscal year of the ASSOCIATION shall end on December 31 of each year. The
ASSOCIATION shall be subject to an annual audit as of the end of its fiscal year
by independent public accountants appointed by and responsible to the board of
directors. The appointment of such accountants shall be subject to annual
ratification by the shareholders.


                                      -11-
<PAGE>   12
                              ARTICLE IX. DIVIDENDS

   Subject to the terms of the ASSOCIATION's Charter and the regulations and
orders of the OTS, the board of directors may, from time to time, declare, and
the ASSOCIATION may pay, dividends on its outstanding shares of capital stock.

                            ARTICLE X. CORPORATE SEAL

   The board of directors shall provide an ASSOCIATION seal, which shall be two
concentric circles between which shall be the name of the ASSOCIATION. The year
of incorporation or an emblem may appear in the center.

                             ARTICLE XI. AMENDMENTS

   These bylaws may be amended in a manner consistent with regulations of the
OTS at any time by a majority vote of the full board of directors, or by a
majority vote of the votes cast by the shareholders of the ASSOCIATION at any
legal meeting.


                                      -12-

<PAGE>   1
EXHIBIT 11.1


                               STATEMENT REGARDING
                        COMPUTATION OF EARNINGS PER SHARE
                      FOR THE YEAR ENDED DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                                                             PRIMARY      FULLY DILUTED
                                                                               EPS             EPS
                                                                            ----------    -------------
<S>                                                           <C>           <C>           <C>
Weighted average shares of Common
  Stock outstanding                                                         21,779,110      21,779,110

ESOP:
  Total ESOP shares available                                  2,642,354
  Weighted average shares committed to be released               577,801
                                                              ----------
                                                                            (2,064,553)     (2,064,553)

RRPs

  Weighted average shares not yet allocated                                    (31,284)        (31,284)
                                                                             ----------      ----------

  Total weighted average shares outstanding                                  19,683,273      19,683,273

DILUTIVE EFFECT OF STOCK OPTIONS:

  Incremental shares under treasury stock method:                              1,189,506       1,898,497
                                                                              ----------      ----------
  Total average common and common stock equivalents                           20,872,779      21,581,770

  Net Income                                                                 $36,852,864     $36,852,864
                                                                              ----------      ----------
  Earnings Per Share                                                         $  1.765595     $  1.707592
                                                                              ==========      ==========
</TABLE>


                                       (1)
<PAGE>   2
               TREASURY STOCK METHOD FOR STOCK OPTIONS OUTSTANDING
                         PERIOD ENDED DECEMBER 31, 1996


<TABLE>
<CAPTION>
                                               PRIMARY      FULLY DILUTED

<S>                                           <C>           <C>      
Quarter ending 3/31/96                        1,405,128       1,471,700

Quarter ending 6/30/96                        1,520,651       1,552,712

Quarter ending 9/30/96                                0               0

Quarter ending 12/31/96                       1,832,246       1,898,497
                                              ---------       ---------
Total                                         4,758,025       4,922,909
                                              ---------       ---------
Average                                       1,189,506       1,230,727
                                              ---------       ---------
> Qtrly or Avg. (for fully diluted)                           1,898,497
                                                              ---------
</TABLE>


                                       (2)

<PAGE>   1
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF THE COMPANY

Set forth below are selected consolidated financial and other data of the
Company. This financial data is derived in part from, and should be read in
conjunction with, the Company's consolidated financial statements and related
notes. 

<TABLE>
<CAPTION>
                                                                At December 31,
                                        --------------------------------------------------------------
(In Thousands)                             1996         1995         1994         1993         1992
- ------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>          <C>          <C>       
Selected Financial Data:
Total assets                            $7,272,763   $6,620,102   $4,642,547   $4,121,280   $3,418,924
Federal funds sold and
  repurchase agreements                     56,000      100,000      198,490      229,820      150,000
Mortgage-backed, mortgage-related and
  other securities available-for-sale    2,296,662    2,515,968       55,550         --           --
Mortgage-backed, mortgage-related and
  other securities held-to-maturity      1,961,015    1,615,542    2,659,533    2,227,402    1,404,020
Loans receivable, net                    2,637,327    2,043,643    1,574,760    1,506,966    1,692,939
Real estate owned and investments
  in real estate, net                       12,129       23,331       26,378       32,141       36,428
Deposits                                 4,513,093    4,263,421    3,280,652    2,898,372    2,877,843
Borrowed funds                           2,111,514    1,704,691      766,849      652,849      265,500
Stockholders' equity (1)                   588,829      590,685      550,575      537,349      242,219

<CAPTION>

                                                       For the Year Ended December 31,
                                        --------------------------------------------------------------

(In Thousands, Except Per Share Data)      1996         1995         1994         1993         1992
- ------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>          <C>          <C>       
Selected Operating Data:
Interest income                         $  491,174   $  434,976   $  301,387   $  266,983   $  266,119
Interest expense                           304,481      265,705      150,527      140,406      155,692
- ------------------------------------------------------------------------------------------------------
Net interest income                        186,693      169,271      150,860      126,577      110,427
Provision for loan losses                    3,963        2,007        3,733        6,959       11,553
- ------------------------------------------------------------------------------------------------------
Net interest income after provision
  for loan losses                          182,730      167,264      147,127      119,618       98,874
Non-interest income                         13,722        9,466        6,218        6,374        5,759

Non-interest expense:
  General and administrative                96,165       90,344       72,089       61,877       59,500
  Real estate operations, net               (2,723)      (3,344)       1,894        3,557        2,218
  (Recovery of)/provision for
    real estate losses                      (1,747)         259        3,017        6,020        3,546
  Amortization of excess of cost over
    fair value of net assets acquired        8,684        8,307        1,788        2,250        2,895
  SAIF recapitalization assessment          28,545         --           --           --           --
  Provision for restructuring                 --           --           --          8,325         --
- ------------------------------------------------------------------------------------------------------
    Total non-interest expense             128,924       95,566       78,788       82,029       68,159
- ------------------------------------------------------------------------------------------------------
  Income before income taxes,
    extraordinary item and cumulative
    effect of accounting changes            67,528       81,164       74,557       43,963       36,474
Income tax expense                          30,675       35,743       30,880       18,677       17,502
- ------------------------------------------------------------------------------------------------------
  Income before extraordinary item
    and cumulative effect of
    accounting changes                      36,853       45,421       43,677       25,286       18,972
Extraordinary item:
  Penalty on prepayment of FHLB-NY
    advances, net of income tax benefit       --           --           --         (3,499)        --
Cumulative effect of accounting changes       --           --           --          2,881         --
- ------------------------------------------------------------------------------------------------------
    Net income                          $   36,853   $   45,421   $   43,677   $   24,668   $   18,972
======================================================================================================
Primary earnings per
  common share (2), (3)                 $     1.77   $     2.07   $     1.85   $     0.19          N/A
Fully diluted earnings per
  common share (2), (3)                 $     1.71   $     2.06   $     1.85   $     0.19          N/A
Fully diluted earnings per
  common share excluding
  SAIF recapitalization assessment,
net of tax (2), (3)                     $     2.49   $     2.06   $     1.85   $     0.19          N/A
</TABLE>

(See footnotes on the following page)


                                       17
<PAGE>   2

<TABLE>
<CAPTION>
                                                                            At or For the Year Ended December 31,
                                                       ------------------------------------------------------------------------
                                                              1996           1995           1994           1993           1992
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                       <C>            <C>            <C>            <C>            <C>     
Selected Financial Ratios and Other Data:
Return on average assets                                      0.53%          0.73%          0.99%          0.67%          0.57%
Return on average stockholders' equity                        6.38           8.01           7.95           8.37           8.14
Return on average stockholders' tangible equity               7.79           9.81           8.04           8.61           8.54
Average stockholders' equity to average assets                8.25           9.09          12.44           7.99           7.02
Average tangible stockholders' equity
  to average tangible assets                                  6.86           7.55          12.32           7.79           6.69
Stockholders' equity to total assets                          8.10           8.92          11.86          13.04           7.08
Core deposits to total deposits (4)                          38.52          39.59          38.71          47.56          45.49
Net interest spread                                           2.45           2.55           3.04           3.29           3.20
Net interest margin (5)                                       2.77           2.85           3.51           3.55           3.45
Operating income to average assets (6)                        0.17           0.15           0.14           0.17           0.17
General and administrative expense to average assets          1.37           1.45           1.63           1.68           1.79
Cash general and administrative expense
  to average assets (7)                                       1.21           1.31           1.46           1.68           1.79
Efficiency ratio (8)                                         48.37          50.55          45.89          46.54          51.21
Cash efficiency ratio (7)                                    42.58          45.88          40.95          46.54          51.21
Average interest-earning assets to
  average interest-bearing liabilities                       1.07x          1.07x          1.13x          1.07x          1.05x
Book value per common share                               $  27.42       $  26.13       $  22.87       $  20.39       $   --
Tangible book value per common share                         22.75          21.30          22.65          20.12           --
Cash dividends paid per common share                          0.43           0.20           --             --             --

Selected Financial Ratios, Excluding SAIF
Recapitalization Assessment:
Return on average assets                                      0.77%          0.73%          0.99%          0.67%          0.57%
Cash return on average assets (9)                             1.06           0.99           1.20           0.73           0.66
Return on average stockholders' equity                        9.28           8.01           7.95           8.37           8.14
Cash return on average stockholders' equity (9)              12.76          10.94           9.68           9.14           9.39
Return on average stockholders' tangible equity              11.33           9.81           8.04           8.61           8.54
Cash return on average stockholders'
  tangible equity (9)                                        15.58          13.40           9.79           9.39           9.84

Asset Quality Ratios:
Non-performing loans to total loans (10)                      1.26%          2.16%          4.20%          6.45%          7.43%
Non-performing loans to total assets                          0.46           0.67           1.44           2.40           3.74
Non-performing assets to total assets (11)                    0.63           1.02           2.01           3.18           4.80
Allowance for loan losses to non-performing loans            42.11          30.34          18.19          16.87          12.32
Allowance for loan losses to non-accrual loans               54.06          34.90          21.37          21.47          15.14
Allowance for loan losses to total loans                      0.53           0.65           0.76           1.09           0.92

Other Data:
Number of deposit accounts                                 461,044        439,681        308,218        284,334        297,941
Mortgage loans serviced for others (in thousands)         $109,521       $123,931       $ 54,157       $ 67,791       $ 87,070
Number of full service banking offices (12)                     46             46             28             28             30
Full time equivalent employees                                 930            954            751            788            791
</TABLE>

(1)  Balance at December 31, 1992 represents only retained earnings,
     substantially restricted.
(2)  1993 based on net income from November 18, 1993 to December 31, 1993.
(3)  Prior periods adjusted for two-for-one stock split on June 3, 1996.
(4)  Core deposits are comprised of savings, money market, money manager and NOW
     accounts.
(5)  Net interest margin represents net interest income divided by average
     interest-earning assets.
(6)  Operating income represents total non-interest income less net gains on
     sales of securities, loans and premises and equipment of $1,614,000,
     $11,000 and $165,000, for 1996, 1995 and 1993, respectively.
(7)  Excluding non-cash charge for amortization relating to allocation of ESOP
     stock and earned portion of RRP stock, and related tax benefit.
(8)  Efficiency ratio represents general and administrative expense divided by
     the sum of net interest income plus operating income.
(9)  Excluding non-cash charge for amortization of excess of cost over fair
     value of net assets acquired and amortization relating to allocation of
     ESOP stock and earned portion of RRP stock, and related tax benefit.
(10) Non-performing loans consist of all non-accrual loans and all mortgage
     loans delinquent 90 days or more as to their maturity date but not their
     interest payments.
(11) Non-performing assets consist of all non-performing loans, real estate
     owned and investments in real estate, net.
(12) As of February 1, 1997, the number of banking offices totaled 45. 


                                       18
<PAGE>   3

CONSOLIDATED SCHEDULE OF CASH EARNINGS
Astoria Financial Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                For the Year Ended                            For the Year Ended
                                                December 31, 1996                             December 31, 1995
                                   -------------------------------------------------------------------------------------

                                   Reported                          Cash        Reported                         Cash
(In Thousands, Except Share Data)  Earnings (1)   Adjustments      Earnings      Earnings (1)   Adjustments     Earnings
- ------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>            <C>            <C>            <C>            <C>            <C>      
Total interest income               $ 491,174      $    --        $ 491,174      $ 434,976      $    --        $ 434,976
Total interest expense                304,481           --          304,481        265,705           --          265,705
- ------------------------------------------------------------------------------------------------------------------------
Net interest income                   186,693           --          186,693        169,271           --          169,271
Provision for loan losses               3,963           --            3,963          2,007           --            2,007
- ------------------------------------------------------------------------------------------------------------------------
Net interest income after
  provision for loan losses           182,730           --          182,730        167,264           --          167,264
- ------------------------------------------------------------------------------------------------------------------------
Total non-interest income              13,722           --           13,722          9,466           --            9,466
- ------------------------------------------------------------------------------------------------------------------------
Non-interest expense:
  General and administrative:
    Compensation and benefits          50,130        (11,509)(2)     38,621         45,412         (8,346)(2)     37,066
    Other general and
      administrative                   46,035           --           46,035         44,932           --           44,932
- ------------------------------------------------------------------------------------------------------------------------
      Total general and
         administrative                96,165        (11,509)        84,656         90,344         (8,346)        81,998
  Real estate operations, net          (2,723)          --           (2,723)        (3,344)          --           (3,344)
  (Recovery of)/provision for
    real estate losses                 (1,747)          --           (1,747)           259           --              259
  Amortization of excess of
    cost over fair value of net
    assets acquired                     8,684         (8,684)(3)        --           8,307         (8,307)(3)       --
  SAIF recapitalization
    assessment                         28,545           --           28,545           --             --             --
- ------------------------------------------------------------------------------------------------------------------------
      Total non-interest
         expense                      128,924        (20,193)       108,731         95,566        (16,653)        78,913
- ------------------------------------------------------------------------------------------------------------------------
Income before income
  tax expense                          67,528         20,193         87,721         81,164         16,653         97,817
Income tax expense                     30,675           --           30,675         35,743           --           35,743
- ------------------------------------------------------------------------------------------------------------------------
Net income                          $  36,853      $  20,193      $  57,046      $  45,421      $  16,653      $  62,074
========================================================================================================================
Primary earnings per
  common share (4)                  $    1.77      $    0.96      $    2.73      $    2.07      $    0.76      $    2.83
========================================================================================================================
Fully diluted earnings per
  common share (4)                  $    1.71      $    0.93      $    2.64      $    2.06      $    0.76      $    2.82
========================================================================================================================
</TABLE>
(1) Results of operations reported in conformity with generally accepted
    accounting principles.
(2) Non-cash amortization expense relating to allocation of ESOP stock and
    earned portion of RRP stock and related tax benefit.
(3) Non-cash amortization expense of excess of cost over fair value of net
    assets acquired (goodwill).
(4) 1995 figures adjusted for two-for-one stock split on June 3, 1996.

                                                For the Year Ended
                                                December 31, 1996
- --------------------------------------------------------------------------

                                        Reported                    Cash
(In Thousands, Except Share Data)       Earnings   Adjustments    Earnings
- --------------------------------------------------------------------------

Net income, excluding SAIF
  recapitalization assessment           $ 53,727     $ 20,193     $ 73,920
==========================================================================
Fully diluted earnings per common
  share, excluding SAIF
  recapitalization assessment(a)        $   2.49     $   0.94     $   3.43
==========================================================================

Note: SAIF recapitalization assessment was $16.9 million, net of tax.
(a) Calculation based on inclusion of dilutive effect of common stock
    equivalents. 


                                       19
<PAGE>   4

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

General

     Astoria Financial Corporation (the " Company") was incorporated on June 14,
     1993, and is the holding company for Astoria Federal Savings and Loan
     Association (the "Association"). The Company is headquartered in Lake
     Success, New York and its principal business consists of the operation of
     its wholly-owned subsidiary, the Association. The Association's primary
     business is attracting retail deposits from the general public and
     investing those deposits, together with funds generated from operations,
     principal repayments and borrowed funds, primarily in one-to-four family
     residential mortgage loans, mortgage-backed and mortgage-related securities
     and, to a lesser extent, commercial real estate loans, multi-family
     mortgage loans and consumer loans. In addition, the Association invests in
     securities issued by the U.S. Government and federal agencies and other
     securities. The Company had no operations prior to November 18, 1993, the
     date on which the Association completed its conversion from mutual to stock
     form of ownership, and, accordingly, the results of operations prior to
     that date reflect only those of the Association and its subsidiaries.

     The Company's results of operations are dependent primarily on its net
     interest income, which is the difference between the interest earned on its
     assets, primarily its loan and securities portfolios, and its cost of
     funds, which consists of the interest paid on its deposits and borrowings.
     The Company's net income also is affected by its provision for loan losses
     as well as its non-interest income, general and administrative expense,
     other non-interest expense, and income tax expense. General and
     administrative expense consists of compensation and benefits, occupancy,
     equipment and systems expenses, federal deposit insurance premiums,
     advertising and other operating expenses. Other non-interest expense
     generally consists of real estate operations, net, provision for real
     estate losses and amortization of excess of cost over the fair value of net
     assets acquired. The earnings of the Company are also significantly
     affected by general economic and competitive conditions, particularly
     changes in market interest rates and U.S. Treasury yield curves, government
     policies and actions of regulatory authorities.

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

Liquidity and
Capital
Resources

     The Company's primary source of funds is cash provided by investing
     activities and includes principal and interest payments on loans and
     mortgage-backed, mortgage-related and other securities. During the years
     ended December 31, 1996 and 1995, principal payments on loans and
     mortgage-backed, mortgage-related and other securities totaled $835.4
     million and $624.4 million, respectively. The Company also received $521.1
     million of proceeds from the sale of securities acquired through the
     acquisition of Fidelity New York, F.S.B. ("Fidelity") during the year ended
     December 31, 1995. The Company's other sources of funds are provided by
     operating and financing activities. Cash provided from operating activities
     during the years ended December 31, 1996 and 1995 totaled $62.3 million and
     $72.9 million, respectively, of which $36.9 million and $45.4 million,
     respectively, represented net income of the Company. The net increases in
     borrowings and deposits during 1996 totaled $406.7 million and $249.2
     million, respectively. Net increases in borrowings during 1995 were $227.5
     million. The Company's primary uses of funds in its investing activities
     are for the purchase and origination of mortgage loans and the purchase of
     mortgage-backed, mortgage-related and other securities. During the year
     ended December 31, 1996, the Company's gross purchases and originations of
     mortgage loans totaled $928.7 million, compared to $453.3 million during
     the year ended December 31, 1995. The Company's purchases of
     mortgage-backed, mortgage-related and other securities during the year
     ended December 31, 1996 totaled $788.5 million. Mortgage-backed,
     mortgage-related and other securities purchased during the year ended
     December 31, 1995 totaled $935.8 million.

     Stockholders' equity totaled $588.8 million at December 31, 1996 compared
     to $590.7 million at December 31, 1995. The decrease reflects the combined
     effect of the Company's earnings for the year ended December 31, 1996 of
     $36.9 million, the amortization for the allocated portion of shares held by
     the Employee Stock Ownership Plan ("ESOP") and the earned portion of the
     shares held by the Recognition and Retention Plans ("RRP") and related tax
     benefit, totaling $11.5 million and the net gain on the issuance of
     treasury stock for option exercises and the sale of unearned RRP shares
     totaling $625,000 all of which were offset by stock repurchases totaling
     $31.7 million, the change in the unrealized gain on securities, net of
     taxes, of $11.0 million and the declaration of dividends of $8.2 million.

     Tangible stockholders' equity (stockholders' equity less the excess of cost
     over fair value of net assets acquired ("goodwill")) totaled $488.5 million
     at December 31, 1996 compared to $481.7 million at December 31, 1995. This
     increase reflects the change in the Company's stockholders' equity noted
     above, plus the reduction in the balance of goodwill. Tangible equity is a
     critical measure of a company's ability to repurchase shares, pay dividends
     and continue to grow. The Association is subject to various capital
     requirements which affect its classification for safety and soundness
     purposes, as well as for deposit insurance purposes. These requirements
     utilize tangible equity as a base component, not equity as defined by


                                       20
<PAGE>   5

     generally accepted accounting principles ("GAAP"). Although reported
     earnings and return on equity are traditional measures of a company's
     performance, management believes that the growth in tangible equity, or
     "cash earnings" is also a significant measure of a company's performance.
     Cash earnings exclude the effects of various non-cash expenses such as the
     amortization for the allocation of ESOP and RRP stock as well as the
     amortization of goodwill. These items have either been previously charged
     to equity, as in the case of ESOP and RRP charges through contra-equity
     accounts, or do not affect tangible equity, such as the market appreciation
     of allocated ESOP shares, for which the operating charge is offset by a
     credit to additional paid-in capital, and goodwill amortization for which
     the related intangible asset has already been deducted in the calculation
     of tangible equity.

     Management believes that cash earnings and cash returns on average tangible
     equity reflect the Company's ability to generate tangible capital that can
     be leveraged for future growth. For the year ended December 31, 1996, cash
     earnings totaled $57.0 million, or $20.1 million more than reported
     earnings, representing a cash return on average tangible equity of 12.06%.
     Excluding the one time Savings Association Insurance Fund ("SAIF")
     recapitalization assessment, the cash earnings and cash return on tangible
     equity for the year ended December 31, 1996 were $73.9 million and 15.58%,
     respectively. For the year ended December 31, 1995, cash earnings totaled
     $62.1 million, or $16.7 million more than reported earnings, representing a
     cash return on average tangible equity of 13.40%. Management also believes
     that since cash earnings represents the Company's tangible capital growth,
     various other performance measures should also be analyzed utilizing cash
     earnings. Excluding the SAIF recapitalization assessment, the cash return
     on average assets was 1.06% and 0.99% for the years ended December 31, 1996
     and 1995, respectively. Additionally, the cash general and administrative
     expense to average assets ratios and cash efficiency ratios decreased to
     1.21% and 42.58%, respectively, for the year ended December 31, 1996 from
     1.31% and 45.88% for the year ended December 31, 1995 reflecting similar
     trends to those noted in these ratios based on GAAP earnings. For more
     details on cash versus reported earnings, see the "Consolidated Schedule of
     Cash Earnings" on page 19.

     The Association is required to maintain an average daily balance of liquid
     assets and short-term liquid assets as a percentage of net withdrawable
     deposit accounts plus short-term borrowings as defined by the regulations
     of the Office of Thrift Supervision ("OTS"). The minimum required liquidity
     and short-term liquidity ratios are currently 5.0% and 1.0%, respectively.
     The Association's liquidity ratios were 8.60% and 7.09% at December 31,
     1996 and 1995, respectively. The Association's short-term liquidity ratios
     were 3.76% and 2.50% at December 31, 1996 and 1995, respectively. The
     Association's short-term liquid assets consist primarily of cash and
     short-term investments. At December 31, 1996 and 1995, assets qualifying
     for short-term liquidity totaled $183.0 million and $130.0 million,
     respectively. The levels of the Association's short-term liquid assets are
     dependent on the Association's operating, investing and financing
     activities during any given period.

     In the normal course of its business, the Company routinely enters into
     various commitments, primarily relating to the origination and purchase of
     loans and the leasing of certain office facilities. Total commitments
     outstanding, at December 31, 1996, to originate and purchase loans were
     $85.4 million and $18.6 million, respectively. Rental payments under lease
     commitments totaled $25.5 million at December 31, 1996. The Company
     anticipates that it will have sufficient funds available to meet its
     current commitments in the normal course of its business.

     During the years ended December 31, 1996 and 1995, the Company repurchased
     1,205,496 and 1,471,752 common shares, respectively, for an aggregate cost
     of $31.7 million and $26.6 million, respectively, bringing the cumulative
     total of common shares repurchased as of December 31, 1996 to 4,965,332 for
     an aggregate cost of $92.5 million. Of the total shares repurchased in
     1996, 1,130,496 shares represented the completion of the Company's fourth
     5% stock repurchase program, at an aggregate cost of $29.1 million, and
     75,000 shares were purchased, at an aggregate cost of $2.6 million, as part
     of the Company's fifth stock repurchase plan approved by the Board of
     Directors on November 26, 1996. This fifth stock repurchase plan authorizes
     the purchase, at the discretion of management, of up to 2,500,000 shares of
     the Company's outstanding common stock over a two year period in
     open-market or privately negotiated transactions.

     On July 19, 1995, the Company declared its first quarterly cash dividend
     and adopted a dividend reinvestment and stock purchase plan. The dividend
     reinvestment and stock purchase plan which became effective on December 1,
     1995, has to date, required no additional shares to be issued out of
     authorized and unissued shares. During the years ended December 31, 1996
     and 1995, the Company declared cash dividends totaling $8.2 million and
     $4.0 million, respectively. On April 17, 1996, the Company declared a
     two-for-one stock split in the form of a 100% stock dividend and on June 3,
     1996, shareholders received one additional share of the Company's common
     stock for each share of common stock owned as of May 15, 1996. On January
     22, 1997, the Company declared a quarterly cash dividend of $0.11 per share
     payable on March 3, 1997 to shareholders of record as of the close of
     business on February 15, 1997.

     On July 18, 1996, the Company adopted a Stockholder Rights Plan (the
     "Rights Plan") and declared a dividend of one preferred share purchase
     right ("Right") for each outstanding share of common stock of the Company.
     Each Right entitles stockholders to buy one one-hundredth interest in a
     share of a new series of preferred stock of the Company, at an exercise
     price of $100.00 upon the occurrence of certain events described in the
     Rights Plan. The Rights Plan was not adopted in response to any specific
     event, but is intended to help ensure that all stockholders of the Company
     receive fair and equitable treatment in the 


                                       21
<PAGE>   6

     event of any proposed acquisition of the Company and guards against partial
     tender offers, squeeze-outs and other tactics to gain control of the
     Company without paying all stockholders a fair and full value for their
     investment in the Company. The Rights Plan will not prevent the Company
     from being acquired, but rather encourages potential acquirors to negotiate
     any such proposed transaction with the Board of Directors, who has the
     responsibility to act in the best interest of all who own the Company's
     stock.

     At the time of the conversion to stock form, the Association was required
     to establish a liquidation account in an amount equal to its capital as of
     June 30, 1993. As part of the acquisition of Fidelity, the Association
     established a similar liquidation account equal to the remaining
     liquidation account balance previously maintained by Fidelity as a result
     of its conversion from mutual to stock form of ownership. These liquidation
     accounts will be reduced to the extent that eligible account holders reduce
     their qualifying deposits. In the unlikely event of a complete liquidation
     of the Association, each eligible account holder will be entitled to
     receive a distribution from the liquidation account. The Association is not
     permitted to declare or pay dividends on its capital stock, or repurchase
     any of its outstanding stock, if the effect thereof would cause its
     stockholders' equity to be reduced below the amounts required for the
     liquidation accounts or applicable regulatory capital requirements.

     At December 31, 1996, the Association exceeded all of its regulatory
     capital requirements with tangible, core, and risk-based capital ratios of
     5.65%, 5.65%, and 16.41%, respectively. The respective minimum regulatory
     requirements were 1.50%, 3.00%, and 8.00%. During the first quarter of
     1997, the Association created a new operating subsidiary, intended to
     qualify as a real estate investment trust, which may, among other things,
     be utilized by the Association to raise capital in the future.

     Retained earnings at December 31, 1996 and 1995 includes approximately
     $65,000,000 for which no Federal income tax liability has been recognized.
     This amount represents the balance of the bad debt reserves (other than
     supplemental reserves) created for tax purposes as of December 31, 1987.
     These amounts are subject to recapture in the unlikely event that the
     Association (i) makes distributions in excess of earnings and profits, (ii)
     redeems its stock, or (iii) liquidates. See "Impact of New
     Legislation--Recapture of Bad Debt Reserves."

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

SAIF             
Recapitalization 

     In response to the disparity in deposit insurance assessment rates that
     existed between banks insured by the Bank Insurance Fund ("BIF") and
     thrifts insured by the SAIF, the Deposit Funds Insurance Act of 1996 (the
     "Funds Act") was enacted into law on September 30, 1996. The Funds Act
     authorized the Federal Deposit Insurance Corporation ("FDIC") to impose a
     special assessment on all institutions with SAIF-assessable deposits in the
     amount necessary to recapitalize the SAIF. This special SAIF assessment for
     the Association of $28.5 million, or $16.9 million net of taxes was charged
     against income in the third quarter of 1996 and paid in November 1996. In
     view of the recapitalization of the SAIF, the FDIC reduced the assessment
     rates for SAIF-assessable deposits beginning on October 1, 1996. The
     Company expects to incur approximately $2.9 million of assessments (based
     on the Association's December 31, 1996 deposit insurance assessment base)
     for the year ending December 31, 1997. As a result of the lower assessment
     rates, the expected 1997 expense, based on the December 31, 1996 deposit
     insurance assessment base, would be $6.7 million lower than the expense
     incurred in 1996. See "Impact of New Legislation--Deposit Insurance--SAIF
     Recapitalization" for further discussion.

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

Lending and
Investing  
Activities

     The primary lending and investing activities of the Company include the
     origination of mortgage, consumer and other loans and the purchase of
     mortgage loans and mortgage-backed, mortgage-related and other securities.
     The Company's lending and investing activities in 1996 reflect the
     Company's emphasis on building its loan portfolio, supplemented by
     purchases of mortgage-backed, mortgage-related and other securities, in
     order to provide and enhance a stable earnings stream. The Company
     originates loans locally, either directly or through mortgage brokers who
     obtain applications and process loans, which are underwritten, committed
     for and closed by the Company. During the years ended December 31, 1996 and
     1995, the Company originated gross mortgage loans totaling $612.7 million
     and $202.7 million, respectively, of which $378.1 million and $81.4
     million, respectively, were originated through mortgage brokers. The
     Company expanded its loan production in 1996 by focusing on its external
     delivery channels, in particular, the purchase of mortgage loans through
     its third-party loan origination program, as well as through bulk loan
     purchase transactions. During the years ended December 31, 1996 and 1995,
     gross mortgage loan purchases totaled $316.0 million and $250.6 million,
     respectively, of which $60.2 million and $128.3 million, respectively, were
     bulk purchases. Of the total mortgage loans purchased or originated during
     the years ended December 31, 1996 and 1995, $303.7 million and $229.4
     million,


                                       22
<PAGE>   7

     respectively, were secured by properties located outside New York State. As
     of December 31, 1996, $592.2 million, or 22.8% of the Company's total loan
     portfolio, was secured by properties located in 42 states other than New
     York State. The Company does not have a concentration of lending in any
     state other than New York that comprises more than 5% of the total loan
     portfolio. For the years ended December 31, 1996 and 1995, purchases of
     mortgage-backed and mortgage-related securities totaled $336.7 million and
     $703.0 million, respectively, and purchases of other securities totaled
     $451.8 million and $232.8 million, respectively.

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

Interest Rate 
Sensitivity 
Analysis

     The Company's net interest income, the primary component of its net income,
     is subject to substantial risk due to changes in interest rates or changes
     in market yield curves, particularly if there is a substantial variation
     in the timing between the repricing of its assets and the liabilities which
     fund them. The Company seeks to manage this risk by monitoring and
     controlling the variation in repricing intervals between its assets and
     liabilities. As discussed more fully below, there are a variety of factors
     which influence the repricing characteristics of any given asset or
     liability.

     The matching of the repricing characteristics of assets and liabilities may
     be analyzed by examining the extent to which such assets and liabilities
     are "interest rate sensitive" and by monitoring an institution's interest
     rate sensitivity "gap". An asset or liability is said to be interest rate
     sensitive within a specific time period if it will mature or reprice,
     either by its contractual terms or based upon certain assumptions made by
     management, within that time period. The interest rate sensitivity gap is
     defined as the difference between the amount of interest-earning assets
     anticipated to mature or reprice within a specific time period and the
     amount of interest-bearing liabilities anticipated to mature or reprice
     within that same time period. A gap is considered positive when the amount
     of interest rate sensitive assets maturing or repricing within a specific
     time frame exceeds the amount of interest rate sensitive liabilities
     maturing or repricing within that same time frame. Conversely, a gap is
     considered negative when the amount of interest rate sensitive liabilities
     maturing or repricing within a specific time frame exceeds the amount of
     interest rate sensitive assets maturing or repricing within that same time
     frame. In a rising interest rate environment, an institution with a
     negative gap would generally be expected, absent the effects of other
     factors, to experience a greater increase in the costs of its liabilities
     relative to the yields of its assets and thus a decrease in the
     institution's net interest income, whereas an institution with a positive
     gap would generally be expected to experience the opposite results.
     Conversely, during a period of falling interest rates, a negative gap would
     tend to result in an increase in net interest income while a positive gap
     would tend to adversely affect net interest income.

     The Company has attempted to limit its exposure to interest rate risk
     through the origination and purchase of adjustable-rate mortgage loans
     ("ARMs") and through purchases of adjustable-rate mortgage-backed and
     mortgage-related securities and fixed-rate mortgage-backed and
     mortgage-related securities with short- and medium-term average lives.

     The actual duration of mortgage loans and mortgage-backed and
     mortgage-related securities, can be significantly impacted by changes in
     mortgage prepayment and market interest rates. Mortgage prepayment rates
     will vary due to a number of factors, including the regional economy in the
     area where the underlying mortgages were originated, seasonal factors,
     demographic variables and the assumability of the underlying mortgages.
     However, the largest determinants of prepayment rates are prevailing
     interest rates and related mortgage refinancing opportunities. Management
     monitors interest rate sensitivity so that adjustments in the asset and
     liability mix, when deemed appropriate, can be made on a timely basis.

     At December 31, 1996, the Company's net interest-earning assets maturing or
     repricing within one year exceeded interest-bearing liabilities maturing or
     repricing within the same time period by $1.3 billion, representing a
     positive cumulative one-year gap of 17.9% of total assets. This compares to
     net interest-earning assets maturing or repricing within one year exceeding
     interest-bearing liabilities maturing or repricing within the same time
     period by $1.4 billion, representing a positive cumulative one-year gap of
     21.7% of total assets at December 31, 1995. The Company's December 31, 1996
     and 1995 cumulative one-year gap positions, however, reflect the
     classification of available-for-sale securities within the one-year
     maturing or repricing category. If those securities, at December 31, 1996,
     were classified according to repricing periods based on their estimated
     prepayments and maturities, interest-bearing liabilities maturing or
     repricing within one year would have exceeded net interest-earning assets
     maturing or repricing within the same time period by $31.7 million,
     representing a negative cumulative one-year gap of 0.44% of total assets.
     Using this method, at December 31, 1995, net interest-earning assets would
     have exceeded net interest-bearing liabilities by $9.9 million,
     representing a positive cumulative one-year gap of 0.15%.

     The following table sets forth the amount of interest-earning assets and
     interest-bearing liabilities outstanding at December 31, 1996, which are
     anticipated by the Company, using certain assumptions based on its
     historical experience and other data available to management, to reprice or
     mature in each of the future time periods shown. This table does not
     necessarily indicate the impact of general interest rate


                                       23
<PAGE>   8

     movements on the Company's net interest income because the actual repricing
     dates of various assets and liabilities are subject to customer discretion
     and competitive and other pressures. Callable features of certain assets
     and liabilities, in addition to the foregoing, may cause actual experience
     to vary from that indicated. In addition, the available-for-sale securities
     may or may not be sold, or effectively repriced, since that activity is
     subject to management's discretion.

<TABLE>
<CAPTION>
                                                                         At December 31, 1996
                                           ---------------------------------------------------------------------------------
                                                              More than        More than
                                                               One Year       Three Years
                                             One Year            to               to            More than
(Dollars in Thousands)                      or Less(1)     Three Years(1)      Five Years      Five Years(1)         Total
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>              <C>               <C>               <C>              <C>        
Interest-earning assets:
  Mortgage loans (2)                       $   852,670      $   840,797       $   232,070       $   636,636      $ 2,562,173
  Consumer and other loans (2)                  37,541            8,642            10,767              --             56,950
  Federal funds sold and
  repurchase agreements                         56,000             --                --                --             56,000
  Mortgage-backed, mortgage-
  related and other securities
  available-for-sale                         2,296,662             --                --                --          2,296,662
  Mortgage-backed, mortgage-
  related and other securities
  held-to-maturity                             387,369          169,962           183,023         1,258,450        1,998,804
- ----------------------------------------------------------------------------------------------------------------------------
    Total interest-earning assets            3,630,242        1,019,401           425,860         1,895,086        6,970,589
Less:
  Unearned discount, premium
    and deferred fees (3)                        2,196            2,167               598             1,641            6,602
- ----------------------------------------------------------------------------------------------------------------------------
    Net interest-earning assets              3,628,046        1,017,234           425,262         1,893,445        6,963,987
- ----------------------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
  Savings                                      168,000          288,000           240,000           438,038        1,134,038
  NOW                                           22,548           15,048             7,524            30,039           75,159
  Money market and money
  manager                                      138,550          138,552            92,360            92,351          461,813
  Certificates of deposit                    1,582,985          928,134           263,631              --          2,774,750
  Borrowed funds                               411,514        1,590,000           100,000            10,000        2,111,514
- ----------------------------------------------------------------------------------------------------------------------------
    Total interest-bearing liabilities       2,323,597        2,959,734           703,515           570,428        6,557,274
- ----------------------------------------------------------------------------------------------------------------------------
Interest sensitivity gap                   $ 1,304,449      $(1,942,500)      $  (278,253)      $1,323,017$          406,713
============================================================================================================================
Cumulative interest sensitivity gap        $ 1,304,449      $  (638,051)      $  (916,304)      $   406,713
============================================================================================================================
Cumulative interest sensitivity gap
  as a percentage of total assets                17.94%           (8.77)%          (12.60)%            5.59%
Cumulative net interest-earning
  assets as a percentage of
  interest-bearing liabilities                  156.14%           87.92%            84.69%           106.20%
</TABLE>

(1)  For purposes of this analysis, $257.4 million of debt and mortgage-related
     securities and $600.0 million of borrowings, which are callable within one
     year, are classified above according to their contractual maturity dates
     (primarily in the more than five year category for debt and
     mortgage-related securities and the more than one year to three year
     category for borrowings).
(2)  For purposes of this analysis, mortgage, consumer and other loans exclude
     non-performing loans, but are not reduced for the allowance for loan
     losses.
(3)  For purposes of this analysis, unearned discount, premium and deferred fees
     are prorated.

Certain shortcomings are inherent in the method of analysis presented in the
foregoing table. For example, although certain assets and liabilities may have
similar contractual maturities or periods to repricing, they may react in
different ways to changes in market interest rates. Further, in the event of a
change in interest rates, prepayment and early withdrawal levels would likely
deviate significantly from those assumed in calculating the table. Additionally,
certain assets, such as ARMs, have contractual features which restrict changes
in interest rates on a short-term basis and over the life of the asset. Finally,
the ability of borrowers to service their ARMs or other loan obligations may
decrease in the event of an interest rate increase. The table reflects the
estimates of management as to periods to repricing at a particular point in
time. Among the factors considered are current trends and historical repricing
experience with respect to similar products. For example, the Company has a
number of deposit accounts, including savings, NOW accounts, money market and
money manager accounts which, subject to certain regulatory exceptions not
relevant here, may be withdrawn at any time. The Company, based upon its
historical experience, assumes that while all customers in these account
categories could withdraw their funds on any given day, they will not do so even
if market interest rates change. As a result, different assumptions may be used
at different points in time.

The Company, from time to time, in an attempt to further reduce volatility in
its earnings caused by changes in interest rates will enter into financial
derivative agreements with third parties. See Note 12 of the 


                                       24
<PAGE>   9

     "Notes to the Consolidated Financial Statements" for a description of such
     transactions. The Company has not entered into any such transactions during
     1996.

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

Analysis of  
Net Interest 
Income       

     Net interest income represents the difference between income on
     interest-earning assets and expense on interest-bearing liabilities. Net
     interest income depends primarily upon the volume of interest-earning
     assets and interest-bearing liabilities and the corresponding interest
     rates earned or paid.

     The following table sets forth certain information relating to the Company
     for the years ended December 31, 1996, 1995 and 1994. Yields and costs are
     derived by dividing income or expense by the average balance of the related
     assets or liabilities, respectively, for the periods shown, except where
     otherwise noted. Average balances are derived from month-end balances.
     Management does not believe that the use of average monthly balances
     instead of average daily balances causes material differences in the
     information presented. The average balance of loans receivable includes
     loans on which the Company has discontinued accruing interest. The yields
     and costs include fees, premiums and discounts which are considered
     adjustments to interest rates.

<TABLE>
<CAPTION>
                                                                          Year Ended December 31,
                                     -----------------------------------------------------------------------------------------------

                                                   1996                             1995                              1994
                                     -----------------------------------------------------------------------------------------------

                                                           Average                           Average                         Average
                                     Average                Yield/     Average                Yield/    Average               Yield/
(Dollars in Thousands)               Balance     Interest    Cost      Balance    Interest     Cost     Balance     Interest    Cost
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>         <C>     <C>          <C>          <C>     <C>          <C>        <C>  
Assets:
  Interest-earning assets:
    Mortgage loans                  $2,317,574   $187,219    8.08%   $1,828,152   $153,262     8.38%   $1,442,932   $121,209   8.40%
    Consumer and other loans            58,753      6,021   10.25        61,480      6,496    10.57        52,510      4,983   9.49
    Mortgage-backed and
      mortgage-related
      securities (1)                 3,592,606    246,761    6.87     3,448,205    238,232     6.91     2,266,729    145,559   6.42
    Federal funds sold and
      repurchase agreements             55,255      2,978    5.39       153,972      9,021     5.86       157,044      7,170   4.57
    Other securities (1)               709,433     48,195    6.79       438,693     27,965     6.37       383,351     22,466   5.86
                                    ----------   --------            ----------   --------             ----------   --------
      Total interest-earning assets  6,733,621    491,174    7.29     5,930,502    434,976     7.33     4,302,566    301,387   7.00
                                                 --------                         --------                          --------   
  Non-interest-earning assets          272,034                          308,095                           117,239
                                    ----------                       ----------                        ----------   
Total assets                        $7,005,655                       $6,238,597                        $4,419,805
                                    ==========                       ==========                        ==========   
Liabilities and
Stockholders' equity:
  Interest-bearing liabilities:
    Savings                         $1,146,243     29,000    2.53    $1,176,433     29,764     2.53    $1,095,827     27,466   2.51
    Certificates of deposit          2,699,540    148,335    5.49     2,544,542    142,052     5.58     1,713,688     83,051   4.85
    NOW                                114,110      2,282    2.00       240,032      4,841     2.02       128,653      2,612   2.03
    Money manager                      148,871      2,977    2.00          --         --       --            --         --     --
    Money market                       237,709      9,152    3.85       196,767      7,300     3.71       100,896      2,539   2.52
    Borrowed funds                   1,948,649    112,735    5.79     1,402,270     81,748     5.83       761,925     34,859   4.58
                                    ----------   --------            ----------   --------             ----------   --------   
      Total interest-
        bearing liabilities          6,295,122    304,481    4.84     5,560,044    265,705     4.78     3,800,989    150,527   3.96
                                                 --------                         --------                          --------   
  Non-interest-bearing liabilities     132,747                          111,225                            69,150
                                    ----------                       ----------                        ----------   
Total liabilities                    6,427,869                        5,671,269                         3,870,139
Stockholders' equity                   577,786                          567,328                           549,666
                                    ----------                       ----------                        ----------   
Total liabilities and
  stockholders' equity              $7,005,655                       $6,238,597                        $4,419,805
                                    ==========                       ==========                        ==========   
Net interest income/net
  interest rate spread (2)                       $186,693    2.45%                $169,271     2.55%                $150,860   3.04%
                                                 ========    ====                 ========     ====                 ========   ==== 
Net interest-earning assets/
  net interest margin (3)           $  438,499               2.77%   $  370,458                2.85%   $  501,577              3.51%
                                    ==========               ====    ==========                ====    ==========              ==== 
Ratio of interest-earnings assets
  to interest-bearing liabilities        1.07x                            1.07x                             1.13x
                                    ==========                       ==========                        ==========   
</TABLE>

(1) Securities available-for-sale are reported at average amortized cost.

(2) Net interest rate spread represents the difference between the average
    yield on average interest-earning assets and the average cost of average
    interest-bearing liabilities.

(3) Net interest margin represents net interest income divided by average
    interest-earning assets.


                                       25
<PAGE>   10

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

Rate/Volume 
Analysis    

     The following table presents the extent to which changes in interest rates
     and changes in the volume of interest-earning assets and interest-bearing
     liabilities have affected the Company's interest income and interest
     expense during the periods indicated. Information is provided in each
     category with respect to (i) the changes attributable to changes in volume
     (changes in volume multiplied by prior rate), (ii) the changes attributed
     to changes in rate (changes in rate multiplied by prior volume), and (iii)
     the net change. The changes attributable to the combined impact of volume
     and rate have been allocated proportionately to the changes due to volume
     and the changes due to rate.

<TABLE>
<CAPTION>
                                           Year Ended December 31, 1996           Year Ended December 31, 1995
                                                    Compared to                            Compared to
                                           Year Ended December 31, 1995           Year Ended December 31, 1994
- -----------------------------------------------------------------------------------------------------------------
                                               Increase (Decrease)                    Increase (Decrease)
                                      ---------------------------------------------------------------------------
(In Thousands)                         Volume        Rate         Net         Volume        Rate           Net
- -----------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>          <C>          <C>           <C>           <C>     
Interest-earning assets:
  Mortgage loans                      $39,627      $(5,670)     $33,957      $ 32,342      $   (289)     $ 32,053
  Consumer and other loans               (282)        (193)        (475)          908           605         1,513
  Mortgage-backed and
    mortgage-related securities         9,916       (1,387)       8,529        80,836        11,837        92,673
  Federal funds sold and
    repurchase agreements              (5,371)        (672)      (6,043)         (142)        1,993         1,851
  Other securities                     18,277        1,953       20,230         3,431         2,068         5,499
- -----------------------------------------------------------------------------------------------------------------
    Total                              62,167       (5,969)      56,198       117,375        16,214       133,589
- -----------------------------------------------------------------------------------------------------------------
Interest-bearing liabilities:
  Savings                                (764)        --           (764)        2,074           224         2,298
  Certificates of deposit               8,589       (2,306)       6,283        45,023        13,978        59,001
  NOW                                  (2,512)         (47)      (2,559)        2,242           (13)        2,229
  Money manager                         2,977         --          2,977          --            --            --
  Money market                          1,568          284        1,852         3,180         1,581         4,761
  Borrowed funds                       31,553         (566)      30,987        35,395        11,494        46,889
- -----------------------------------------------------------------------------------------------------------------
    Total                              41,411       (2,635)      38,776        87,914        27,264       115,178
- -----------------------------------------------------------------------------------------------------------------
Net change in net interest income     $20,756      $(3,334)     $17,422      $ 29,461      $(11,050)     $ 18,411
=================================================================================================================
</TABLE>


                                       26
<PAGE>   11

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

Asset Quality

     One of the Company's key operating objectives has been and continues to be
     to obtain and maintain a high level of asset quality. Through a variety of
     strategies, including, but not limited to, borrower workout arrangements
     and aggressive marketing of owned properties, the Company has been
     proactive in addressing problem and non-performing assets which, in turn,
     has helped to build the strength of the Company's financial condition. Such
     strategies, as well as the Company's concentration on one-to-four family
     mortgage lending and maintaining sound credit standards for new loan
     originations, have resulted in a reduction in non-performing assets of
     $22.2 million, or 32.8%, from $67.8 million at December 31, 1995 to $45.6
     million at December 31, 1996. During the year ended December 31, 1996, net
     loan charge-offs totaled $3.4 million, of which $1.2 million related to
     five large commercial properties, compared to net loan charge-offs of $4.2
     million for the year ended December 31, 1995. The reduction in
     non-performing assets was primarily due to decreases in non-accrual loans
     of $12.6 million, or 32.6%, and real estate owned, net of $10.3 million, or
     58.0%. The significant reduction in real estate owned during the year ended
     December 31, 1996 was primarily a result of the Company's continued
     aggressive marketing of such properties, with net charge-offs on
     properties totaling only $881,000 for the year ended December 31, 1996. The
     following set of tables shows a comparison of delinquent loans and
     non-performing assets at December 31, 1996, 1995 and 1994.

     Delinquent Loans                           At December 31, 1996
                                    -------------------------------------------
                                        60-89 Days           90 Days or More
                                    -------------------------------------------
                                    Number   Principal      Number    Principal
                                      of      Balance         of       Balance
     (Dollars in Thousands)          Loans   of Loans        Loans    of Loans
     --------------------------------------------------------------------------
     One-to-four family               73      $3,901          276     $25,098
     Multi-family                      6       1,226           13       3,651
     Commercial real estate            2         823           13       3,301
     Construction                     --          --            4         251
     Consumer and other loans         52         337           92       1,159
     --------------------------------------------------------------------------
       Total delinquent loans        133      $6,287          398     $33,460
     --------------------------------------------------------------------------
     Delinquent loans to total loans            0.24%                    1.26%

                                                At December 31, 1995
                                    -------------------------------------------
                                        60-89 Days           90 Days or More
                                    -------------------------------------------
                                    Number   Principal      Number    Principal
                                      of      Balance         of       Balance
     (Dollars in Thousands)          Loans   of Loans        Loans    of Loans
     --------------------------------------------------------------------------
     One-to-four family              118      $8,173          366     $33,384
     Multi-family                      3         336           17       2,851
     Commercial real estate            3         384           21       4,698
     Construction                     --          --           10       2,271
     Consumer and other loans         47         622           65       1,276
     --------------------------------------------------------------------------
       Total delinquent loans        171      $9,515          479     $44,480
     --------------------------------------------------------------------------
     Delinquent loans to total loans            0.46%                    2.16%

                                                At December 31, 1994
                                    -------------------------------------------
                                        60-89 Days           90 Days or More
                                    -------------------------------------------
                                    Number   Principal      Number    Principal
                                      of      Balance         of       Balance
     (Dollars in Thousands)          Loans   of Loans        Loans    of Loans
     --------------------------------------------------------------------------
     One-to-four family              142      $8,002          272     $29,326
     Multi-family                      3         540           35       6,784
     Commercial real estate            2         198           18      23,009
     Construction                      1           7           21       6,899
     Consumer and other loans         31          97           67         920
     --------------------------------------------------------------------------
       Total delinquent loans        179      $8,844          413     $66,938
     --------------------------------------------------------------------------
     Delinquent loans to total loans            0.56%                    4.20%

     The underlying credit quality of the loan portfolio is dependent primarily
     on each borrower's ability to continue to make required loan payments and,
     in the event that a borrower is unable to continue to do so, the value of
     the collateral, if any, securing the loan. A borrower's ability to pay is
     typically dependent primarily on employment and other sources of income,
     which in turn is impacted by general economic conditions, although other
     factors, such as unanticipated expenditures or changes in the financial
     markets may also impact a borrower's ability to pay. Collateral values,
     particularly real estate values, are also impacted by a variety of factors
     including general economic conditions, demographics, maintenance and
     collection or foreclosure delays.


                                       27
<PAGE>   12

     Non-Performing Assets
<TABLE>
<CAPTION>
                                                                             At December 31,
                                                                      -----------------------------
     (Dollars in Thousands)                                           1996(1)    1995(1)    1994(1)
     ----------------------------------------------------------------------------------------------
     <S>                                                              <C>        <C>        <C>    
     Non-accrual delinquent mortgage loans (2)                        $24,905    $37,394    $56,037
     Non-accrual delinquent consumer and other loans                    1,159      1,276        920
     Mortgage loans delinquent 90 days or more (3)                      7,396      5,810      9,981
     ----------------------------------------------------------------------------------------------
         Total non-performing loans                                    33,460     44,480     66,938
     ----------------------------------------------------------------------------------------------
     Real estate owned, net (4)                                         7,421     17,677     18,898
     Investment in real estate, net (5)                                 4,708      5,654      7,480
     ----------------------------------------------------------------------------------------------
         Total real estate owned and investment in real estate, net    12,129     23,331     26,378
     ----------------------------------------------------------------------------------------------
         Total non-performing assets                                  $45,589    $67,811    $93,316
     ==============================================================================================
     Allowance for loan losses to non-performing loans (6)              42.11%     30.34%     18.19%
     Allowance for loan losses to total loans (6)                        0.53%      0.65%      0.76%
</TABLE>

     (1) If all non-accrual loans had been performing in accordance with their
         original terms, the Company would have recorded interest income of
         $2.4 million and $4.0 million for the years ended December 31, 1996
         and 1995, respectively. This compares to $934,000 and $1.3 million,
         respectively, of actual payments recorded to interest income. For the
         year ended December 31, 1994, the net amount of foregone interest
         income on the Company's non-accrual loans amounted to $7.1 million.

     (2) Total non-accrual delinquent mortgage loans include 3.8%, 15.4% and
         49.7% of mortgage loans secured by other than one-to-four family
         properties at December 31, 1996, 1995 and 1994, respectively

     (3) Loans delinquent 90 days or more and still accruing interest consist
         solely of loans delinquent 90 days or more as to their maturity date
         but not their interest payments, and are primarily secured by
         multi-family and commercial properties.

     (4) Real estate acquired by the Company as a result of foreclosure or by
         deed in lieu of foreclosure is recorded at the lower of cost or fair
         value less estimated costs to sell.

     (5) Investment in real estate is recorded at the lower of cost or fair
         value.

     (6) For the activity in the allowance for loan losses, refer to Note 7 of
         the "Notes to Consolidated Financial Statements."

Comparison of Financial Condition and Operating Results for the Years Ended
December 31, 1996 and 1995
- --------------------------------------------------------------------------------

Changes in
Financial 
Condition 

     Total assets increased $652.7 million, or 9.9%, from $6.6 billion at
     December 31, 1995 to $7.3 billion at December 31, 1996. The growth in
     assets was primarily attributable to an increase in loans receivable, net,
     of $593.7 million, from $2.0 billion at December 31, 1995, to $2.6 billion
     at December 31, 1996. The growth in total loans receivable reflects the
     Company's continued emphasis on residential lending. See "Lending and
     Investing Activities" for further discussion. During the year ended
     December 31, 1996, gross mortgage loan originations totaled $612.7 million
     and purchases totaled $316.0 million. This compares to 1995 gross mortgage
     loan originations of $202.7 million and purchases of $250.6 million.
     Additionally, other securities available-for-sale and held-to-maturity
     increased $370.7 million, from $465.0 million at December 31, 1995, to
     $835.7 million at December 31, 1996. Purchases of these securities totaled
     $451.8 million for 1996 compared to $232.8 million for 1995. The Company's
     purchases of such other securities during the year ended December 31, 1996
     were primarily callable government agency notes classified as
     held-to-maturity. The purchases of such securities resulted in the average
     yield of other securities increasing from 6.37% for the year ended December
     31, 1995 to 6.79% for the year ended December 31, 1996. Asset growth in
     1996 was funded through increased borrowings and deposits. Deposits
     increased $249.7 million, from $4.3 billion at December 31, 1995, to $4.5
     billion at December 31, 1996. The increase in deposits was concentrated in
     certificates of deposit which increased $199.0 million, from $2.6 billion
     at December 31, 1995 to $2.8 billion at December 31, 1996. Borrowed funds
     increased $406.8 million, from $1.7 billion at December 31, 1995 to $2.1
     billion at December 31, 1996, primarily reverse repurchase agreements which
     increased $361.7 million, from $1.5 billion at December 31, 1995 to $1.8
     billion at December 31, 1996.

     Real estate owned and investments in real estate decreased $11.2 million,
     or 48.0%, from $23.3 million at December 31, 1995 to $12.1 million at
     December 31, 1996. This decrease was primarily the result of aggressive
     marketing of the Company's real estate owned properties. During the year
     ended December 31, 1996, the net book value of properties sold totaled
     $16.6 million, while additions to real estate owned properties through
     foreclosures and deeds in lieu of foreclosure totaled $8.9 million.

     Stockholders' equity totaled $588.8 million at December 31, 1996 compared
     to $590.7 million at December 31, 1995. The decrease reflects the combined
     effect of the Company's earnings for the year ended December 31, 1996 of
     $36.9 million, the amortization for the allocated portion of shares held by
     the ESOP and the earned portion of the shares held by the RRPs, and related
     tax benefit, totaling $11.5 million and the net gain on the issuance of
     treasury stock for option exercises and the sale of unearned RRP shares
     totaling $625,000 all of which were offset by stock repurchases totaling
     $31.7 million, the change in the unrealized gain on securities, net of
     taxes, of $11.0 million and the declaration of dividends of $8.2 million.


                                       28
<PAGE>   13

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

Results of
Operations

     General

     Net income for the year ended December 31, 1996 was $36.9 million compared
     to $45.4 million for the year ended December 31, 1995. This $8.5 million
     decrease was the result of the SAIF recapitalization assessment of $16.9
     million, net of tax, recorded in the third quarter. Although net income
     decreased from the prior year, net income, excluding the SAIF
     recapitalization assessment, for the year ended December 31, 1996, would
     have been $53.7 million, which represents an increase of $8.3 million, or
     18.3% over net income for the year ended December 31, 1995. During 1996,
     net interest income increased $17.4 million and non-interest income
     increased $4.3 million, which were partially offset by an increase in
     general and administrative expense of $5.8 million and an increase in the
     provision for loan losses of $2.0 million.

     The return on average equity decreased from 8.01% for the year ended
     December 31, 1995 to 6.38% for the year ended December 31, 1996. Excluding
     the one-time SAIF recapitalization assessment, the return on average equity
     would have increased to 9.28% for the year ended December 31, 1996,
     representing a 15.9% increase from the prior year. The return on average
     tangible equity decreased from 9.81% for the year ended December 31, 1995
     to 7.79% for the year ended December 31, 1996. Excluding the one-time SAIF
     recapitalization assessment, the return on average tangible equity would
     have increased to 11.33% for the year ended December 31, 1996, representing
     a 15.5% increase from the prior year. The return on average assets
     decreased 20 basis points, from 0.73% for the year ended December 31, 1995,
     to 0.53% for the year ended December 31, 1996. Excluding the one-time SAIF
     recapitalization assessment, the return on average assets would have
     increased to 0.77% for the year ended December 31, 1996, a 5.5% increase
     from the prior year.

     Interest Income

     Interest income for the year ended December 31, 1996 totaled $491.2 million
     compared to $435.0 million for the year ended December 31, 1995. This
     increase of $56.2 million, or 12.9%, was the result of an increase in total
     average interest-earning assets of $803.1 million, partially offset by a
     decrease in the average yield on interest-earning assets. The growth in
     total interest-earning assets was concentrated in mortgage loans and other
     securities. Interest income on mortgage loans increased $33.9 million, or
     22.2%, to $187.2 million for the year ended December 31, 1996 which was the
     result of an increase in the average balance of $489.4 million, partially
     offset by a decrease in the average yield on mortgage loans from 8.38% for
     the year ended December 31, 1995 to 8.08% for the year ended December 31,
     1996. Interest income on mortgage-backed and mortgage-related securities
     increased $8.6 million, from $238.2 million for the year ended December 31,
     1995 to $246.8 million for the year ended December 31, 1996, which was the
     result of an increase in the average balance of such securities of $144.4
     million and a decrease in the average yield of such securities from 6.91%
     for the year ended December 31, 1995 to 6.87% for the year ended December
     31, 1996. Interest income on other securities increased $20.2 million from
     the combined effect of an increase in the average portfolio of $270.7
     million and an increase in the average yield from 6.37% for the year ended
     December 31, 1995 to 6.79% for the year ended December 31, 1996. These
     increases were primarily the result of the Company's purchase of
     higher-yielding, callable agency-issued notes classified as
     held-to-maturity. Interest income on federal funds sold and repurchase
     agreements decreased $6.0 million due to decreases in both the average
     balance of $98.7 million and the average yield, from 5.86% for the year
     ended December 31, 1995 to 5.39% for the year ended December 31, 1996. The
     overall increase in the volume of average interest-earning assets resulted
     in a $62.2 million increase in interest income, whereas the overall
     reduction in the average yields on average interest-earning assets resulted
     in a $6.0 million decrease in interest income.

     Interest Expense

     Interest expense for the year ended December 31, 1996 totaled $304.5
     million, representing an increase of $38.8 million from $265.7 million for
     the year ended December 31, 1995. This increase was attributable to
     increases in both the average balance of interest-bearing liabilities of
     $735.1 million and the average cost of such liabilities from 4.78% for the
     year ended December 31, 1995 to 4.84% for the year ended December 31, 1996.
     This growth in average interest-bearing liabilities was primarily used to
     fund the purchase and origination of mortgage loans. The Company's ability
     to leverage its asset growth through lower cost medium-term borrowings
     controlled the increase of interest expense on total interest-bearing
     liabilities. The increase in the average balances of total interest-bearing
     liabilities was concentrated in borrowed funds and certificates of deposit.


                                       29
<PAGE>   14

     Interest expense on deposit accounts increased $7.7 million, from $184.0
     million for the year ended December 31, 1995 to $191.7 million for the year
     ended December 31, 1996. Although the average cost of deposits was
     relatively unchanged at 4.41% for the year ended December 31, 1996, the
     average balance increased $188.7 million. Interest expense on savings
     accounts decreased $764,000 as a result of a decrease in the average
     balance of $30.2 million. Interest expense on certificates of deposit
     increased $6.3 million, from $142.0 million for the year ended December 31,
     1995 to $148.3 million for the year ended December 31, 1996. This increase
     reflects the impact of an increase in the average balance of certificates
     of deposits of $155.0 million, offset in part, by a decrease in the average
     cost from 5.58% during the year ended December 31, 1995 to 5.49% during the
     year ended December 31, 1996. During the first quarter of 1996, the Company
     implemented a program which converted its NOW accounts to a master account
     consisting of a NOW sub-account and a money market sub-account (money
     manager account). This resulted in a substantial shift of deposits from NOW
     accounts to money manager accounts. Total interest expense for NOW and
     money manager accounts for the year ended December 31, 1996 was $5.3
     million, with a combined average balance for these accounts of $263.0
     million for the same period. This compares to total interest expense for
     NOW accounts of $4.8 million and an average balance of $240.0 million for
     the year ended December 31, 1995, representing a $418,000 and $23.0 million
     increase in interest expense and average balance, respectively, from 1995
     to 1996. Total interest expense on money market accounts increased $1.9
     million, from $7.3 million for the year ended December 31, 1995 to $9.2
     million for the year ended December 31, 1996. The average balance of money
     market accounts increased $40.9 million from 1995 to 1996 and the average
     cost of such accounts increased 14 basis points, from 3.71% for the year
     ended December 31, 1995 to 3.85% for the year ended December 31, 1996.

     Interest expense on borrowed funds increased $31.0 million, from $81.7
     million for the year ended December 31, 1995 to $112.7 million for the year
     ended December 31, 1996. While the average balance increased $546.4
     million, from $1.4 billion for the year ended December 31, 1995 to $1.9
     billion for the year ended December 31, 1996, the average cost of
     borrowings decreased from 5.83% in 1995 to 5.79% in 1996. While the average
     cost of borrowings is generally higher than the average cost of core
     deposits, the Company's utilization of such funding sources provides
     greater flexibility in managing cash flow and interest rate risk, primarily
     through the use of two to three year borrowings. The cost of these
     medium-term borrowings has generally been less than the all-inclusive cost
     associated with certificates of deposit for the same terms.

     Net Interest Income

     Net interest income increased $17.4 million, or 10.3%, from $169.3 million
     for the year ended December 31, 1995 to $186.7 million for the year ended
     December 31, 1996. This change was the result of an increase in total
     average interest-earning assets of $803.1 million, or 13.5%, offset by an
     increase in total average interest-bearing liabilities of $735.1 million.
     The Company's net interest margin decreased from 2.85% during the year
     ended December 31, 1995 to 2.77% during the year ended December 31, 1996.
     The Company's net interest spread decreased from 2.55% for the year ended
     December 31, 1995 to 2.45% for the year ended December 31, 1996. This
     decrease in net interest spread was due to a slight reduction in the
     average yield on total average interest-earning assets of 4 basis points,
     from 7.33% for the year ended December 31, 1995 to 7.29% for the year ended
     December 31, 1996, coupled with a slight increase in the average cost of
     total average interest-bearing liabilities of 6 basis points from 4.78% to
     4.84% for the same periods above.

     Provision for Loan Losses

     The provision for loan losses increased $2.0 million, from $2.0 million for
     the year ended December 31, 1995 to $4.0 million for the year ended
     December 31, 1996. The increase in the provision was primarily attributable
     to the growth in the Company's loan portfolio as a result of record loan
     originations and purchases during 1996, primarily in one-to-four family
     mortgage loans. Total net loan charge-offs during the year ended December
     31, 1996, were $3.4 million, which included $1.2 million relating to five
     large commercial properties. The net effect of the provision for loan
     losses together with the 1996 charge-offs, resulted in an increase in the
     allowance for loan losses of $594,000, from $13.5 million at December 31,
     1995 to $14.1 million at December 31, 1996. The reduction in non-performing
     loans, in addition to the slight increase in the allowance for loan losses,
     improved the Company's percentage of allowance for loan losses to
     non-performing loans from 30.34% at December 31, 1995 to 42.11% at December
     31, 1996. See "Asset Quality."


                                       30
<PAGE>   15

     Non-Interest Income

     Non-interest income increased $4.2 million, or 45.0%, from $9.5 million for
     the year ended December 31, 1995 to $13.7 million for the year ended
     December 31, 1996. This increase was due to net gains recognized on sales
     of securities and loans of $1.6 million for the year ended December 31,
     1996, compared to $11,000 for the year ended December 31, 1995, and an
     increase of $2.1 million in customer service fees, which principally
     reflects new service fees introduced in the fourth quarter of 1995 as well
     as continued efforts toward increasing the collection percentage of fees
     charged.

     Non-Interest Expense

     Non-interest expense increased $33.3 million, from $95.6 million for the
     year ended December 31, 1995 to $128.9 million for the year ended December
     31, 1996. This increase includes a one-time charge of $28.5 million for the
     SAIF recapitalization assessment. Excluding the SAIF recapitalization
     assessment, non-interest expense increased $4.8 million, or 5.0%. General
     and administrative expense increased $5.9 million, from $90.3 million for
     1995 to $96.2 million for 1996, which includes an increase of $2.3 million
     for the amortization relating to the allocation of ESOP stock due to a
     higher average fair market value of the Company's stock as well as
     additional compensation and benefits expense, relating to normal salary
     increases. In addition, occupancy, equipment and systems expense increased
     $2.4 million, which reflects increases in banking office renovation
     expenses and additional information services-related expenditures. Despite
     these increases, the Company continued to increase efficiencies as
     evidenced by the decrease in general and administrative expense as a
     percentage of average assets from 1.45% for the year ended December 31,
     1995 to 1.37% for the year ended December 31, 1996, as well as a decrease
     in the efficiency ratio from 50.55% to 48.37% for the same comparable
     periods. Real estate operations, net, and recoveries of provision for real
     estate losses increased $1.4 million, from a net recovery during the year
     ended December 31, 1995 of $3.1 million to a net recovery during the year
     ended December 31, 1996 of $4.5 million, which resulted from gains on
     dispositions of both real estate owned and investments in real estate. See
     "Impact of New Legislation" for discussion of the SAIF recapitalization
     assessment and the relative impact on future federal deposit insurance
     premiums.

     Income Tax Expense

     Income tax expense decreased $5.0 million, from $35.7 million for the year
     ended December 31, 1995 to $30.7 million for the year ended December 31,
     1996, primarily due to the decrease in income before taxes of $13.6
     million.

     Supervisory Goodwill Action

     On July 21, 1995, the Association commenced an action, Astoria Federal
     Savings and Loan Association v. United States, No. 95-468C, in the United
     States Court of Federal Claims against the United States seeking in excess
     of $250 million in damages arising from the breach of an assistance
     agreement entered into by the Association's predecessor in interest,
     Fidelity, in connection with its acquisition in October 1984 of Suburbia
     Federal Savings and Loan Association, and the Government's subsequent
     enactment and implementation of the Financial Institutions Reform, Recovery
     and Enforcement Act ("FIRREA") in 1989. The case was stayed by the court
     throughout most of 1996 awaiting the decision of the United States Supreme
     Court in U.S. v. Winstar Corp. 116 S.Ct.2432 (1996) which held the
     Government liable for breach of contract to the plaintiffs in three similar
     cases and remanded such cases to the Court of Federal Claims to ascertain
     damage, and while a case management order was finalized in October 1996
     which established procedures for a more efficient prosecution of the
     approximately 125 similar cases pending before the court. In November 1996,
     the Association moved for partial summary judgment against the government
     on the issues of whether Fidelity had a contract with the government and
     whether the enactment of FIRREA was contrary to the terms of such contract.
     The government is contesting such motion and has cross-moved for summary
     judgment to dismiss the Association's complaint. The issue with respect to
     the motion is not expected to be fully joined until May 1997. While
     management is confident that it will be successful in the pursuit of its
     motion and intends to aggressively pursue its claim against the government,
     no assurance can be given as to the result of such claim or the timing of
     the recovery, if any, with respect thereto. The costs incurred with respect
     to this litigation in 1996 were not material to the Association's results
     of operations. While such costs are expected to increase during 1997, they
     are also, at this time, not expected to be material to the Association's
     results of operations for 1997.


                                       31
<PAGE>   16

Comparison of Financial Condition and Operating Results for the Years Ended
December 31, 1995 and 1994
- --------------------------------------------------------------------------------

Changes in
Financial 
Condition 

     Total assets increased $2.0 billion to $6.6 billion at December 31, 1995,
     from $4.6 billion at December 31, 1994. This increase primarily reflects
     the addition of $1.8 billion of Fidelity assets as of the acquisition date.
     Deposits increased $1.0 billion to $4.3 billion at December 31, 1995, from
     $3.3 billion at December 31, 1994, primarily due to the assumption of $1.1
     billion of Fidelity deposits. Borrowed funds increased $937.8 million, from
     $766.8 million at December 31, 1994 to $1.7 billion at December 31, 1995.
     The increase was due to the $707.8 million of borrowings assumed in the
     Fidelity acquisition which were subsequently reduced by $417.0 million,
     using proceeds received by the Company as a result of the restructuring of
     the Fidelity portfolio, and additional borrowings by the Company of $647.0
     million.

     Asset growth was concentrated in mortgage-backed, mortgage-related and
     other securities which increased $1.4 billion to $4.1 billion at December
     31, 1995, from $2.7 billion at December 31, 1994. This increase was
     partially due to the Fidelity acquisition, which added $1.5 billion of such
     securities, of which, $521.1 million were sold immediately subsequent to
     the acquisition. Additionally, during the year ended December 31, 1995, the
     Company purchased $703.0 million of mortgage-backed and mortgage-related
     securities. Loans receivable, net, increased $468.9 million to $2.0 billion
     at December 31, 1995, from $1.6 billion at December 31, 1994. Gross
     mortgage loan originations totaled $202.7 million for the year ended
     December 31, 1995, compared to $221.4 million for the year ended December
     31, 1994. The decrease in mortgage originations was more than offset by an
     increase in loan purchases through the Company's third party loan
     origination program and bulk purchase transactions. Gross mortgage loan
     purchases totaled $250.6 million for 1995 compared to $162.9 million for
     1994. The Fidelity acquisition added $255.8 million to loans receivable,
     net.

     Real estate owned and investments in real estate decreased $3.1 million to
     $23.3 million at December 31, 1995, from $26.4 million at December 31,
     1994. This decrease was primarily the result of aggressive marketing of the
     Company's real estate owned properties, as well as additional write-downs
     to fair value as a result of reappraisals. Sales and write-downs of real
     estate owned were offset by the addition of $12.6 million of REO properties
     acquired from Fidelity and an additional $12.7 million of loans foreclosed
     during 1995.

     Stockholders' equity increased $40.1 million to $590.7 million at December
     31, 1995 due to earnings for the year, the amortization of the ESOP and
     RRPs, the change in the net unrealized gain (loss) on securities, net of
     taxes, and the conversion of Fidelity common stock options into options to
     purchase Company common stock. Other effects on stockholders' equity
     included the repurchase of the Company's common stock and dividends paid on
     common stock.

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

Results of 
Operations 

     General

     Net income for the year ended December 31, 1995 was $45.4 million compared
     to $43.7 million for the 1994 year. The $1.7 million, or 4.0% increase, is
     primarily attributable to an increase of $18.4 million in net interest
     income, a decrease in the provisions for loan and real estate losses of
     $4.5 million, and a decrease in real estate operations, net, of $5.2
     million. These increases in net income were partially offset by the
     increase in general and administrative expense of $18.2 million, from $72.1
     million for the year ended December 31, 1994, to $90.3 million for the year
     ended December 31, 1995, which reflects the added operating costs relating
     to the Fidelity acquisition. In addition, amortization of excess of cost
     over fair value of net assets acquired increased $6.5 million, also a
     result of the Fidelity acquisition.

     Interest Income

     Interest income totaled $435.0 million for the year ended December 31, 1995
     compared to $301.4 million for the year ended December 31, 1994, primarily
     due to the increase in total average interest-earning assets of $1.6
     billion for the 1995 period which was partially offset by the decrease in
     net interest margin from 3.51% to 2.85%. The increase in average
     interest-earning assets was primarily due to the acquisition of Fidelity,
     which, on the date of acquisition, provided $255.8 million in net loans and
     $1.5 billion of mortgage-backed, mortgage-related and other securities.
     Interest income from mortgage loans increased $32.1 million, or 26.4%, to
     $153.3 million for the year ended December 31, 1995. While the yield on
     mortgage loans decreased from 8.40% in 1994 to 8.38% in 1995, the average
     mortgage loan portfolio increased by $385.2 million for the 1995 year. The
     increase in the average portfolio was due to the acquisition of loans from
     Fidelity coupled with loan originations and purchases. Interest income on
     mortgage-backed and mortgage-related securities increased $92.7 million, or
     63.7%, to $238.2 million for the year ended December 31, 1995. This
     increase resulted from the combined effect of a 49 basis point increase in
     yield, from 6.42% in 1994 to 6.91% in 1995, and an increase in the average
     portfolio balance of 52.1%, or $1.2 billion, resulting from the Fidelity
     acquisition and purchases. Interest income from other securities increased
     $5.5 million, or 24.5%, to $28.0 million due to a 51 basis point increase
     in yield, from 5.86% in 1994 to 6.37% in 1995, and an average balance
     increase of $55.3 million to $438.7 million.


                                       32
<PAGE>   17

     Interest Expense

     Interest expense increased $115.2 million, or 76.5%, from $150.5 million
     for the year ended December 31, 1994, to $265.7 million for the year ended
     December 31, 1995. The cost of average interest-bearing liabilities
     increased 82 basis points, from 3.96% in 1994 to 4.78% in 1995, and the
     average balance increased 46.3%, or $1.8 billion, during 1995. These
     increases were due to the Company's additional borrowings during 1995,
     bearing higher interest rates, coupled with the increase in deposits,
     primarily from the Fidelity acquisition, and a shift of deposits from
     passbook savings to higher-yielding certificates of deposit. Deposits and
     borrowed funds assumed from Fidelity totaled $1.8 billion, of which $417.0
     million in borrowings was subsequently repaid.

     Interest expense on deposits increased $68.3 million from $115.7 million
     for the year ended December 31, 1994, to $184.0 million for the year ended
     December 31, 1995, reflecting an increase in the average cost of deposits
     from 3.81% to 4.42% and an increase in the average balance of total
     deposits of $1.1 billion. Interest expense on certificates of deposit
     increased $59.0 million from $83.1 million for the year ended December 31,
     1994, to $142.1 million for the year ended December 31, 1995. The increase
     resulted from the combined effect of a 73 basis point increase in the
     average cost, from 4.85% in 1994 to 5.58% in 1995, and a $830.9 million
     increase in the average balance of certificates outstanding for 1995 as
     compared to 1994. Interest expense on passbook accounts increased $2.3
     million, from $27.5 million in 1994 to $29.8 million in 1995, due to the
     increase in the average balance of $80.6 million. Interest expense on money
     market accounts increased $4.8 million from $2.5 million in 1994 to $7.3
     million in 1995. The average cost increased 119 basis points from 2.52% to
     3.71%, which was the result of higher interest rates offered on large
     balance accounts, and the average balance increased $95.9 million. Interest
     expense on NOW accounts increased $2.2 million, from $2.6 million in 1994,
     to $4.8 million in 1995 as a result of the average balance increasing by
     $111.4 million. The significant deposit balance and related expense
     increases are primarily due to the Fidelity acquisition, which provided
     $1.1 billion in deposits.

     Interest expense on borrowed funds increased $46.8 million, from $34.9
     million for the year ended December 31, 1994, to $81.7 million for the year
     ended December 31, 1995. This resulted from an increase in the average cost
     of borrowings of 125 basis points, from 4.58% in 1994 to 5.83% in 1995, and
     an increase in the average balance from $761.9 million for the year ended
     December 31, 1994, to $1.4 billion for the year ended December 31, 1995.
     During the year ended December 31, 1995, the Company incurred additional
     borrowings, primarily to fund the purchases of higher-yielding
     mortgage-backed and mortgage-related securities. Borrowed funds assumed
     from Fidelity totaled $707.8 million, of which $417.0 million were
     subsequently repaid.

     Net Interest Income

     Net interest income for the year ended December 31, 1995 increased $18.4
     million, or 12.2%, to $169.3 million from $150.9 million for the year ended
     December 31, 1994, primarily due to an increase in average interest-earning
     assets, significantly offset by the decrease in the net interest margin
     from 3.51% for the year ended December 31, 1994, to 2.85% for the year
     ended December 31, 1995. The decrease in the net interest margin reflects
     the impact of the volatile interest rate environment over the past two
     years on the Company. Seven Federal Reserve Board rate increases during
     1994 and the first quarter of 1995 resulted in the Company's cost of funds
     rising faster than the yield on interest-earning assets. The slower
     increase in the yield on assets is a result of the repricing
     characteristics of the portfolio combined with the flattening of the yield
     curve during 1995 which reduced the ability to obtain adequate spreads
     through the investment of cash flow produced from operations and new funds
     acquired. The subsequent rate decreases by the Federal Reserve Board in
     1995 have provided some relief as evidenced by the slowing of the decrease
     in the net interest margin and the passbook savings decay rate throughout
     1995.

     Provision for Loan Losses

     The provision for loan losses decreased $1.7 million, to $2.0 million for
     the year ended December 31, 1995, from $3.7 million for the year ended
     December 31, 1994. This is attributable to the significant decrease in
     non-performing loans from $66.9 million at December 31, 1994 to $44.5
     million at December 31, 1995, despite the addition of $7.0 million of
     non-performing loans from the Fidelity acquisition. The significant
     decrease was primarily due to management's extensive workout and collection
     efforts with its borrowers, which resulted in a significant number of loans
     being satisfied and/or brought current. At December 31, 1995, the Company's
     percentage of allowance for loan losses to non-performing loans increased
     to 30.34% from 18.19% at December 31, 1994. In addition, the Company's
     percentage of non-performing loans to total loans decreased from 4.20% at
     December 31, 1994, to 2.16% at December 31, 1995.

     Non-Interest Income

     Non-interest income increased $3.3 million, from $6.2 million for the year
     ended December 31, 1994, to $9.5 million for 1995. The increase primarily
     reflects increased customer services fees related to the eighteen Fidelity
     banking offices acquired, along with new service fees introduced during the
     fourth quarter of 1995 and an increased effort toward the collection of
     fees charged.


                                       33
<PAGE>   18

     Non-Interest Expense

     Total non-interest expense increased $16.8 million, or 21.3%, from $78.8
     million for the year ended December 31, 1994, to $95.6 million for the year
     ended December 31, 1995. The increase is primarily due to an $18.2 million
     increase in general and administrative expense, from $72.1 million in 1994
     to $90.3 million in 1995, relating, in large part, to the Fidelity
     acquisition. Although the dollar total increased, the ratio of general and
     administrative expense to average assets decreased from 1.63% in 1994 to
     1.45% in 1995. Real estate operations, net, and the provision for real
     estate losses decreased $8.0 million, from $4.9 million for the year ended
     December 31, 1994, to a recovery of $3.1 million for the year ended
     December 31, 1995. This decrease reflects management's efforts to dispose
     of real estate owned properties, which also reduced the expense of
     maintaining them, and the stabilization of the real estate market. In
     addition, the real estate operations net recovery for 1995 includes the
     recognition of a $3.1 million profit on the sale of one REO land parcel.
     Non-interest expense also includes the amortization of excess of cost over
     fair value of net assets acquired which increased $6.5 million, from $1.8
     million for the year ended December 31, 1994, to $8.3 million for the year
     ended December 31, 1995, due to the acquisition of Fidelity.

     Income Tax Expense

     Income tax expense increased $4.8 million, from $30.9 million for the year
     ended December 31, 1994, to $35.7 million for the year ended December 31,
     1995. The increase reflects the higher effective tax rate in 1995 due
     primarily to the increase in the amortization of excess of cost over fair
     value of net assets acquired, which is not deductible for tax purposes.

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

Impact of New
Legislation  

     Deposit Insurance--SAIF Recapitalization. For the first three quarters of
     1996, SAIF-insured institutions paid deposit insurance assessment rates of
     $0.23 to $0.31 per $100 of deposits. As a well capitalized institution, the
     Association paid deposit insurance assessment rates of $0.23 per $100 of
     deposits or $7.4 million for the first three quarters of 1996. In contrast,
     BIF-insured institutions that were well capitalized and without any
     significant supervisory concerns paid the minimum annual assessment of
     $2,000, and all other BIF-insured institutions paid deposit insurance
     assessment rates of $0.03 to $0.27 per $100 of deposits.

     In response to the SAIF/BIF assessment disparity, the Funds Act was enacted
     into law on September 30, 1996. The Funds Act amended the Federal Deposit
     Insurance Act (the "FDIA") in several ways to recapitalize the SAIF and
     reduce the disparity in the assessment rates for the BIF and the SAIF. The
     Funds Act authorized the FDIC to impose a special one-time assessment on
     all institutions with SAIF-assessable deposits in the amount necessary to
     recapitalize the SAIF. As implemented by the FDIC, institutions with
     SAIF-assessable deposits paid a special assessment, subject to adjustment,
     of 65.7 basis points per $100 of the institution's SAIF-assessable
     deposits. The special assessment was based on the amount of SAIF-assessable
     deposits held on March 31, 1995. The Funds Act provided that the amount of
     the special assessment is deductible for federal income tax purposes for
     the taxable year in which the special assessment is paid. Based on the
     foregoing, the special assessment for the Association of $28.5 million
     (before taxes) was charged against income during the quarter ended
     September 30, 1996 and paid in November 1996.

     In view of the recapitalization of the SAIF, the FDIC reduced the
     assessment rates for SAIF-assessable deposits. For periods beginning on
     October 1, 1996 the rates were reduced to a range of 18 to 27 basis points,
     and beginning on January 1, 1997, the effective rates were reduced to a
     range of 0 to 27 basis points. The Funds Act also provides that the FDIC
     cannot assess regular insurance assessments for an insurance fund unless
     required to maintain or to achieve the designated reserve ratio of 1.25% of
     insured deposits, except on those of its member institutions that are not
     classified as "well capitalized" or that have been found to have
     "moderately severe" or "unsatisfactory" financial, operational or
     compliance weaknesses. The Association has not been so classified by the
     FDIC or the OTS.

     In addition, the Funds Act expanded the assessment base for the payments on
     the bonds issued in the late 1980s by the Financing Corporation (the "FICO
     bonds") to recapitalize the now defunct Federal Savings and Loan Insurance
     Corporation to include the deposits of both BIF- and SAIF-insured
     institutions beginning January 1, 1997. Until December 31, 1999, or such
     earlier date on which the last savings association ceases to exist
     (relative to charter form), the rate of assessment for BIF-assessable
     deposits will be one-fifth of the rate imposed on SAIF-assessable deposits.
     The FDIC has reported that the rates of assessment for the payment of
     interest on the FICO bonds will be 1.3 basis points for BIF-assessable
     deposits and 6.48 basis points for SAIF-assessable deposits beginning on
     January 1, 1997. Assuming that the designated reserve ratio is maintained
     by the SAIF, the Association, as long as it maintains its regulatory
     status, will pay substantially lower regular assessments compared to those
     paid by the Association in recent years. Based on the foregoing, the
     Company's SAIF assessment rate was 4.5 basis points for the last quarter of
     1996, and the Company's annual SAIF assessment rate for 1997 is zero basis
     points. As a result, the Company expects a reduction in its total 1997
     expense for the assessment for deposit insurance and FICO obligations of
     $6.7 million from the 1996 expense incurred.


                                       34
<PAGE>   19

     The Funds Act also provides for the merger of the BIF and SAIF on January
     1, 1999, with such merger being conditioned upon the prior elimination of
     the thrift charter and the development of a new common charter. The
     Secretary of the Treasury is required to conduct a study of relevant
     factors with respect to the development of a common charter for all insured
     depository institutions and to report the Secretary's conclusions and
     findings to the Congress on or before March 31, 1997. Two bills to
     eliminate the federal thrift charter have been introduced in Congress in
     advance of this report. Although no assurances can be given as to whether
     legislation will be enacted to eliminate the thrift charter or if enacted,
     what powers would be available to the Association under any new or revised
     depository institution charter, management believes that such legislation
     will not significantly impact the core business activities of the
     Association. Management intends to continue to closely monitor such
     developments.

     Recapture of Bad Debt Reserves. Prior to the enactment, on August 20, 1996,
     of the Small Business Job Protection Act of 1996 (the "1996 Act"), for
     federal income tax purposes, thrift institutions such as the Association,
     which met certain definitional tests primarily relating to their assets and
     the nature of their business, were permitted to establish tax reserves for
     bad debts and to make annual additions thereto, which additions could,
     within specified limitations, be deducted in arriving at their taxable
     income. The Association's deduction with respect to "qualifying loans,"
     which are generally loans secured by certain interest in real property,
     could be computed using an amount based on the Association's actual loss
     experience (the "Experience Method"), or a percentage equal to 8.0% of the
     Association's taxable income (the "PTI Method"), computed without regard to
     this deduction and with additional modifications and reduced by the amount
     of any permitted addition to the non-qualifying reserve. Similar deductions
     for additions to the Association's bad debt reserve were permitted under
     the New York State Franchise Tax and the New York City Financial
     Corporation Tax; however, for purposes of these taxes, the effective
     allowable percentage under the PTI method was 32% rather than 8%.

     Under the 1996 Act, the PTI Method was repealed and the Association, as a
     "large bank" (one with assets having an adjusted basis of more than $500
     million), will be unable to make additions to its tax bad debt reserve,
     will be permitted to deduct bad debts only as they occur and will be
     required to recapture (that is, take into taxable income) over a six-year
     period, beginning with the Association's taxable year beginning January 1,
     1996, the excess of the balance of such reserves (other than the
     supplemental reserve) as of December 31, 1995 over the balance of such
     reserves as of December 31, 1987. However, under the 1996 Act, such
     recapture requirements will be suspended for each of the two successive
     taxable years beginning January 1, 1996 in which the Association originates
     a minimum amount of certain residential loans during such years that is not
     less than the average of the principal amounts of such loans made by the
     Association during its six taxable years preceding January 1, 1996. Since
     the Association has already provided a deferred income tax liability for
     financial reporting purposes, there will be no adverse impact to the
     Association's financial condition or results of operations from the
     enactment of this legislation.

     The New York State and New York City tax laws have been amended to prevent
     a similar recapture of the Association's bad debt reserve, and to permit
     continued future use of the bad debt reserve method for purposes of
     determining the Association's New York State and New York City tax
     liabilities, in either case so long as the Association continues to satisfy
     the New York State and New York City definitional tests related to its
     assets and the nature of its business, which are similar to the former
     federal income tax tests, discussed above.

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

Impact of New
Accounting
Standards

     In June 1996, the FASB issued Statement of Financial Accounting Standards
     No. 125, "Accounting for Transfers and Servicing of Financial Assets and
     Extinguishments of Liabilities" ("SFAS No. 125"). SFAS No. 125 establishes
     accounting and reporting standards for transfers and servicing of financial
     assets and extinguishments of liabilities based on consistent application
     of a financial components approach that focuses on control. Under this
     approach, an entity, subsequent to a transfer of financial assets, must
     recognize the financial and servicing assets it controls and the
     liabilities when extinguished. Standards for distinguishing transfer of
     financial assets that are sales from those that are secured borrowings are
     provided in SFAS No. 125. A transfer not meeting the criteria for a sale
     must be accounted for as a secured borrowing with a pledge of collateral.

     SFAS No. 125 requires that liabilities and derivatives incurred or obtained
     by transferors as part of a transfer of financial assets be initially
     measured at fair value, if practicable. SFAS No. 125 also requires that
     servicing assets and other retained interests in transferred assets be
     measured by allocating the previous carrying amount between the assets
     sold, if any, and retained interests, if any, based on their relative fair
     values at the date of transfer. Servicing assets and liabilities must be
     subsequently measured by amortization in proportion to and over the period
     of estimated net servicing income or loss and assessed for asset
     impairment, or increased obligation, based on their fair value.


                                       35
<PAGE>   20

     SFAS No. 125 supersedes the FASB's Statement of Financial Accounting
     Standards No. 76, "Extinguishment of Debt", and Statement of Financial
     Accounting Standards No. 77, "Reporting by Transferors for Transfers of
     Receivables with Recourse." SFAS No. 125 amends Statement of Financial
     Accounting Standards No. 115, "Accounting for Certain Investments in Debt
     and Equity Securities," ("SFAS No. 115") to prohibit the classification of
     a debt security as held to maturity if it can be prepaid or otherwise
     settled in such a way that the holder of the security would not recover
     substantially all of its recorded investment. It further requires that
     loans and other assets that can be prepaid or otherwise settled in such a
     way that the holder would not recover substantially all of its recording
     investment shall be subsequently measured like debt securities classified
     as available-for-sale or trading under SFAS No. 115, as amended by SFAS No.
     125. SFAS No. 125 also amends and extends to all servicing assets and
     liabilities the accounting standards for mortgage servicing rights now in
     Statement of Financial Accounting Standards No. 65, "Accounting for Certain
     Mortgage Banking Activities," and supersedes Statement of Financial
     Accounting Standards No. 122, "Accounting for Mortgage Servicing Rights."

     SFAS No. 125 is effective for transfers and servicing of financial assets
     and extinguishments of liabilities occurring after December 31, 1996, and
     is to be applied prospectively. Earlier or retroactive application is not
     permitted. However, in December 1996, the FASB issued Statement of
     Financial Accounting Standards No. 127, "Deferral of Effective Date of
     Certain Provisions of FASB Statement No. 125" ("SFAS No. 127"). SFAS No.
     127 defers the effective date of certain transfer and collateral provisions
     of SFAS No. 125 for one year. Repurchase agreements, dollar-rolls,
     securities lending and similar transactions (SFAS No. 125, paragraphs 9-12
     and 237(b)) in addition to secured borrowings and collateral (SFAS No. 125,
     paragraph 15), shall be effective for all transfers of financial assets
     occurring after December 31, 1997. The Company does not anticipate a
     material impact from the implementation of SFAS No. 125 and/or SFAS No. 127
     on its consolidated financial statements.

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

Impact of    
Inflation and
Changing     
Prices

     The consolidated financial statements and notes thereto presented herein
     have been prepared in accordance with generally accepted accounting
     principles, which require the measurement of financial position and
     operating results in terms of historical dollars without considering the
     changes in the relative purchasing power of money over time due to
     inflation. The impact of inflation is reflected in the increased cost of
     the Company's operations. Unlike industrial companies, nearly all of the
     assets and liabilities of the Company are monetary in nature. As a result,
     interest rates have a greater impact on the Company's performance than do
     the effects of general levels of inflation. Interest rates do not
     necessarily move in the same direction or, to the same extent, as the price
     of goods and services.

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

Private    
Securities 
Litigation 
Reform Act 
Safe Harbor
Statement  

     This annual report contains certain forward-looking statements consisting
     of estimates with respect to financial condition, results of operations and
     business of the Company that are subject to various factors which could
     cause actual results to differ materially from these estimates. These
     factors include, but are not limited to, changes in general economic,
     market, legislative and regulatory conditions, and the development of an
     interest rate environment that adversely affects the interest rate spread
     or other income anticipated from the Company's operations and investments.


                                       36
<PAGE>   21

     INDEPENDENT AUDITORS' REPORT

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

To The Board
of Directors
and         
Shareholders
of Astoria  
Financial   
Corporation 

     We have audited the accompanying consolidated statements of financial
     condition of Astoria Financial Corporation and subsidiary as of December
     31, 1996 and 1995, and the related consolidated statements of operations,
     changes in stockholders' equity, and cash flows for each of the years in
     the three-year period ended December 31, 1996. These consolidated financial
     statements are the responsibility of the Company's management. Our
     responsibility is to express an opinion on these consolidated financial
     statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
     standards. Those standards require that we plan and perform the audit to
     obtain reasonable assurance about whether the consolidated financial
     statements are free of material misstatement. An audit includes examining,
     on a test basis, evidence supporting the amounts and disclosures in the
     financial statements. An audit also includes assessing the accounting
     principles used and significant estimates made by management, as well as
     evaluating the overall financial statement presentation. We believe that
     our audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
     present fairly, in all material respects, the financial position of Astoria
     Financial Corporation and subsidiary as of December 31, 1996 and 1995, and
     the results of their operations and their cash flows for each of the years
     in the three-year period ended December 31, 1996 in conformity with
     generally accepted accounting principles.


     /s/ KPMG Peat Marwick LLP
     KPMG Peat Marwick LLP
     New York, New York
     January 23, 1997


                                       37
<PAGE>   22

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
Astoria Financial Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                                                At December 31,
                                                                           --------------------------
     (In Thousands, Except Share Data)                                         1996           1995
- -----------------------------------------------------------------------------------------------------
      <S>                                                                  <C>            <C>        
      Assets
      Cash and due from banks                                              $    18,923    $    33,869
      Federal funds sold and repurchase agreements                              56,000        100,000
      Mortgage-backed and mortgage-related securities available-for-sale
        (at estimated fair value)                                            2,100,376      2,332,822
      Other securities available-for-sale (at estimated fair value)            196,286        183,146
      Mortgage-backed and mortgage-related securities held-to-maturity
        (estimated fair value of $1,309,007 and $1,340,588, respectively)    1,321,613      1,333,644
      Other securities held-to-maturity (estimated fair value of
        $637,338 and $280,192, respectively)                                   639,402        281,898
      Federal Home Loan Bank of New York stock                                  32,354         24,975
      Loans receivable                                                       2,651,416      2,057,138
        Less allowance for loan losses                                          14,089         13,495
      -----------------------------------------------------------------------------------------------
        Loans receivable, net                                                2,637,327      2,043,643
      Real estate owned and investments in real estate, net                     12,129         23,331
      Accrued interest receivable                                               43,976         35,931
      Premises and equipment, net                                               83,424         80,083
      Excess of cost over fair value of net assets
        acquired and other intangibles                                         100,267        109,022
      Other assets                                                              30,686         37,738
      -----------------------------------------------------------------------------------------------
                                                                           $ 7,272,763    $ 6,620,102
      ===============================================================================================
      Liabilities and Stockholders' Equity
      Liabilities:
        Deposits                                                           $ 4,513,093    $ 4,263,421
        Reverse repurchase agreements                                        1,845,000      1,483,329
        Federal Home Loan Bank of New York advances                            266,514        221,362
        Mortgage escrow funds                                                   26,520         22,585
        Accrued expenses and other liabilities                                  32,807         38,720
      -----------------------------------------------------------------------------------------------
          Total liabilities                                                  6,683,934      6,029,417

      Commitments and contingencies

      Stockholders' Equity:
        Preferred stock, $.01 par value;
          (5,000,000 shares authorized; none issued)                              --             --
        Common stock, $.01 par value;
          (70,000,000 shares authorized; 26,361,704 issued;
          21,472,886 and 22,609,940 outstanding, respectively)                     264            264
        Additional paid-in capital                                             330,398        325,992
        Retained earnings--substantially restricted                            379,876        351,923
        Treasury stock (4,888,818 and 3,751,764 shares,
          at cost, respectively)                                               (91,188)       (60,693)
        Net unrealized gains on securities, net of taxes                           156         11,126
        Unallocated common stock held by ESOP                                  (24,489)       (27,355)
        Unearned common stock held by RRPs                                      (6,188)       (10,572)
      -----------------------------------------------------------------------------------------------
          Total stockholders' equity                                           588,829        590,685
      -----------------------------------------------------------------------------------------------
                                                                           $ 7,272,763    $ 6,620,102
      ===============================================================================================
</TABLE>

     Shares and related amounts for 1995 adjusted for two-for-one stock split on
     June 3, 1996.

     See accompanying Notes to Consolidated Financial Statements.


                                       38
<PAGE>   23

CONSOLIDATED STATEMENTS OF OPERATIONS
Astoria Financial Corporation and Subsidiary
<TABLE>
<CAPTION>
                                                                Year Ended December 31,
                                                           --------------------------------
     (In Thousands, Except Share Data)                       1996        1995        1994
- -------------------------------------------------------------------------------------------
<S>                                                        <C>         <C>         <C>     
     Interest income:
        Mortgage loans                                     $187,219    $153,262    $121,209
        Consumer and other loans                              6,021       6,496       4,983
        Mortgage-backed and mortgage-related securities     246,761     238,232     145,559
        Federal funds sold and repurchase agreements          2,978       9,021       7,170
        Other securities                                     48,195      27,965      22,466
     --------------------------------------------------------------------------------------
            Total interest income                           491,174     434,976     301,387
     --------------------------------------------------------------------------------------
     Interest expense:
        Deposits                                            191,746     183,957     115,668
        Borrowed funds                                      112,735      81,748      34,859
     --------------------------------------------------------------------------------------
            Total interest expense                          304,481     265,705     150,527
     --------------------------------------------------------------------------------------
     Net interest income                                    186,693     169,271     150,860
     Provision for loan losses                                3,963       2,007       3,733
     --------------------------------------------------------------------------------------
     Net interest income after provision for loan losses    182,730     167,264     147,127
     --------------------------------------------------------------------------------------
     Non-interest income:
        Customer service fees                                 7,329       5,260       2,835
        Loan fees                                             1,755       1,679       1,305
        Net gain on sales of securities and loans             1,604          11        --
        Other                                                 3,034       2,516       2,078
     --------------------------------------------------------------------------------------
            Total non-interest income                        13,722       9,466       6,218
     --------------------------------------------------------------------------------------
     Non-interest expense:
        General and administrative:
          Compensation and benefits                          50,130      45,412      38,792
          Occupancy, equipment and systems                   23,155      20,753      15,325
          Federal deposit insurance premiums                  9,573       9,713       6,773
          Advertising                                         3,379       4,091       3,296
          Other                                               9,928      10,375       7,903
     --------------------------------------------------------------------------------------
            Total general and administrative                 96,165      90,344      72,089
        Real estate operations, net                          (2,723)     (3,344)      1,894
        (Recovery of)/provision for real estate losses       (1,747)        259       3,017
        Amortization of excess of cost over fair value
          of net assets acquired                              8,684       8,307       1,788
        SAIF recapitalization assessment                     28,545        --          --
     --------------------------------------------------------------------------------------
            Total non-interest expense                      128,924      95,566      78,788
     --------------------------------------------------------------------------------------
     Income before income tax expense                        67,528      81,164      74,557
     Income tax expense                                      30,675      35,743      30,880
     --------------------------------------------------------------------------------------
     Net income                                            $ 36,853    $ 45,421    $ 43,677
     ======================================================================================
     Primary earnings per common share                     $   1.77    $   2.07    $   1.85
     ======================================================================================
     Fully diluted earnings per common share               $   1.71    $   2.06    $   1.85
     ======================================================================================
     Primary weighted average common stock and
        common stock equivalents outstanding             20,872,779  21,941,052  23,633,440
     Fully diluted weighted average common stock and
        common stock equivalents outstanding             21,581,770  22,023,342  23,633,440
</TABLE>

     Shares and related amounts for 1995 and 1994 adjusted for two-for-one stock
     split on June 3, 1996.

     See accompanying Notes to Consolidated Financial Statements.


                                       39
<PAGE>   24

CONSOLIDATED STATEMENTS OF CHANGES IN
STOCKHOLDERS' EQUITY
Astoria Financial Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                         ----------------------------------
     (In Thousands, Except Share Data)                      1996         1995         1994
- --------------------------------------------------------------------------------------------
     <S>                                                 <C>          <C>          <C>      
     Common Stock
     Balance at beginning and end of year                $     264    $     264    $     264
     ---------------------------------------------------------------------------------------
     Additional Paid-In Capital
     Balance at beginning of year                          325,992      322,913      322,320
     Conversion of Fidelity stock options
       into Astoria stock options                             --          1,755         --
     Amortization relating to allocation of
       ESOP stock and earned portion of RRP stock
       and related tax benefit                               4,406        1,324          593
     ---------------------------------------------------------------------------------------
     Balance at end of year                                330,398      325,992      322,913
     ---------------------------------------------------------------------------------------
     Retained Earnings--Substantially Restricted
     Balance at beginning of year                          351,923      310,564      266,887
     Net Income                                             36,853       45,421       43,677
     Cash dividends declared on common stock                (8,201)      (4,018)        --
     Loss on issuance of treasury stock (68,442 shares
       and 8,072 shares, respectively)                        (699)         (44)        --
     ---------------------------------------------------------------------------------------
     Balance at end of year                                379,876      351,923      310,564
     ---------------------------------------------------------------------------------------
     Treasury Stock
     Balance at beginning of year                          (60,693)     (34,252)        --
     Common stock repurchased
       (1,205,496 shares, 1,471,752 shares and
       2,288,084 shares, respectively)                     (31,672)     (26,592)     (34,252)
     Treasury stock issued for options exercised
       (68,442 shares and 8,072 shares, respectively)        1,177          151         --
     ---------------------------------------------------------------------------------------
     Balance at end of year                                (91,188)     (60,693)     (34,252)
     ---------------------------------------------------------------------------------------
     Net Unrealized Gains (Losses) on
       Securities, Net of Taxes
     Balance at beginning of year                           11,126       (3,965)        --
     Net unrealized gains on securities
       available-for-sale at January 1, 1994                  --           --          2,613
     Change in unrealized gains (losses) on
       securities available-for-sale                       (10,970)      15,091       (6,578)
     ---------------------------------------------------------------------------------------
     Balance at end of year                                    156       11,126       (3,965)
     ---------------------------------------------------------------------------------------
     Unallocated Common Stock Held by ESOP
     Balance at beginning of year                          (27,355)     (30,126)     (33,029)
     Amortization relating to allocation of
       ESOP stock                                            2,866        2,771        2,903
     ---------------------------------------------------------------------------------------
     Balance at end of year                                (24,489)     (27,355)     (30,126)
     ---------------------------------------------------------------------------------------
     Unearned Common Stock Held by RRPs
     Balance at beginning of year                          (10,572)     (14,823)     (19,093)
     Sale of unearned RRP stock (10,176 shares)                147         --           --
     Amortization relating to earned portion of
       RRP stock and related tax benefit                     4,237        4,251        4,270
     ---------------------------------------------------------------------------------------
     Balance at end of year                                 (6,188)     (10,572)     (14,823)
     ---------------------------------------------------------------------------------------
     Total stockholders' equity                          $ 588,829    $ 590,685    $ 550,575
     =======================================================================================
</TABLE>

     Shares and related amounts for 1995 and 1994 adjusted for two-for-one stock
     split on June 3, 1996.

     See accompanying Notes to Consolidated Financial Statements.


                                       40
<PAGE>   25

CONSOLIDATED STATEMENTS OF CASH FLOWS
Astoria Financial Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                                                       Year Ended December 31,
                                                                                 ------------------------------------
     (In Thousands)                                                                1996          1995         1994
- ---------------------------------------------------------------------------------------------------------------------
     <S>                                                                         <C>          <C>           <C>      
     Cash flows from operating activities:
       Net income                                                                $  36,853    $   45,421    $  43,677
     ----------------------------------------------------------------------------------------------------------------
       Adjustments to reconcile net income to net
         cash provided by operating activities:
         Amortization of net deferred loan origination
           fees, discounts, and premiums                                            (6,447)       (6,776)        (933)
         Provision for loan and real estate losses                                   2,216         2,266        6,750
         Depreciation and amortization                                               5,662         5,021        3,610
         Net gain on sales of securities and loans                                  (1,604)          (11)        --
         Amortization of excess of cost over fair value of net assets acquired       8,684         8,307        1,788
         Allocated and earned shares from ESOP and RRPs                             10,674         8,346        7,766
         Increase in accrued interest receivable                                    (8,045)       (4,324)         (54)
         Increase in mortgage escrow funds                                           3,935         2,366        2,372
         Net change in other assets, accrued expenses and other liabilities         10,334        12,284        8,284
     ----------------------------------------------------------------------------------------------------------------
           Net cash provided by operating activities                                62,262        72,900       73,260
     ----------------------------------------------------------------------------------------------------------------
       Cash flows from investing activities:
         Loan originations                                                        (642,836)     (225,152)    (239,357)
         Loan purchases through third parties                                     (256,646)     (123,860)    (152,600)
         Bulk loan purchases                                                       (60,534)     (130,201)     (10,907)
         Principal repayments on loans                                             346,924       250,472      319,682
         Principal payments on mortgage-backed and mortgage-related
           securities held-to-maturity and available-for-sale                      488,487       373,898      342,946
         Purchases of mortgage-backed and mortgage-related
           securities held-to-maturity and available-for-sale                     (336,711)     (702,975)    (876,519)
         Purchases of other securities                                            (451,841)     (232,825)     (67,457)
         Proceeds from maturities of other securities
           and redemption of FHLB stock                                             70,869       129,538      112,997
         Decrease in federal funds sold                                               --            --        185,000
         Proceeds from the sales of securities and loans                            95,295         4,772        1,112
         Proceeds from sales of real estate owned                                   16,925        24,209       15,323
         Proceeds from sales, net of costs and advances, related to
           investment in real estate                                                 1,164         2,172         (222)
         Purchases of premises and equipment, net of proceeds from sales            (8,901)       (6,713)     (10,614)
         Proceeds from sales of securities acquired from Fidelity                     --         521,087         --
         Cash paid for Fidelity, net of cash and cash equivalents acquired            --        (158,491)        --
     ----------------------------------------------------------------------------------------------------------------
           Net cash used in investing activities                                  (737,805)     (274,069)    (380,616)
     ----------------------------------------------------------------------------------------------------------------
       Cash flows from financing activities:
         Net increase (decrease) in deposits                                       249,174       (71,129)     382,280
         Net increase in reverse repurchase agreements                             361,671       682,016       85,000
         Proceeds from FHLB of New York advances                                   135,000        50,000       55,000
         Payments of FHLB of New York advances                                     (90,000)     (504,549)     (26,000)
         Costs to repurchase common stock                                          (31,672)      (26,592)     (34,252)
         Cash dividends paid to stockholders                                        (8,201)       (4,018)        --
         Cash received for options exercised,
           net of loss on issuance of treasury stock                                   478           107         --
         Cash received from sale of unallocated RRP stock                              147          --           --
     ----------------------------------------------------------------------------------------------------------------
           Net cash provided by financing activities                               616,597       125,835      462,028
     ----------------------------------------------------------------------------------------------------------------
           Net (decrease) increase in cash and cash equivalents                    (58,946)      (75,334)     154,672
       Cash and cash equivalents at beginning of year                              133,869       209,203       54,531
     ----------------------------------------------------------------------------------------------------------------
       Cash and cash equivalents at end of year                                  $  74,923    $  133,869    $ 209,203
     ================================================================================================================
       Supplemental disclosures:
         Cash paid during the year:
           Interest                                                              $ 296,555    $  262,418    $ 150,549
           Income taxes                                                             26,065        31,460       27,596
         Additions to real estate owned                                              8,896        12,732       14,711
         Transfers of securities from held-to-maturity to
           available-for-sale, net                                                    --       2,437,151       20,284
     ================================================================================================================
</TABLE>

     Supplemental Information to the Consolidated Statement of Cash Flows
     Relating to Fidelity Acquisition

     Noncash investing and financing transactions relating to the Fidelity
     acquisition that are not reflected in the Consolidated Statement of Cash
     Flows for the year ended December 31, 1995 are listed below:

<TABLE>
<CAPTION>
     (In Thousands)
     ----------------------------------------------------------------------------------------------------------------
     <S>                                                                                                 <C>         
     Fair value of assets acquired, excluding cash and cash equivalents acquired                         $ 1,824,776 
     Liabilities assumed                                                                                  (1,772,060)
     Conversion of Fidelity stock options and Fidelity common stock previously acquired                       (6,367)
     Excess of cost over fair value of net assets acquired                                                   112,142
     ----------------------------------------------------------------------------------------------------------------
     Cash paid for Fidelity, net of cash and cash equivalents acquired                                   $   158,491
     ================================================================================================================
</TABLE>

     See accompanying Notes to Consolidated Financial Statements.


                                       41
<PAGE>   26

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Astoria Financial Corporation and Subsidiary

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

1          
Summary of 
Significant
Accounting 
Policies   

     The accounting and reporting policies of Astoria Financial Corporation (the
     "Company") and subsidiary subsidiary conform to generally accepted
     accounting principles. The following are the significant accounting and
     reporting policies that the Company follows in preparing and presenting
     their consolidated financial statements:

     (a) Basis of Presentation

     The accompanying consolidated financial statements of the Company include
     the accounts of its wholly-owned subsidiary, Astoria Federal Savings and
     Loan Association (the "Association"). All significant intercompany
     transactions and balances are eliminated in consolidation.

     As more fully described in Note 2, the Company, a Delaware corporation, was
     organized in 1993 for the purpose of acquiring and holding all of the
     outstanding stock of the Association in connection with the conversion of
     the Association from a federally-chartered mutual savings and loan
     association to a federally-chartered stock savings and loan association.

     The preparation of consolidated financial statements in conformity with
     generally accepted accounting principles requires management to make
     estimates and assumptions that affect the reported amounts of assets and
     liabilities, disclosure of contingent assets and liabilities at the date of
     the consolidated financial statements and the reported amounts of revenues
     and expenses during the reporting period. Actual results may differ from
     those estimates. Certain reclassifications have been made to the prior year
     financial statements to conform to the current year presentation.

     (b) Cash Equivalents

     For the purpose of reporting cash flows, cash and cash equivalents include
     cash and due from banks, federal funds sold and repurchase agreements with
     original maturities of three months or less.

     (c) Securities

     The Company follows Statement of Financial Accounting Standards No. 115,
     "Accounting for Certain Investments in Debt and Equity Securities" ("SFAS
     No. 115"). The Company's available-for-sale portfolio is carried at
     estimated fair value, with any unrealized gains and losses, net of taxes,
     reported as a separate component of stockholders' equity. The securities
     which the Company has the positive intent and ability to hold to maturity
     are classified as held-to-maturity and are carried at amortized cost.
     Additions to the Company's portfolios are classified at the time of
     acquisition. Transfers of securities between held-to-maturity and
     available-for-sale portfolios are recorded at their estimated fair value at
     the time of transfer. Gains and losses on the sale of all securities are
     determined using the specific identification method and are reflected in
     earnings when realized. For the years ending December 31, 1996 and 1995,
     the Company did not maintain a trading portfolio.

     The Company's available-for-sale and held-to-maturity portfolios consist
     primarily of mortgage-backed securities and mortgage-related securities.
     Mortgage-backed securities represent participating interests in pools of
     long-term mortgage loans. Mortgage-related securities consist of
     collateralized mortgage obligations ("CMOs") and real estate investment
     conduits ("REMICs"), which are securities that are collateralized by
     mortgage loans and other mortgage-backed securities. Other securities
     consist of government and corporate bonds and notes.

     Premiums and discounts are recognized as adjustments to interest income
     using the interest method over the remaining period to contractual maturity
     adjusted for estimated prepayments. Other securities held-to-maturity are
     carried at amortized cost, with related premiums and discounts recognized
     as adjustments to interest income using the interest method over the
     remaining period to contractual maturity.

     Management conducts a periodic review and evaluation of the securities
     portfolio to determine if the value of any security has declined below its
     carrying value, and whether such decline is other than temporary.

     (d) Loans Receivable

     Loans receivable are carried at their unpaid principal balances, net of
     unamortized discounts and premiums and net deferred loan origination fees.


                                       42
<PAGE>   27

     The allowance for loan losses is increased by charges to income and
     decreased by charge-offs (net of recoveries). Management's periodic
     evaluation of the adequacy of the allowance is based on the Company's past
     loan loss experience, known and inherent risks in the portfolio, adverse
     situations that may affect a borrower's ability to repay, the estimated
     fair value of any underlying collateral and current and prospective
     economic conditions.

     When loans become ninety days delinquent, with the exception of loans
     delinquent 90 days or more as to their maturity date but not their interest
     payment, the Company will discontinue accruing interest, which results in a
     charge to interest income equal to all interest previously accrued and not
     collected. While loans are in non-accrual status, interest due is monitored
     and income is recognized only to the extent cash is received, until a
     return to accrual status is warranted. Loan origination and commitment fees
     and certain direct loan origination costs are deferred and amortized to
     income using the interest method. Discounts and premiums on mortgage loans
     purchased are deferred and amortized using the interest method. The Company
     is generally amortizing these amounts over the contractual life of the
     related loans, adjusted for prepayments.

     Effective January 1, 1995, the Company adopted Statement of Financial
     Accounting Standards No. 114, "Accounting by Creditors for Impairment of a
     Loan" ("SFAS No. 114") and Statement of Financial Accounting Standards No.
     118, "Accounting by Creditors for Impairment of a Loan--Income Recognition
     and Disclosures" ("SFAS No. 118"). Under SFAS No. 114 and SFAS No. 118, a
     loan is considered impaired when, based upon current information and
     events, it is probable that a creditor will be unable to collect all
     amounts due, including principal and interest, according to the contractual
     terms of the loan agreement. In connection with the adoption of SFAS No.
     114, the Company has, for all years prior to its adoption, reclassified
     in-substance foreclosed loans, net of the related allowance for losses,
     from real estate owned to loans receivable in the Company's statements of
     financial condition and has reclassified provision for losses on
     in-substance foreclosed loans from provision for real estate losses to
     provision for loan losses in the statements of operations. Interest income
     received on impaired loans is recognized on a cash basis. The adoption of
     SFAS No. 114 and No. 118 had no impact on 1996 and 1995 net income.

     In May 1995, the FASB issued Statement of Financial Accounting Standards
     No. 122, "Accounting for Mortgage Servicing Rights" ("SFAS No. 122"). SFAS
     No. 122 amends FASB Statement No. 65 "Accounting for Certain Mortgage
     Banking Activities", to require that a company recognize, as a separate
     asset, rights to service mortgage loans for others, however those servicing
     rights are acquired. A company that acquires mortgage servicing rights
     through either a purchase or origination of mortgage loans and sells or
     securitizes those loans with servicing rights retained should allocate the
     total cost of the mortgage loans to the mortgage servicing rights and the
     loans (without the mortgage servicing rights) based on their relative fair
     values, if it is practicable to estimate those fair values. The statement
     also requires that a company periodically assess its capitalized mortgage
     service rights for impairment based on the estimated fair value of those
     rights. The Company's adoption of SFAS No. 122 on January 1, 1996 did not
     have a material impact on its financial condition or results of operations.

     (e) Real Estate Owned and Investments in Real Estate

     Real estate acquired through loan foreclosure is carried at the lower of
     cost or estimated fair value at the date of foreclosure, and at the lower
     of the new cost basis or estimated fair value less estimated selling costs
     thereafter. Write-downs required at the time of acquisition are charged to
     the allowance for loan losses. Subsequent to acquisition, the Company
     maintains an allowance for actual and potential future declines in value.

     Investments in unconsolidated real estate joint ventures are accounted for
     using the equity method of accounting. Interest and other carrying charges
     are capitalized on projects in process of development. The recognition of
     gains on sale of real estate is dependent upon the terms of sale and
     various other factors. Valuation allowances for estimated losses are
     charged to income when the carrying value of real estate held for
     investment exceeds its estimated fair value.

     (f) Premises and Equipment

     Land is carried at cost. Buildings and improvements, leasehold improvements
     and furniture, fixtures and equipment are carried at cost, less accumulated
     depreciation and amortization. Buildings and improvements and furniture,
     fixtures and equipment are depreciated using the straight-line method over
     the estimated useful lives of the assets. Leasehold improvements are being
     amortized using the straight-line method over the shorter of the term of
     the related leases or the estimated useful lives.

     Effective January 1, 1996, the Company adopted Statement of Financial
     Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived
     Assets and for Long-Lived Assets to Be Disposed Of" ("SFAS No. 121"). SFAS
     No. 121 established accounting standards for the impairment of long-lived
     assets, certain identifiable intangibles and goodwill related to those
     assets to be held and used for long-lived assets and certain identifiable
     intangibles to be disposed of. SFAS No. 121 requires that long-lived assets
     and certain identifiable intangibles to be held and used by an entity be
     reviewed for impairment whenever events


                                       43
<PAGE>   28

     or changes in circumstances indicate that the carrying amount of an asset
     may not be recoverable. An impairment loss, measured by the difference
     between the carrying amount of the asset and its fair value, must be
     recognized in the event that the sum of the expected future cash flows
     (undiscounted and without interest charges) from the use and eventual
     disposition of the asset are less than the carrying value of the asset. In
     addition, SFAS No. 121 requires that long-lived assets and certain
     identified intangibles intended to be disposed of be reported at the lower
     of carrying amount or fair value less selling costs. The Company's adoption
     of SFAS No. 121 on January 1, 1996, did not have a material impact on its
     financial condition or results of operations.

     (g) Excess of Cost Over Estimated Fair Value of Net Assets Acquired

     The portion, if any, of the excess of cost over the estimated fair value of
     net assets acquired in acquisitions identified as core deposit intangible
     is amortized using the interest method over the estimated lives of the
     related liabilities. The remaining portions are amortized using a straight
     line method over varying periods up to fifteen years. The excess of cost
     over the estimated fair value of net assets acquired is evaluated
     periodically by the Company for impairment in response to changes in
     circumstances or events.

     (h) Interest Rate Caps and Interest Rate Swaps

     As part of its asset/liability management program, the Company from
     time-to-time utilizes interest rate caps and interest rate swaps to reduce
     the Company's sensitivity to interest rate fluctuations. Premiums paid for
     interest rate caps are amortized to interest expense over the term of the
     agreements. Interest expense is decreased or increased on a current basis
     by amounts receivable or payable with respect to the rate caps purchased or
     sold. The net interest differential, resulting from the difference between
     exchanging variable and fixed rate interest payments as part of an interest
     rate swap is recorded as a component of net interest income.

     (i) Income Taxes

     The Company follows Statement of Financial Accounting Standards No. 109,
     "Accounting for Income Taxes" ("SFAS No. 109") which requires the asset and
     liability method of accounting for income taxes. Under the asset and
     liability method, deferred income taxes are recognized for the tax
     consequences of "temporary differences" by applying enacted statutory tax
     rates, applicable to future years, to differences between the financial
     statement carrying amounts and tax basis of existing assets and
     liabilities. Under SFAS No. 109, the effect on deferred taxes of a change
     in tax rates is recognized in income in the period that includes the
     enactment date.

     (j) Earnings Per Share ("EPS") and Stock Split

     Primary and fully diluted earnings per common share are computed by
     dividing net income by the weighted-average number of shares of common
     stock and common stock equivalents outstanding during the year.

     For the primary earnings per common share calculation, the weighted-average
     number of shares of common stock and common stock equivalents outstanding
     includes the average number of shares of common stock outstanding adjusted
     for the weighted average number of unallocated shares held by the Employee
     Stock Ownership Plan ("ESOP") and the Recognition and Retention Plans
     ("RRPs") and the dilutive effect of unexercised stock options using the
     treasury stock method.

     For the fully diluted earnings per common share calculation, the weighted
     average number of shares of common stock and common stock equivalents
     include the same components used in the primary earnings per common share
     calculation; however, the maximum dilutive effect for the unexercised stock
     options is computed using the period-end market price of the Company's
     common stock if it is higher than the average market price used in
     calculating primary earnings per share.

     On April 17, 1996, the Company's Board of Directors approved a two-for-one
     stock split, in the form of a 100% stock dividend, which was paid on June
     3, 1996. Accordingly, all capital accounts, share and per common share data
     have been restated for all reported periods to reflect the stock split.

     (k) Employee Benefits

     The Company follows the provisions of the AICPA's Statement of Position
     93-6, "Employers' Accounting for Employee Stock Ownership Plans" ("SOP
     93-6"). In accordance with SOP 93-6, compensation expense is recorded at an
     amount equal to the shares allocated by the ESOP multiplied by the average
     fair value of the common stock during the year. For EPS and other per-share
     disclosure, ESOP shares that have been committed to be released are
     considered outstanding. ESOP shares that have not been committed to be
     released (unallocated shares) are excluded from outstanding shares on a
     weighted average basis for EPS calculations. The difference between the
     fair value of shares for the period and the $12.50 per share cost of the
     shares allocated by the ESOP is recorded as an adjustment to additional
     paid-in capital.

     The Company follows Statement of Financial Accounting Standards No. 106,
     "Employers' Accounting for Postretirement Benefits Other Than Pensions"
     ("SFAS No. 106") for medical and dental coverage provided to select
     individuals upon retirement. This statement requires that the cost of
     postretirement benefits, primarily health care benefits, be accrued during
     an employee's active working career.


                                       44
<PAGE>   29

     In October 1995, Statement of Financial Accounting Standards No. 123,
     "Accounting for Stock-Based Compensation" ("SFAS No. 123") was issued. SFAS
     No. 123 applies to all transactions in which an entity acquires goods or
     services by issuing equity instruments or by incurring liabilities where
     the payment amounts are based on the entity's common stock price, except
     for employee stock ownership plans. SFAS No. 123 established a fair
     value-based method of accounting for stock-based compensation arrangements
     with employees, rather than the intrinsic value-based method that is
     contained in Accounting Principles Board Opinion No. 25, "Accounting for
     Stock Issued to Employees" ("APB No. 25"). SFAS No. 123 does not require an
     entity to adopt the new fair value-based method for purposes of preparing
     its basic financial statements. While the SFAS No. 123 fair value-based
     method is considered by the FASB to be preferable to the APB No. 25 method,
     an entity is allowed to continue to use the APB No. 25 method for preparing
     its basic financial statements. The Company has chosen to continue to use
     the APB No. 25 method, however, SFAS No. 123 requires presentation of pro
     forma net income and earnings per share information, in the notes to the
     financial statements, as if the fair value-based method had been adopted.

     The disclosure requirements are effective for financial statements for
     fiscal years beginning after December 15, 1995; however, the pro forma
     disclosures are required to include the effects of all awards granted in
     fiscal years that begin after December 15, 1994. Pro forma disclosures for
     awards granted in the first fiscal year beginning after December 15, 1994
     need to be included whenever financial statements for that fiscal year are
     presented for comparative purposes with financial statements for a later
     fiscal year.

     (l) Treasury Stock

     Repurchases of common stock are accounted for under the cost method,
     whereby shares repurchased are recorded in a contra-equity account.

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

2            
Stockholders'
Equity       

     On May 19, 1993, the Board of Directors of the Association adopted a Plan
     of Conversion to convert from a federally chartered mutual savings and loan
     association to a federally chartered capital stock savings and loan
     association. On November 18, 1993, the conversion was completed and the
     Company completed its initial public offering and issued 26,361,704 shares
     of common stock (par value $.01 per share) at a price of $12.50 per share
     resulting in proceeds, net of costs related to the conversion, of
     approximately $322,584,000. The Company retained $105,000,000 of the net
     proceeds and used the remaining net proceeds to purchase all of the
     outstanding stock of the Association. Parent company-only financial
     information is presented in Note 19.

     At the time of conversion, the Association established a liquidation
     account with a balance equal to the retained earnings reflected in its June
     30, 1993 statement of financial condition. As part of its acquisition of
     Fidelity New York, F.S.B. ("Fidelity"), (see Note 3), the Association
     established a liquidation account equal to the account balance previously
     maintained by Fidelity for its eligible account holders. These liquidation
     accounts will be reduced annually to the extent that eligible account
     holders reduce their qualifying deposits as of each anniversary date. In
     the event of a complete liquidation, each eligible account holder will be
     entitled to receive a distribution from the liquidation account in an
     amount proportionate to the current adjusted qualifying balances for
     accounts then held.

     During the three years ended December 31, 1996, the Company repurchased
     4,965,332 shares of its common stock for an aggregate cost of $92.5
     million.

     The Company may not declare or pay cash dividends on or repurchase any of
     its shares of common stock if the effect thereof would cause stockholders'
     equity to be reduced below the Association's applicable regulatory capital
     maintenance requirements or the amount required for the liquidation
     accounts, or if such declaration and payment would otherwise violate
     regulatory requirements. While the payment of the cash dividend by the
     Company is not subject to the payment of a dividend to the Company by the
     Association, the ability of the Company to continue to fund the payment of
     future cash dividends could be dependent upon the Association continuing to
     declare and pay cash dividends to the Company.

     On July 19, 1995, the Company adopted a dividend reinvestment and stock
     purchase plan. The dividend reinvestment and stock purchase plan, which
     became effective on December 1, 1995, required no additional shares to be
     issued out of authorized and unissued shares, although 300,000 shares of
     authorized and unissued shares were reserved for use by the plan, should
     the need arise.

     On July 18, 1996, the Company adopted a Stockholders Rights Plan (the
     "Rights Plan") and declared a dividend of one preferred share purchase
     right ("Right") for each outstanding share of common stock of the Company.
     Each Right, initially, will entitle stockholders to buy a one one-hundredth
     interest in a share of a new series of preferred stock of the Company at an
     exercise price of $100.00 upon the occurrence of certain events described
     in the Rights Plan. The Company reserved 325,000 shares of its available
     preferred stock for such series. The Rights Plan was not adopted in
     response to any specific event, but is intended to help ensure that all
     stockholders of the Company receive fair and equitable treatment in the
     event of any proposed acquisition of the Company and guards against partial
     tender offers, squeeze-outs and other


                                       45
<PAGE>   30

     tactics to gain control of the Company without paying all stockholders a
     fair and full value for their investment in the Company. The Rights Plan
     will not prevent the Company from being acquired, but rather encourages
     potential acquirors to negotiate any such proposed transaction with the
     Board of Directors, who has the responsibility to act in the best interest
     of all who own the Company's stock.

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

3          
Fidelity   
Acquisition

     After the close of business on January 31, 1995, the Company completed the
     acquisition of Fidelity, with Fidelity ultimately merging with and into the
     Association, in a transaction which was accounted for as a purchase. The
     cost of the acquisition was $157.8 million and the Company incurred
     approximately $21.3 million of acquisition-related costs. The total excess
     of cost over estimated fair value of net assets acquired generated by the
     acquisition was $112.1 million, which is being amortized to expense on a
     straight line basis over 15 years. The Company's consolidated results of
     operations include Fidelity's results of operations commencing February 1,
     1995.

     The following summarizes the actual and projected amortization of discount
     and premium relating to the fair market value adjustments and the excess of
     cost over estimated fair value of net assets acquired:

<TABLE>
<CAPTION>
                                          Excess of Cost                                                    Total
                                          over Fair Value      Net        Net Discount   Net Discount    Net Decrease
                                           of Net Assets   Discount on         on             on           in Income
     (In Thousands)                          Acquired      Securities     Other Assets   Liabilities     Before Taxes
     -----------------------------------------------------------------------------------------------------------------
     <S>                                    <C>            <C>            <C>            <C>            <C>    
     Total at acquisition date              $ 112,142      $ (42,478)     $    (272)     $   4,926      $    --
     Adjustment for sales of securities          --           37,037           --             --             --
     -----------------------------------------------------------------------------------------------------------------
     Balance after sales                      112,142         (5,441)          (272)         4,926           --
     Amortization:
     1995 actual                               (6,853)         5,294            (57)        (3,084)        (4,700)
     1996 actual                               (7,476)           814            (60)          (651)        (7,373)
     1997 estimated                            (7,476)          (667)           (58)          (352)        (8,553)
     1998 estimated                            (7,476)          --              (56)          (352)        (7,884)
     1999 estimated                            (7,476)          --              (54)          (352)        (7,882)
     thereafter estimated                     (75,385)          --              557           (135)       (74,963)
</TABLE>

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

4         
Repurchase
Agreements

     The Company and the Association purchase securities under agreements to
     resell (repurchase agreements). These agreements represent short-term
     loans and are reflected as an asset in the consolidated statements of
     financial condition. The same securities are to be resold at maturity of
     the repurchase agreements. There were no such repurchase agreements
     outstanding as of December 31, 1996 or 1995.

     Securities purchased under repurchase agreements averaged $13,736,000 per
     month for two months during 1996 and $8,063,000 per month for eight months
     during 1995. The maximum amount of such agreements outstanding at any month
     end, during the years ended December 31, 1996 and 1995, were $17,064,000
     and $10,558,000, respectively.

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

5         
Securities

     The amortized cost and estimated fair values of mortgage-backed,
     mortgage-related and other securities available-for-sale and
     held-to-maturity at December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                                                      At December 31, 1996
                                                                    --------------------------------------------------------

                                                                                      Gross           Gross        Estimated
                                                                     Amortized     Unrealized      Unrealized         Fair
     (In Thousands)                                                    Cost           Gains          Losses          Value
     ------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>            <C>             <C>       
     Available-for-Sale:
       Mortgage-backed and mortgage-related securities:
         GNMA certificates                                          $  235,751     $    2,256     $   (1,319)     $  236,688
         FHLMC certificates                                            262,044          1,338         (1,785)        261,597
         FNMA certificates                                              46,364             69           (319)         46,114
         REMICs:
           Agency issuance                                           1,142,349          4,225        (11,952)      1,134,622
           Private issuance                                             14,307           --             (146)         14,161
           Residuals                                                     1,457            924           (102)          2,279
         Other mortgage-related                                        398,014          7,340           (439)        404,915
     ------------------------------------------------------------------------------------------------------------------------
           Total mortgage-backed and mortgage-related securities     2,100,286         16,152        (16,062)      2,100,376
     ------------------------------------------------------------------------------------------------------------------------
       Other securities:
         Obligations of the U.S. Government and agencies               128,999             57         (1,454)        127,602
         Equity securities                                              66,959          1,662             (1)         68,620
         Other                                                              67           --               (3)             64
     ------------------------------------------------------------------------------------------------------------------------
           Total other securities                                      196,025          1,719         (1,458)        196,286
     ------------------------------------------------------------------------------------------------------------------------
     Total Available-for-Sale                                       $2,296,311     $   17,871     $  (17,520)     $2,296,662
     ========================================================================================================================
</TABLE>


                                       46
<PAGE>   31

<TABLE>
<CAPTION>
                                                                                      At December 31, 1996
                                                                    --------------------------------------------------------

                                                                                      Gross           Gross        Estimated
                                                                     Amortized     Unrealized      Unrealized         Fair
     (In Thousands)                                                    Cost           Gains          Losses          Value
     ------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>            <C>             <C>       
     Held-to-Maturity:
       Mortgage-backed and mortgage-related securities:
         GNMA certificates                                           $   86,733     $    3,795     $      (73)     $   90,455
         FHLMC certificates                                              28,189          1,021            (16)         29,194
         FNMA certificates                                               22,044             75           (611)         21,508
         CMOs                                                             6,450             61            (60)          6,451
         REMICs:
           Agency issuance                                              936,692          2,315        (12,912)        926,095
           Private issuance                                             241,154            125         (6,326)        234,953
         Other mortgage-related                                             351           --             --               351
     ------------------------------------------------------------------------------------------------------------------------
           Total mortgage-backed and mortgage-related securities      1,321,613          7,392        (19,998)      1,309,007
     ------------------------------------------------------------------------------------------------------------------------

       Other securities:
         Obligations of the U.S. Government and agencies                578,293          1,810         (3,813)        576,290
         Obligations of states and political subdivisions                51,063           --              (81)         50,982
         Corporate debt securities                                       10,046             22             (2)         10,066
     ------------------------------------------------------------------------------------------------------------------------
           Total other securities                                       639,402          1,832         (3,896)        637,338
     ------------------------------------------------------------------------------------------------------------------------
     Total Held-to-Maturity                                          $1,961,015     $    9,224     $  (23,894)     $1,946,345
     ========================================================================================================================

<CAPTION>
                                                                                      At December 31, 1995
                                                                    --------------------------------------------------------

                                                                                      Gross           Gross        Estimated
                                                                     Amortized     Unrealized      Unrealized         Fair
     (In Thousands)                                                    Cost           Gains          Losses          Value
     ------------------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>            <C>             <C>       
     Available-for-Sale:
       Mortgage-backed and mortgage-related securities:
         GNMA certificates                                           $  156,330     $    3,082     $     --        $  159,412
         FHLMC certificates                                             332,109          4,363           (635)        335,837
         FNMA certificates                                              147,016          1,425            (17)        148,424
         REMICs:
           Agency issuance                                            1,116,842          9,418         (5,584)      1,120,676
           Private issuance                                              19,788             41            (58)         19,771
           Residuals                                                      2,645           --              (15)          2,630
       Other mortgage-related                                           540,565          5,900           (393)        546,072
     ------------------------------------------------------------------------------------------------------------------------
           Total mortgage-backed and mortgage-related securities      2,315,295         24,229         (6,702)      2,332,822
     ------------------------------------------------------------------------------------------------------------------------
       Other securities:
         Obligations of the U.S. Government and agencies                149,990          1,023           (446)        150,567
         Equity securities                                               30,885          1,719           (101)         32,503
         Other                                                               76           --             --                76
     ------------------------------------------------------------------------------------------------------------------------
           Total other securities                                       180,951          2,742           (547)        183,146
     ------------------------------------------------------------------------------------------------------------------------
     Total Available-for-Sale                                        $2,496,246     $   26,971     $   (7,249)     $2,515,968
     ========================================================================================================================
     Held-to-Maturity:
       Mortgage-backed and mortgage-related securities:
         GNMA certificates                                           $  105,589     $    4,566     $      (22)     $  110,133
         FHLMC certificates                                              36,503          1,406            (16)         37,893
         FNMA certificates                                               24,613            150           (476)         24,287
         CMOs                                                            10,638            119            (46)         10,711
         REMICs:
           Agency issuance                                              961,536          9,169         (4,396)        966,309
           Private issuance                                             194,411            412         (3,922)        190,901
         Other mortgage-related                                             354           --             --               354
     ------------------------------------------------------------------------------------------------------------------------
           Total mortgage-backed and mortgage-related securities      1,333,644         15,822         (8,878)      1,340,588
     ------------------------------------------------------------------------------------------------------------------------
       Other securities:
         Obligations of the U.S. Government and agencies                220,181          1,022         (2,460)        218,743
         Obligations of states and political subdivisions                51,753              2            (96)         51,659
         Corporate debt securities                                        9,964           --             (174)          9,790
     ------------------------------------------------------------------------------------------------------------------------
           Total other securities                                       281,898          1,024         (2,730)        280,192
     ------------------------------------------------------------------------------------------------------------------------
     Total Held-to-Maturity                                          $1,615,542     $   16,846     $  (11,608)     $1,620,780
     ========================================================================================================================
</TABLE>


                                       47
<PAGE>   32

     In November 1995, the FASB issued a Special Report, "A Guide to
     Implementation of Statement 115 on Accounting for Certain Investments in
     Debt and Equity Securities", which granted institutions a one-time
     opportunity to reassess securities classifications by December 31, 1995.
     The Company reassessed its entire portfolio and transferred $2,434,202,000
     of mortgage-backed, mortgage-related and other securities from
     held-to-maturity to available-for-sale as of December 31, 1995. The total
     estimated fair value of the securities transferred was $2,452,911,000,
     which resulted in the recognition of an unrealized gain of $12,107,000, net
     of taxes of $9,261,000. As a result of this transfer, coupled with
     securities already classified available-for-sale, the total net unrealized
     gains on securities reported as a separate component of stockholders'
     equity was $11,126,000, net of taxes of $8,512,000, at December 31, 1995.
     At December 31, 1996, the net unrealized gains on securities reported as a
     separate component of stockholder's equity was $156,000, net of taxes of
     $115,000.

     During the year ended December 31, 1996, the Company's proceeds from sales
     of securities available-for-sale totaled $84,073,000. Gross gains
     recognized on such sales of debt and equity securities were $1,529,000 and
     $37,000, respectively. There were no gross losses recorded on sales of
     securities available-for-sale during the year ended December 31, 1996.
     During the year ended December 31, 1995, subsequent to the Fidelity
     acquisition, the Company sold approximately $521,087,000 of securities
     acquired in the transaction; as these securities were already recorded at
     their estimated fair values, no gain or loss was recorded. There were no
     other sales of securities available-for-sale during the years ended
     December 31, 1995 and 1994 and there were no sales of securities
     held-to-maturity during any of the three years ended December 31, 1996.

     Included in the obligations of states and political subdivisions are New
     York City Housing Development Corporation Bonds which are tax-exempt FHA
     mortgage-backed bonds with an amortized cost of approximately $45,105,000
     and $45,902,000 at December 31, 1996 and 1995, respectively. The fair value
     of these bonds is not readily available and, therefore, they are reported
     as having an estimated fair value equal to their amortized cost.

     The amortized cost and estimated fair values of debt securities at December
     31, 1996, by contractual maturity, excluding mortgage-backed securities,
     are shown below. Expected maturities will differ from contractual
     maturities because borrowers may have the right to call or prepay
     obligations with or without call or prepayment penalties. As of December
     31, 1996, the amortized cost of such callable securities totaled
     $533,093,000.

                                                           At December 31, 1996
                                                          ----------------------
                                                                       Estimated
                                                          Amortized      Fair
     (In Thousands)                                          Cost        Value
     ---------------------------------------------------------------------------
     Available-for-Sale:
     Due in one year or less                               $ 45,000     $ 45,057
     Due after one year through five years                   83,999       82,545
     Due after five years through ten years                      19           20
     Due after ten years                                         48           44
     ---------------------------------------------------------------------------
     Total Available-for-Sale                              $129,066     $127,666
     ===========================================================================
     Held-to-Maturity:                                     
     Due in one year or less                               $    540     $    535
     Due after one year through five years                  117,719      116,396
     Due after five years through ten years                 371,927      371,840
     Due after ten years                                    149,216      148,567
     ---------------------------------------------------------------------------
     Total Held-to-Maturity                                $639,402     $637,338
     ===========================================================================


                                       48
<PAGE>   33

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

6         
Loans     
Receivable

     Loans receivable, net, are summarized as follows:

                                                          At December 31,
                                                   ----------------------------

     (In Thousands)                                    1996             1995
     ---------------------------------------------------------------------------
     Mortgage loans (primarily conventional):
       Secured by one-to-four family residences    $ 2,259,409      $ 1,748,284
       Secured by multi-family properties              166,836          109,944
       Secured by commercial properties                158,100          128,668
       Construction and land loans                      10,129           12,598
     ---------------------------------------------------------------------------
                                                     2,594,474        1,999,494
         Net deferred loan origination fees             (5,923)          (5,657)
         Net unamortized premium                         4,756            1,638
     ---------------------------------------------------------------------------
     Total mortgage loans                            2,593,307        1,995,475
     ---------------------------------------------------------------------------
     Consumer and other loans:
       Home equity                                      34,895           38,761
       Passbook                                          4,022            2,915
       Credit card                                       8,431            8,578
       Other                                            10,761           11,420
     ---------------------------------------------------------------------------
                                                        58,109           61,674
         Unearned discount                                --                (11)
     ---------------------------------------------------------------------------
     Total consumer and other loans                     58,109           61,663
     ---------------------------------------------------------------------------
     Total loans                                     2,651,416        2,057,138
         Allowance for loan losses                     (14,089)         (13,495)
     ---------------------------------------------------------------------------
     Loans receivable, net                         $ 2,637,327      $ 2,043,643
     ===========================================================================

     As of December 31, 1996 and 1995, the Company had loans in non-accrual
     status, included in loans receivable, of approximately $26,064,000 and
     $38,670,000, respectively. If all non-accrual loans had been performing in
     accordance with their original terms, the Company would have recorded
     interest income of $2.4 million and $4.0 million for the years ended
     December 31, 1996 and 1995, respectively. This compares to $934,000 and
     $1.3 million, respectively, of actual payments recorded as interest income.
     For the year ended December 31, 1994, the net amount of foregone interest
     income on non-accrual loans amounted to $7.1 million.

     Under SFAS No. 114, a loan is considered impaired when, based upon current
     information and events, it is probable that a creditor will be unable to
     collect all amounts due, including principal and interest, according to the
     contractual terms of the loan agreement. SFAS No. 114 does not apply to
     large groups of smaller balance homogeneous loans that are collectively
     evaluated for impairment, such as one-to-four family mortgage loans and
     consumer loans. Loans individually reviewed for impairment by the Company
     are limited to multi-family loans, commercial loans, construction and land
     loans, loans modified in a troubled debt restructuring and selected large
     one-to-four family loans. Examples of measurement techniques utilized by
     the Company include present value of expected future cash flows, the loan's
     market price if one exists, and the estimated fair value of the collateral.

     The following table summarizes information regarding the Company's impaired
     loans:

                                                     At December 31, 1996
                                                --------------------------------
                                                           Allowance
                                                 Recorded   for Loan     Net
     (In Thousands)                             Investment   Losses   Investment
     ---------------------------------------------------------------------------
     One-to-four family loans:
       With a related allowance                   $1,383     $  372     $1,011
       Without a related allowance                   161       --          161
     ---------------------------------------------------------------------------
         Total one-to-four family loans            1,544        372      1,172
     ---------------------------------------------------------------------------
     Commercial and multi-family mortgage loans:
       With a related allowance                    5,285        729      4,556
       Without a related allowance                   124       --          124
     ---------------------------------------------------------------------------
         Total commercial and multi-family loans   5,409        729      4,680
     ---------------------------------------------------------------------------
     Construction and land loans:
       With a related allowance                     --         --         --
       Without a related allowance                     8       --            8
     ---------------------------------------------------------------------------
         Total construction and land loans             8       --            8
     ---------------------------------------------------------------------------
     Total impaired loans                         $6,961     $1,101     $5,860
     ===========================================================================


                                       49
<PAGE>   34

                                                     At December 31, 1995
                                                --------------------------------
                                                           Allowance
                                                 Recorded   for Loan     Net
     (In Thousands)                             Investment   Losses   Investment
     ---------------------------------------------------------------------------
     One-to-four family loans:
       With a related allowance                   $ 2,321    $   992    $ 1,329
       Without a related allowance                    353       --          353
     ---------------------------------------------------------------------------
         Total one-to-four family loans             2,674        992      1,682
     ---------------------------------------------------------------------------
     Commercial and multi-family mortgage loans:
       With a related allowance                     6,636      1,777      4,859
       Without a related allowance                    283       --          283
     ---------------------------------------------------------------------------
         Total commercial and multi-family loans    6,919      1,777      5,142
     ---------------------------------------------------------------------------
     Construction and land loans:
       With a related allowance                       825         59        766
       Without a related allowance                    687       --          687
     ---------------------------------------------------------------------------
         Total construction and land loans          1,512         59      1,453
     ---------------------------------------------------------------------------
     Total impaired loans                         $11,105    $ 2,828    $ 8,277
     ---------------------------------------------------------------------------

     The Company's average recorded investment in impaired loans for the years
     ended December 31, 1996 and 1995 was $8,860,000 and $11,839,000,
     respectively. Interest income recognized on impaired loans, which was not
     materially different from cash-basis interest income, amounted to $947,000
     and $608,000 for the years ended December 31, 1996 and 1995, respectively.

     The Company services mortgage loans for investors with unpaid principal
     balances of approximately $109,521,000 and $123,931,000 at December 31,
     1996 and 1995, respectively, which are not reflected in the accompanying
     consolidated statements of financial condition.

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

7             
Allowance for 
Loan Losses   

     Activity in the allowance for loan losses is summarized as follows:

                                                  Year Ended December 31,
                                           -------------------------------------

     (In Thousands)                          1996          1995          1994
     ---------------------------------------------------------------------------
     Balance at beginning of year          $ 13,495      $ 12,173      $ 16,672
     Allowance of acquired institution         --           3,528          --
     Provision charged to operations          3,963         2,007         3,733
     Charge-offs                             (4,493)       (5,284)       (8,336)
     Recoveries                               1,124         1,071           104
     ---------------------------------------------------------------------------
     Balance at end of year                $ 14,089      $ 13,495      $ 12,173
     ===========================================================================

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

8          
Real Estate

     Real estate owned and investments in real estate are summarized as follows:

                                                              At December 31,
                                                         -----------------------
     (In Thousands)                                        1996          1995
     ---------------------------------------------------------------------------
     One-to-four family                                  $  5,809      $  8,779 
     Multi-family                                              68           359
     Co-op and Condo                                          737         1,934
     Commercial                                               695         6,996
     Land                                                   6,865         9,009
     ---------------------------------------------------------------------------
                                                           14,174        27,077
     Allowance for losses                                  (2,045)       (3,746)
     ---------------------------------------------------------------------------
                                                          $12,129       $23,331
     ===========================================================================

     Activity in the allowance for losses on real estate owned and investments
     in real estate is summarized as follows:

                                                     Year Ended December 31,
                                                  ------------------------------

     (In Thousands)                                 1996       1995       1994
     ---------------------------------------------------------------------------
     Balance at beginning of year                 $ 3,746    $ 5,250    $ 4,741
     Allowance of acquired institution               --        1,144       --
     (Recovery)/provision recorded to operations   (1,747)       259      3,017
     Charge-offs                                   (1,620)    (3,997)    (3,744)
     Recoveries                                     1,666      1,090      1,236
     ---------------------------------------------------------------------------
     Balance at end of year                       $ 2,045    $ 3,746    $ 5,250
     ===========================================================================


                                       50
<PAGE>   35

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

9         
Accrued   
Interest  
Receivable

     Accrued interest receivable is summarized as follows: 

                                                                At December 31,
                                                             -------------------
     (In Thousands)                                            1996        1995
     ---------------------------------------------------------------------------
     Mortgage-backed and mortgage-related securities         $18,973     $20,551
               Other securities                               14,502       8,276
               Loans receivable                               10,501       7,104
     ---------------------------------------------------------------------------
                                                             $43,976     $35,931
     ===========================================================================

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

10       
Deposits 

          Deposits are summarized as follows:

<TABLE>
<CAPTION>
                                                            At December 31,
                                    ------------------------------------------------------------------
                                                 1996                               1995
                                    ------------------------------------------------------------------
                                    Weighted                         Weighted
                                     Average                          Average
     (Dollars in Thousands)           Rate     Balance     Percent     Rate        Balance     Percent
     -------------------------------------------------------------------------------------------------
<S>                                   <C>    <C>            <C>        <C>       <C>            <C>   
     Core Deposits:
       Savings                        2.50%  $1,134,038     25.12%     2.50%     $1,154,777     27.09%
       Money market                   3.99      260,739      5.78      3.80         218,653      5.13
       Money manager                  1.22      201,074      4.46      --              --        --
       NOW                            1.24       75,159      1.67      2.00         267,339      6.27
       Non-interest bearing NOW       --         67,333      1.49      --            46,949      1.10
                                             ---------------------               ---------------------
                                              1,738,343     38.52                 1,687,718     39.59
     Certificates of deposit          5.44    2,774,750     61.48      5.56       2,575,703     60.41
                                             ---------------------               ---------------------
                                             $4,513,093    100.00%               $4,263,421    100.00%
                                             =====================               =====================
</TABLE>

          During the first quarter of 1996, the Company implemented a program
          which converted its NOW accounts to a master account consisting of a
          NOW sub-account and a money market sub-account (money manager
          account). The result of this change was a substantial shift of
          deposits from NOW accounts to money manager accounts.

          The aggregate amount of certificates of deposit with balances equal to
          or greater than $100,000 was $298,479,000 and $239,287,000 at December
          31, 1996 and 1995, respectively.

          At December 31, 1996 and 1995, scheduled maturities of certificates of
          deposit are as follows:

<TABLE>
<CAPTION>
                                                            At December 31,
                                    ------------------------------------------------------------------
                                                 1996                               1995
                                    ------------------------------------------------------------------
                                    Weighted                         Weighted
                                     Average                          Average
     (Dollars in Thousands)           Rate     Balance     Percent     Rate        Balance     Percent
     -------------------------------------------------------------------------------------------------
<S>                                   <C>    <C>            <C>        <C>       <C>            <C>   
     Six months or less               5.04%  $1,014,273      36.55%    5.36%     $1,005,429      39.03%
     Greater than six months
        through one year              5.29      568,712      20.50     5.33         513,818      19.95
     Greater than one year
        through three years           5.72      928,134      33.45     5.84         913,825      35.48
     Greater than three years         6.31      263,631       9.50     6.01         142,631       5.54
                                             ---------------------               ---------------------
                                             $2,774,750     100.00%              $2,575,703     100.00%
                                             =====================               =====================
</TABLE>

     Interest expense on deposits for the years ended December 31, 1996, 1995
     and 1994 is summarized as follows:

                                                    Year ended December 31,
                                              ----------------------------------

     (In Thousands)                             1996         1995         1994
     ---------------------------------------------------------------------------

     Savings                                  $ 29,000     $ 29,764     $ 27,466
     Money market                                9,152        7,300        2,539
     Money manager                               2,977         --           --
     NOW                                         2,282        4,841        2,612
     Certificates of deposit                   148,335      142,052       83,051
     ---------------------------------------------------------------------------
                                              $191,746     $183,957     $115,668
     ===========================================================================


                                       51
<PAGE>   36

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

11       
Borrowed 
Funds    

     Borrowed funds are summarized as follows:

                                                  At December 31,
                                      ------------------------------------------
                                             1996                  1995
                                      ------------------------------------------
                                                  Weighted              Weighted
                                                   Average               Average
     (Dollars in Thousands)             Amount      Rate     Amount       Rate
     ---------------------------------------------------------------------------
     Reverse repurchase agreements    $1,845,000    5.65%  $1,483,329     5.69%
     Advances from the FHLB-NY           266,514    6.13      221,362     6.25
                                      ----------           ----------
                                      $2,111,514    5.71   $1,704,691     5.76
                                      ==========           ==========

     The Company enters into sales of securities under agreements to repurchase
     (reverse repurchase agreements). These agreements are recorded as financing
     transactions, and the obligations to repurchase are reflected as a
     liability in the consolidated statements of financial condition. The
     securities underlying the agreements are delivered to the dealer with whom
     each transaction is executed. The dealers, who may sell, loan or otherwise
     dispose of such securities to other parties in the normal course of their
     operations, agree to resell to the Company the same securities at the
     maturities of the agreements. The Company retains the right of substitution
     of collateral throughout the terms of the agreements.

     At December 31, 1996 and 1995, all of the outstanding reverse repurchase
     agreements had original contractual maturities between one and five years,
     with the exception of one agreement outstanding at December 31, 1996 with a
     contractual maturity of 60 days and one agreement outstanding at December
     31, 1995 with a contractual maturity of 30 days. All of the outstanding
     agreements with contractual maturities between one and five years were
     secured by U.S. Treasury, Government agency notes and mortgage-backed and
     mortgage-related securities held-to-maturity and available-for-sale. The
     agreement outstanding at December 31, 1996 with a contractual maturity of
     60 days was secured by a mortgage-related security classified as
     held-to-maturity with an estimated fair value of $54,711,000. The agreement
     outstanding at December 31, 1995 with a contractual maturity of 30 days was
     secured by a mortgage-related security classified as available-for-sale
     with an estimated fair value of $8,581,000. Other information relating to
     these agreements are summarized as follows:

<TABLE>
<CAPTION>
                                                                     At or for the year ended
                                                                          December 31,
                                                                   --------------------------
     (Dollars in Thousands)                                           1996             1995
     ----------------------------------------------------------------------------------------
<S>                                                                <C>             <C>       
     Book value of collateral (including accrued interest):
       U.S. Treasury notes                                         $   62,467      $  146,342
       Government agency notes                                        305,358            --
       Mortgage-backed and mortgage-related
         securities available-for-sale and held-to-maturity         1,627,246       1,474,650
     Estimated fair value of collateral:
       U.S. Treasury notes                                             61,611         144,468
       Government agency notes                                        304,261            --
       Mortgage-backed and mortgage-related
         securities available-for-sale and held-to-maturity         1,605,054       1,472,157
     Average balance of outstanding agreements during the year      1,744,830         978,653
     Maximum balance of outstanding agreements at a month
         end during the year                                        1,910,801       1,510,530
     Average interest rate for the year                                  5.58%           5.69%
</TABLE>

     Reverse repurchase agreements at December 31, 1996 have contractual
     maturities as follows: 1997: $345,000,000, 1998: $600,000,000, 1999:
     $800,000,000 and 2001: $100,000,000. At December 31, 1996, $600,000,000,
     $620,000,000 and $100,000,000 of such agreements were callable during
     various months in 1997, 1998, and 1999, respectively.

     Pursuant to a blanket collateral agreement with the FHLB-NY, advances are
     secured by all of the Company's stock in the FHLB-NY, certain qualifying
     mortgage loans, mortgage-backed and mortgage-related securities and other
     securities not otherwise pledged in an amount at least equal to 110% of the
     advances outstanding. Advances at December 31, 1996 mature as follows:
     1997: $31,000,000, 1998: $65,000,000, 1999: $160,000,000, and 2004:
     $10,000,000.

     At December 31, 1996, the Company had available an overnight line of credit
     with the FHLB-NY for $50,000,000 for a term of 12 months, to be priced at
     the federal funds rate plus 12.5 basis points.


                                       52
<PAGE>   37

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

12           
Interest Rate
Caps and     
Interest Rate
Swaps        

     Interest Rate Caps

     During the year ended December 31, 1994, the Company, as part of its
     overall interest rate risk management strategy, purchased an interest
     rate cap on $105,000,000 notional amount on which the Company received a
     payment, based on the notional amount, equal to the three month LIBOR in
     excess of 5% on any reset date for that reset period, and simultaneously
     sold an interest rate cap on the same notional amount whereby the Company
     made payments, based on the notional amount, equal to the three month LIBOR
     in excess of 7% on any reset date for that reset period. These
     transactions, referred to, in the aggregate, as a corridor, were structured
     to reprice on the same dates and mature on the same dates as a $105,000,000
     reverse repurchase agreement bearing interest based on the three month
     LIBOR that matured on March 15, 1996. As of December 31, 1995, the three
     month LIBOR was 5.625%. Interest expense on borrowed funds was decreased by
     $312,000, during the year ended December 31, 1995, and increased by $48,800
     and $369,000 during the years ended December 31, 1996 and 1994,
     respectively, as a result of these agreements. There were no such
     agreements outstanding as of December 31, 1996.

     Interest Rate Swaps

     During the year ended December 31, 1996, the Company had an interest rate
     swap with a notional amount of $50,000,000 that, in effect, converted a
     medium term $50,000,000 variable rate borrowing into a fixed rate
     borrowing. The interest rate swap requires the Company to pay a fixed rate
     of interest equal to 6.632% and receive three month LIBOR. The agreement
     matures on April 21, 1997. As of December 31, 1996, three month LIBOR was
     5.563%. Interest expense on borrowed funds was increased $477,000 and
     $168,000 during the years ended December 31, 1996 and 1995, respectively,
     as a result of this agreement.

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

13          
Income Taxes

     The Company files a consolidated federal income tax return on a
     calendar-year basis.

     Prior to the enactment of the Small Business Job Protection Act of 1996
     (the "1996 Act"), for federal income tax purposes, the Association met
     certain definitional tests primarily relating to its assets and the nature
     of its business, and was permitted to establish tax reserves for bad debts
     and to make annual additions thereto, which additions could, within
     specified limitations, be deducted in arriving at its taxable income. The
     Association's deduction with respect to "qualifying loans," which are
     generally loans secured by certain interest in real property, could be
     computed using an amount based on the Association's actual loss experience
     (the "Experience Method"), or a percentage equal to 8.0% of the
     Association's taxable income (the "PTI Method"), computed without regard to
     this deduction and with additional modifications and reduced by the amount
     of any permitted addition to the non-qualifying reserve. Similar deductions
     for additions to the Association's bad debt reserve were permitted under
     the New York State Franchise Tax and the New York City Financial
     Corporation Tax; however, for purposes of these taxes, the effective
     allowable percentage under the PTI method was 32% rather than 8%.

     Under the 1996 Act, the PTI Method was repealed and the Association, as a
     "large bank" (one with assets having an adjusted basis of more than $500
     million), will be unable to make additions to its tax bad debt reserve,
     will be permitted to deduct bad debts only as they occur and will be
     required to recapture (that is, take into taxable income) over a six-year
     period, beginning with the Association's taxable year beginning January 1,
     1996, the excess of the balance of its bad debt reserves (other than the
     supplemental reserve) as of December 31, 1995 over the balance of such
     reserves as of December 31, 1987. However, under the 1996 Act, such
     recapture requirements will be suspended for each of the two successive
     taxable years beginning January 1, 1996 in which the Association originates
     a minimum amount of certain residential loans during such years that is not
     less than the average of the principal amounts of such loans made by the
     Association during its six taxable years preceding January 1, 1996. Since
     the Association has already provided a deferred income tax liability for
     financial reporting purposes, there will be no adverse impact to the
     Association's financial condition or results of operations from the
     enactment of this legislation. Retained earnings at December 31, 1996 and
     1995 includes approximately $65,000,000 for which no Federal income tax
     liability has been recognized. This amount represents the balance of the
     bad debt reserves (other than supplemental reserves) created for tax
     purposes as of December 31, 1987. These amounts are subject to recapture in
     the unlikely event that the Association (i) makes distributions in excess
     of earnings and profits, (ii) redeems its stock, or (iii) liquidates.

     The New York State and New York City tax laws have been amended to prevent
     a similar recapture of the Association's bad debt reserve, and to permit
     continued future use of the bad debt reserve method for purposes of
     determining the Association's New York State and New York City tax
     liabilities, in either case so long as the Association continues to satisfy
     the New York State and New York City definitional tests related to its
     assets and the nature of its business, which are similar to the former
     federal income tax tests, discussed above.


                                       53
<PAGE>   38

     The significant components of income tax expense attributable to income
     before income taxes, for the years ended December 31, 1996, 1995 and 1994
     are as follows:

<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                                 ----------------------------------
     (In Thousands)                                                1996         1995         1994
     ----------------------------------------------------------------------------------------------
<S>                                                              <C>          <C>          <C>     
     Current income tax expense                                  $ 14,668     $ 28,204     $ 31,268
     Deferred income tax expense (benefit) (exclusive of
       the effect of other components listed below)                15,824        7,409         (123)
     Adjustments to deferred tax assets and liabilities
       for enacted changes in tax laws and rates                      183          130           (4)
     Decrease in valuation allowance for deferred tax assets         --           --           (261)
     ----------------------------------------------------------------------------------------------
     Total income tax expense                                    $ 30,675     $ 35,743     $ 30,880
     ==============================================================================================
</TABLE>

     Income tax expense for the years ended December 31, 1996, 1995 and 1994 is
     summarized as follows:

                                                       At December 31,
                                             -----------------------------------
     (In Thousands)                            1996         1995         1994
     ---------------------------------------------------------------------------
     Federal
       Current                               $ 10,876     $ 21,155     $ 22,522 
       Deferred                                11,908        5,311         (180)
     ---------------------------------------------------------------------------
                                               22,784       26,466       22,342
     State and local                         
       Current                                  3,792        7,049        8,746
       Deferred                                 4,099        2,228         (208)
     ---------------------------------------------------------------------------
                                                7,891        9,277        8,538
     ---------------------------------------------------------------------------
     Total income tax expense                $ 30,675     $ 35,743     $ 30,880
     ===========================================================================

     For the years ended December 31, 1996 and 1995, the Federal deferred tax
     expense resulted primarily from the partial deferral of losses, for tax
     purposes only, on the sale of securities acquired in the Fidelity
     acquisition. The tax losses deferred resulted from the carrying basis
     differential between book and tax and are deferred due to limitations on
     loss recognition for tax purposes. For the year ended December 31, 1994,
     the Federal deferred tax benefit resulted primarily from deferred net loan
     origination fees and accretion of discounts on investments.

     The total income tax expense attributable to income before income taxes
     differed from the amounts computed by applying the Federal income tax rate
     of 35% for the years ended December 31, 1996, 1995 and 1994 as a result of
     the following:

                                                      At December 31,
                                           -------------------------------------
     (In Thousands)                          1996          1995          1994
     ---------------------------------------------------------------------------
     Expected income tax expense
       at statutory Federal tax rate       $ 23,635      $ 28,407      $ 26,095
     State and local taxes,
       net of Federal income tax benefit      5,129         6,030         5,550
     Tax exempt income                       (1,153)       (1,743)       (1,601)
     Amortization of intangibles              2,797         2,580           180
     Other, net                                 267           469           656
     ---------------------------------------------------------------------------
     Total income tax expense              $ 30,675      $ 35,743      $ 30,880
     ===========================================================================

     The Company also files state and local tax returns on a calendar-year
     basis. State and local taxes imposed on the Company consist of New York
     State Franchise tax, New York City Financial Corporation tax and Delaware
     Franchise tax. The Company's annual tax liability to New York State and New
     York City is the greater of a tax on income or an alternative tax based on
     a specified formula. The Company's liability for Delaware Franchise tax is
     the lesser of a tax based on an authorized shares method or an assumed par
     value capital method; however, under either method, the Company's total tax
     will not exceed $150,000.

     The Company provided for New York State and New York City taxes based on
     taxable income for the years ended December 31, 1996, 1995 and 1994. For
     the years ended December 31, 1996, 1995 and 1994, the Company's Delaware
     Franchise tax was based on the authorized shares method.


                                       54
<PAGE>   39

     The tax effects of temporary differences that give rise to significant
     portions of the deferred tax assets and deferred tax liabilities at
     December 31, 1996 and 1995 are presented below:

<TABLE>
<CAPTION>
                                                                                     At December 31,
                                                                                 -----------------------
     (In Thousands)                                                                1996          1995
     ---------------------------------------------------------------------------------------------------
<S>                                                                              <C>           <C>     
     Deferred tax assets:
       Mortgages and other loans receivable, primarily
         due to allowances for losses and deferred loan fees                     $ 13,247      $ 13,650
       Real estate owned, primarily due to allowance for losses                      --           1,765
       Deferred tax losses on securities sold                                       9,767        14,775
       Alternative minimum tax credit                                               1,625         1,625
       Compensation and benefits                                                    5,926         8,940
       Other                                                                          235           899
     ---------------------------------------------------------------------------------------------------
       Total gross deferred tax assets                                             30,800        41,654
       Less valuation allowance                                                    (1,819)       (1,819)
     ---------------------------------------------------------------------------------------------------
     Deferred tax assets                                                           28,981        39,835
     ---------------------------------------------------------------------------------------------------
     Deferred tax liabilities:
       Unearned discount on investments, not yet recognized for tax purposes       (5,005)         (665)
       Net unrealized gains on securities available-for-sale                         (115)       (8,512)
       Other                                                                       (4,342)       (3,529)
     ---------------------------------------------------------------------------------------------------
       Total gross deferred tax liabilities                                        (9,462)      (12,706)
     ---------------------------------------------------------------------------------------------------
     Net deferred tax asset                                                      $ 19,519      $ 27,129
     ===================================================================================================
</TABLE>

     The valuation allowance for deferred tax assets relates primarily to
     uncertainties of realization under the New York State and New York City tax
     codes which do not allow for net operating loss carryforwards or
     carrybacks.

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

14           
             
Commitments  
and          
Contingencies

     Lease Commitments

     At December 31, 1996, the Company was obligated under several
     non-cancelable operating leases on buildings and land used for office space
     and banking purposes through 2035. These operating leases contain
     escalation clauses which provide for increased rental expense based
     primarily on increases in real estate taxes and cost-of living indices.
     Rent expense under these operating leases was approximately $3,108,000,
     $2,677,000 and $1,910,000 for the years ended December 31, 1996, 1995 and
     1994, respectively.

     The minimum rental payments under the terms of the non-cancelable operating
     leases as of December 31, 1996, are summarized below:

                      Years Ending
                      December 31,                  Amount
                      ------------------------------------
                                 (In Thousands)
                        1997                       $ 2,853
                        1998                         2,742
                        1999                         1,881
                        2000                         1,757
                        2001                         1,714
                        Thereafter                  14,515
                      ------------------------------------
                                                   $25,462
                      ====================================

     Loan Commitments

     The Company had outstanding commitments to originate and/or purchase loans
     as follows:

                                               At December 31,
                                  ----------------------------------------------
                                        1996                     1995
                                  ----------------------------------------------
                                   Fixed      Variable     Fixed      Variable
     (In Thousands)                 Rate        Rate        Rate        Rate
     ---------------------------------------------------------------------------
     Mortgage loans               $45,868     $56,115     $38,148     $51,742
     Home equity loans                665         998         503       1,565
     Consumer and other loans        --           340        --           330
     ---------------------------------------------------------------------------
                                  $46,533     $57,453     $38,651     $53,637
     ===========================================================================

     Commitments outstanding in the above table to purchase loans as of December
     31, 1996 and 1995 totaled $18,600,000 and $22,317,000, respectively. At
     December 31, 1996, commitments to originate residential mortgage loans and
     commercial mortgage loans at fixed rates had stated rates ranging from
     6.50% to 9.88% and 8.38% to 9.88%, respectively.


                                       55
<PAGE>   40

     The Company uses the same credit policies and underwriting standards in
     making loan commitments and lines of credit (off balance sheet financial
     instruments) as it does for on balance sheet financial instruments. The
     Company's maximum exposure to credit risk is represented by the contractual
     amount of the instruments. For loan commitments, the Company would
     generally be exposed to interest rate risk from the time a commitment, with
     a defined contractual interest rate, is issued until such commitment
     expires or is exercised.

     Litigation

     In the normal course of business there are various outstanding legal
     proceedings. In the opinion of management, after consultation with legal
     counsel, the financial position, operating results and liquidity of the
     Company will not materially be adversely affected by the outcome of such
     legal proceedings.

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

15     
Benefit
Plans  

     Pension Plan

     The Association has a qualified, non-contributory defined benefit pension
     plan ("the Plan"), covering substantially all of its eligible employees.
     The Association's policy is to fund pension costs in accordance with the
     minimum funding requirement. Contributions are intended to provide not only
     for benefits attributed to service to date, but also for those expected to
     be earned in the future. In addition, the Association has non-qualified,
     unfunded and supplemental retirement plans covering certain officers and
     directors.

     As of December 31, 1996 and 1995, the Plan held 100,000 shares of the
     Company's common stock. As of December 31, 1996 and 1995, the Company's
     common stock was valued at a market price of $36.88 and $22.81 per share,
     respectively. Shares of stock held by the Plan are voted by the trustees of
     the Plan, three of whom are executive officers of the Company and the
     Association, and one of whom is an officer of the Association.

     Pursuant to the acquisition of Fidelity, the Pension Plan for employees of
     Fidelity was merged into the Plan effective April 30, 1995. As a result of
     the merger of the plans, additional participants became enrolled in the
     Plan and the assets of Fidelity's plan of approximately $8,000,000 were
     transferred to the Plan.

     The following is a reconciliation of the status of the plans and the amount
     of prepaid (accrued) pension cost recognized in the consolidated statements
     of financial condition:

<TABLE>
<CAPTION>
                                                                          At December 31,
                                                          ----------------------------------------------------
                                                                  1996                        1995
                                                          ----------------------------------------------------
                                                                      Non-Qualified              Non-Qualified
                                                          Qualified    Supplemental   Qualified   Supplemental
     (In Thousands)                                          Plan          Plans         Plan         Plans
     ---------------------------------------------------------------------------------------------------------
<S>                                                        <C>           <C>           <C>           <C>     
     Actuarial present value of benefit obligations:
       Accumulated benefit obligation:
         Vested                                            $ 18,348      $  2,524      $ 18,161      $  2,112
         Non-vested                                             615            64           907            51
     ---------------------------------------------------------------------------------------------------------
                                                             18,963         2,588        19,068         2,163
         Effect of projected future compensation              2,591         2,431         2,434         2,063
     ---------------------------------------------------------------------------------------------------------
     Projected benefit obligation for service
       rendered to date                                      21,554         5,019        21,502         4,226
     Estimated plan assets, at fair value                    25,606          --          22,953          --
     ---------------------------------------------------------------------------------------------------------
     Excess (deficiency) of plan assets over (under)
       projected benefit obligation                           4,052        (5,019)        1,451        (4,226)
     Unrecognized net loss (gain) from past experience
       different from that assumed and effects
       of changes in assumptions                               (438)         (103)        2,595          (485)
     Prior service cost not yet recognized
       in periodic pension cost                                (512)        1,031          (558)        1,147
     Unrecognized net transition (asset) obligation
       (from adoption of SFAS No. 87) being amortized
       over 17 years and 11 years for qualified plan
       and unfunded supplemental plan, respectively            (763)           18          (867)           50
     Additional minimum liability                              --            (179)         --            (250)
     ---------------------------------------------------------------------------------------------------------
     Prepaid (accrued) pension cost                        $  2,339      $ (4,252)     $  2,621      $ (3,764)
     =========================================================================================================
</TABLE>


                                       56
<PAGE>   41

     The components of net pension expense are as follows:

<TABLE>
<CAPTION>
                                                                                At December 31,
                                                ------------------------------------------------------------------------------
                                                           1996                      1995                       1994
                                                ------------------------------------------------------------------------------
                                                           Non-Qualified             Non-Qualified               Non-Qualified
                                                Qualified   Supplemental   Qualified  Supplemental    Qualified   Supplemental
     (Dollars in Thousands)                       Plan          Plans        Plan          Plans        Plan         Plans
     -------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>           <C>          <C>           <C>          <C>           <C>    
     Service cost (benefits earned
       during the period)                       $   618       $   218      $   447       $   214      $   534       $   217
     Interest cost on projected
       benefit obligation                         1,512           256        1,339           229          840           207
     Expected return on plan assets              (1,797)         --         (1,512)         --         (1,018)         --
     Net amortization and deferral                  (51)          147         (150)          133         (132)          131
     -------------------------------------------------------------------------------------------------------------------------
       Net pension expense                      $   282       $   621      $   124       $   576      $   224       $   555
     =========================================================================================================================
     Assumptions utilized in the
       actuarial valuations are as follows:
         Discount rate (pre-tax for
           qualified plan; after-tax for
           supplemental plan)                       7.5%          6.0%         7.0%          6.0%         8.5%          6.0%
         Expected long-term rate
           of return on assets                      8.0%         --            8.0%         --            8.0%         --
         Rate of increase in
           compensation levels                      5.0%          8.0%         5.0%          8.0%         5.0%          8.0%
</TABLE>

     Incentive Savings Plan

     The Association maintains a 401K incentive savings plan which provides for
     contributions to trust funds by both the Association and its participating
     employees. Under the plan, participants may contribute up to 10% of their
     pre-tax base salary, not to exceed $9,500 for the calendar year ending
     December 31, 1996. Matching contributions, if any, will be made at the
     discretion of the Association. No such contributions were made for 1996,
     1995 and 1994. Participants vest immediately in their own contributions and
     after a period of five years for Association contributions.

     During 1993, an employer stock fund was established as an investment
     alternative for participants in connection with the conversion of the
     Association to stock form of ownership. As of December 31, 1996 and 1995,
     the fund held 250,767 and 229,734 shares, respectively, of the Company's
     common stock valued at $36.88 and $22.82, respectively, on behalf of
     participants. Shares held by the fund are voted by the fund trustee as
     directed by the participants for whose accounts the shares are held.

     Employee Stock Ownership Plan and Trust

     The Association established the ESOP for eligible employees of the Company
     or the Association. To fund the purchase of 2,642,354 shares of the
     Company's common stock issued in the conversion, the ESOP borrowed funds
     from the Company. The loan to the ESOP is being repaid principally from the
     Association's contributions to the ESOP over a period of 12 years and the
     collateral for the loan is the common stock purchased by the ESOP. The
     Association's contributions are reduced by any investment earnings realized
     and any dividends paid on unallocated shares. During the years ended
     December 31, 1996 and 1995, a total of $187,000 and $44,000, respectively,
     in dividends were paid on allocated shares, which increased total shares
     allocated in those years, and $961,000 and $486,000 respectively, in
     dividends were paid on unallocated shares which reduced the Association's
     contribution to the ESOP. At December 31, 1996 and 1995, the loan from the
     Company had an outstanding balance of $26,586,464, and $28,951,955,
     respectively and an interest rate of 6.00%.

     Shares purchased by the ESOP are held by a trustee for allocation among
     participants as the loan is repaid. The number of shares released annually
     is based upon the ratio that the current principal and interest payment
     bears to the current and all remaining scheduled future principal and
     interest payments. For the years ended December 31, 1996, 1995 and 1994,
     229,250 shares, 221,728 shares and 232,264 shares, respectively, were
     allocated to participants. As of December 31, 1996, 1995 and 1994,
     1,959,112 shares, 2,188,362 shares and 2,410,090 shares, respectively,
     remain unallocated.

     In accordance with SOP 93-6, for the years ended December 31, 1996, 1995
     and 1994, the Company recorded compensation expense of $6,437,000,
     $4,095,000 and $3,496,000, respectively, which was equal to the shares
     allocated by the ESOP multiplied by the average estimated fair value of the
     common stock during the year of allocation. For the years ended December
     31, 1996, 1995 and 1994, the average quoted price of a share of the
     Company's common stock was $28.08, $18.47 and $15.06, respectively.


                                       57
<PAGE>   42

     Other Postretirement Benefits

     In accordance with SFAS No. 106, costs of postretirement benefits,
     primarily health care benefits, are accrued during an employee's active
     working career. The Company provides medical and dental coverage to select
     individuals upon retirement. Postretirement benefit expense recorded for
     the years ended December 31, 1996, 1995 and 1994 was $313,000, $188,000 and
     $255,000, respectively.

     The following table sets forth the accumulated postretirement benefit
     obligation (APBO):

                                                     At December 31,
                                            ------------------------------------
     (In Thousands)                           1996        1995         1994
     ---------------------------------------------------------------------------
     Retirees                               $   289     $   (92)     $   387
     Fully eligible active participants         754         693          397
     Other active participants                1,052       1,080          799
     ---------------------------------------------------------------------------
       Total                                $ 2,095     $ 1,681      $ 1,583
     ===========================================================================

     The following is a reconciliation between the APBO and accrued
     postretirement benefit cost:

<TABLE>
<CAPTION>
                                                                 At December 31,
                                                       ---------------------------------
     (In Thousands)                                      1996         1995         1994
     -----------------------------------------------------------------------------------
<S>                                                    <C>          <C>          <C>    
     Accumulated postretirement benefit obligation     $ 2,095      $ 1,681      $ 1,583
     Unrecognized net gain from past experience
       different from that assumed and effects of
       changes in assumptions                             (391)        (252)        (405)
     Unrecognized prior service cost                       (69)         (76)        --
     -----------------------------------------------------------------------------------
     Accrued postretirement benefit cost               $ 1,635      $ 1,353      $ 1,178
     ===================================================================================
</TABLE>

     The assumed medical cost trend rates used in computing the APBO was 12% in
     1996 and was assumed to decrease gradually to 6% in 2002 and to remain at
     that level thereafter. Increasing the assumed medical care cost trend rates
     by one percentage point in each year would decrease the accumulated
     postretirement benefit obligation as of December 31, 1996 by $417,800 and
     increase the aggregate of service and interest cost components of the net
     periodic postretirement benefit cost for 1996 by $61,100.

     The weighted average discount rate used in determining the accumulated
     postretirement benefit obligation was 7.50%, 7.00% and 8.50% as of December
     31, 1996, 1995 and 1994, respectively.

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

16     
Stock  
Benefit
Plans  

     The Incentive Stock Option Plan ("1993 Employee Option Plan"), the Stock
     Option Plan for Outside Directors ("1993 Directors' Option Plan") and the
     Recognition and Retention Plan for Outside Directors and the Recognition
     and Retention Plan for Officers and Employees ("RRPs") were adopted and
     implemented in 1993 upon the conversion of the Association from a mutual
     to stock form. In 1995, pursuant to the Fidelity Merger Plan, certain
     options were granted to former officers and directors of Fidelity. In 1996,
     the Company adopted the 1996 Stock Option Plan for Officers and Employees
     ("1996 Employee Option Plan"), and the 1996 Stock Option Plan for Outside
     Directors ("1996 Directors Option Plan"). The Company applies APB No. 25
     and related Interpretations in accounting for its plans. Accordingly, no
     compensation cost has been recognized for its fixed stock option plans. Had
     compensation cost for these stock-based compensation plans and grants been
     determined consistent with SFAS No. 123, the Company's net income and
     earnings per share would have been reduced to the proforma amounts
     indicated below:

                                                         Year Ended December 31,
                                                         -----------------------
     (In Thousands, Except Per Share Data)                   1996       1995
     ---------------------------------------------------------------------------
     Net Income:
       As Reported                                         $36,853     $45,421
       Pro forma                                           $36,605     $44,076

     Primary earnings per common share:                    
       As Reported                                         $  1.77     $  2.07
       Pro forma                                           $  1.76     $  2.01

     Fully diluted earnings per common share:              
       As Reported                                         $  1.71     $  2.06
       Pro forma                                           $  1.70     $  2.00


                                       58
<PAGE>   43

     Incentive Stock Option Plans

     Pursuant to the terms of the 1993 Employee Option Plan, the number of
     shares reserved for issuance was 2,068,058. In 1996, the Company adopted
     the 1996 Employee Option Plan. Pursuant to the 1996 Employee Option Plan,
     the number of shares reserved for issuance was 950,000. Under both plans,
     the exercise price of each option granted was equal to the market price of
     the Company's stock on the grant date. Options under each of the two plans
     vest and are exercisable as determined by the Compensation Committee at the
     time of grant. All options granted will be immediately vested and
     exercisable in the event the optionee terminates his/her employment due to
     death, disability or retirement, or in the event of a change of control of
     the Association or the Company and, in the case of the 1996 Employee Option
     Plan, in the event of a threatened change of control of the Association or
     the Company, as defined in the plans. All options expire no later than ten
     years following the date of grant. The 1993 and 1996 Employee Option Plans
     do not provide for the granting of stock appreciation rights; however, all
     options granted were granted in tandem with limited stock appreciation
     rights exercisable in the event of a change of control of the Association
     or the Company as defined by the plans, and in the case of the 1996
     Employee Option Plan, in the event of a threatened change of control of the
     Association or the Company, as defined by the plans.

     A summary of the status of the Company's 1993 and 1996 Employee Option
     Plans as of December 31, 1996, 1995 and 1994, and changes during the years
     ended on those dates is presented below:

<TABLE>
<CAPTION>
                                             1996                 1995                   1994
                                      ----------------------------------------------------------------
                                                 Weighted             Weighted               Weighted
                                                  Average              Average                Average
                                                 Exercise             Exercise               Exercise
                                       Shares      Price    Shares      Price    Shares        Price
     -------------------------------------------------------------------------------------------------
<S>                                   <C>         <C>      <C>           <C>      <C>         <C>   
     Outstanding at beginning
       of the year:                   2,064,774   $13.11   1,974,996     $12.51   1,975,174   $12.50
         Granted                        195,500    35.12     158,786      20.41      10,000    13.59
         Canceled                          --       --       (64,936)     12.50     (10,178)   12.50
         Exercised                      (10,000)   12.50      (4,072)     12.50        --       --
                                      ----------           ----------             ----------
     Outstanding at end of year       2,250,274    15.03   2,064,774      13.11   1,974,996    12.51
                                      ==========           ==========             ==========
     Options exercisable at year-end    430,604              217,302                  4,072
</TABLE>

     Options to purchase 755,748 shares, 1,248 shares and 95,098 shares were
     available for future grants under the Employee Option Plans at December 31,
     1996, 1995 and 1994, respectively.

     Stock Option Plans for Outside Directors

     The 1993 Directors' Option Plan provided for the fixed granting of
     non-statutory options to purchase up to 574,906 shares of the Company's
     common stock. Contemporaneously, with the conversion, outside directors
     received fixed grants of options to purchase 534,198 shares. After the
     close of business on January 31, 1995, options to purchase an additional
     20,354 shares of the Company's common stock were granted pursuant to the
     Directors' Option Plan with the addition of a director to the Board of
     Directors of the Company and the Association. The 1993 Directors' Option
     Plan was frozen in 1996, so no further grants will be made thereunder. The
     1996 Directors' Option Plan provides for the fixed granting of
     non-statutory options to purchase up to 120,000 shares of the Company's
     stock. Under both plans, the exercise price of each option equals the
     market price of the Company's stock on the grant date.

     All options granted under the 1993 Directors' Option Plan became
     exercisable in three equal annual installments and expire upon the earlier
     of ten years following their grant or one year following the date the
     optionee ceases to be a director. All options granted under the 1996
     Directors' Option Plan are exercisable immediately on their grant date. The
     Directors' Option Plans do not provide for the granting of stock
     appreciation rights; however, all options were granted in tandem with
     limited stock appreciation rights exercisable in the event of a change of
     control of the Association or the Company, as defined by the plans.


                                       59
<PAGE>   44

     A summary of the status of the Company's 1993 and 1996 Directors' Option
     Plans as of December 31, 1996, 1995 and 1994, and changes during the years
     ended on those dates is presented below:

<TABLE>
<CAPTION>
                                                1996                    1995                 1994
                                         ----------------------------------------------------------------
                                                    Weighted                Weighted             Weighted
                                                     Average                 Average              Average
                                                    Exercise                Exercise             Exercise
                                          Shares      Price      Shares      Price      Shares     Price
                                         ----------------------------------------------------------------
<S>                                      <C>         <C>        <C>         <C>        <C>         <C>   
     Outstanding at beginning
       of the year:                      554,552     $12.59     534,198     $12.50     534,198     $12.50
         Granted                          20,000      26.18      20,354      14.86        --         --
         Canceled                           --         --          --         --          --         --
         Exercised                          --         --          --         --          --         --
                                         -------                -------                -------

     Outstanding at end of year          574,552      13.06     554,552      12.59     534,198      12.50
                                         =======                =======                =======
     Options exercisable at year-end     408,354                178,066                   --
</TABLE>

     Options to purchase 100,000 shares, 20,354 shares and 40,708 shares were
     available for future grants under the Directors' Option Plans at December
     31, 1996, 1995 and 1994, respectively.

     Other Stock Option Grants

     Pursuant to the Fidelity Merger Plan, the Company, upon consummation of the
     transaction, granted certain executive officers of Fidelity options to
     purchase 276,036 shares of the Company's common stock. Such options, which
     represent the conversion of Fidelity options previously granted, have a
     weighted average exercise price of $8.145 per share. The Company also
     granted to Fidelity's former Board of Directors, excluding former employee
     directors, options, pursuant to the Fidelity Merger Plan to acquire 40,000
     shares of the Company's common stock at an exercise price of $13.93 per
     share. The maximum term of the options granted is ten years and the options
     were immediately exercisable at the grant date.

     A summary of the status of the Company's Other Stock Option Grants as of
     December 31, 1996 and 1995, and changes during the years ended on those
     dates is presented below:

<TABLE>
<CAPTION>
                                                       1996                   1995
                                                -------------------------------------------
                                                           Weighted               Weighted
                                                            Average                Average
                                                           Exercise               Exercise
                                                Shares       Price    Shares        Price
     --------------------------------------------------------------------------------------
<S>                                             <C>         <C>                    <C>   
     Outstanding at beginning of the year:      312,036     $8.81          --      $   --
     Granted                                       --        --         316,036        8.88
     Canceled                                      --        --            --          --
     Exercised                                  (62,000)     7.69        (4,000)      13.93
                                                --------                -------- 
     Outstanding at end of year                 250,036      9.09       312,036        8.81
                                                ========                ======== 
     Options exercisable at year-end            250,036                 312,036
</TABLE>


                                       60
<PAGE>   45

     The fair value of each option grant for each of the aforementioned plans
     were estimated on the date of grant using the Black-Scholes option pricing
     model in accordance with the disclosure requirements of SFAS No. 123. A
     summary of the weighted-average fair values and assumptions used to
     determine such values for grants in each individual plan during each of the
     years ended December 31, 1996, 1995 and 1994 is presented below:

                                                    1996       1995       1994
- --------------------------------------------------------------------------------

     Incentive Stock Option Plans:
       Weighted-average assumptions:
          Dividend yield                             1.25%      1.25%      1.25%
          Expected stock price volatility           17.65%     16.26%     17.30%
          Risk-free interest rate                    5.60%      6.59%      6.56%
          Expected option lives                    6 years    6 years    6 years

     Weighted-average fair value of options
       granted during the year                     $11.81     $ 7.72     $ 5.31

     Stock Option Plans for Outside Directors:
       Weighted-average assumptions:
          Dividend yield                             1.25%      1.25%      --
          Expected stock price volatility           17.65%     16.26%      --
          Risk-free interest rate                    5.52%      6.56%      --
          Expected option lives                    5 years    5 years      --

     Weighted-average fair value of options
       granted during the year                     $ 6.32     $ 4.62       --

     Other Stock Option Grants:
       Weighted-average assumptions:
          Dividend yield                             --         1.25%      --
          Expected stock price volatility            --        16.26%      --
          Risk-free interest rate                    --         6.51%      --
          Expected option lives                      --       4 years      --

     Weighted-average fair value of options
       granted during the year                       --       $ 7.31       --

     The weighted-average fair value of options was calculated using the above
     assumptions, based on management's judgments regarding future option
     exercise experience and market conditions. These assumptions are subjective
     in nature, involve uncertainties and therefore cannot be determined with
     precision.

     The following table summarizes information about the stock options
     outstanding at December 31, 1996:

<TABLE>
<CAPTION>
                                                Options Outstanding                             Options Exercisable
                          ----------------------------------------------------------    ------------------------------------
                                                     Weighted            Weighted                               Weighted
     Range Of             Number of Options     Average Remaining         Average       Number of Options        Average
     Exercise Prices         at 12/31/96        Contractual Life      Exercise Price       at 12/31/96       Exercise Price
     -------------------------------------------------------------------------------    ------------------------------------
<S>                              <C>                <C>                   <C>                <C>                 <C>   
     $ 7.21 to $12.00            216,036            8.1 years             $ 8.33             216,036             $ 8.33
      12.50 to  22.44          2,643,326            7.0 years              13.02             852,958              12.65
      26.13 to  36.00            215,500            9.9 years              34.29              20,000              26.18
                               ---------                                                   ---------
       7.21 to  36.00          3,074,862            7.3 years              14.18           1,088,994              12.04
                               =========                                                   =========
</TABLE>

     Recognition and Retention Plans

     The Association established the RRPs as a method of providing officers,
     employees and non-employee directors of the Company and the Association
     with a proprietary interest in the Company in a manner designed to
     encourage such persons to remain with the Company and the Association. The
     Association contributed funds from available liquid assets to the RRPs to
     enable the trusts to acquire 1,322,500 shares of common stock in the
     conversion and in open market transactions following the conversion. This
     contribution represents deferred compensation which is initially recorded
     as a reduction of stockholders' equity and ratably charged to compensation
     expense over the vesting period of the actual stock awards. The RRPs
     acquired the shares at an average price of $14.435 per share. During 1993,
     all of the shares were awarded under the RRP for Officers and Employees
     (1,035,042 shares), while 267,106 shares of the 287,458 shares available
     under the RRP for Outside Directors were awarded. After the close of
     business on January 31, 1995, 10,176 additional shares were awarded under
     the terms of the RRP for Outside Directors. During the year ended December
     31, 1996, the Company amended the RRP so that no future awards would be
     made and the


                                       61
<PAGE>   46

     RRP Trustee sold, in the open market, the remaining 10,176 of unallocated
     shares remaining in the RRP for Outside Directors. During the year ended
     December 31, 1996, no shares were forfeited under the RRP for Officers and
     Employees. During the years ended December 31, 1995 and 1994, awards for
     23,392 and 2,554 shares, respectively, were forfeited under the RRP for
     Officers and Employees. As of December 31, 1996, 25,946 shares remain
     unallocated under the RRPs for Officers and Employees.

     Under the RRPs, awards are granted in the form of shares of common stock
     held by the RRPs. Awards to outside directors vest in three equal annual
     installments. For the years ended December 31, 1996 and 1995, the RRP
     distributed to outside directors totaled 105,152 shares and 89,026 shares,
     respectively. Awards to executive officers vest in five equal annual
     installments commencing January 1995. During the years ended December 31,
     1996 and 1995, 123,894 shares and 123,886 shares, respectively were
     distributed to executive officers. Awards to other officers and employees
     vest in three equal annual installments commencing on the tenth business
     day of January 1997. Awards will be 100% vested upon termination of
     employment due to death, disability or retirement of the participant or
     following a change in the control of the Association or the Company. For
     the years ended December 31, 1996, 1995 and 1994, the Company recorded
     $4,237,000, $4,251,000 and $4,270,000, respectively, of compensation
     expense relating to the RRPs.

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

17        
Regulatory
Matters   

     The Financial Institutions Reform, Recovery and Enforcement Act was signed
     into law on August 9, 1989; regulations for savings institutions minimum
     capital requirements went into effect on December 7, 1989. The capital
     standards are also required to be no less stringent than standards
     applicable to national banks. At December 31, 1996, the Association was in
     compliance with all regulatory capital requirements.

     The following table sets forth the regulatory capital calculations for the
     Association.

<TABLE>
<CAPTION>
                                                     At December 31, 1996
                                  --------------------------------------------------------------------
                                    Capital                 Actual                  Excess
     (Dollars in Thousands)       Requirement      %        Capital       %         Capital       %
     -------------------------------------------------------------------------------------------------
<S>                                <C>            <C>      <C>           <C>       <C>           <C>  
     Tangible                      $107,214       1.5%     $404,016      5.65%     $296,802      4.15%
     Leverage                       214,428       3.0       404,016      5.65       189,588      2.65
     Risk-based                     203,773       8.0       418,038     16.41       214,265      8.41

<CAPTION>
                                                     At December 31, 1995
                                  --------------------------------------------------------------------
                                    Capital                 Actual                  Excess
     (Dollars in Thousands)       Requirement      %        Capital       %         Capital       %
     -------------------------------------------------------------------------------------------------
<S>                                <C>            <C>      <C>           <C>       <C>           <C>  
     Tangible                      $ 97,523       1.5%     $395,565      6.08%     $298,042      4.58%
     Leverage                       195,045       3.0       395,565      6.08       200,520      3.08
     Risk-based                     173,995       8.0       407,209     18.72       233,214     10.72
</TABLE>

     On December 31, 1996 and 1995, the Association's Tier 1 risk-based capital
     ratios were 15.86% and 18.19%, respectively.

     The Federal Deposit Insurance Corporation Improvement Act of 1991
     ("FDICIA") establishes a system of prompt corrective action to resolve the
     problems of undercapitalized institutions. The regulators adopted rules
     which require them to take action against undercapitalized institutions,
     based upon the five categories of capitalization which the FDICIA created:
     "well capitalized", "adequately capitalized", "undercapitalized",
     "significantly undercapitalized" and "critically undercapitalized".

     The rules adopted generally provide that an insured institution whose total
     risk-based capital ratio is 10% or greater, Tier 1 risk-based capital ratio
     is 6% or greater, leverage ratio is 5% or greater and is not subject to any
     written agreement, order, capital directive or prompt corrective action
     directive issued by the FDIC shall be considered a "well capitalized"
     institution. As of December 31, 1996 and 1995, the Association is a "well
     capitalized" institution.


                                       62
<PAGE>   47

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

18          
Fair Value  
of Financial
Instruments 

     Statement of Financial Accounting Standards No. 107, "Disclosures about
     Fair Value of Financial Instruments" ("SFAS No. 107"), requires disclosure
     of estimated fair value information for the Company's financial
     instruments. Fair values are most commonly derived from quoted market
     prices available in the formal trading marketplaces. In many cases, the
     Company's financial instruments are not bought or sold in formal trading
     marketplaces. Accordingly, in cases where quoted market prices are not
     available, fair values are derived or estimated based on a variety of
     valuation techniques. These techniques are sensitive to the various
     assumptions and estimates used and the resulting fair value estimates may
     be materially affected by minor variations in those assumptions or
     estimates. In that regard, it is likely that amounts different from the
     fair value estimates would be realized by the Company in an immediate
     settlement of the financial instruments.

     Fair value estimates are made at a specific point in time, based on
     relevant market information about the financial instrument. These estimates
     do not reflect any possible tax ramifications, estimated transaction costs,
     or any premium or discount that could result from offering for sale at one
     time the Company's entire holdings of a particular financial instrument.
     Because no market exists for a certain portion of the Company's financial
     instruments, fair value estimates are based on judgments regarding future
     loss experience, current economic conditions, risk characteristics, and
     other such factors. These estimates are subjective in nature, involve
     uncertainties and, therefore, cannot be determined with precision. Changes
     in assumptions could significantly affect the estimates. The Company has
     also not included certain material items in its disclosure as such items
     are not considered financial instruments. The Company believes these items
     have significant value. For these reasons, the estimated fair value
     disclosures presented herein do not represent the entire underlying value
     of the Company.

     The following table summarizes the carrying values and estimated fair
     values of the Company's on and off balance sheet financial instruments at
     December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                    At December 31,
                                               ----------------------------------------------------------
                                                       1996                            1995
                                               ----------------------------------------------------------
                                               Carrying       Estimated        Carrying       Estimated
     (In Thousands)                             Amount        Fair Value        Amount        Fair Value
     ----------------------------------------------------------------------------------------------------
<S>                                           <C>             <C>             <C>             <C>        
     On Balance Sheet:
        Federal funds sold and
          repurchase agreements               $    56,000     $    56,000     $   100,000     $   100,000
        Mortgage-backed, mortgage-related
          and other securities available-
          for-sale                              2,296,662       2,296,662       2,515,968       2,515,968
        Mortgage-backed, mortgage-related
          and other securities
          held-to-maturity                      1,961,015       1,946,345       1,615,542       1,620,780
        Loans receivable, net                   2,637,327       2,678,789       2,043,643       2,089,209
        Deposits                                4,513,093       4,510,740       4,263,421       4,264,555
        Borrowed funds                          2,111,514       2,113,384       1,704,691       1,708,234

     Off Balance Sheet:
        Outstanding commitments                   103,986         103,986          92,288          92,288
        Interest rate swaps (a)                      --               252            --               887
        Interest rate caps (a)                       --              --              --              (213)
</TABLE>

     (a) See Note 12.


                                       63
<PAGE>   48

     Methods and assumptions used to estimate fair values are stated below:

     Federal Funds Sold and Repurchase Agreements

     The carrying amounts of federal funds sold and repurchase agreements
     approximate fair values since all mature in six months or less.

     Mortgage-Backed, Mortgage-Related and Other Securities Available-for-Sale
     and Held-to-Maturity

     Fair values for all securities are based on published or securities
     dealers' market values.

     Loans Receivable, Net

     Fair values are calculated by discounting the expected future cash flows of
     pools of loans with similar characteristics. The loans are first segregated
     by type, such as one-to-four family residential, other residential,
     commercial, construction, and consumer and other, and then further
     segregated into fixed and adjustable rate and seasoned and nonseasoned
     categories. Expected future cash flows are then projected based on
     contractual cash flows, adjusted for prepayments. Prepayment estimates are
     based on a variety of factors including the Company's experience with
     respect to each loan category, the effect of current economic and lending
     conditions and regional statistics for each loan category, if available.
     The discount rates used are based on market rates for new loans of similar
     type and purpose, adjusted, when necessary, for factors such as servicing
     cost, credit risk and term.

     As mentioned previously, this technique of estimating fair value is
     extremely sensitive to the assumptions and estimates used. While management
     has attempted to use assumptions and estimates which are the most
     reflective of the loan portfolio and the current market, a greater degree
     of subjectivity is inherent in these values than those determined in formal
     trading marketplaces. As such, readers are again cautioned in using this
     information for purposes of evaluating the financial condition and/or value
     of the Company in and of itself or in comparison with any other company.

     Deposits

     SFAS No. 107 stipulates that the fair values of deposits with no stated
     maturity, such as demand deposits, savings, NOW accounts, money manager
     accounts and money market accounts, are equal to the amount payable on
     demand. The related insensitivity of the majority of these deposits to
     interest rate changes creates a significant inherent value which is not
     reflected in the fair value reported.

     The fair values of certificates of deposit are based on discounted
     contractual cash flows using rates which approximate the rates offered by
     the Company for deposits of similar remaining maturities.

     Borrowed Funds

     Fair value estimates are based on discounted contractual cash flows using
     rates which approximate the rates offered for borrowings of similar
     remaining maturities.

     Outstanding Commitments

     Fair value of commitments outstanding are estimated based on the rates that
     would be charged for similar agreements, considering the remaining term of
     the agreement, the rate offered and the creditworthiness of the parties.

     Interest Rate Caps and Interest Rate Swaps

     Fair values for interest rate caps and interest rate swaps are based on
     securities dealers' estimated market values.


                                       64
<PAGE>   49

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

19          
Condensed   
Parent      
Company Only
Financial   
Statements  

     The following condensed statements of financial condition as of December
     31, 1996 and 1995 and condensed statements of operations and cash flows for
     the years ended December 31, 1996, 1995 and 1994, for Astoria Financial
     Corporation (parent company only) reflect the Company's investment in its
     wholly-owned subsidiary, the Association, using the equity method of
     accounting.

     Condensed Statements of Financial Condition              At December 31,

     (In Thousands)                                          1996        1995
     ---------------------------------------------------------------------------
     Assets:
        Cash                                               $     78     $     44
        Mortgage-backed and mortgage-related securities
          available-for-sale                                 23,590       27,924
        Other securities available-for-sale                   7,148         --
        ESOP loan receivable                                 26,586       28,952
        Accrued interest receivable                             116          136
        Deferred tax asset                                     --            251
        Dividends receivable                                 25,000       25,000
        Investment in the Association                       507,114      518,791
     ---------------------------------------------------------------------------
          Total assets                                     $589,632     $601,098
     ===========================================================================
     Liabilities and stockholders' equity:
        Reverse repurchase agreements                      $   --       $  8,329
        Other liabilities                                       299          111
        Amounts due the Association                             429        1,973
        Deferred tax liability                                   75         --
        Stockholders' equity                                588,829      590,685
     ---------------------------------------------------------------------------
          Total liabilities and stockholders' equity       $589,632     $601,098
     ===========================================================================

     Condensed Statements of Operations

<TABLE>
<CAPTION>
                                                                           Year Ended December 31,
                                                                    -----------------------------------
     (In Thousands)                                                    1996         1995         1994
     --------------------------------------------------------------------------------------------------
<S>                                                                 <C>           <C>          <C>     
     Interest Income:
       Mortgage-related and other securities                        $  1,621      $  1,997     $  2,840
       ESOP loan receivable                                            1,761         1,864        1,982
     --------------------------------------------------------------------------------------------------
         Total interest income                                         3,382         3,861        4,822
     Interest expense on borrowed funds                                  318           228         --
     --------------------------------------------------------------------------------------------------
     Net interest income                                               3,064         3,633        4,822
     --------------------------------------------------------------------------------------------------
     Cash dividends from the Association                              49,362         4,520         --
     --------------------------------------------------------------------------------------------------
     Non-interest expense:
       Compensation and benefits                                       1,159         1,054          623
       Other                                                             749           846          854
     --------------------------------------------------------------------------------------------------
         Total non-interest expense                                    1,908         1,900        1,477
     --------------------------------------------------------------------------------------------------
     Income before income taxes and equity in (overdistributed)
       undistributed earnings of the Association                      50,518         6,253        3,345
     Income tax expense                                                  583           835        1,516
     --------------------------------------------------------------------------------------------------
     Income before equity in (overdistributed) undistributed
       earnings of the Association                                    49,935         5,418        1,829
     Equity in (overdistributed) undistributed earnings
       of the Association (1)                                        (13,082)       40,003       41,848
     --------------------------------------------------------------------------------------------------
     Net income                                                     $ 36,853      $ 45,421     $ 43,677
     ==================================================================================================
</TABLE>

     (1) The equity in overdistributed earnings of the Association for the year
         ended December 31 1996 represents dividends paid to the Company in
         excess of the Association's current year's earnings.


                                       65
<PAGE>   50

     Condensed Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                        Year Ended December 31,
                                                                  ------------------------------------
     (In Thousands)                                                 1996          1995          1994
     -------------------------------------------------------------------------------------------------
<S>                                                               <C>           <C>           <C>     
     Cash flows from operating activities:
       Net income                                                 $ 36,853      $ 45,421      $ 43,677
     Adjustments to reconcile net income to
       cash provided by operating activities:
         Equity in overdistributed (undistributed) earnings
           of the Association                                       13,082       (40,003)      (41,848)
         Increase in accrued interest receivable                        20            19           123
         Accretion of discount on other securities                     (12)          (12)         (650)
         (Decrease) increase in other liabilities and amounts
           due the Association                                      (1,356)       (1,141)        2,992
     -------------------------------------------------------------------------------------------------
           Net cash provided by operating activities                48,587         4,284         4,294
     -------------------------------------------------------------------------------------------------
     Cash flows from investing activities:
       Purchases of other securities held-to-maturity                 --            --          (9,974)
       Maturities of other securities held-to-maturity                --            --          50,000
       Purchase of other securities available-for-sale              (6,359)         --         (37,437)
       Principal payments on securities available-for-sale           4,325         2,849         1,482
       Acquisition of Fidelity stock by the Association               --           4,612          --
       Principal payment on ESOP loan receivable                     2,366         2,120         1,957
     -------------------------------------------------------------------------------------------------
           Net cash provided by investing activities                   332         9,581         6,028
     -------------------------------------------------------------------------------------------------
     Cash flows from financing activities:
       (Decrease) increase in reverse repurchase agreements         (8,329)        8,329          --
       Repurchase of Company common stock                          (31,672)      (26,592)      (34,252)
       Cash received for options exercised net of loss
         on issuance of treasury stock                                 478           107          --
       Cash dividends paid to stockholders                          (9,362)       (4,555)         --
     -------------------------------------------------------------------------------------------------
           Net cash used in financing activities                   (48,885)      (22,711)      (34,252)
     -------------------------------------------------------------------------------------------------
     Net increase (decrease) in cash and cash equivalents               34        (8,846)      (23,930)
     Cash and cash equivalents at the beginning of the year             44         8,890        32,820
     -------------------------------------------------------------------------------------------------
     Cash and cash equivalents at the end of the year             $     78      $     44      $  8,890
     =================================================================================================
</TABLE>


                                       66
<PAGE>   51

QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
Astoria Financial Corporation and Subsidiary

<TABLE>
<CAPTION>
                                                                      Year Ended December 31, 1996
                                                           -----------------------------------------------------
                                                             First         Second         Third         Fourth
     (In Thousands, Except Per Share Amounts)               Quarter        Quarter       Quarter        Quarter
     -----------------------------------------------------------------------------------------------------------
<S>                                                        <C>            <C>           <C>            <C>      
     Interest income                                       $ 115,834      $ 121,242     $ 126,716      $ 127,382
     Interest expense                                         71,100         74,418        79,112         79,851
     -----------------------------------------------------------------------------------------------------------
     Net interest income                                      44,734         46,824        47,604         47,531
     Provision for loan losses                                   522          2,042           958            441
     -----------------------------------------------------------------------------------------------------------
     Net interest income after provision
       for loan losses                                        44,212         44,782        46,646         47,090
     Non-interest income                                       3,558          3,439         3,374          3,351
     -----------------------------------------------------------------------------------------------------------
     Total income                                             47,770         48,221        50,020         50,441
     -----------------------------------------------------------------------------------------------------------
     General and administrative expense                       23,927         24,674        23,872         23,692
     Real estate operations, net                              (3,255)           339           176             17
     (Recovery of) provision for real estate losses           (1,397)            65          (202)          (213)
     Amortization of excess of cost over
       fair value of net assets acquired                       2,171          2,171         2,171          2,171
     SAIF recapitalization assessment                           --             --          28,545           --
     -----------------------------------------------------------------------------------------------------------
     Income (loss) before income tax expense (benefit)        26,324         20,972        (4,542)        24,774
     Income tax expense (benefit)                             11,606          9,262        (1,320)        11,127
     -----------------------------------------------------------------------------------------------------------
     Net income (loss)                                     $  14,718      $  11,710     $  (3,222)     $  13,647
     ===========================================================================================================
     Primary earnings (loss) per common share              $    0.68      $    0.56     $   (0.17)     $    0.64
     Fully diluted earnings (loss) per common share             0.68           0.55         (0.17)          0.64
     Fully diluted earnings per common share excluding
       SAIF recapitalization assessment, net of tax             0.68           0.55          0.65           0.64

<CAPTION>
                                                                  Year Ended December 31, 1995
                                                        ------------------------------------------------------
                                                           First        Second          Third         Fourth
     (In Thousands, Except Per Share Amounts)             Quarter       Quarter        Quarter        Quarter
     ---------------------------------------------------------------------------------------------------------
<S>                                                     <C>            <C>            <C>            <C>      
     Interest income                                    $  97,883      $ 107,883      $ 113,369      $ 115,841
     Interest expense                                      55,095         65,953         71,401         73,256
     ---------------------------------------------------------------------------------------------------------
     Net interest income                                   42,788         41,930         41,968         42,585
     Provision for (recovery of) loan losses                1,001            827            349           (170)
     ---------------------------------------------------------------------------------------------------------
     Net interest income after provision
       for (recovery of) loan losses                       41,787         41,103         41,619         42,755
     Non-interest income                                    1,986          2,625          2,332          2,523
     ---------------------------------------------------------------------------------------------------------
     Total income                                          43,773         43,728         43,951         45,278
     ---------------------------------------------------------------------------------------------------------
     General and administrative expense                    21,476         23,163         22,842         22,863
     Real estate operations, net                              362           (876)        (2,251)          (579)
     (Recovery of) provision for real estate losses           (56)          (681)           704            292
     Amortization of excess of cost over
       fair value of net assets acquired                    1,611          2,232          2,232          2,232
     ---------------------------------------------------------------------------------------------------------
     Income before income taxes                            20,380         19,890         20,424         20,470
     Income tax expense                                     8,786          8,801          9,035          9,121
     ---------------------------------------------------------------------------------------------------------
     Net income                                         $  11,594      $  11,089      $  11,389      $  11,349
     =========================================================================================================
     Primary earnings per common share                  $    0.52      $    0.50      $    0.52      $    0.53
     Fully diluted earnings per common share                 0.52           0.50           0.52           0.52
</TABLE>


                                       67

<PAGE>   1
Exhibit 21.1 Subsidiaries of Astoria Financial Corporation - The following
             are the significant subsidiaries of Astoria Financial Corporation:


             Name: Astoria Federal Savings and Loan Association

             Jurisdiction of incorporation: United States of America

             Names under which it does business:

                 (a)  Astoria Federal Savings and Loan Association, and

                 (b)  Astoria Federal Savings

             The remaining subsidiaries, which are all subsidiaries of Astoria
             Federal Savings and Loan Association would not, when considered in
             the aggregate as a single subsidiary, constitute a significant
             subsidiary as defined in 17 C.F.R. 210.1-02 (w), Rule 1-02(w) of
             Regulation S-X as of December 31, 1996. For a description of the
             Registrant's subsidiaries, see Item 1 of "Business" of the
             Registrant's Annual Report on Form 10-K for the fiscal year ended
             December 31, 1996.

<PAGE>   1
Exhibit 23            Consent of Independent Auditors.


KPMG Peat Marwick LLP Letterhead
345 Park Avenue
New York, NY 10154









                          Independent Auditors' Consent

Board of Directors of
Astoria Financial Corporation:

We consent to incorporation by reference in the Registration Statements (Nos.
33-86248, 33-86250 and 33-98500) on Form S-8 and (No. 33-98532) on Form S-3 of
Astoria Financial Corporation of our report dated January 23, 1997, relating to
the consolidated statements of financial condition of Astoria Financial
Corporation and subsidiary as of December 31, 1996 and 1995, and the related
consolidated statements of operations, changes in stockholders' equity and cash
flows for each of the years in the three-year period ended December 31, 1996,
which report is incorporated by reference in the December 31, 1996 Annual Report
on Form 10-K of Astoria Financial Corporation.









                                                   KPMG PEAT MARWICK LLP

New York, New York
March 26, 1997

<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary financial information extracted from the
Condensed Consolidated Statement of Financial Condition as of December 31, 1996
and the Condensed Consolidated Statement of Operations for the twelve months
ended December 31, 1996 and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                          18,923
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                56,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  2,296,662
<INVESTMENTS-CARRYING>                       1,961,015
<INVESTMENTS-MARKET>                         1,946,345
<LOANS>                                      2,651,416
<ALLOWANCE>                                     14,089
<TOTAL-ASSETS>                               7,272,763
<DEPOSITS>                                   4,513,093
<SHORT-TERM>                                   376,000
<LIABILITIES-OTHER>                             59,327
<LONG-TERM>                                  1,735,514
                                0
                                          0
<COMMON>                                           264
<OTHER-SE>                                     588,565
<TOTAL-LIABILITIES-AND-EQUITY>               7,272,763
<INTEREST-LOAN>                                193,240
<INTEREST-INVEST>                              297,934
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               491,174
<INTEREST-DEPOSIT>                             191,746
<INTEREST-EXPENSE>                             112,735
<INTEREST-INCOME-NET>                          186,693
<LOAN-LOSSES>                                    3,963
<SECURITIES-GAINS>                               1,618
<EXPENSE-OTHER>                                  8,837
<INCOME-PRETAX>                                 67,528
<INCOME-PRE-EXTRAORDINARY>                      36,853
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    36,853
<EPS-PRIMARY>                                     1.77
<EPS-DILUTED>                                     1.71
<YIELD-ACTUAL>                                    2.77
<LOANS-NON>                                     26,064
<LOANS-PAST>                                     7,396
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  6,287
<ALLOWANCE-OPEN>                                13,495
<CHARGE-OFFS>                                    4,493
<RECOVERIES>                                     1,124
<ALLOWANCE-CLOSE>                               14,089
<ALLOWANCE-DOMESTIC>                            14,089
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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