BANKATLANTIC BANCORP INC
10-Q, 1999-11-15
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: RIGHTCHOICE MANAGED CARE INC, 10-Q, 1999-11-15
Next: CAPTEC FRANCHISE CAPITAL PARTNERS LP III, 10QSB, 1999-11-15





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                           ---------------------------

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

                For the quarterly period ended September 30, 1999

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                For the transition period from _______ to _______

                        Commission file number 34-027228


                           BANKATLANTIC BANCORP, INC.
             (Exact name of registrant as specified in its Charter)


            Florida                                     65-0507804
            -------                                     ----------
 (State or other jurisdiction of                     (I.R.S. Employer
  incorporation or organization)                     Identification No.)


   1750 East Sunrise Boulevard
     Ft. Lauderdale, Florida                               33304
   ---------------------------                             -----
(Address of principal executive offices)                 (Zip Code)

                                 (954) 760-5000
                                 --------------
              (Registrant's telephone number, including area code)

                                 Not Applicable
                                 --------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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,  and (2) has been subject to such filing  requirements
for the past 90 days.

                     YES [X]                      NO [ ]


Indicate the number of shares  outstanding  of each of the  issuer's  classes of
preferred and common stock as of the latest  practicable  date.

                                                             Outstanding  at
               Title of Each Class                          October 22, 1999
               -------------------                          ----------------

Class A Common  Stock,  par  value $0.01 per share             32,373,470
Class B Common  Stock,  par value $0.01 per share              10,235,217


<PAGE>




                                TABLE OF CONTENTS




FINANCIAL INFORMATION                                         Page Reference

 Financial Statements...........................................       1-16

   Consolidated Statements of Financial Condition -
    September 30, 1999 and 1998 and December 31, 1998
    - Unaudited.................................................          1


   Consolidated Statements of Operations - For the Three
    and Nine Months Ended September 30, 1999 and 1998
    - Unaudited.................................................        2-3

   Consolidated Statements of Stockholders' Equity and
    Comprehensive Income - For the Nine Months Ended
    September 30, 1999 and 1998 - Unaudited.....................        4-5


   Consolidated Statements of Cash Flows - For the Nine
    Months Ended September 30, 1999 and 1998 - Unaudited........        6-8


   Notes to Consolidated Financial Statements - Unaudited.......       9-16


   Management's Discussion and Analysis of Financial Condition
    and Results of Operations...................................      17-34

OTHER INFORMATION


   Exhibits and Reports on Form 8K..............................         35

   Signatures...................................................         36







<PAGE>























                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>
<TABLE>
<CAPTION>
                   CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION - UNAUDITED

                                                  September 30,  December 31,   September 30,
(In thousands, except share data)                     1999            1998            1998
- ---------------------------------                 ------------   -----------    ------------
ASSETS
<S>                                               <C>            <C>            <C>
Cash and due from depository institutions ......  $    95,372    $   100,823    $    88,321
Federal Funds sold and securities
 purchased under resell agreements .............        5,824              0          3,250
Loans receivable, net ..........................    2,352,847      2,466,488      2,379,935
Loans held for sale ............................      215,058        168,881        166,238
Tax certificates, net, held to maturity,
 at cost which approximates market value .......       87,981         49,896         55,853
Securities available for sale, at market value..      872,149        599,435        609,115
Trading securities, at market value ............       17,985         30,005         23,123
Accrued interest receivable ....................       29,184         27,771         26,912
Real estate held for development and sale
 and joint ventures ............................       75,148         67,845         51,056
Real estate owned, net .........................        3,327          5,503          5,319
Office properties and equipment, net ...........       56,314         58,090         56,954
Federal Home Loan Bank stock, at cost which
 approximates market value .....................       46,058         52,230         52,377
Mortgage servicing rights, net .................          897         44,315         51,651
Deferred tax asset, net ........................       26,589         20,148         13,565
Cost over fair value of net assets acquired, net       54,729         55,493         56,368
Other assets ...................................       31,167         42,052         42,587
                                                   ----------     ----------     ----------
Total assets ...................................  $ 3,970,629    $ 3,788,975    $ 3,682,624
                                                   ==========     ==========     ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits .......................................  $ 2,140,096    $ 1,925,772    $ 1,883,229
Advances from FHLB .............................      921,135      1,044,572      1,047,520
Federal Funds purchased ........................       10,200         18,500              0
Securities sold under agreements to repurchase .      328,210        162,093        110,060
Subordinated debentures, notes and bonds payable      186,544        177,114        178,334
Guaranteed preferred beneficial interests
 in the Company's Junior Subordinated
 Debentures ....................................       74,750         74,750         74,750
Advances by borrowers for taxes and insurance ..        9,131         62,346         71,906
Other liabilities ..............................       63,596         83,388         69,504
                                                   ----------     ----------     ----------
Total liabilities ..............................    3,733,662      3,548,535      3,435,303
                                                   ----------     ----------     ----------
Stockholders' equity:
Preferred stock, $0.01 par value, 10,000,000
 shares authorized: none issued and outstanding             0              0              0
Class A Common Stock, $0.01 par value,
 authorized 80,000,000 shares; issued and
 outstanding, 31,525,106, 32,372,738 and
 32,274,401 shares .............................          315            268            267
Class B Common Stock, $0.01 par value,
 authorized 45,000,000 shares; issued and
 outstanding, 10,235,217, 10,356,431 and
 10,387,431 shares .............................          102            104            104
Additional paid-in capital .....................      140,032        147,686        147,316
Unearned compensation - restricted stock grants        (5,934)        (7,062)        (7,566)
Retained earnings ..............................      119,701         95,818        106,946
                                                   ----------     ----------     ----------
Total stockholders' equity before accumulated
 other comprehensive income ....................      254,216        236,814        247,067
                                                   ----------     ----------     ----------
Accumulated other comprehensive income (loss)
 - net unrealized (depreciation) appreciation
 on securities available for sale - net of
 deferred income taxes .........................      (17,249)         3,626            254
                                                   ----------     ----------     ----------
Total stockholders' equity .....................      236,967        240,440        247,321
                                                   ----------     ----------     ----------
Total liabilities and stockholders' equity .....  $ 3,970,629    $ 3,788,975    $ 3,682,624
                                                   ==========     ==========     ==========

                     See Notes to Consolidated Financial Statements - Unaudited
</TABLE>
                                              -1-
<PAGE>
<TABLE>
<CAPTION>

               CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED


                                                For the Three Months    For the Nine Months
(In thousands, except share data)                Ended September 30,    Ended September 30,
- ---------------------------------               --------------------    -------------------
INTEREST INCOME:                                   1999       1998         1999       1998
                                                  ------    -------      -------    -------
<S>                                              <C>       <C>          <C>        <C>
Interest and fees on loans and leases .........  $54,444   $ 54,847     $163,378   $157,374
Interest on banker's acceptances ..............      348         75          736        946
Interest and dividends on securities available
 for sale .....................................   14,496      8,865       39,167     26,237
Interest and dividends on investment securities
 held to maturity and trading securities ......    3,936      2,862        9,886      7,317
                                                  ------    -------      -------    -------
Total interest income .........................   73,224     66,649      213,167    191,874
                                                  ------    -------      -------    -------
INTEREST EXPENSE:
Interest on deposits ..........................   20,525     16,707       57,645     49,680
Interest on advances from FHLB ................   13,227     14,297       40,061     38,769
Interest on securities sold under agreements
 to repurchase and federal funds purchased ....    4,732      4,161       13,129     10,975
Interest on subordinated debentures, guaranteed
 preferred interest in the Company's Junior
 Subordinated Debentures and notes and bonds
 payable ......................................    5,176      4,857       14,875     14,646
Capitalized interest on investments in and
 advances to real estate joint ventures .......     (171)      (252)        (503)      (470)
                                                  ------    -------      -------    -------
Total interest expense ........................   43,489     39,770      125,207    113,600
                                                  ------    -------      -------    -------
Net interest income ...........................   29,735     26,879       87,960     78,274
Provision for loan losses .....................    8,223      3,033       19,056      9,811
                                                  ------    -------      -------    -------
Net interest income after provision for loan
 losses .......................................   21,512     23,846       68,904     68,463
                                                  ------    -------      -------    -------
NON-INTEREST INCOME:
Loan late fees and other loan income ..........    1,404      1,022        3,893      3,132
Gains on sales of loans held for sale .........      759        757        1,626      3,588
Gains (losses) on sales of property and
 equipment ....................................       34          0        1,494         (3)
Gains on sales of securities available for sale       31        269        1,449      2,462
Trading securities losses .....................       (5)    (1,226)         (59)      (523)
Gains on sales of real estate held for sale ...      241        676        5,628      5,935
Equity in (losses) earnings of unconsolidated
 real estate joint ventures ...................     (170)         0        1,140          0
Principal transactions - RBCO .................    3,680      1,469        8,384      1,469
Investment banking - RBCO .....................   14,475      3,914       18,815      3,914
Commissions - RBCO ............................    4,422      2,088       10,429      2,088
Transaction fees ..............................    3,480      2,981       10,499      8,621
ATM fees ......................................    2,617      1,786        7,320      4,673
Other .........................................    1,426      1,281        3,924      3,328
                                                  ------    -------      -------    -------
Total non-interest income .....................   32,394     15,017       74,542     38,684
                                                  ------    -------      -------    -------
NON-INTEREST EXPENSE:
Employee compensation/benefits excluding
 RBCO and real estate operations ..............    9,657     11,245       28,332     33,269
Employee compensation/benefits for RBCO .......   12,415      5,517       25,346      5,517
Employee compensation/benefits for real estate
 operations ...................................      141        162          529        525
Occupancy and equipment .......................    6,370      5,565       18,045     15,576
Federal insurance premium .....................      288        266          828        786
Advertising and promotion .....................      972      1,948        2,665      4,450
Foreclosed asset activity, net ................     (205)        (7)      (1,470)       (53)
Amortization of cost over fair value of net
 assets acquired ..............................    1,015        977        2,984      2,337
Other excluding RBCO and real estate operations    4,697      5,979       14,086     16,231
Other for RBCO ................................    2,542      1,921        6,524      1,921
Other for real estate operations ..............    1,282        812        3,264      2,691
                                                  ------    -------      -------    -------
Total non-interest expense ....................   39,174     34,385      101,133     83,250
                                                  ------    -------      -------    -------
Income before income taxes and discontinued
 operations ...................................   14,732      4,478       42,313     23,897
Provision for income taxes ....................    5,842      1,834       16,622      9,388
                                                  ------    -------      -------    -------
Income  from continuing operations ............    8,890      2,644       25,691     14,509
Income (loss) from discontinued operations
 (less applicable income taxes (benefit) of
 $216, $(7,426), $715 and $(7,560).............      373    (12,188)       1,174    (12,406)
                                                  ------    -------      -------    -------
Net income (loss) .............................  $ 9,263   $ (9,544)    $ 26,865   $  2,103
                                                  ======    =======      =======    =======

          See Notes to Consolidated Financial Statements - Unaudited (Continued)
</TABLE>
                                             -2-
<PAGE>
<TABLE>
<CAPTION>
                CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

                                      For the Three Months        For the Nine Months
                                       Ended September 30,        Ended September 30,
                                     -----------------------    -----------------------
                                        1999          1998         1999         1998
                                     ----------   ----------    ----------   ----------
<S>                                 <C>          <C>           <C>          <C>
Class A common shares
Basic earnings per share from
 continuing operations ..........   $      0.22  $      0.06   $      0.64  $      0.38
Basic earnings (loss) per share
 from discontinued operations ...          0.01        (0.29)         0.03        (0.33)
                                     ----------   ----------    ----------   ----------
Basic earnings (loss) per share .   $      0.23  $     (0.23)  $      0.67  $      0.05
                                     ==========   ==========    ==========   ==========

Diluted earnings  per share from
 continuing operations ..........   $      0.18  $      0.06   $      0.51  $      0.36
Diluted earnings (loss) per share
 from discontinued operations ...          0.00        (0.29)         0.02        (0.31)
                                     ----------   ----------    ----------   ----------
Diluted earnings (loss) per share   $      0.18  $     (0.23)  $      0.53  $      0.05
                                     ==========   ==========    ==========   ==========

Basic weighted average number of
 common shares outstanding ......    30,583,412   31,480,764    30,554,979   28,642,442
                                     ==========   ==========    ==========   ==========
Diluted weighted average number
 of common and common equivalent
 shares outstanding .............    48,762,287   32,012,108    48,764,910   29,422,558
                                     ==========   ==========    ==========   ==========

Class B common shares
Basic earnings per share from
 continuing operations ..........   $      0.20  $      0.06   $      0.59  $      0.35
Basic earnings (loss) per share
 from discontinued operations ...          0.01        (0.27)         0.03        (0.29)
                                     ----------   ----------    ----------   ----------
Basic earnings (loss) per share     $      0.21  $     (0.21)  $      0.62  $      0.06
                                     ==========   ==========    ==========   ==========
Diluted earnings per share from
 continuing operations ..........   $      0.17  $      0.06   $      0.49  $      0.33
Diluted earnings (loss) per
 share from discontinued
 operations .....................          0.00        (0.27)         0.02        (0.28)
                                     ----------   ----------    ----------   ----------
Diluted earnings (loss) per share   $      0.17  $     (0.21)  $      0.51  $      0.05
                                     ==========   ==========    ==========   ==========
Basic weighted average number of
 common shares outstanding ......    10,295,600   10,384,137    10,339,276   10,524,893
                                     ==========   ==========    ==========   ==========
Diluted weighted average number
 of common and common equivalent
 shares outstanding .............    10,978,297   11,309,014    11,047,765   11,629,091
                                     ==========   ==========    ==========   ==========


                      See Notes to Consolidated Financial Statements - Unaudited

                                        -3-
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                                                                                   Net
                                                                                  Unearned     Unrealized
                                                                                   Compen-      Depreci-
                                                           Addi-                   sation       ation on
                                      Compre-              tional                Restricted    Securities
                                      hensive   Common    Paid-in    Retained      Stock       Available
(In thousands)                        Income    Stock     Capital    Earnings      Grants       For Sale       Total
- --------------                        ------    ------    -------    --------    ----------    ----------     -------
<S>                                  <C>       <C>       <C>        <C>         <C>           <C>            <C>
BALANCE, DECEMBER 31, 1997 .......             $   322   $ 98,475   $ 107,650   $         0   $       724    $207,171
Net income .......................   $ 2,103         0          0       2,103             0             0       2,103
                                      ------
 Other comprehensive income
 (loss), net of tax:
  Unrealized gains on securities
   available for sale ............    (1,273)
  Reclassification adjustment
   for net losses included in net
   income ........................       803
                                      ------
 Other comprehensive loss ........      (470)
                                      ------
Comprehensive income .............   $ 1,633
                                      ======
Dividends on Class A common stock                    0          0     (2,042)            0             0       (2,042)
Dividends on Class B common stock                    0          0       (765)            0             0         (765)
Exercise of Class A common stock
 options .........................                   0        200          0             0             0          200
Exercise of Class B common stock
 options .........................                   4      1,380          0             0             0        1,384
Tax effect relating to the
 exercise of stock options .......                   0        709          0             0             0          709
Purchase and retirement of Class B
 common stock ....................                  (7)   (10,640)         0             0             0      (10,647)
Issuance of Class A common stock
 for acquisitions ................                  43     41,819          0             0             0       41,862
Issuance of Class A common stock
 options upon acquisition of RBCO                    0      1,582          0             0             0        1,582
Issuance of Class A common stock
 upon conversion of subordinated
 debentures, net .................                   9      5,720          0             0             0        5,729
Unearned compensation retention
 pool ............................                   0      8,071          0        (8,071)            0            0
Amortization of unearned
 compensation - restricted stock
 grants ..........................                   0          0          0           505             0          505
Net change in unrealized
 depreciation on securities
 available for sale-net of
 deferred income taxes ...........                   0          0          0             0          (470)        (470)
                                                ------    -------    -------     ---------     ---------      -------
BALANCE, SEPTEMBER 30, 1998 ......             $   371   $147,316   $106,946    $   (7,566)   $      254     $247,321
                                                ======    =======    =======     =========     =========      =======

          See Notes to Consolidated Financial Statements - Unaudited (Continued)
</TABLE>
                                                 -4-

<PAGE>
<TABLE>
<CAPTION>
                      CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
                         FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998 (Continued)


                                                                                                     Net
                                                                                    Unearned      Unrealized
                                                                                     Compen-     Depreciation
                                                             Addi-                   sation          on
                                       Compre-               tional                Restricted     Securities
                                       hensive    Common    Paid-in    Retained      Stock        Available
(In thousands)                         Income     Stock     Capital    Earnings      Grants       For Sale        Total
- --------------                         -------    ------    -------    --------    ----------    ------------    -------
<S>                                    <C>       <C>       <C>        <C>         <C>           <C>             <C>
BALANCE, DECEMBER 31, 1998 ........              $   372   $147,686   $  95,818   $    (7,062)  $       3,626   $240,440
 Net income .......................   $ 26,865         0          0      26,865             0               0     26,865
                                       -------
 Other comprehensive income
  (loss), net of tax:
  Unrealized losses on securities
   available for sale .............    (20,170)
  Reclassification adjustment for
   net gains included in
   net income .....................       (705)
                                       -------
 Other comprehensive loss .........    (20,875)
                                       -------
Comprehensive income ..............   $  5,990
                                       =======
Dividends on Class A common stock .                   0           0      (2,182)            0               0     (2,182)
Dividends on Class B common stock .                   0           0        (746)            0               0       (746)
Fair value of stock options granted
 to non-employees .................                   0          69           0             0               0         69
Exercise of Class A common stock
 options ..........................                   0         262           0             0               0        262
Exercise of Class B common stock
 options ..........................                   1         301           0             0               0        302
Tax effect relating to the
 exercise of stock options ........                   0         124           0             0               0        124
Issuance of restricted Class A
 common stock for acquisitions ....                   2       1,082           0             0               0      1,084
Issuance of Class A common stock
 upon conversion of subordinated
 debentures .......................                   0          30           0             0               0         30
Purchase and retirement of Class A
 common stock .....................                 (10)     (8,384)          0             0               0     (8,394)
Purchase and retirement of Class B
 common stock .....................                  (2)     (1,562)          0             0               0     (1,564)
Forfeited Class A restricted
 common stock .....................                   0         (89)          0            89               0          0
Unearned compensation - restricted
 stock grants .....................                   0         513           0          (513)              0          0
Amortization of unearned
 compensation - restricted stock
 grants ...........................                   0           0           0         1,552               0      1,552
Stock dividend August 1999 ........                  54           0         (54)            0               0          0
Net change in unrealized
 depreciation on securities
 available for sale-net of
 deferred income taxes ............                   0           0           0             0         (20,875)   (20,875)
                                                  -----    --------    --------    ----------     -----------    -------
BALANCE, SEPTEMBER 30, 1999 .......              $  417   $ 140,032   $ 119,701   $    (5,934)  $     (17,249)  $236,967
                                                  =====    ========    ========    ==========    ============    =======

                      See Notes to Consolidated Financial Statements - Unaudited
</TABLE>
                                                         -5-
<PAGE>

                CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

                                                     For the Nine Months
(In thousands, except share data)                    Ended September 30,
                                                     -------------------
Operating activities:                                  1999        1998
                                                     -------     -------
Income from continuing operations ...............   $ 25,691    $ 14,509
Income (loss) from discontinued operations ......      1,174     (12,406)
Adjustments to reconcile net income to net
 cash (used) provided by operating activities:
Provision for loan losses .......................     19,056       9,811
Provision for losses on real estate owned .......        193         522
Depreciation, amortization and accretion, net ...     14,652      39,645
Losses on sales of mortgage servicing rights ....          0      (2,661)
Decrease (increase) in deferred tax asset, net ..      6,657      (9,592)
Trading account (gains) losses ..................        (59)        523
Purchases of trading securities .................        (31)     (1,621)
Proceeds from sales of trading securities .......         59       1,848
Decrease in trading securities owned at market
 - RBCO .........................................     12,051       9,803
Gains on sales of real estate owned .............     (1,933)       (984)
Gains on sales of real estate held for
 development and sale ...........................     (5,628)     (5,935)
Gains on sales of securities available for sale .     (1,449)     (2,462)
(Gains) losses on sales of property and equipment     (1,494)          3
Proceeds from sales of loans held for sale ......    118,534     240,444
Fundings of loans held for sale .................    (54,211)    (92,032)
Loans purchased, classified as held for sale ....   (125,790)    (29,997)
Gains on sales of loans held for sale ...........     (1,682)     (3,612)
Loans held for sale valuation allowance .........         56           0
Provision for tax certificate losses ............        373          98
Increase in accrued interest receivable .........     (1,413)     (4,288)
(Decrease) increase in other assets .............        541      (8,885)
Equity in joint venture earnings ................     (1,140)          0
Increase (decrease) in other liabilities ........    (26,095)        936
                                                     -------     -------
Net cash (used) provided by operating activities     (21,888)    143,667
                                                     =======     =======


     See Notes to Consolidated Financial Statements - Unaudited (Continued)













                                      -6-
<PAGE>
          CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED (Continued)

                                                         For the Nine Months
(In thousands, except share data)                        Ended September 30,
- ---------------------------------                     -----------------------
                                                        1999           1998
                                                      --------      ---------
Investing activities:
Proceeds from redemption and maturities of tax
 certificates ..................................        44,017         43,464
Purchase of tax certificates ...................       (82,475)       (44,202)
Proceeds from sales of securities available for
 sale ..........................................       224,026        702,999
Principal collected on securities available for
 sale ..........................................       191,044        177,845
Proceeds from maturities of assets available for
 sale ..........................................         5,000              0
Purchases of securities available for sale .....      (687,242)      (881,781)
Proceeds from sales of FHLB stock ..............        13,380          9,827
FHLB stock acquired ............................        (7,208)       (27,317)
Principal reduction on loans ...................     1,137,392      1,100,381
Loan fundings for portfolio ....................      (909,755)      (791,249)
Loans purchased for portfolio ..................      (105,112)    (1,050,542)
Proceeds from maturities of banker's acceptances         8,195        210,527
Purchases of banker's acceptances ..............       (16,963)       (94,622)
Proceeds from sales of banker's acceptances ....             0         41,877
Additions to dealer reserve ....................             0         (6,421)
Proceeds from sales of real estate owned .......         9,898          6,300
REO acquired in connection with bulk
 residential loan purchases ....................        (1,025)             0
Mortgage servicing rights acquired .............          (897)       (47,599)
Proceeds from sales of mortgage servicing rights        32,648         27,962
Cost of equipment acquired for lease ...........       (24,363)       (13,620)
Leases repurchased .............................             0         (3,519)
Additions to office property and equipment .....        (4,588)        (7,294)
Proceeds from sales of property and equipment ..         2,451              0
Investment in and advances to joint ventures,
 net ...........................................       (16,276)       (30,871)
Proceeds from sales of real estate held for
 development and sale ..........................         9,571         12,750
Additional investment in real estate held for
 development and sale ..........................        (8,600)        (5,334)
(Acquisition) disposal, net of cash acquired ...        (1,296)           433
                                                     ---------     ----------
Net cash used in investing activities ..........      (188,178)      (670,006)
                                                     ---------     ----------
Financing activities:
Net increase in deposits .......................       157,857         78,345
Interest credited to deposits ..................        56,467         41,151
Repayments of FHLB advances ....................      (502,437)      (832,187)
Proceeds from FHLB advances ....................       379,000      1,182,000
Net increase in securities sold under agreements
 to repurchase .................................       166,117         51,344
Net decrease in federal funds purchased ........        (8,300)        (2,500)
Repayment of notes payable .....................        (1,574)        (7,376)
Increase in notes payable ......................         5,085          3,680
Issuance of common stock relating to exercise of
 employee stock options ........................           564          1,584
Issuance of common stock options to nonemployees            69              0
Payments to acquire and retire common stock ....        (9,958)       (10,647)
(Repayments) receipts of advances by borrowers
 for taxes and insurance .......................       (29,512)        32,509
Common stock dividends paid ....................        (2,939)        (2,780)
                                                     ---------     ----------
Net cash provided by financing activities.......       210,439        535,123
                                                     ---------     ----------
Increase in cash and cash equivalents ..........           373          8,784
Cash and cash equivalents at beginning of period       100,823         82,787
                                                     ---------     ----------
Cash and cash equivalents at end of period......    $  101,196    $    91,571
                                                     =========     ==========

     See Notes to Consolidated Financial Statements - Unaudited (Continued)

                                      -7-

<PAGE>



                CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
                                   (CONTINUED)

                                               For the Nine Months
                                               Ended September 30,
                                               -------------------
                                                1999        1998
                                               -------     -------
Supplementary disclosure and non-cash
 investing and financing activities:
Interest paid on borrowings and deposits ..   $118,918    $109,674
Income taxes paid .........................      5,000       8,737
Loans transferred to real estate owned ....      4,957       3,629
Net change in proceeds receivable from
 sales of mortgage servicing rights .......     (7,528)     (5,614)
Purchased residential loans held for
 investment transferred to held for sale ..          0     108,465
Issuance of Class A common stock upon
 acquisitions .............................      1,084      41,862
Issuance of Class A common stock options
 upon acquisition of RBCO .................          0       1,582
Issuance of  Class A common stock upon
 conversion of subordinated debentures ....         30       5,729
Increase in deferred offering costs upon
 conversion of subordinated debentures ....          0         214
Decrease in subordinated debentures upon
 conversion to Class A common stock .......        (30)     (5,943)
Loan charge-offs ..........................     18,715      10,342
Tax certificate recoveries, net ...........        156          41
Loan securitization .......................     38,790           0
Proceeds from sale of servicing offset
 by escrow reductions .....................     23,703           0
Class A common stock dividends; not
 paid until October .......................        758         735
Class B common stock dividends; not
 paid until October .......................        228         260
Accrual for the purchase of bulk
 mortgage servicing rights not yet
 fully paid for ...........................          0      12,553
Increase in equity for the tax effect
 related to the exercise of employee
 stock options ............................        124         709
Change in net unrealized depreciation
  on securities available for sale ........    (33,973)       (782)
Change in deferred taxes on net
 unrealized depreciation on securities
 available for sale .......................    (13,098)       (312)
Change in stockholders' equity from
 net unrealized depreciation on
 securities available for sale, less
 related deferred income taxes ............    (20,875)       (470)
Loans to joint ventures transferred
 to loans receivable ......................     20,758           0
Increase in real estate held for
 development and sale resulting from
 roadway improvement development bond .....      5,949           0
Increase in real estate held for
 development and sale resulting from
 St. Lucie West Holding Company ("SLWHC")
 purchase accounting adjustments ..........          0       1,502
Decrease in other assets resulting
 from SLWHC purchase accounting adjustments          0      (1,502)
                                               =======     =======

           See Notes to Consolidated Financial Statements - Unaudited

                                      -8-
<PAGE>

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED


1.  PRESENTATION OF INTERIM FINANCIAL STATEMENTS

     BankAtlantic  Bancorp,  Inc.  (the  "Company")  is a unitary  savings  bank
holding  company.  The Company's  principal  assets include the capital stock of
BankAtlantic,  a Federal Savings Bank  ("BankAtlantic") and its subsidiaries and
Ryan Beck & Co., Inc. ("RBCO"), an investment banking firm and its subsidiaries.
The Company  acquired  RBCO on June 30, 1998.  As a  consequence,  the Company's
consolidated financial statements only reflect RBCO activity from June 30, 1998.
The Company's primary activities have related to the operations of BankAtlantic,
RBCO  and  their  subsidiaries.   All  significant   intercompany  balances  and
transactions have been eliminated in consolidation.

     In management's opinion, the accompanying consolidated financial statements
contain such adjustments necessary to present fairly the Company's  consolidated
financial condition at September 30, 1999 and 1998, the consolidated  results of
operations for the three and nine months ended  September 30, 1999 and 1998, the
consolidated  stockholders'  equity and comprehensive income for the nine months
ended September 30, 1999 and 1998 and the  consolidated  cash flows for the nine
months ended  September 30, 1999 and 1998.  Such  adjustments  consisted only of
normal  recurring items except that the September 30, 1998 valuation of mortgage
servicing  rights,  included  in  discontinued  operations,  resulted in a $15.0
million  charge to earnings  whereas no valuation  allowance was needed in prior
periods.  The consolidated  financial statements and related notes are presented
as  permitted  by Form 10Q and should be read in  conjunction  with the notes to
consolidated  financial  statements  appearing in the Company's Annual Report on
Form 10K for the year ended  December  31, 1998 and the form 10Q for each of the
periods ended March 31, 1999 and June 30, 1999.

     Loan  origination  and commitment fees collected are deferred net of direct
costs and are being  amortized to interest income over the estimated life of the
loan, adjusted for prepayments using the level yield method.

2.  COMMON STOCK DIVIDEND

     On July 21, 1999,  the Company's  Board of Directors  approved a 15% common
stock  dividend,  payable  in Class A common  stock to both  Class A and Class B
common  shareholders  of record at the close of  business  on August  16,  1999.
However,  accounting and tax  considerations  and the  anti-dilution  provisions
related to Class B common stock options  under the Company's  stock option plans
required that  additional  Class B stock options be granted  rather than Class A
stock options.  The  distribution  date of this common stock dividend was August
26, 1999. The Statement of Financial Condition,  stock options, and earnings per
share  information for prior periods have been restated to reflect the 15% stock
dividend.

3.  EQUITY CAPITAL

        On July  14,  1999,  the  Company's  Board  of  Directors  approved  the
repurchase  on the open  market of up to 3.5  million  shares  of the  Company's
common  stock.  The  Board  authorized  the  repurchase  of  common  stock  on a
"time-to-time" basis, depending upon market conditions and subject to compliance
with  applicable  securities  laws.  Pursuant to the above  repurchase  plan the
Company paid $1.6 million to  repurchase  and retire  221,345  shares of Class B
common  stock  during the nine months ended  September  30, 1999.  Pursuant to a
previously announced plan to repurchase shares of common stock, the Company paid
$8.4 million to repurchase and retire  1,149,655  shares of Class A common stock
during the nine months ended  September  30, 1999.  During the nine months ended
September  30, 1998,  the Company paid $10.6  million to  repurchase  and retire
849,275 shareS of Class B common stock.

                                      -9-
<PAGE>

     During the nine months ended September 30, 1999, 51,996 and 89,121 of Class
A and Class B incentive and  nonqualifying  stock  options,  respectively,  were
exercised  resulting in a $688,000  increase in  stockholders'  equity.  The tax
effect included in the preceding amount was $124,000.

     During the nine months  ended  September  30,  1998,  17,655 and 499,723 of
Class A and Class B incentive and  nonqualifying  stock  options,  respectively,
were exercised resulting in a $2.3 million increase in stockholders' equity. The
tax effect included in the preceding amount was $709,000.

     The following table sets forth the activity of all outstanding  options and
restricted stock issued under the Company's benefit plans:

                                         Outstanding   Outstanding   Restricted
                                           Options       Options        Stock
                                           Class B       Class A       Class A
- --------------------------------------   -----------   -----------   ----------
Outstanding at December 31, 1998 .....    1,885,581     2,513,630       785,866
Issued in connection with acquisitions            0        40,250       200,081
Granted ..............................            0     1,468,263        33,760
Exercised or vested ..................      (89,121)      (51,996)       (4,570)
Canceled .............................       (4,384)     (255,162)      (16,985)
                                          ---------    ----------    ----------
Outstanding at September 30, 1999 ....    1,792,076     3,714,985       998,152
                                          =========    ==========    ==========
Exercisable at September 30, 1999 ....    1,101,109       334,104
                                          =========    ==========
Exercise price per share outstanding .   $3.39-3.48   $4.57-12.23
                                          =========    ==========

4.  SALES OF  FINANCIAL ASSETS

     The book value of securities sold from the securities available for sale
portfolio was as follows (in thousands):

                                      For the Three Months  For the Nine Months
                                       Ended September 30,  Ended September 30,
                                      --------------------  -------------------
                                         1999      l998       1999       l998
                                       -------    -------    -------    -------

7 year balloon mortgage-backed
  securities ......................   $      0   $  2,667   $      0   $123,899
7 year mortgage-backed securities .          0      4,016          0      4,016
5 year balloon mortgage-backed
  securities ......................          0          0          0     27,151
U.S. treasury notes ...............     59,005    173,603     59,005    178,585
Federal agency obligations ........          0          0          0      9,977
                                       -------    -------    -------    -------
  Total fixed rate securities .....     59,005    180,286     59,005    343,628
                                       -------    -------    -------    -------
5-1 adjustable rate mortgage-backed
  securities ......................          0    131,682          0    253,129
3-1 adjustable rate mortgage-backed
  securities ......................          0          0    138,481    103,183
Sale of loans securitizations .....     24,103          0     24,103          0
Marketable equity securities ......        988        477        988        597
                                       -------    -------    -------    -------
  Total ...........................   $ 84,096   $312,445   $222,577   $700,537
                                       =======    =======    =======    =======
Gains on sales of securities
  available for sale ..............   $     31   $    269   $  1,449   $  2,462
                                       =======    =======    =======    =======

     During the three  months  ended  September  30, 1999 the Company sold $30.1
million of loans  originated  for resale for gains of $759,000.  During the nine
months  ended  September  30,  1999 the  Company  sold  $95.1  million  of loans
originated for resale,  $20.4 million of loans  purchased and classified as held
for sale and $1.4  million  of leases  for gains of $1.5  million,  $60,000  and
$114,000,  respectively.  During the three and nine months ended  September  30,
1998,  the Company sold $94.9 million and $236.8  million of loans held for sale
for gains of $757,000 and $3.6 million, respectively.  During the three and nine
months ended September 30, 1998 the Company transferred $0 and $108.5 million of
purchased loans from held for investment to held for sale. As part of its normal
operations from 1996 through the latter part of 1998, the Company purchased bulk
residential  loans to be held for  investment.  These bulk  purchased  loans are
continually evaluated and such evaluations

                                      -10-
<PAGE>


may result in transfers  from the held for  investment  category to the held for
sale category. Such transfers, if any, have not and are not normally expected to
exceed 10% of the average annual balance of the portfolio.

5.  TRADING SECURITIES

     During the three and nine months  ended  September  30,  1999,  the Company
realized  losses of $5,000 and $59,000,  respectively,  on  securities  trading.
During 1999, the Company's  securities  trading  activities were expanded beyond
trading in  government  securities,  to include  trading in options  and futures
contracts  on  Eurodollar  time  deposits  that settle in three  months or less.
Eurodollar  time deposits are indexed to the LIBOR  interest  rate.  The Company
realized a $96,000 gain on government  securities  trading activities during the
three and nine months ended  September  30,  1998.  During the nine months ended
September 30, 1998, the Company  transferred  $1.8 million of equity  securities
available for sale to trading securities resulting in a $562,000 unrealized gain
on the date of  transfer.  The  unrealized  and realized  gains  (losses) on the
trading  securities for the three and nine months ended  September 30, 1998 were
($1.3 million) and $0 and ($1.2 million) and $560,000, respectively.

     The RBCO gains on trading securities were associated with sales and trading
activities  conducted both as principal and as agent on behalf of individual and
institutional investor clients of RBCO. Transactions as principal involve making
markets in  securities  which are held in inventory to  facilitate  sales to and
purchases from  customers.  During the three and nine months ended September 30,
1999,  RBCO realized net gains from principal  transactions  of $3.7 million and
$8.4 million, respectively. During the three and nine months ended September 30,
1998,  RBCO  realized  net gains of $1.5 million  from  principal  transactions.
Furthermore,  included in other liabilities was $3.5 million and $2.9 million of
securities  sold not yet  purchased at September 30, 1999 and December 31, 1998,
respectively, relating to RBCO trading activity.

     The Company's trading securities consist of the following (in thousands):

                                       September 30,  December 31,
                                           1999          1998
                                       ------------   -----------
     Debt obligations:
       States and municipalities .....   $ 9,214        $18,476
       Corporations ..................       756            615
       U.S. Government and agencies ..       256            172
     Corporate equities ..............     7,728         10,448
     Option and future contracts .....        31              0
     Other ...........................         0            294
                                          ------         ------
                                         $17,985        $30,005
                                          ======         ======

6. REAL ESTATE HELD FOR DEVELOPMENT AND SALE AND JOINT VENTURE ACTIVITIES

     In  October  1997,  the  Company  acquired  St.  Lucie West  Holding  Corp.
("SLWHC"),  the developer of the master  planned  community of St. Lucie West in
St. Lucie County  Florida.  During the three and nine months ended September 30,
1999,  SLWHC  land  sales  resulted  in gains  of  $241,000  and  $5.6  million,
respectively,  compared to gains of $676,000  and $5.9  million  during the same
1998  periods.  Since the third quarter of 1997 the Company has entered into six
joint venture partnerships with developers to develop residential,  multi-family
and  commercial  non-residential  properties.  During the three and nine  months
ended September 30, 1999, the Company recorded equity in earnings  (losses) from
unconsolidated joint ventures of ($170,000) and $1.1 million,  respectively.  In
March 1999,  one of the Company's  real estate joint  ventures  closed on a land
sale to an  unrelated  developer  resulting  in the Company  recognizing  a $1.7
million gain. Additionally, during the nine months ended September 30, 1999, the
Company  relinquished  its  potential  equity  participation  rights  in a  loan
accounted  for  as  a  joint  venture  in  exchange  for  substantial  principal
repayments  on the loan and a  guarantee  from a real  estate  investment  trust
resulting in the Company  transferring  $20.8  million in  investments  in joint
ventures to loans  receivable.  Included in  investment  in real estate held for
development  and sale and joint ventures at September 30, 1999 was $34.4 million
of SLWHC land, $3.0 million for a marina,  $4.4 million of equity investments in
real estate  joint  ventures,  $31.1  million of  advances to real estate  joint
ventures and $2.2 million of investments and advances to a  broker/dealer  joint
venture partner, compared to $27.8 million of SLWHC land, $7.3 million of equity
investments  in real estate joint  ventures,  $30.7  million of advances to real
estate  joint  ventures  and $2.0  million  of  investments  and  advances  to a
broker/dealer joint venture

                                      -11-
<PAGE>

partner at December 31, 1998.  During the three and nine months ended  September
30, 1999, the Company  capitalized  $171,000 and $503,000 of interest expense in
connection  with  investments  and  advances to real estate  joint  ventures and
deferred $291,000 and $766,000 of interest income associated with loans to joint
ventures. Included in other expenses in the Company's Consolidated Statements of
Operations  during  the three  and nine  months  ended  September  30,  1999 was
$150,000  and  $450,000  of  consulting  fees  paid to the  Abdo  Companies,  an
affiliate  of the  Company.  Jack Abdo,  the Vice  Chairman  and Director of the
Company is the  President  and Chief  Executive  Officer of the Abdo  Companies.
Additionally, $97,500 of management fees were paid to BFC Financial Corporation,
an affiliate of the  Company,  during the three and nine months ended  September
30, 1999.  BFC Financial  Corporation  provides  administrative  and real estate
advisory  services to BankAtlantic  Development  Corporation.

7.  COMPREHENSIVE INCOME

     The  income   tax   provision   relating   to  the   comprehensive   income
reclassification  adjustment in the  Consolidated  Statements  of  Stockholders'
Equity and Comprehensive Income for the nine months ended September 30, 1999 was
$468,000  compared to a tax benefit for the nine months ended September 30, 1998
of $504,000.

8.  DISCONTINUED OPERATIONS, RESTRUCTURING CHARGES AND OTHER WRITE-DOWNS

     During  December  1998,  the  Company  commenced  a  restructuring  of  its
operations and established a restructuring liability. The table below summarizes
amounts paid associated with the restructuring  liability during the nine months
ended September 30, 1999.
                                              Amount Paid
                                                  or
                                   Initial   Written Down     Ending
Type of Restructuring Charge        Amount   During Period    Balance
- ----------------------------        ------   -------------    -------
Employee severance and benefits.   $ 1,000     $(1,000)      $     0
Impairment of assets due to
 facility closures .............       956        (956)            0
Provision for lease contracts on
 closed branches ...............       376         (69)          307
Other ..........................       233        (233)            0
                                    ------      ------        ------
  Total restructuring charges ..   $ 2,565     $(2,258)      $   307
                                    ======      ======        ======

     There were no adjustments to the  restructuring  liability during the three
and nine months ended September 30, 1999.

Discontinued Operations
- -----------------------

     At  December  31,  1998,  the Board of  Directors  adopted a formal plan to
dispose of the Company's mortgage servicing business ("MSB").  Substantially all
of the assets  were sold  during the second  quarter of 1999.  The MSB had total
assets of $982,000 and total  liabilities of $2.6 million at September 30, 1999.
The assets  primarily  consisted  of a building  and the  liabilities  consisted
primarily of the allowance  for  discontinued  operations.  During the three and
nine months ended September 30, 1999, the Company recognized a $373,000 and $1.2
million gain net of taxes, respectively, from discontinued operations.

     Activity in the allowance established for exiting the MSB and the operating
activity from the  measurement  date  (December 31, 1998) through  September 30,
1999 was as follows (in thousands):

                                   Balance at                       Balance at
                                  December 31, Amounts  Change in  September 30,
                                     1998       Paid    Estimates     1999
                                  -----------  -------  ---------  ------------
Employee severance and benefits    $   925     $   663   $    37     $   225
Provision for servicing contract
 cancellation ..................       900         725       175           0
Fixed asset write-downs ........       430         249        (5)        186
Estimated cost to sell MSR .....     3,600       1,466       394       1,740
Anticipated loss from operations
 through disposal date .........     4,145       2,466     1,288         391
                                    ------      ------    ------      ------
 Total .........................   $10,000     $ 5,569   $ 1,889     $ 2,542
                                    ======      ======    ======      ======

                                      -12-

<PAGE>

     The final costs of exiting the MSB are  estimates and are subject to change
based on completeness of underlying loan documents,  transferability  issues and
the amount of time  necessary to complete the exit plan.  During the nine months
ended September 30, 1999 the MSB  anticipated  loss from operations was adjusted
to reflect slower loan repayment speeds than projected,  higher than anticipated
servicing  contract fees, and higher than projected  disposal costs. The Company
settled the sale of its servicing  portfolio on July 8, 1999 and the majority of
servicing personnel left the Company on July 23, 1999. The operations of the MSB
and all  costs  associated  with  the  sale of the  MSR  are  anticipated  to be
significantly  completed  by December 31,  1999.  Changes in  estimates  will be
accounted for prospectively.

9.  SEGMENT REPORTING

     Operating  segments are defined as components of an enterprise  about which
separate  financial  information is available that is regularly  reviewed by the
chief  operating  decision  maker in deciding how to allocate  resources  and in
assessing  performance.  Reportable  segments  consist of one or more  operating
segments  with  similar   economic   characteristics,   products  and  services,
production  processes,  type of  customer,  distribution  system and  regulatory
environment. The information provided for Segment Reporting is based on internal
reports utilized by management. Interest expense and certain revenue and expense
items are  allocated to the various  segments as interest  expense and overhead.
The  presentation  and  allocation of interest  expense and overhead and the net
contribution calculated under the management approach may not reflect the actual
economic  costs,  contribution  or results of  operations of the unit as a stand
alone business.  If a different  basis of allocation was utilized,  the relative
contributions  of the segments might differ but the relative  trends in segments
would, in management's view, likely not be impacted.

         The following  summarizes the  aggregation  of the Company's  operating
segments into reportable segments:

Reportable Segment                         Operating Segments Aggregated
- ------------------                         -----------------------------

Bank Investment Operations - Other         Investment Division, Tax Certificate
                                           Department, Trading, Equity Portfolio

Bank Investment Operations - Wholesale
 Residential                               Real Estate Capital Services, Capital
                                           Markets

Bank Loan Operations - Commercial          Commercial Lending, Syndications, BA
                                           Factors, Inc., International and
                                           Trade Finance

Bank Loan Operations - Retail              Residential  Lending,  CRA Lending,
                                           BankAtlantic  Mortgage,  Indirect
                                           and Direct Consumer  Lending,  Small
                                           Business  Lending, Lease financing

Real Estate Operations                     BankAtlantic Development Corp.
                                           (includes SLWHC and real estate joint
                                            ventures)

Investment Banking Operations              Ryan, Beck & Co.


     The  accounting  policies of the segments are  generally  the same as those
described  in the  summary  of  significant  accounting  policies.  Intersegment
transactions  consist of borrowings  by real estate  operations  and  investment
banking  operations  which are recorded  based upon the terms of the  underlying
loan  agreements  and are  effectively  eliminated  in the interest  expense and
overhead allocations.


                                      -13-
<PAGE>

     The Company evaluates segment  performance based on net contribution  after
tax. The table below is segment  information  for continuing  operations for the
three months ended September 30, 1999 and 1998:

<TABLE>
<CAPTION>
                               Bank Investment         Bank Loan
                                 Operations            Operations
                            --------------------   -------------------
                                                                                         Investment
                                      Wholesale                            Real Estate    Banking
(in thousands)              Other    Residential   Commercial    Retail    Operations    Operations      Total
- ------------------------   -------   -----------   ----------   --------   -----------   ----------   ----------
<S>                       <C>         <C>          <C>          <C>          <C>          <C>         <C>
SEPTEMBER 30, 1999
Interest income .......   $ 17,349   $   21,625    $  20,215    $ 13,006     $   588      $   441     $   73,224
Interest expense and
  overhead ............    (14,228)     (17,871)     (12,505)     (7,332)       (976)        (222)       (53,134)
Recovery from
 (provision for) loan
 losses ...............          0           42         (604)     (7,661)          0            0         (8,223)
Non-interest income ...        579           51          669         990         197       22,788         25,274
Segment profits before
 taxes ................      2,655        4,075        7,615      (4,431)     (1,771)       6,589         14,732
Provision (benefit) for
 income taxes .........      1,053        1,616        3,020      (1,758)       (702)       2,613          5,842
                           -------    ---------     --------     -------      ------       ------      ---------
Segment net income
 (loss) ...............   $  1,602   $    2,459    $   4,595    $ (2,673)    $(1,069)     $ 3,976     $    8,890
                           =======    =========     ========     =======      ======       ======      =========
Segment total assets ..   $937,317   $1,307,792    $ 918,070    $438,907     $72,126      $64,526     $3,738,738
                           =======    =========     ========     =======      ======       ======      =========

SEPTEMBER 30, 1998
Interest income .......   $ 11,334   $   24,649    $  16,132    $ 13,931     $   277      $   326     $   66,649
Interest expense and
 overhead..............    (10,266)     (20,213)      (9,936)     (8,674)       (258)        (261)       (49,608)
Recovery from
 (provision for) loan
 losses ...............          0           93         (731)     (2,395)          0            0         (3,033)
Non-interest (loss)
 income ...............       (932)          73          394       1,316         223        7,594          8,668
Segment (losses)
 profits before taxes..       (132)       2,786        4,108        (671)       (902)        (711)         4,478
Provision (benefit)
 for income taxes .....        (54)       1,141        1,683        (275)       (370)        (291)         1,834
                           -------    ---------     --------     -------      ------       ------      ---------
Segment net income
 (loss) ...............   $    (78)  $    1,645    $   2,425    $   (396)    $  (532)     $  (420)    $    2,644
                           =======    =========     ========     =======      ======       ======      =========
Segment total assets      $695,927   $1,458,516    $ 654,828    $547,020     $23,583      $56,848     $3,436,722
                           =======    =========     ========     =======      ======       ======      =========
</TABLE>


                                    [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]












                                      -14-
<PAGE>

     The following table is segment  information  for continuing  operations for
the nine months ended September 30, 1999 and 1998:

<TABLE>
<CAPTION>
                              Bank Investment          Bank Loan
                                Operations             Operations
                           ---------------------   --------------------
                                                                                         Investment
                                      Wholesale                            Real Estate    Banking
(in thousands)              Other    Residential   Commercial    Retail    Operations    Operations      Total
- -----------------------    -------   -----------   ----------   --------   -----------   ----------    --------
<S>                       <C>        <C>           <C>          <C>          <C>          <C>         <C>
SEPTEMBER 30, 1999
Interest income .......   $ 46,570   $  66,123     $ 58,215     $ 40,379     $   742      $ 1,138     $ 213,167
Interest expense and
 overhead .............    (37,825)    (53,865)     (34,018)     (22,352)     (1,783)        (671)     (150,514)
Recovery from
 (provision for)
 loan losses ..........          0         (43)        (737)     (18,276)          0            0       (19,056)
Non-interest income ...      1,995           9        1,560        3,643       5,584       38,134        50,925
Segment profits
 (losses) before taxes       8,656      11,600       24,097       (7,250)      2,360        2,850        42,313
Provision (benefit)
 for income taxes .....      3,362       4,532        9,395       (2,810)        868        1,275        16,622
                           -------    --------      -------      -------      ------       ------      --------
Segment net income
 (loss) ...............   $  5,294   $   7,068     $ 14,702     $ (4,440)    $ 1,492      $ 1,575     $  25,691
                           =======    ========      =======      =======      ======       ======      ========


SEPTEMBER 30, 1998
Interest income ......    $ 33,931   $ 70,713      $ 45,616     $ 40,619     $   669      $   326     $ 191,874
Interest expense and
 overhead ............     (31,711)   (57,227)      (29,070)     (26,251)     (1,062)        (261)     (145,582)
Recovery from
 (provision for) loan
 losses ..............           0        (32)       (1,912)      (7,867)          0            0        (9,811)
Non-interest income ..       1,336      1,052         1,157        4,481       6,025        7,594        21,645
Segment profits
 (losses) before taxes       1,107     11,110        11,455         (772)      1,708         (711)       23,897
Provision (benefit)
 for income taxes ....         405      4,347         4,512         (316)        731         (291)        9,388
                           -------    -------       -------      -------      ------       ------      --------
Segment net income
 (loss) ..............    $    702   $  6,763      $  6,943     $   (456)    $   977      $ (420)     $  14,509
                           =======    =======       =======      =======      ======       ======      ========

</TABLE>

     The difference between total segment assets and total  consolidated  assets
and segment non-interest income, and total non-interest income are as follows:

                                             At September 30,
                                        ------------------------
                                           1999          1998
(in thousands)                          ---------     ----------
Total Assets
Total assets for reportable segments   $3,738,738    $ 3,436,722
Assets in discontinued operations ..          982         56,203
Assets in overhead .................      230,909        189,699
                                        ---------     ----------
Total consolidated assets ..........   $3,970,629    $ 3,682,624
                                        =========     ==========



                                      -15-

<PAGE>



                                 For the Three Months    For the Nine Months
(in thousands)                   Ended September 30,     Ended September 30,
- --------------                   --------------------    -------------------
                                   1999       1998         1999       1998
                                  ------     ------       ------     ------
Noninterest Income
Total non-interest income for
 reportable segments ........    $25,274    $ 8,668      $50,925    $21,645
Items included in interest
 expense and overhead:
Transaction fee income ......      3,480      2,981       10,499      8,621
ATM fees ....................      2,617      1,786        7,320      4,673
Gains (losses) on sales of
 property and equipment .....         34          0        1,494         (3)
Other .......................        989      1,582        4,304      3,748
                                  ------     ------       ------     ------
Total consolidated
 non-interest income ........    $32,394    $15,017      $74,542    $38,684
                                  ======     ======       ======     ======


10.  RECLASSIFICATIONS

     Certain  amounts for prior periods have been  reclassified  to conform with
the statement presentation for 1999.



























                                      -16-

<PAGE>
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

     Except for historical  information  contained herein, the matters discussed
in this report contain forward-looking  statements within the meaning of Section
27A of the  Securities  Act of 1933,  as amended  (the  "Securities  Act"),  and
Section 21E of the  Securities  Exchange Act of 1934, as amended (the  "Exchange
Act"),  that  involve  substantial  risks and  uncertainties.  When used in this
report,  or in  the  documents  incorporated  by  reference  herein,  the  words
"anticipate",  "believe",  "estimate",  "may",  "intend",  "expect"  and similar
expressions identify certain of such forward-looking statements. Actual results,
performance or achievements  could differ  materially  from those  contemplated,
expressed or implied by the forward-looking  statements  contained herein. These
forward-looking  statements are based largely on the Company's  expectations and
are subject to a number of risks and  uncertainties,  including  but not limited
to, the risks and  uncertainties  associated with the  implementation of and the
realization  of  benefits  from  its   restructuring   initiatives  and  expense
reductions,  economic,  competitive and other factors  affecting the Company and
its operations,  markets,  products and services,  changes in interest rates and
economic  policies,  the  success  of  technological,   strategic  and  business
initiatives,  significant growth in banking as well as non-banking  initiatives,
Year 2000 issues and other factors discussed  elsewhere in this report and other
reports  filed  by the  Company  with the  Securities  and  Exchange  Commission
("SEC"). Many of these factors are beyond the Company's control.

RESULTS OF OPERATIONS

(In thousands, except per share      For the Three Months   For the Nine Months
  data)                              Ended September 30,    Ended September 30,
                                     --------------------   -------------------
                                        1999       1998        1999       1998
                                      --------   -------     -------    -------
Income from continuing operations.   $  8,890   $  2,644    $ 25,691   $ 14,509
Income (loss) from discontinued
 operations net of taxes .........        373    (12,188)      1,174    (12,406)
                                      -------    -------     -------    -------
Net income (loss) ................   $  9,263   $ (9,544)   $ 26,865   $  2,103
                                      =======    =======     =======    =======
CLASS A COMMON SHARES
Basic earnings per share from
 continuing operations ...........   $   0.22   $   0.06    $   0.64   $   0.38
Basic earnings (loss) per share
 from discontinued operations ....       0.01      (0.29)       0.03      (0.33)
                                      -------    -------     -------    -------
Basic earnings (loss) per share ..   $   0.23   $  (0.23)   $   0.67   $   0.05
                                      =======    =======     =======    =======
Diluted earnings per share from
 continuing operations ...........   $   0.18   $   0.06    $   0.51   $   0.36
Diluted earnings (loss) per share
 from discontinued operations ....       0.00      (0.29)       0.02      (0.31)
                                      -------    -------     -------    -------
Diluted earnings (loss)  per share   $   0.18   $  (0.23)   $   0.53   $   0.05
                                      =======    =======     =======    =======
CLASS B COMMON SHARES
Basic earnings per share from
 continuing operations ...........   $   0.20   $   0.06    $   0.59   $   0.35
Basic earnings (loss) per share
 from discontinued operations ....       0.01      (0.27)       0.03      (0.29)
                                      -------    -------     -------    -------
Basic earnings (loss) per share ..   $   0.21   $  (0.21)   $   0.62   $   0.06
                                      =======    =======     =======    =======
Diluted earnings per share from
 continuing operations ...........   $   0.17   $   0.06    $   0.49   $   0.33
Diluted earnings (loss) per share
 from discontinued operations ....       0.00      (0.27)       0.02      (0.28)
                                      -------    -------     -------    -------
Diluted earnings (loss) per share    $   0.17   $  (0.21)   $   0.51   $   0.05
                                      =======    =======     =======    =======

     Continuing Operations - Income from continuing operations increased by 236%
during the three months  ended  September  30, 1999  compared to the same period
during  1998.  The primary  reasons for the  increase in income from  continuing
operations were:

     1)   an  improvement in net interest  income  resulting from an increase in
          interest earning assets  reflecting  higher  securities  available for
          sale balances,

                                      -17-

<PAGE>


     2)   higher  transaction  fee income  resulting  from  changes  made to the
          pricing of the Company's deposit products,
     3)   Significantly higher income from RBCO operations,
     4)   the sale of one parcel of previously foreclosed commercial real estate
          for a $316,000 gain,
     5)   lower trading securities losses during 1999,
     6)   a decline  in  employee  compensation  from bank  operations  due to a
          reduction of the  Company's  full time  employees  resulting  from the
          December 1998 restructuring,
     7)   lower other expenses from bank operations  caused by the December 1998
          restructuring, and
     8)   a decline in advertising expense.

     The above improvements in income from continuing  operations were partially
offset by:

     1)   an increase in the  provision  for loan  losses  resulting  from small
          business  loan  charge-offs,
     2)   higher  occupancy  costs due to the expansion of RBCO  activities  and
          expanded branch and ATM network, and
     3)   lower  gains from real  estate  sales and real  estate  joint  venture
          operations.

     Income from continuing  operations  increased by 77% during the nine months
ended  September 30, 1999  compared to the same period during 1998.  The primary
reasons for the net increase in income from  continuing  operations were related
to the items discussed above for the quarter as well as increased  earnings from
the Company's real estate joint venture activities.

     Discontinued operations - Income from discontinued operations for the three
and nine months ended September 30, 1999 was $373,000 and $1.2 million  compared
to losses of $12.2 million and $12.4 million, net of income taxes,  respectively
for the same 1998 periods.  All of the mortgage  servicing assets except for the
building  were  sold  during  the  second  quarter.   Income  from  discontinued
operations  during the three months ended September 30, 1999 resulted  primarily
from lower than anticipated cost to sell mortgage servicing rights.  Income from
discontinued operations during the nine months ended September 30, 1999 resulted
primarily from the recovery of a portion of the 1998 valuation  allowance.  This
valuation   allowance  was  established   based  upon  the  then  interest  rate
environment which anticipated  certain prepayment speeds. Due to rising interest
rates during 1999,  prepayment speeds were less than estimated and resulted in a
partial recovery of the allowance.  Losses from  discontinued  operations during
the three and nine months ended  September 30, 1998  resulted  from  accelerated
amortization of mortgage servicing rights reflecting prepayments of loans during
the period, related valuation allowances and higher operating expenses.







                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]










                                      -18-
<PAGE>
<TABLE>
<CAPTION>

NET INTEREST INCOME

                                             For the Three Months Ended           For the Nine Months Ended
                                                   September 30,                        September 30,
                                         --------------------------------      --------------------------------
(In thousands)                             1999         1998       Change       1999         1998        Change
- --------------                           -------      -------      ------      -------      -------      ------
<S>                                     <C>          <C>          <C>         <C>          <C>          <C>
Interest and fees on loans and leases   $ 54,444     $ 54,847     $  (403)    $163,378     $157,374     $ 6,004
Interest on banker's acceptances ....        348           75         273          736          946        (210)
Interest and dividends on securities
 available for sale .................     14,496        8,865       5,631       39,167       26,237      12,930
Interest and dividends on investment
 securities held  to maturity and
 trading securities .................      3,936        2,862       1,074        9,886        7,317       2,569
Interest on deposits ................    (20,525)     (16,707)     (3,818)     (57,645)     (49,680)     (7,965)
Interest on advances from FHLB ......    (13,227)     (14,297)      1,070      (40,061)     (38,769)     (1,292)
Interest on securities sold under
 agreements to repurchase ...........     (4,732)      (4,161)       (571)     (13,129)     (10,975)     (2,154)
Interest on subordinated debentures,
 notes payable and guaranteed
 preferred interest in the Company's
 Junior Subordinated Debentures .....     (5,176)      (4,857)       (319)     (14,875)     (14,646)       (229)
Capitalized interest ................        171          252         (81)         503          470          33
                                         -------      -------      ------      -------      -------      ------
  Net interest income ...............   $ 29,735     $ 26,879     $ 2,856     $ 87,960     $ 78,274     $ 9,686
                                         =======      =======      ======      =======      =======      ======
Net interest spread .................       2.83%        2.82%       0.01%        2.89%        2.86%       0.03%
                                         =======      =======      ======      =======      =======      ======
</TABLE>

     Net  interest  income  increased  by 11%  during  the  three  months  ended
September 30, 1999 compared to the same period in 1998.  Total  interest  income
increased  by $6.6  million  while  total  interest  expense  increased  by $3.7
million. The increase in interest income resulted from higher average securities
available for sale balances,  increased tax  certificate  interest  income,  and
additional accretion of a utility receivable  associated with the St. Lucie West
development.

     Loan interest  income  declined during the three months ended September 30,
1999 compared to the same 1998 period.  Overall loan average balances during the
three  months ended  September  30, 1999 and 1998 were  approximately  the same.
Increases in small business,  commercial  real estate and corporate  syndication
loan  average  balances  were  substantially  offset  by lower  residential  and
consumer loan average  balances.  The decline in consumer loan average  balances
resulted from the Company ceasing the origination of indirect  consumer loans as
part of its December 1998 restructuring plan.

     Interest  income from  banker's  acceptances  were higher  during the three
months  ended  September  30,  1999  compared  to the same 1998 period due to an
increase in average balances.  Banker's  acceptances interest income during 1999
and  1998  was   primarily   from   international   banking  and  trade  finance
relationships.

     The substantial  increase in securities  available for sale interest income
resulted  from the purchase  during the nine months ended  September 30, 1999 of
$611.1 million of REMIC  mortgage  backed  securities.  As a result of the above
purchases,  securities available for sale average balances increased from $599.1
million  during the three months ended  September 30, 1998 to $949.5 million for
the same 1999 period.

     The increase in interest and  dividends on  investment  securities  held to
maturity  and  trading  securities   primarily  resulted  from  interest  income
associated  with the RBCO  trading  portfolio,  higher tax  certificate  average
balances and increased accretion of utility receivables  associated with the St.
Lucie West development.

                                      -19-

<PAGE>

     A lower overall yield on earning  assets  resulted from a change in the mix
of earning  assets  from  higher  yielding  loans to lower  yielding  securities
available  for sale.  Yields on earning  assets  declined  from 7.88% during the
three  months  ended  September  30, 1998 to 7.74%  during the  comparable  1999
period.  During the three months ended September 30, 1998,  securities available
for sale were  17.8% of total  earning  assets  compared  to 25.2% for the three
months ended September 30, 1999.

     The increase in deposit expense during the three months ended September 30,
1999 compared to the same 1998 period resulted from higher average balances. The
increased  deposit  average  balances  resulted from the acquisition of brokered
deposits  primarily  through RBCO and an increase in public  funds.  The average
balance of brokered  deposits  and public  funds  increased  from $62.1  million
during the three months ended  September 30, 1998 to $470.0  million  during the
same 1999 period.  The amount of time deposits  acquired through RBCO during the
three and nine months  ended  September  30,  1999 were $5.6  million and $277.1
million, respectively.

     The decrease in interest expense on advances from FHLB was primarily due to
lower average  balances  resulting  from the  redemption  and maturities of FHLB
advances.

     The  higher  interest  expense  on  securities  sold  under  agreements  to
repurchase resulted from higher average balances during 1999. The higher average
balances funded the purchase of securities available for sale.

     The increase in interest on subordinated  debentures,  guaranteed preferred
interest in the Company's  Junior  Subordinated  Debentures  and notes and bonds
payable  resulted from higher average  balances  associated  with St. Lucie West
utility bonds,  road improvement  notes payable,  and other notes payable during
the three months ended  September  30, 1999  compared to the same period  during
1998.

     Interest expense of $171,000 and $252,000 was capitalized  during the three
months ended  September  30, 1999 and 1998,  respectively,  in  connection  with
investments and advances to real estate joint ventures.

     Net interest income increased by 12% during the nine months ended September
30, 1999 compared to the same period in 1998. Total interest income increased by
$21.3 million  while total  interest  expense  increased by $11.6  million.  The
increase in  interest  income  resulted  from higher  average  interest  earning
assets,  primarily  higher loans  receivable and  securities  available for sale
average  balances.  The higher net interest income  primarily  resulted from the
items  discussed  above for the three months ended September 30, 1999 as well as
the  recognition  of $1.1  million of interest  income  resulting  from the full
repayment  of a $5.9  million  commercial  loan  which  had been  classified  as
nonaccrual  and the  recognition  of $1.2  million of deferred  interest  income
resulting from a loan accounted for as a joint venture during 1998. The increase
in FHLB advance  interest  expense  resulted from higher average balances during
the 1999 nine month period compared to the same 1998 period.

     The net interest spread slightly increased during the three and nine months
ended September 30, 1999 compared to the same 1998 period. The increase resulted
from  lower  rates on  interest  paying  liabilities  caused  by a change in the
interest  bearing  liability mix from higher rate other borrowings to lower rate
deposit  accounts  and lower short term  borrowing  rates during the 1999 period
compared  to the same 1998  period.  The lower  rates paid on  interest  bearing
liabilities  were  partially  offset by lower yields earned on interest  earning
assets.  The lower yields earned primarily  resulted from  significantly  higher
securities  available for sale average balances relative to loans and investment
securities  during the 1999 period compared to the same 1998 period.  The yields
on securities  available  for sale are generally  lower than yields on loans and
investment securities.

                                      -20-

<PAGE>

PROVISION FOR LOAN LOSSES


                                    For the Three Months   For the Nine Months
                                    Ended September 30,    Ended September 30,
                                    -------------------    -------------------
                                      1999       1998       1999        1998
                                    -------     ------     -------     -------
Balance, beginning of period       $38,100     $30,600    $ 37,950    $ 28,450
Charge-offs:
 Commercial real estate loans ..         0        (117)       (211)       (385)
 Nonmortgage commercial ........       (26)         (8)        (87)       (791)
 Lease financing ...............      (231)       (332)       (779)       (683)
 Small business - real estate ..       (51)        (70)       (136)        (70)
 Small business - non-mortgage .    (3,039)       (325)     (7,870)       (483)
 Consumer loans - indirect .....    (2,321)     (2,188)     (7,939)     (6,473)
 Consumer loans - direct .......      (368)       (230)     (1,580)     (1,288)
 Residential real estate loans .       (10)          0         (10)        (61)
 Purchased residential
  real estate loans ............         0           0        (103)       (108)
                                    ------      ------     -------     -------
                                    (6,046)     (3,270)    (18,715)    (10,342)
                                    ------      ------     -------     -------
Recoveries:
 Commercial real estate loans ..         5           6         203           9
 Lease financing ...............        32          54         181         166
 Nonmortgage commercial ........        18          41         168         430
 Small business - non-mortgage .        49           0         123          17
 Consumer loans - indirect .....       479         337       1,429       1,153
 Consumer loans - direct .......       140         199         605         630
                                    ------      ------     -------     -------
                                       723         637       2,709       2,405
                                    ------      ------     -------     -------
Net charge-offs ...............     (5,323)     (2,633)    (16,006)     (7,937)
Additions charged to operations      8,223       3,033      19,056       9,811
Allowance for loan losses
 acquired .....................          0           0           0         676
                                    ------      ------     -------     -------
Balance, end of period ........    $41,000     $31,000    $ 41,000    $ 31,000
                                    ======      ======     =======     =======

     The  provision for loan losses  increased  during the three and nine months
ended September 30, 1999 compared to the same 1998 periods due to:

     1)   charge-offs in the indirect consumer loan portfolio,
     2)   charge-offs in the small business non-mortgage loan portfolio, and
     3)   delinquency and charge-off trends in the small business loan portfolio
          increasing the allowance for loan losses.

     The Company ceased the  origination  of indirect  consumer loans as part of
its December 1998  restructuring.  The high charge offs and historical trends in
the small  business  non-mortgage  portfolio  has  resulted in  additions to the
allowance for loan losses. Modifications to the small business program have been
and will continue to be implemented  as the Company  continues to address issues
relating to this portfolio.

     The above increases in the provision for loan losses were partially  offset
by lower  nonmortgage  commercial  charge-offs  associated  with  the  Company's
factoring  operations  during 1998. The Company ceased its factoring  operations
during 1998.

                                      -21-
<PAGE>

     At the  indicated  dates the  Company's  risk  elements and  non-performing
assets were (in thousands):

                                             September 30,     December 31,
                                                 1999               1998
                                             ------------      -----------
Nonaccrual :
  Tax certificates .......................      $   859          $   765
  Loans and leases .......................       28,668           23,364
                                                 ------           ------
  Total nonaccrual .......................       29,527           24,129
                                                 ------           ------
Repossessed  Assets:
  Real estate owned, net of allowance ....        3,077            5,503
  REO acquired in connection with bulk
   residential loan purchases ............          250                0
  Vehicles and equipment .................        1,050            1,896
                                                 ------           ------
  Total repossessed assets ...............        4,377            7,399
                                                 ------           ------
Contractually past due 90 days or more (1)            3            3,182
                                                 ------           ------
  Total non-performing assets ............       33,907           34,710
Restructured loans .......................            0                7
                                                 ------           ------
  Total risk elements ....................      $33,907          $34,717
                                                 ======           ======

(1) The  majority  of  these  loans at December  31, 1998  had  matured and  the
    borrowers continued to  make  payments  under the  matured  loan  agreement.
    BankAtlantic is in the process of renewing or extending these matured loans.


     The increase in nonaccrual loans and leases resulted from:

     1)   a $2.7 million increase in small business nonaccrual loans,
     2)   an $8.2 million  increase in nonaccrual  residential  loans  primarily
          resulting from the purchase of nonaccrual  residential  loans held for
          sale as part  of  bulk  purchases  of  residential  loans  and  higher
          nonaccrual purchased residential loans, and
     3)   a $349,000 increase in nonaccruals leases due to a larger portfolio.

     Nonaccrual loans and REO in the purchased  residential  loans held for sale
portfolio  amounted to $5.0 million and $250,000,  respectively at September 30,
1999.  These  loans  were  acquired  in  connection  with  a $156  million  bulk
residential  loan purchase from the Resolution  Trust  Corporation.  The Company
intends to segregate the  portfolio and sell these loans to unrelated  financial
service  companies.  Such loans are valued by individual loan pools at the lower
of cost or market.  Included  in gains on sale of loans held for sale during the
three and nine months ended September 30, 1999 was a $31,000 valuation allowance
recovery and a $56,000  valuation  allowance  charge related to purchased  loans
held for sale.  During the three months ended  September  30, 1999,  the Company
securitized  $38.8  million of loans held for sale and sold $24.1 million of the
resulting mortgage-backed securities for a gain of $83,000.

     The increase in nonaccrual loans was partially offset by declines in:

     1)   consumer nonaccrual loans, due primarily to the cessation
          in December 1998 of indirect automobile lending, and
     2)   nonaccrual  commercial  real estate loans  resulting from
          the repayment of a $5.9 million nonaccrual loan.

     The decline in repossessed  assets resulted from the sale of a $2.9 million
commercial real estate property, a decline in consumer  repossessed  automobiles
and lower residential real estate owned. The decline was partially offset by the
foreclosure of a $2.2 million commercial real estate property.

     The  decline  in loans  contractually  past  due 90 days or more  primarily
resulted from the payoff of two commercial real estate loans.

                                      -22-

<PAGE>


NON-INTEREST INCOME
<TABLE>
<CAPTION>
                                          For the Three Months Ended       For the Nine Months Ended
                                                  September 30,                   September 30,
                                         -----------------------------    ----------------------------
(In thousands)                            1999       1998      Change      1999       1998      Change
- --------------                           ------     ------     -------    ------     ------     ------
<S>                                     <C>        <C>        <C>        <C>        <C>        <C>
Non-interest Income Excluding RBCO
 and Real Estate Operations
Loan late fees and other loan income    $ 1,404    $ 1,022    $   382    $ 3,893    $ 3,132    $   761
Gains on sales of loans held for sale       759        757          2      1,626      3,588     (1,962)
Trading account losses ..............        (5)    (1,226)     1,221        (59)      (523)       464
Gains on sales of securities
 available for sale .................        31        269       (238)     1,449      2,462     (1,013)
Gains (losses) on sales of property
 and equipment ......................        34          0         34      1,494         (3)     1,497
Transaction accounts ................     3,480      2,981        499     10,499      8,621      1,878
ATM fees ............................     2,617      1,786        831      7,320      4,673      2,647
Other ...............................       791        920       (129)     2,919      2,448        471
                                         ------     ------     ------     ------     ------     ------
Non-interest income excluding RBCO
 and real estate operations .........     9,111      6,509      2,602     29,141     24,398      4,743
                                         ------     ------     ------     ------     ------     ------
RBCO Operations
Principal transactions ..............     3,680      1,469      2,211      8,384      1,469      6,915
Investment banking ..................    14,475      3,914     10,561     18,815      3,914     14,901
Commissions .........................     4,422      2,088      2,334     10,429      2,088      8,341
Other ...............................       210        121         89        504        121        383
                                         ------     ------     ------     ------     ------     ------
Non-interest income - RBCO ..........    22,787      7,592     15,195     38,132      7,592     30,540
                                         ------     ------     ------     ------     ------     ------
Real Estate Operations
Gains on sales of real estate held
 for development and sale ...........       241        676       (435)     5,628      5,935       (307)
Equity in earnings (losses) of
 unconsolidated real estate joint
 ventures ...........................      (170)         0       (170)     1,140          0      1,140
Other ...............................       425        240        185        501        759       (258)
                                         ------     ------     ------     ------     ------     ------
Non-interest income - real estate
 operations .........................       496        916       (420)     7,269      6,694        575
                                         ------     ------     ------     ------     ------     ------
Total non-interest income ...........   $32,394    $15,017    $17,377    $74,542    $38,684    $35,858
                                         ======     ======     ======     ======     ======     ======
</TABLE>
NON-INTEREST INCOME EXCLUDING RBCO AND REAL ESTATE OPERATIONS

     Loan late fees and other fee  income  increased  during  the three and nine
months ended  September 30, 1999 compared to the same 1998 period.  The increase
resulted from higher late fees,  consumer loan  extension  fees,  loan repayment
penalties, and trade finance fees. The additional late fee income was related to
fees collected on consumer loans.

     During the three  months  ended  September  30, 1999 the Company sold $30.1
million  of loans  originated  for resale  for gains  shown on the above  table.
During the nine months ended  September  30, 1999 the Company sold $95.1 million
of loans originated for resale,  $20.4 million of loans purchased and classified
as held for sale and $1.4  million of leases for gains shown on the above table.
During the three and nine months  ended  September  30,  1998,  the Company sold
$94.9  million and $236.8  million of loans held for sale for gains shown on the
above table.

     During the three and nine months ended  September  30, 1999,  the Company's
losses on trading activities were $5,000 and $59,000, respectively. During 1999,
the Company's  trading  activities  were expanded  beyond  trading in government
securities to include trading in options and future contracts on Eurodollar time
deposits  that  settle in three  month or less.  The  Company  did not have such
activities during the three and nine months ended September 30, 1998.


                                      -23-
<PAGE>

     During the three and nine months ended September 30, 1998, the Company sold
marketable equity trading securities for a $560,000 gain and realized $96,000 of
gains related to government securities trading. The unrealized losses on trading
securities  for the three and nine  months  ended  September  30, 1998 were $1.3
million and $1.2 million , respectively.

     During the three months ended September 30, 1999 and 1998, the Company sold
$84.1 million and $312.4 million, respectively, of securities available for sale
for gains as shown on the above table.  During the nine months  ended  September
30,  1999 and 1998 the  Company  sold  $222.6  million  and  $700.5  million  of
securities available for sale for gains as shown on the above table. Included in
the sales of securities  available  for sale were $24.1  million of  securitized
loans during the three and nine months ended September 30, 1999.

     During the three and nine months ended  September  30,  1999,  two branches
were  consolidated  and the vacated  property was sold for a gain categorized as
gains on sales of property and equipment as shown on the above table.

     The  increase in  transaction  fee income  during the three and nine months
ended September 30, 1999 compared to the same periods in 1998 resulted from:

     1)   an  increase  in  the  Company's   non-interest   bearing  transaction
          accounts,  reflecting in part an increase in small business loans, and

     2)   changes made to the pricing of the Company's deposit products.

         The  significant  increase in ATM fee income  during 1999 was primarily
the result of  additional  ATM machines  added during  1998,  which  brought the
Company's total number of ATM machines to approximately 800.

         The decline in other income during the three months ended September 30,
1999  was  due to  lower  commissions  earned  from  brokers  and  teller  check
outsourcing. The decrease in other income during the nine months ended September
30, 1999  compared to the same period in 1998 resulted from higher other account
service charges during 1998 compared to 1999.

NON-INTEREST INCOME - RBCO OPERATIONS

     Principal  transactions  income during the three months ended September 30,
1999 increased  compared to the same 1998 period due to improved  equity trading
results.  During the 1998 quarter the equity market plunged reflecting  concerns
in Asia,  Russia  and Latin  America.  As a result of these  market  conditions,
equity  trading  revenues  during  the  third  quarter  of 1998  were  adversely
impacted.

     Investment banking income  significantly  increased during the three months
ended  September  30, 1999  compared to the same 1998  period  resulting  from a
completed $544 million  initial public  offering for Hudson City Bancorp,  Inc.,
the  holding  company  for Hudson  City  Savings  Bank.  RBCO served as the sole
manager for the issue.

     Commission income during the three months ended September 30, 1999 compared
to the same 1998 period more than doubled  reflecting  income from the brokerage
operations  conducted  in  various  BankAtlantic's   branches  and  income  from
Southeast Research Group. Such brokerage  operations began early in 1999 and the
Southeast Research Group was acquired by RBCO in June 1999.

     During the nine months  ended  September  30, 1999 RBCO earned  revenues on
principal  transactions,  investment  banking  and  commissions  as shown in the
preceding  table.  The activity for 1998 includes RBCO from the acquisition date
of June 30, 1998 through September 30, 1998.

NON-INTEREST INCOME - REAL ESTATE OPERATIONS

     Real estate held for  development  and sale  represents  the net profits on
sales of real estate by SLWHC.  Equity in earnings (losses) from  unconsolidated
joint ventures  reflects the Company's five real estate joint  ventures.  During
the three and nine months ended September 30, 1999 and 1998 SLWHC sold developed
land for gains as reported  above.  Other income  represents  accretion of SLWHC
impact fee receivables  established at the  acquisition  date and storage income
from a marina  property.  The equity in earnings  (loss) from real estate  joint
ventures  during the three and nine months ended  September  30, 1999  primarily
resulted from the  operations of the joint  ventures and the sale of property in
one joint venture.

                                      -24-

<PAGE>

NON-INTEREST EXPENSES

<TABLE>
<CAPTION>
                                        For the Three Months Ended      For the Nine Months Ended
                                               September 30,                   September 30,
                                        --------------------------      -------------------------
(In thousands)                          1999      1998     Change       1999      1998     Change
- --------------                          ----      ----     ------       ----      ----     ------
Non-Interest Expense Excluding RBCO
 and Real Estate Operations
- -----------------------------------
<S>                                   <C>       <C>       <C>        <C>        <C>       <C>
Employee compensation and benefits    $ 9,657   $11,245   $(1,588)   $ 28,332   $33,269   $(4,937)
Occupancy and equipment ...........     5,497     5,098       399      16,086    15,109       977
Federal insurance premium .........       288       266        22         828       786        42
Advertising and promotion .........       483     1,579    (1,096)      1,282     3,757    (2,475)
Amortization of cost over fair
 value of net assets acquired .....       709       706         3       2,130     2,066        64
Foreclosed asset activity, net ....      (205)       (7)     (198)     (1,470)      (53)   (1,417)
Other .............................     4,697     5,979    (1,282)     14,086    16,231    (2,145)
                                       ------    ------    ------     -------    ------    ------
 Non-interest expenses ............    21,126    24,866    (3,740)     61,274    71,165    (9,891)
                                       ------    ------    ------     -------    ------    ------
RBCO Operations
- ---------------
Employee compensation and benefits     12,415     5,517     6,898      25,346     5,517    19,829
Occupancy and equipment ...........       873       467       406       1,959       467     1,492
Advertising and promotion .........       337       192       145         846       192       654
Amortization of cost over fair
 value of net assets ..............       306       271        35         854       271       583
Other .............................     2,542     1,921       621       6,524     1,921     4,603
                                       ------    ------    ------     -------    ------    ------
Non-interest expenses .............    16,473     8,368     8,105      35,529     8,368    27,161
                                       ------    ------    ------     -------    ------    ------
Real Estate Operations
- ----------------------
Employee compensation and benefits        141       162       (21)        529       525         4
Advertising and promotion .........       152       177       (25)        537       501        36
Selling, general and administrative     1,243       812       431       3,225     2,691       534
                                       ------    ------    ------     -------    ------    ------
 Non-interest expenses ............     1,536     1,151       385       4,291     3,717       574
                                       ------    ------    ------     -------    ------    ------
Total non-interest expenses .......   $39,135   $34,385    $4,750    $101,094   $83,250   $17,844
                                       ======    ======     =====     =======    ======    ======
</TABLE>

NON-INTEREST EXPENSES BANK OPERATIONS

        The decrease in employee  compensation and benefits during the three and
nine  months  ended  September  30, 1999  compared  to the same  periods in 1998
resulted primarily from the Company's December 1998 restructuring  which reduced
the number of full time employees by approximately  115 and froze the accrual of
benefits  under the  defined  benefit  pension  plan.  The  Company's  full time
employees for bank operations  declined by 210 at September 30, 1999 compared to
September 30, 1998.

         Occupancy and equipment  expenses  increased  during the three and nine
months ended  September 30, 1999 compared to the same periods in 1998 due to the
expanded  ATM  network  resulting  in higher  rental and repair and  maintenance
expenses.

     The decrease in  advertising  and promotion  expenses  during the three and
nine months ended September 30, 1999 compared to the same 1998 periods  resulted
from:

     1)   the  introduction  of  BankAtlantic's  new corporate  logo during 1998
          using a TV identity campaign,
     2)   expenses  relating to new products  introduced by BankAtlantic  during
          1998, and
     3)   promotions  to introduce  BankAtlantic's  new  branches in  Miami-Dade
          County, Florida during 1998.

                                      -25-
<PAGE>

     Included in foreclosed  asset  activity,  net during the three months ended
September 30, 1999 was a $316,000  gain on the sale of foreclosed  land acquired
in connection  with the 1996  acquisition of Bank of North America.  Included in
foreclosed asset activity,  net for the nine months ended September 30, 1999 was
a $1.3  million  gain  from  the sale of one  parcel  of  previously  foreclosed
commercial real estate property.  The above gains on sales of foreclosed  assets
during the three and nine months ended September 30, 1999 were partially  offset
by real estate owned operating expenses.

     The  decrease  in other  expenses  during the three and nine  months  ended
September  30, 1999  compared to the same  periods  during 1998  reflects  lower
operating expenses resulting  primarily from the December 1998 restructuring and
management's  continuing  focus on expense  reduction.  As a consequence  of the
above, the Company  experienced a significant  decrease in the following expense
categories:

        1)  Stationery, printing and supplies,
        2)  Postage, and
        3)  Consulting.

     Additionally,  corporate  legal fees declined  during the nine months ended
September 30, 1999 compared to the same 1998 period  primarily as a result of an
insurance company reimbursement of $326,000 of previously expensed legal fees.

     The above declines in other  expenses were  partially  offset by higher ATM
expenses due to the expanded ATM network.

RBCO NON-INTEREST EXPENSES

     The significant  increase in employee  compensation and benefits during the
three  months  ended  September  30,  1999  compared to the same 1998 period was
primarily due to increases in commission and bonus expenses  associated with the
Hudson City Bancorp  initial public  offering and salaries  associated  with the
expansion of business activities.  The expansion of business activities includes
the diversification into the healthcare, consumer and technology industries, the
expansion of investment banking activities,  expansion of retail operations into
BankAtlantic branches and the acquisition of the Southeast Research Group.

     The increases in occupancy and  equipment,  advertising  and other expenses
during the three  months  ended  September  30,  1999  compared to the same 1998
period resulted from the expansion of business activities mentioned above.

     The higher  amortization  of cost over fair  value of net  assets  acquired
during the three  months  ended  September  30,  1999  compared to the same 1998
period  was  attributable  to the June 28,  1999  acquisition  of the  Southeast
Research Group which resulted in $30,000 of increased amortization of goodwill.

     RBCO non-interest  expenses during the nine months ended September 30, 1999
were primarily  impacted by the items discussed above.  RBCO was acquired by the
Company on June 30, 1998.

REAL ESTATE OPERATIONS NON-INTEREST EXPENSES

     Real estate  operations  non-interest  expenses  primarily related to SLWHC
expenses.  The increase in selling,  general and administrative  expenses during
the three and nine months  ended  September  30, 1999  compared to the same 1998
period  resulted  from higher  real  estate  taxes  reflecting  the  purchase of
additional  land during 1999 and higher  consulting  fees.  Included in selling,
general  and  administrative  expenses  during the three and nine  months  ended
September 30, 1999 was $150,000 and $450,000 of consulting  fees,  respectively,
paid to the Abdo  Companies,  Inc.,  an affiliate of the Company.  Additionally,
included in selling,  general and  administrative  expenses during the three and
nine months ended September 30, 1999 were $95,000 of management fees paid to BFC
Financial Corporation, an affiliate of the Company.

     During the three and nine months ended September 30, 1998,  consulting fees
of $50,000 were paid to the Abdo  Companies,  Inc.  There was no management  fee
paid to BFC  Financial  Corporation  during  the  three  and nine  months  ended
September 30, 1998.


                                      -26-
<PAGE>

SEGMENT REPORTING

     The table below provides segment information for continuing  operations for
the three and nine months ended September 30, 1999 and 1998:

                                       For the Three Months  For the Nine Months
(in thousands)                         Ended September 30,   Ended September 30,
- --------------                         --------------------  -------------------
                                        1999       1998        1999       1998
Net Contribution After Income Taxes    ------     -------     ------     ------
Bank investment operations -
 wholesale residential ............   $ 2,459    $  1,645    $ 7,068    $ 6,763
Bank investment operations - other      1,602         (78)     5,294        702
Bank loan operations - retail
 products .........................    (2,673)       (396)    (4,440)      (456)
Bank loan operations - commercial
 products .........................     4,595       2,425     14,702      6,943
Real estate operations ............    (1,069)       (532)     1,492        977
Investment banking operations .....     3,976        (420)     1,575       (420)
                                       ------     -------     ------     ------
Net contribution ..................   $ 8,890    $  2,644    $25,691    $14,509
                                       ======     =======     ======     ======

BANK INVESTMENT OPERATIONS

     Segment net contribution  from bank investment  operations - other improved
during the three and nine months ended  September  30, 1999 compared to the same
periods in 1998. The improvement resulted from increased earning assets relating
primarily  to the  purchase of REMIC  securities  during the period.  The higher
interest  expense and overhead also resulted from an increase in earning  assets
during the 1999 periods  compared to the same periods during 1998.  Non-interest
income improved during the three months ended September 30, 1999 compared to the
same period during 1998 due to lower losses from trading  activities during 1999
compared to 1998.

     Segment  net  contribution  from bank  investment  operations  -  wholesale
residential  increased during the three months ended September 30, 1999 compared
to the same period in 1998 primarily from lower direct  expenses  resulting from
the Company's 1998 restructuring.  Segment net contribution from bank investment
operations  -  wholesale  residential  increased  during the nine  months  ended
September 30, 1999 compared to the same period in 1998  primarily from increases
in purchased residential loan yields as a result of decreased prepayments of the
underlying  loans and  corresponding  slower  premium  amortization  during 1999
compared to 1998.

BANK LOAN OPERATIONS

     Segment net contribution  from bank loan operations - commercial  increased
during the three  months  ended  September  30,  1999  compared to the same 1998
period due to an  improvement  in the net  margin,  recognition  of  $408,000 of
deferred  interest  income from a commercial real estate loan accounted for as a
joint venture during 1998, higher interest earning balances  resulting from loan
growth,  and higher  noninterest income due to loan prepayment fees. Segment net
contribution  from bank loan operations - commercial  also increased  during the
nine months ended  September 30, 1999 compared to the same period in 1998 due to
the items mentioned  above as well as interest  income  recognized upon the full
repayment of a $5.9 million  nonaccrual loan and $1.2 million of deferred income
recognized  from  the  commercial  real  estate  loan  accounted  for as a joint
venture.

     Segment net contribution from bank loan operations - retail declined during
the three and nine months ended September 30, 1999 primarily from an increase in
the provision for loan losses.  The additional  provision for loan losses during
1999 was the result of  increased  small  business and  indirect  consumer  loan
charge-offs and delinquency trends.

REAL ESTATE OPERATIONS

     Segment  net  contribution  from real  estate  operations  during the three
months  ended  September  30,  1999  decreased  compared  to 1998 due to  higher
overhead  allocation during 1999. The additional  overhead allocation reflects a
significant  increase in intercompany  borrowings  during 1999 compared to 1998.
Segment  net  contribution  from real estate  operations  during the nine months
ended September 30, 1999 increased  primarily due to the sale of property in one
joint venture.

                                      -27-
<PAGE>

INVESTMENT BANKING OPERATIONS

     Investment banking  operations  consisted of the operations of RBCO. During
the three and nine months  ended  September  30, 1999,  RBCO's net  contribution
increased significantly resulting primarily from the Hudson City Bancorp initial
public offering. RBCO was acquired by the Company on June 30, 1998.

FINANCIAL CONDITION

     The Company's total assets at September 30, 1999 were $4.0 billion compared
to $3.8  billion at December 31,  1998.  The increase in total assets  primarily
resulted from increased:

     1)   loans held for sale  balances  due to bulk  purchases  of  residential
          loans  categorized as held for sale,
     2)   securities  available for sale resulting from the purchase of REMIC's,
          and
     3)   tax  certificates  due to  certificates  purchased  in Florida in June
          1999.

     The above increases in total assets were partially offset by decreased:

     1)   loans  receivable  resulting  from the repayment of consumer  indirect
          automobile loans and purchased residential loans held to maturity,
     2)   mortgage servicing rights resulting from the April 1999 sale, and
     3)   trading  securities  due to lower  RBCO  state and  municipality  bond
          inventories.

     The  Company's  total  liabilities  at September 30, 1999 were $3.7 billion
compared to $3.5 billion at December 31, 1998. The increase in total liabilities
primarily resulted from increased:

     1)   deposit balances  reflecting the acquisition of brokered  deposits and
          public funds and an increase in noninterest  bearing deposit balances.
          The majority of the brokered deposits were acquired through RBCO,
     2)   securities sold under agreements to repurchase used to fund securities
          available for sale growth, and
     3)   bonds payable resulting from a roadway and improvement bond associated
          with the St. Lucie West  development  and other notes  payable.

     The  above  increases  in  total   liabilities  were  partially  offset  by
decreased:

     1)   advances from FHLB due to maturities and redemptions,
     2)   advances by borrowers  for taxes and  insurance  reflecting  the April
          1999 sale of mortgage servicing rights which was completed during July
          1999, and
     3)   other   liabilities   resulting  from   activities   associated   with
          discontinued operations and restructuring charge liabilities.

MARKET RISK

     Market risk is defined as the risk of loss arising from adverse  changes in
market valuation which arise from interest rate risk,  foreign currency exchange
rate risk,  commodity  price risk, and equity price risk. The Company's  primary
market risk is interest rate risk and its secondary  market risk is equity price
risk.

EQUITY PRICE RISK

         The Company  maintains a portfolio  of trading and  available  for sale
securities  which subjects the Company to equity  pricing  risks.  The change in
fair values of equity securities represents  instantaneous changes in all equity
prices segregated by trading  securities,  securities sold not yet purchased and
available for sale  securities.  The following are  hypothetical  changes in the
fair value of the  Company's  securities  sold not yet  purchased,  trading  and
available for sale securities at September 30,

                                      -28-

<PAGE>

1999 based on percentage changes in fair value. Actual future price appreciation
or depreciation may be different from the changes identified in the table below.

                                   Available    Securities      Total
      Percent         Trading      for Sale      Sold Not       Dollar
     Change in      Securities    Securities       Yet       Change from
     Fair Value     Fair Value    Fair Value    Purchased         0%
     ----------     ----------    ----------    ---------    -----------
                            (dollars in thousands)
        20 %         $21,582       $31,584       $4,165        $ 9,555
        10 %         $19,784       $28,952       $3,818        $ 4,778
         0 %         $17,985       $26,320       $3,471        $     0
       (10)%         $16,187       $23,688       $3,124        $(4,778)
       (20)%         $14,388       $21,056       $2,777        $(9,555)

     RBCO is a market maker in equity  securities  which could from time to time
require them to hold securities during declining  markets.  The Company attempts
to manage its equity price risk by maintaining a relatively  small  portfolio of
securities and  evaluating  equity  securities as part of the Company's  overall
asset and liability management process.

INTEREST RATE RISK

     The majority of the Company's assets and liabilities are monetary in nature
subjecting  the Company to  significant  interest  rate risk.  During 1998,  the
Company began trading government  securities which are generally bought and sold
on the same  day.  During  the  second  quarter  of 1999 the  Company's  trading
activities were expanded  beyond trading in government  securities to trading in
options and futures on Eurodollar  time deposits which expire in three months or
less. Eurodollar time deposits are indexed to the LIBOR.

     The Company has  developed a model using  vendor  software to quantify  its
interest rate risk. A sensitivity analysis was performed measuring the Company's
potential  gains and  losses in net  portfolio  fair  values  of  interest  rate
sensitive  instruments at September 30, 1999 resulting from a change in interest
rates.  Interest  rate  sensitive  instruments  included  in the model  were the
Company's:

     /bullet/  loan portfolio,
     /bullet/  debt securities available for sale,
     /bullet/  investment securities,
     /bullet/  FHLB stock,
     /bullet/  Federal Funds sold,
     /bullet/  government securities,
     /bullet/  Eurodollar  time  deposit  options and  futures
     /bullet/  deposits, including  brokered  deposits and public  funds,
     /bullet/  advances from FHLB,
     /bullet/  securities sold under agreements to repurchase,
     /bullet/  Federal   Funds   purchased,
     /bullet/  Notes  and  Bonds   payable
     /bullet/  Subordinated Debentures,
     /bullet/  Trust Preferred Securities,  and
     /bullet/  off-balance sheet loan commitments,

     The Company has fixed rate loan  commitments  aggregating  $12.6 million at
September 30, 1999.

     The model  calculates  the net potential  gains and losses in net portfolio
fair value by:

    (i)   discounting  anticipated cash flows from existing assets,  liabilities
          and  off-balance  sheet  contracts at market  rates to determine  fair
          values at September 30, 1999,

                                      -29-
<PAGE>

    (ii)  discounting the above expected cash flows based on  instantaneous  and
          parallel shifts in the yield curve to determine fair values, and

    (iii) the  difference  between the fair value  calculated in (i) and (ii) is
          the potential gain or loss in net portfolio fair values.

     Management has made estimates of fair value discount rates that it believes
to be reasonable.  However,  because there is no quoted market for many of these
financial  instruments,  management  has no basis to determine  whether the fair
value presented  would be indicative of the value  negotiated in an actual sale.
BankAtlantic's fair value estimates do not consider the tax effect that would be
associated with the disposition of the assets or liabilities at their fair value
estimates.

     Presented  below is an  analysis  of the  Company's  interest  rate risk at
September  30, 1999 as  calculated  utilizing  the  Company's  model.  The table
measures changes in net portfolio value for instantaneous and parallel shifts in
the yield curve in 100 basis point increments up or down.

                               Net Portfolio
                   Changes        Value          Dollar
                   in Rate        Amount         Change
                   -------     -------------     -------
                          (Dollars in thousands)
                  +200 bp        $270,473       $(77,835)
                  +100 bp        $309,094       $(39,214)
                     0 bp        $348,308       $      0
                 (100) bp        $380,643       $ 32,335
                 (200) bp        $351,428       $  3,120

     In preparing  the above table,  the Company makes  various  assumptions  to
determine the net portfolio value at the assumed changes in interest rate. These
assumptions include:

     /bullet/   loan prepayment rates,
     /bullet/   deposit decay rates,
     /bullet/   market values of certain assets under the representative
                interest rate scenarios, and
     /bullet/   repricing of certain deposits and borrowings

     It was also assumed that delinquency  rates would not change as a result of
changes in interest  rates although there can be no assurance that this would be
the case. Even if interest rates change in the designated increments,  there can
be no assurance that the Company's  assets and liabilities  would be impacted as
indicated in the table above.  In addition,  a change in U.S.  Treasury rates in
the designated amounts,  accompanied by a change in the shape of the yield curve
could cause  significantly  different  changes to the fair values than indicated
above.  Furthermore,  the result of the  calculations in the preceding table are
subject to significant  deviations  based upon actual future  events,  including
anticipatory and reactive measures which the Company may take in the future.

LIQUIDITY AND CAPITAL RESOURCES

     On October 1, 1999, the Company entered into a strategic  relationship  and
agreed to invest $15 million in cash and shares of the Company's  Class A common
stock  in  an  internet-based  company  which  provides  marketing  information,
application  solutions and customer  relationship  management  applications.  In
exchange for its investment,  the Company received  appoximately  12.37% of this
Company's  currently  outstanding common stock. The Company will pay $10 million
in cash over a five  month  period  commencing  in  October,  1999 and issued on
October  6, 1999  848,364  shares  of  restricted  Class A common  stock to this
Company.  The Company  anticipates  benefits  from this  strategic  relationship
through the exchange of ideas and cooperation in the development by this Company
of technology and support systems for use by financial institutions. The Company
is entitled to select two nominees to  participate  as directors on the Board of
Directors of this Company.

     On August 23, 1999, BankAtlantic  Development  Corporation,  a wholly owned
subsidiary of the Company,  entered into an agreement to buy Levitt Corporation,
headquartered in Boca Raton,  Florida.  Levitt is currently operating in Florida
and is focused on the  development  of active  adult  communities.  The purchase
price for the  acquisition  is  approximately  $21  million in cash,  subject to
adjustments.  The transaction will be accounted for under the purchase method of
accounting,

                                      -30-
<PAGE>

however it is not anticipated to create goodwill.  Closing of the acquisition is
expected  to occur by late 1999 or early next year and is subject to a number of
conditions, including receipt of required regulatory approvals.

     On July 15,  1999,  the  Company  announced  it had  established  strategic
alliances for the purpose of providing  BankAtlantic customers with a full range
of  internet  banking and  financial  services.  The  Company  has entered  into
contracts  with  Edify  Corporation,  NCR  Corporation,  M&I Data  Services  and
CheckFree   Corporation.   These  companies  will  assist  BankAtlantic  in  the
development of web based banking.  The cost of the above  contracts is estimated
at $1.7 million,  the majority of which will be  capitalized  and amortized over
three years.

     During the second quarter of 1999, the Company  acquired for $3.0 million a
9.9% ownership  interest in 1stVirtual,  Inc., an independent  company formed to
engage in internet  banking that raised an aggregate of $31 million in a private
offering from  institutional and individual  investors.  BankAtlantic has agreed
subject to receipt by BankAtlantic of regulatory  approval,  to allow 1stVirtual
to operate as a division of BankAtlantic until such time as their thrift charter
is obtained.  At that time,  subject to the terms of a purchase  and  assumption
agreement,  1stVirtual  will buy the assets and  liabilities  of the division at
cost.  At the time of the  acquisition  of the  division,  BankAtlantic  will be
entitled to receive the greater of 50% of 1stVirtual's profits from the calendar
month after deposit  products are first offered by the division  through the end
of the calendar  month  subsequent  to the closing date or $10,000 per month for
the period that deposit  products are first offered by the division  through the
closing  date.  BankAtlantic  will be  reimbursed  for 100% of any losses in the
division.  This  investment  in  1stVirtual  is  included  in the  Statement  of
Financial Condition as securities available for sale.

     On July 14, 1999, the Company's Board of Directors  approved the repurchase
on the open market of up to 3.5 million  shares of the  Company's  common stock.
The Board authorized the repurchase of common stock on a  "time-to-time"  basis,
depending  upon market  conditions  and subject to  compliance  with  applicable
securities  laws.  Pursuant to the above  repurchase  plan the Company paid $1.6
million to repurchase  and retire  221,345 shares of Class B common stock during
the three months ended September 30, 1999.

     BankAtlantic's  primary  sources of funds  during the first nine  months of
1999 were from principal collected on loans,  securities  available for sale and
investment securities held to maturity,  sales of securities available for sale,
FHLB stock,  REO,  and real estate held for  development,  borrowings  from FHLB
advances and securities sold under  agreements to repurchase,  sales of property
and  equipment,  sales of FHLB  stock,  sales of mortgage  servicing  rights and
deposit inflows. These funds were primarily utilized to fund operating expenses,
deposit  outflows,  loan purchases and fundings,  pay dividends,  repay advances
from  borrowers  for  taxes  and  insurance  and to  purchase  FHLB  stock,  tax
certificates,  trading  securities,  joint venture  investments  and  securities
available for sale and acquire common stock. At September 30, 1999, BankAtlantic
met all applicable liquidity and regulatory capital requirements.

     The  Company  is  currently  considering  various  corporate   alternatives
concerning  its real  estate  operations  conducted  through  its  wholly  owned
subsidiary  BankAtlantic   Development  Corporation  ("BDC").  The  Company  was
originally  considering a spin off of BDC to shareholders;  however, as a result
of  potential  adverse  tax  consequences,  the Company is now  exploring  other
alternatives,  including  the  possibility  of selling a portion of BDC's common
stock.  Any  transaction  would be subject to Board of Directors' and regulatory
approval.

     The  Company's  commitments  to originate  loans at September 30, 1999 were
$173.8 million compared to $169.0 million at September 30, 1998. Additionally at
September 30, 1998, the Company had commitments to purchase securities available
for sale of $12.0 million.  The Company did not have any commitments to purchase
loans and securities  available for sale at September 30, 1999. At September 30,
1999, loan commitments were 6.8% of net loans receivable. At September 30, 1999,
commitments to sell fixed rate mortgage backed securities were $9.6 million.

     LTI is  obligated  on leases sold with full  recourse  by LTI to  investors
prior to the Company's acquisition.  Under the terms of such agreements,  LTI is
subject to recourse for 100% of the  remaining  balance of the lease  receivable
sold upon a default by the lessees.  At September 30, 1999,  the amount of lease
payments subject to such recourse  provisions was approximately $3.4 million and
a $137,000 estimated liability on leases sold with recourse is included in other
liabilities in the Company's Statement of Financial Condition.

                                      -31-

<PAGE>

        At the indicated date BankAtlantic's capital amounts and ratios were:
<TABLE>
<CAPTION>
                                                                      To be Well
                                                  For Capital      Capitalized Under
                                                    Adequacy       Prompt Corrective
                                  Actual            Purposes       Action Provisions
                             ---------------    ---------------    -----------------
                             Amount   Ratio     Amount    Ratio    Amount     Ratio
                             -------  ------    -------   -----    -------    ------
(In thousands)
<S>                         <C>       <C>      <C>        <C>      <C>        <C>
AT SEPTEMBER 30, 1999:
Total risk-based capital    $349,611  14.27% > $196,026 > 8.00% >  $245,033 > 10.00%
                                             =          =       =           =
Tier I risk-based capital   $318,847  13.01% > $ 98,013 > 4.00% >  $147,020 >  6.00%
                                             =          =       =           =
Tangible capital ........   $318,847   8.39% > $ 56,994 > 1.50% >  $ 57,021 >  1.50%
                                             =          =       =           =
Core capital ............   $318,847   8.39% > $151,985 > 4.00% >  $189,981 >  5.00%
                                             =          =       =           =
AT DECEMBER 31, 1998:
Total risk-based capital    $336,131  13.92% > $193,150 > 8.00% >  $241,438 > 10.00%
                                             =          =       =           =
Tier I risk-based capital   $305,860  12.67% > $ 96,575 > 4.00% >  $144,863 >  6.00%
                                             =          =       =           =
Tangible capital ........   $305,860   8.48% > $ 54,111 > 1.50% >  $ 54,111 >  1.50%
                                             =          =       =           =
Core capital ............   $305,680   8.48% > $144,297 > 4.00% >  $180,371 >  5.00%
                                             =          =       =           =
</TABLE>

     Savings  institutions  are also  subject to the  provisions  of the Federal
Deposit Insurance  Corporation  Improvement Act of 1991 ("FDICIA").  Regulations
implementing the prompt  corrective  action provisions of FDICIA define specific
capital  categories based on FDICIA's defined capital ratios,  as discussed more
fully in the Company's Annual Report on Form 10K for the year ended December 31,
1998.

     The  Company's wholly owned subsidiary, RBCO, is subject to the net capital
provision  of Rule  15c3-1  under  the  Securities  Exchange  Act of 1934  which
requires  that  RBCO's  aggregate  indebtedness  shall  not  exceed 15 times net
capital as defined under such provision. Additionally, RBCO, as a market marker,
is subject to supplemental  requirements of Rule 15c3-1(a)4,  which provides for
the  computation of net capital to be based on the number and price of issues in
which markets are made by RBCO, not to exceed $1,000,000. At September 30, 1999,
RBCO's  regulatory net capital was approximately  $12.9 million,  which exceeded
minimum net capital rule requirements by $11.9 million.

     RBCO operates under the  provisions of paragraph  (K)(2)(ii) of Rule 15c3-3
of the  Securities  and Exchange  commission  as a  fully-disclosed  broker and,
accordingly,  customer accounts are carried on the books of the clearing broker.
However,  RBCO  safekeeps and redeems  municipal bond coupons for the benefit of
its customers. Accordingly, RBCO is subject to the provisions of SEC Rule 15c3-3
relating to possession or control and customer  reserve  requirements and was in
compliance with such provisions at September 30, 1999.

YEAR 2000 ISSUES

     Many existing  computer  programs use only two digits to identify a year in
the date field.  These programs were designed and developed without  considering
the  impact  of the  upcoming  change in the  century.  If not  corrected,  many
computer  applications  could fail or create erroneous results by or at the Year
2000. The consequences of incomplete or untimely  resolution of Year 2000 issues
represent an uncertainty  that could affect future financial  results.  The Year
2000 issue affects virtually all companies and organizations.

     The  Company has  undertaken  various  initiatives  intended to ensure that
computer  applications  will function properly with respect to dates in the Year
2000 and  thereafter.  The Company has established a Year 2000 action plan which
was presented to the Board of Directors on December 2, 1997. The action plan was
developed using the guidelines  outlined in the Federal  Financial  Institutions
Examination  Council's "The Effect of 2000 on Computer Systems".  The six phases
of the  Company's  action plan are: (1) Awareness - Define the Year 2000 issues,
gain executive  level  support,  establish a project team

                                      -32-

<PAGE>

and develop a strategy which  encompasses  technology and business  issues,  (2)
Assessment  - Assess  the size and  complexity  of the  issues  and  detail  the
magnitude  of the  effort  necessary  to address  them,  (3)  Renovation  - Code
enhancements,  hardware  and software  upgrades,  and system  replacements,  (4)
Validation - Testing of software,  system  components  and  connections  between
systems,  (5) Implementation - Systems should be certified as Year 2000 ready by
the business users,  and (6) Contingency  planning  determination of strategy to
handle the most likely worst case scenarios on Year 2000 issues.

     The  Company  has  completed  its  action  plan for  mission  critical  and
non-critical systems and processes.

     The  majority of the  Company's  mission  critical  information  technology
system  structure  ("IT")  has been  outsourced  to  third  party  vendors.  The
Company's  internal IT primarily  consists of a minicomputer for item processing
and a personal computer based wide area network. The wide area network's primary
function is to communicate  with third party service  bureaus and secondarily to
run non-critical  personal computer applications such as E-mail, word processing
and spreadsheet  programs.  The Company has various non-IT systems including but
not limited to, vault security equipment,  branch security equipment,  telephone
systems,   circuit  boards  on  building  equipment,   building  elevators,  and
appliances. While the above IT and non-IT systems could fail or create erroneous
results by or at the Year 2000, the Company  believes that all mission  critical
IT and non-IT systems are Year 2000 compliant.

     The Company relies on third party vendors to perform loan, deposit, general
ledger, clearing agent functions and other application  processing.  The Company
has  monitored the Year 2000  progress of its mission  critical and  non-mission
critical  vendors.  Most  contracts  with vendors signed after January 1998 have
included  Year 2000  warranty  language.  While the Company  believes that these
contractual provisions are enforceable, the Company nevertheless has established
alternatives in its contingency  planning in the event Year 2000 problems arise.
For those contracts signed prior to January 1998, the Company has worked closely
with  vendors  to  evaluate   Year  2000   compliance.   The  Company  sent  out
questionnaires  to all of its  vendors and 62% of the total  vendors  responded,
including 100% of the mission critical vendors.  Thirty-three  vendors have been
identified as providing mission critical systems, processes or services. All but
one of the mission critical vendors are believed to be Year 2000 compliant.  The
one  noncompliant  vendor is a governmental  agency which provides  software for
regulatory  reports  filed with such agency.  The Company  expects to receive an
upgraded version of the reporting  software from the  governmental  agency later
this year,  however the reporting  requirement can be satisfied by filing manual
documents if the software is not compliant.  Although the Company expects all of
its  vendors to be Year 2000  compliant,  the  Company  may  experience  adverse
consequences  if any of its vendors or the services  provided by the vendors are
impacted by Year 2000 computer failures. Included in the Statement of Operations
during the three and nine months ended  September 30, 1999 and 1998 were $32,000
and $125,000 and $87,000 and  $150,000,  respectively,  of third party  expenses
related to the Year 2000 action plan.  The Company  estimates that it will spend
approximately $75,000 on Year 2000 consulting services, $100,000 on software and
hardware maintenance  specifically related to Year 2000, $100,000 on RBCO system
upgrades and consulting  services and $150,000 for  contingency  planning during
the remainder of 1999.  The above items were or will be expensed as incurred and
do not include employee  compensation  allocated for time spent on the Year 2000
project.  Included in the above Year 2000  expenses  are  remediation  expenses.
Remediation expenses through September 30, 1999 were approximately $25,000.

     Risk  factors  associated  with the Year  2000  include  the risk  that the
Company's  business could be disrupted due to vendors,  suppliers,  and customer
system failures, or even the possible loss of electrical power or phone service.
The Company has assessed the  probability  of these events and has  formulated a
contingency  plan.  The Company could also be subjected to Year 2000  litigation
from  customers,  borrowers and suppliers as a result of both internal and third
party system failures. Further, the credit quality of the Company's loans may be
affected  by the  failure  of a  borrower's  operating  or  other  systems  as a
consequence  of a Year 2000 issue or the  related  failure of a  borrower's  key
suppliers,  customers,  or service providers  resulting in higher provisions for
loan losses.

     The Company's  underwriting and credit policies include  consideration of a
borrower's  potential Year 2000 issues. The Company has determined that consumer
and residential  loans involve little or no Year 2000 risk, while small business
loans and commercial  loans have  potential  Year 2000 risk.  Small business and
commercial  lending  departments  have  established  specific  Year 2000  credit
policies, which are summarized below.
<PAGE>
     Small Business Loans - The individual  dollar amount of these loans in this
category is low. Most loans are for less than $100,000. The Company has sent out
Year 2000  questionnaires  to all small  business  borrowers  and received a 60%
response rate.  Based on our review of the responses,  the Company  attempted to
assess the Year 2000 risk of each borrower.

                                      -33-
<PAGE>


     Commercial Loans - The majority of our commercial loans are  collateralized
by real estate, some of which involve land only, which mitigates the Bank's risk
for this category of loan. The Company has sent out Year 2000  questionnaires to
all  commercial  loan borrowers and received a 54% response rate. The Commercial
Loan  officers have had  one-on-one  meetings with each borrower to discuss Year
2000 issues. Based on the responses and the meetings,  the officer's categorized
each  loan as High,  Medium  or Low Year 2000  risk.  High risk  loans are being
monitored to determine the  Borrower's  progress  towards Year 2000  compliance.
Once achieved,  the loan is moved to a lower risk  category.  There have been no
loans made in 1999 that are considered High Risk. Should  BankAtlantic decide to
extend  credit to a high risk  borrower,  policies  are in place to mitigate the
risk, such as charging a premium on the loan's interest rate.

     There is no assurance  that the  Company's  borrowers  will be able to meet
their  obligations  to the  Company  if these  borrowers  experience  Year  2000
problems.

     Certain assets of the Company may have to be replaced, based on upgrades to
equipment  and software that are part of the Company's  normal  business  needs,
rapidly developing  technology,  and a three year capital equipment and software
replacement  plan.  The Company does not  anticipate  impairment or  significant
replacement of assets related to the Year 2000 issue.

     There is no assurance that the foregoing has identified all costs, risks or
possible  losses  which the Company  may  experience  associated  with Year 2000
issues.  The failure to correct a material  Year 2000 problem could result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
results of  operations,  liquidity and financial  condition.  Due to the general
uncertainty  inherent  in the Year  2000  problem,  resulting  in part  from the
uncertainty of the Year 2000 readiness of third-party  suppliers,  borrowers and
customers,  the  Company  is  unable  to  determine  at this  time  whether  the
consequences  of Year 2000 failures will have a material impact on the Company's
results of operations,  liquidity or financial  condition.  The goal of the Year
2000 Project is to significantly reduce the Company's level of uncertainty about
the Year 2000 issues and, the Company believes that, with the  implementation of
new business systems and completion of the project as scheduled, the possibility
of significant interruptions of normal operations should be reduced.





                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

















                                      -34-
<PAGE>



PART II - OTHER INFORMATION





         Exhibits and Reports on Form 8K

              None
























<PAGE>


                                   SIGNATURES

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


                           BANKATLANTIC BANCORP, INC.


November 15, 1999                       By:        /s/Alan B. Levan
- -----------------                          --------------------------------
     Date                                           Alan B. Levan
                                                Chief Executive Officer/
                                                 Chairman/President



November 15, 1999                       By:      /s/Frank V. Grieco
- -----------------                          --------------------------------
    Date                                         Frank V. Grieco
                                            Senior Executive Vice President,
                                                Principal Financial and
                                                   Accounting Officer




















<PAGE>

                                                                     EXHIBIT 11
EARNINGS PER SHARE

     The following  reconciles the numerators and  denominators of the basic and
diluted earnings per share.
<TABLE>
<CAPTION>
                                                For the Three Months ended             For the Three Months ended
(In thousands, except share data and                September 30, 1999                     September 30, 1998
 percentages)                             -----------------------------------     -----------------------------------
                                            Class A       Class B       Total       Class A        Class B        Total
                                          ----------     ---------      ------     ----------     ----------     -------
<S>                                      <C>            <C>            <C>        <C>            <C>            <C>
BASIC NUMERATOR
Actual dividends declared ...........    $       758    $       228    $   986    $       735    $       260    $    995
Basic allocation of  undistributed
 earnings from continuing operations           6,051          1,853      7,904          1,269            380       1,649
                                          ----------     ----------     ------     ----------     ----------     -------
Income from continuing operations ...          6,809          2,081      8,890          2,004            640       2,644
Income from discontinued operations .            286             87        373         (9,377)        (2,811)    (12,188)
                                          ----------     ----------     ------     ----------     ----------     -------
Net income ..........................    $     7,095    $     2,168    $ 9,263    $    (7,373)   $    (2,171)   $ (9,544)
                                          ==========     ==========     ======     ==========     ==========     =======
BASIC DENOMINATOR
Weighted average shares outstanding .     30,583,412     10,295,600                31,480,764     10,384,137
                                          ==========     ==========                ==========     ==========
Allocation percentage ...............          76.57%         23.43%                    76.93%         23.07%
                                          ==========     ==========                ==========     ==========
Basic earnings per share ............    $      0.23    $      0.21               $     (0.23)   $     (0.21)
                                          ==========     ==========                ==========     ==========
DILUTED NUMERATOR
Actual dividends declared ...........    $       758    $       228    $   986    $       735    $       260    $    995
                                          ----------     ----------     ------     ----------     ----------     -------
Basic allocation of  undistributed
 earnings from continuing operations           6,051          1,853      7,904          1,269            380       1,649
Reallocation of basic undistributed
 earnings due to change in allocation
 percentage .........................            509           (509)         0            (21)            21           0
                                          ----------     ----------     ------     ----------     ----------     -------
Diluted allocated undistributed
 earnings from continuing operations           6,560          1,344      7,904          1,248            401       1,649
                                          ----------     ----------     ------     ----------     ----------     -------
Interest expense on convertible debt           1,250            256      1,506              0              0           0
                                          ----------     ----------     ------     ----------     ----------     -------
Dilutive net income from continuing
  operations ........................          8,568          1,828     10,396          1,983            661       2,644
Dilutive net income from discontinued
  operations ........................            309             64        373         (9,225)        (2,963)    (12,188)
                                          ----------     ----------     ------     ----------     ----------     -------
Net income ..........................    $     8,877    $     1,892    $10,769    $    (7,242)   $    (2,302)   $ (9,544)
                                          ==========     ==========     ======     ==========     ==========     =======
DILUTED DENOMINATOR
Basic weighted average shares
 outstanding ........................     30,583,412     10,295,600                31,480,764     10,384,137
Convertible debentures ..............     17,870,080              0                         0              0
Options .............................        308,795        682,697                   531,344        924,877
                                          ----------     ----------                ----------     ----------
Diluted weighted average shares
 outstanding ........................    48,762,287     10,978,297                 32,012,108     11,309,014
                                         ==========     ==========                 ==========     ==========
Allocation percentage ...............         83.01%         16.99%                     75.69%         24.31%
                                              =====          =====                      =====          =====
Diluted earnings per share ..........   $      0.18    $      0.17                $     (0.23)   $     (0.21)
                                         ==========     ==========                 ==========     ==========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                             For the Nine Months Ended                  For the Nine Months Ended
(In thousands, except share data and             September 30, 1999                         September 30, 1998
 percentages)                           ------------------------------------     -------------------------------------
                                         Class A        Class B       Total       Class A        Class B        Total
                                        ----------     ----------     ------     ----------     ----------     -------
<S>                                    <C>            <C>            <C>        <C>            <C>            <C>
BASIC NUMERATOR
Actual dividends declared ..........   $     2,182    $       746    $ 2,928    $     2,042    $       765    $  2,807
Basic allocation of  undistributed
 earnings from continuing operations        17,407          5,356     22,763          8,771          2,931      11,702
                                        ----------     ----------     ------     ----------     ----------     -------
Income from continuing operations ..        19,589          6,102     25,691         10,813          3,696      14,509
Income from discontinued operations            898            276      1,174         (9,299)        (3,107)    (12,406)
                                        ----------     ----------     ------     ----------     ----------     -------
Net income .........................   $    20,487    $     6,378    $26,865    $     1,514    $       589    $  2,103
                                        ==========     ==========     ======     ==========     ==========     =======
BASIC DENOMINATOR
Weighted average shares outstanding     30,554,979     10,339,276                28,642,442     10,524,893
                                        ==========     ==========                ==========     ==========
Allocation percentage ..............         76.47%         23.53%                    74.96%         25.04%
                                        ==========     ==========                ==========     ==========
Basic earnings per share ...........   $      0.67    $      0.62               $      0.05    $      0.06
                                        ==========     ==========                ==========     ==========
DILUTED NUMERATOR
Actual dividends declared ..........   $     2,182    $       746    $ 2,928    $     2,042    $       765    $  2,807
                                        ----------     ----------     ------     ----------     ----------     -------
Basic allocation of  undistributed
 earnings from continuing operations        17,407          5,356     22,763          8,771          2,931      11,702
Reallocation of basic undistributed
 earnings due to change in
 allocation percentage .............         1,468         (1,468)         0          (163)            163           0
                                        ----------     ----------     ------     ----------     ----------     -------
Diluted allocated undistributed
 earnings from continuing operations        18,875          3,888     22,763         8,608           3,094      11,702
                                        ----------     ----------     ------     ----------     ----------     -------
Interest expense on convertible debt         3,742            771      4,513             0               0           0
                                        ----------     ----------     ------     ----------     ----------     -------
Dilutive net income from continuing
 operations ........................        24,799          5,405     30,204        10,650           3,859      14,509
Dilutive net income from
 discontinued operations ...........           973            201      1,174        (9,127)         (3,279)    (12,406)
                                        ----------     ----------     ------     ----------     ----------     -------
Net income .........................   $    25,772    $     5,606    $31,378    $    1,523     $       580    $  2,103
                                        ==========     ==========     ======     ==========     ==========     =======
DILUTED DENOMINATOR
Basic weighted average shares
 outstanding .......................    30,554,979     10,339,276                28,642,442     10,524,893
Convertible debentures .............    17,872,231              0                         0              0
Options ............................       337,700        708,489                   780,116      1,104,198
                                        ----------     ----------                ----------     ----------
Diluted weighted average shares
 outstanding .......................    48,764,910     11,047,765                29,422,558     11,629,091
                                        ==========     ==========                ==========     ==========
Allocation percentage ..............         82.92%         17.08%                    73.57%         26.43%
                                        ==========     ==========                ==========     ==========
Diluted earnings per share .........   $      0.53    $      0.51               $      0.05    $      0.05
                                        ==========     ==========                ==========     ==========
</TABLE>

<TABLE> <S> <C>


<ARTICLE> 9
<LEGEND>
     This schedule contains summary financial information
extracted from the Consolidated Statement of Financial
     Condition at September 30, 1999 and the
     Consolidated Statement of Operations for the nine months
     ended September 30, 1999 and is qualified in its
     entirety by reference to such financial statements.
</LEGEND>
<CIK>                                        921768
<NAME>                                       BankAtlantic Bancorp, Inc.
<MULTIPLIER>                                                1,000
<CURRENCY>                                                        U.S. Dollars

<S>                                          <C>
<PERIOD-TYPE>                                9-MOS
<FISCAL-YEAR-END>                                                 DEC-31-1998
<PERIOD-START>                                                    JAN-01-1998
<PERIOD-END>                                                      SEP-30-1999
<EXCHANGE-RATE>                                                   1
<CASH>                                                            95,372
<INT-BEARING-DEPOSITS>                                            5,824
<FED-FUNDS-SOLD>                                                  0
<TRADING-ASSETS>                                                  17,985
<INVESTMENTS-HELD-FOR-SALE>                                       872,149
<INVESTMENTS-CARRYING>                                            87,981
<INVESTMENTS-MARKET>                                              87,981
<LOANS>                                                           2,567,905
<ALLOWANCE>                                                       41,000
<TOTAL-ASSETS>                                                    3,970,629
<DEPOSITS>                                                        2,140,096
<SHORT-TERM>                                                      338,410
<LIABILITIES-OTHER>                                               72,727
<LONG-TERM>                                                       1,182,429
                                             0
                                                       0
<COMMON>                                                          417
<OTHER-SE>                                                        236,550
<TOTAL-LIABILITIES-AND-EQUITY>                                    3,970,629
<INTEREST-LOAN>                                                   164,114
<INTEREST-INVEST>                                                 49,053
<INTEREST-OTHER>                                                  0
<INTEREST-TOTAL>                                                  213,167
<INTEREST-DEPOSIT>                                                57,645
<INTEREST-EXPENSE>                                                125,207
<INTEREST-INCOME-NET>                                             87,960
<LOAN-LOSSES>                                                     19,056
<SECURITIES-GAINS>                                                1,390
<EXPENSE-OTHER>                                                   101,133
<INCOME-PRETAX>                                                   42,313
<INCOME-PRE-EXTRAORDINARY>                                        42,313
<EXTRAORDINARY>                                                   0
<CHANGES>                                                         0
<NET-INCOME>                                                      26,865
<EPS-BASIC>                                                     0.67
<EPS-DILUTED>                                                     0.53
<YIELD-ACTUAL>                                                    7.74
<LOANS-NON>                                                       28,668
<LOANS-PAST>                                                      3
<LOANS-TROUBLED>                                                  0
<LOANS-PROBLEM>                                                   0
<ALLOWANCE-OPEN>                                                  37,950
<CHARGE-OFFS>                                                     18,715
<RECOVERIES>                                                      2,709
<ALLOWANCE-CLOSE>                                                 41,000
<ALLOWANCE-DOMESTIC>                                              40,470
<ALLOWANCE-FOREIGN>                                               530
<ALLOWANCE-UNALLOCATED>                                           0


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                         9
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
Consolidated  Statement of Financial Condition at September 30, 1998 (Unaudited)
and the Consolidated Statement of Operations for the nine months ended September
30, 1998  (Unaudited)  and is  qualified  in its  entirety by  reference to such
financial statements.
</LEGEND>
<MULTIPLIER>                       1,000
<CURRENCY>                         U.S. Dollars

<S>                               <C>
<PERIOD-TYPE>                      9-MOS
<FISCAL-YEAR-END>                  Dec-31-1998
<PERIOD-START>                     Jan-01-1998
<PERIOD-END>                       Sep-30-1998
<EXCHANGE-RATE>                    1
<CASH>                             88,321
<INT-BEARING-DEPOSITS>             0
<FED-FUNDS-SOLD>                   3,250
<TRADING-ASSETS>                   23,123
<INVESTMENTS-HELD-FOR-SALE>        609,115
<INVESTMENTS-CARRYING>             55,853
<INVESTMENTS-MARKET>               55,853
<LOANS>                            2,546,173
<ALLOWANCE>                        31,000
<TOTAL-ASSETS>                     3,682,624
<DEPOSITS>                         1,883,229
<SHORT-TERM>                       110,060
<LIABILITIES-OTHER>                141,410
<LONG-TERM>                        1,300,604
              0
                        0
<COMMON>                           371
<OTHER-SE>                         246,950
<TOTAL-LIABILITIES-AND-EQUITY>     3,682,624
<INTEREST-LOAN>                    158,320
<INTEREST-INVEST>                  33,554
<INTEREST-OTHER>                   0
<INTEREST-TOTAL>                   191,874
<INTEREST-DEPOSIT>                 49,680
<INTEREST-EXPENSE>                 113,600
<INTEREST-INCOME-NET>              78,274
<LOAN-LOSSES>                      9,811
<SECURITIES-GAINS>                 1,939
<EXPENSE-OTHER>                    83,250
<INCOME-PRETAX>                    23,897
<INCOME-PRE-EXTRAORDINARY>         23,897
<EXTRAORDINARY>                    0
<CHANGES>                          0
<NET-INCOME>                       2,103
<EPS-BASIC>                      0.05
<EPS-DILUTED>                      0.05
<YIELD-ACTUAL>                     7.88
<LOANS-NON>                        18,281
<LOANS-PAST>                       3,710
<LOANS-TROUBLED>                   10
<LOANS-PROBLEM>                    0
<ALLOWANCE-OPEN>                   28,450
<CHARGE-OFFS>                      10,342
<RECOVERIES>                       2,405
<ALLOWANCE-CLOSE>                  31,000
<ALLOWANCE-DOMESTIC>               30,480
<ALLOWANCE-FOREIGN>                520
<ALLOWANCE-UNALLOCATED>            0


</TABLE>


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