FLUSHING FINANCIAL CORP
10-Q, 2000-08-02
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PRICE T ROWE PERSONAL STRATEGY FUNDS INC, NSAR-B/A, EX-99.77B, 2000-08-02
Next: FLUSHING FINANCIAL CORP, 10-Q, EX-27, 2000-08-02



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

                                    FORM 10-Q

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


                  For the quarterly period ended June 30, 2000

                        Commission file number 000-24272


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

                Delaware                             11-3209278
    (State or other jurisdiction of     (I.R.S. Employer Identification No.)
     incorporation or organization)

               144-51 Northern Boulevard,  Flushing,  New York 11354 (Address of
                    principal executive offices)

                                 (718) 961-5400
              (Registrant's telephone number, including area code)


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

Securities registered pursuant to Section 12(g) of the Act:
                                     Common Stock $0.01 par value.


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. __X__ Yes ____No

The number of shares of the registrant's Common Stock outstanding as of July 26,
2000 was 9,402,179.

<PAGE>

                                TABLE OF CONTENTS
                                                                           PAGE
PART I  -  FINANCIAL INFORMATION
--------------------------------

ITEM 1.   Financial Statements
     Consolidated Statements of Financial Condition .......................   1
     Consolidated Statements of Operations and Comprehensive Income .......   2
     Consolidated Statements of Cash Flows ................................   3
     Consolidated Statements of Changes in Stockholders' Equity ...........   4
     Notes to Consolidated Statements .....................................   5

ITEM 2.  Management's Discussion and Analysis of Financial Condition
     and Results of Operations ............................................   6

ITEM 3.  Qualitative and Quantitative Disclosures About Market Risk .......  18

PART II. --  OTHER INFORMATION
------------------------------

ITEM 1.  Legal Proceedings ................................................  18

ITEM 2.  Changes in Securities ............................................  18

ITEM 3.  Defaults Upon Senior Securities ..................................  18

ITEM 4.  Submission of Matters To A Vote of Security Holders ..............  18

ITEM 5.  Other Information ................................................  19

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

SIGNATURES ................................................................  20

EXHIBITS ..................................................................  21


                                        i

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                 Consolidated Statements of Financial Condition

<TABLE>
<CAPTION>
(Dollars in thousands, except  share data)                                            June 30, 2000    December 31, 1999
=========================================================================================================================
<S>                                                                             <C>                  <C>
ASSETS                                                                                   (Unaudited)
Cash and due from banks                                                         $             9,665  $            29,059
Federal funds sold and overnight interest-earning deposits                                    5,270                5,875
Securities available for sale:
    Mortgage-backed securities                                                              264,775              269,022
    Other securities                                                                         15,929               15,994
Loans:
    1-4 Family residential mortgage loans                                                   454,245              414,194
    Multi-family mortgage loans                                                             331,053              310,594
    Commercial real estate loans                                                            154,915              137,072
    Co-operative apartment loans                                                              8,458                8,926
    Construction loans                                                                        8,081                6,198
    Small Business Administration loans                                                       4,321                2,369
    Consumer and other loans                                                                  3,077                3,379
    Net unamortized premiums and unearned loan fees                                             282                  (28)
    Allowance for loan losses                                                                (6,720)              (6,818)
                                                                                 -------------------  -------------------
         Net loans                                                                          957,712              875,886
Interest and dividends receivable                                                             7,414                6,812
Real estate owned, net                                                                          191                  368
Bank premises and equipment, net                                                              6,489                6,202
Federal Home Loan Bank of New York stock                                                     24,434               22,592
Goodwill                                                                                      4,455                4,638
Other assets                                                                                 12,779               13,081
                                                                                 -------------------  -------------------
          Total assets                                                          $         1,309,113  $         1,249,529
                                                                                 ===================  ===================
LIABILITIES
Due to depositors:
    Non-interest bearing                                                        $            23,700  $            20,490
    Interest-bearing                                                                        647,577              635,428
Mortgagors' escrow deposits                                                                  11,468               11,023
Borrowed funds                                                                              493,369              451,831
Other liabilities                                                                            12,809               12,581
                                                                                 -------------------  -------------------
          Total liabilities                                                               1,188,923            1,131,353
                                                                                 -------------------  -------------------
STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par value; 5,000,000 shares authorized)                                  --                    --
Common stock ($0.01 par value; 20,000,000 shares authorized; 11,355,678                         114                  114
    shares issued; 9,422,244 and 9,725,971 shares outstanding at
    June 30, 2000 and December 31, 1999, respectively)
Additional paid-in capital                                                                   76,092               75,952
Treasury stock (1,933,434 and 1,629,707 shares at June 30, 2000 and                         (29,441)             (25,308)
    December 31, 1999, respectively)
Unearned compensation                                                                        (8,483)              (9,142)
Retained earnings                                                                            85,891               81,056
Accumulated other comprehensive income:
    Net unrealized  loss on securities available for sale, net of taxes                      (3,983)              (4,496)
                                                                                 -------------------  -------------------
          Total stockholders' equity                                                        120,190              118,176
                                                                                 -------------------  -------------------
          Total liabilities and stockholders' equity                            $         1,309,113  $         1,249,529
                                                                                 ===================  ===================
<FN>
The  accompanying  notes are an  integral  part of these consolidated financial statements.
</FN>
</TABLE>

                                       -1-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
         Consolidated Statements of Operations and Comprehensive Income
<TABLE>
<CAPTION>
                                                                     For the three months          For the six months
                                                                          ended June 30,              ended June 30,
                                                                   --------------------------- ---------------------------
(In thousands, except per share data)                                   2000          1999          2000          1999
==========================================================================================================================
<S>                                                               <C>           <C>           <C>           <C>
INTEREST AND DIVIDEND INCOME                                                             (Unaudited)
Interest and fees on loans                                        $      18,883 $      16,462 $      36,919 $      32,353
Interest and dividends on securities:
    Interest                                                              5,066         4,810        10,057         9,442
    Dividends                                                                66            57           133           115
Other interest income                                                       138           129           320           304
                                                                   ------------- ------------- ------------- -------------
          Total interest and dividend income                             24,153        21,458        47,429        42,214
                                                                   ------------- ------------- ------------- -------------
INTEREST EXPENSE
Deposits                                                                  6,712         6,162        13,132        12,381
Other interest expense                                                    7,254         5,290        13,954        10,357
                                                                   ------------- ------------- ------------- -------------
          Total interest expense                                         13,966        11,452        27,086        22,738
                                                                   ------------- ------------- ------------- -------------
NET INTEREST INCOME                                                      10,187        10,006        20,343        19,476
Provision for loan losses                                                    --            12            --            36
                                                                   ------------- ------------- ------------- -------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                      10,187         9,994        20,343        19,440
                                                                   ------------- ------------- ------------- -------------
NON-INTEREST INCOME
Other fee income                                                            488           496         1,012           954
Net gain on sales of securities and loans                                     1            25            36           145
Other income                                                                476           398           993           810
                                                                   ------------- ------------- ------------- -------------
          Total non-interest income                                         965           919         2,041         1,909
                                                                   ------------- ------------- ------------- -------------
NON-INTEREST EXPENSE
Salaries and employee benefits                                            3,079         2,820         6,033         5,604
Occupancy and equipment                                                     529           429         1,046           942
Professional services                                                       579           654         1,171         1,250
Data processing                                                             310           295           641           591
Depreciation and amortization                                               266           258           530           514
Other operating expenses                                                  1,187         1,240         2,277         2,401
                                                                   ------------- ------------- ------------- -------------
          Total non-interest expense                                      5,950         5,696        11,698        11,302
                                                                   ------------- ------------- ------------- -------------
INCOME BEFORE INCOME TAXES                                                5,202         5,217        10,686        10,047
                                                                   ------------- ------------- ------------- -------------
Provision for income taxes
Federal                                                                   1,578         1,611         3,253         3,121
State and local                                                             399           396           808           697
                                                                   ------------- ------------- ------------- -------------
          Total taxes                                                     1,977         2,007         4,061         3,818
                                                                   ------------- ------------- ------------- -------------
NET INCOME                                                        $       3,225 $       3,210 $       6,625 $       6,229
                                                                   ============= ============= ============= =============
OTHER COMPREHENSIVE INCOME, NET OF TAX UNREALIZED (LOSSES) GAINS ON SECURITIES:
    Unrealized holding (losses) gains arising during period       $         350 $      (2,502) $        513 $      (2,921)
    Less: reclassification adjustments for gains included in income          --            --            --           (35)
                                                                   ------------- ------------- ------------- -------------
          Net unrealized holding (losses) gains                             350        (2,502)          513        (2,956)
                                                                   ------------- ------------- ------------- -------------
COMPREHENSIVE NET INCOME                                          $       3,575 $         708 $       7,138 $       3,273
                                                                   ============= ============= ============= =============

Basic earnings per share                                                  $0.38         $0.35         $0.78         $0.67
Diluted earnings per share                                                $0.38         $0.34         $0.77         $0.65

<FN>
The  accompanying  notes are an integral  part of these  consolidated  financial statements.
</FN>
</TABLE>

                                                                  -2-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                      Consolidated Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                                        For the six months ended
                                                                                                June 30,
                                                                                 ----------------------------------------
(In thousands)                                                                          2000                 1999
=========================================================================================================================
                                                                                               (Unaudited)
<S>                                                                             <C>                  <C>
OPERATING ACTIVITIES
Net income                                                                      $             6,625  $             6,229
Adjustments to reconcile net income to net cash provided by operating activities:
     Provision for loan losses                                                                   --                   36
     Depreciation and amortization of bank premises and equipment                               530                  514
     Amortization of goodwill                                                                   183                  183
     Net gain on sales of securities                                                             --                  (64)
     Net gain on sales of  loans                                                                (36)                 (81)
     Net (gain) loss on sales of real estate owned                                             (126)                  10
     Amortization of unearned premium, net of accretion of unearned discount                    663                1,426
     Amortization of deferred income                                                           (392)                (640)
     Deferred income tax provision (benefit)                                                    323                  (39)
     Deferred compensation                                                                      104                   86
Net (decrease) increase in other assets and liabilities                                        (808)               3,267
Unearned compensation                                                                           747                  618
                                                                                 -------------------  -------------------
          Net cash provided by operating activities                                           7,813               11,545
                                                                                 -------------------  -------------------
INVESTING ACTIVITIES
Purchases of bank premises and equipment                                                       (817)                (220)
Purchases of Federal Home Loan Bank shares                                                   (1,842)              (1,631)
Purchases of securities available for sale                                                  (12,274)             (45,817)
Proceeds from sales and calls of securities available for sale                                   --                7,540
Proceeds from maturities and prepayments of securities available for sale                    17,108               57,688
Net originations and repayment of loans                                                     (68,087)             (50,152)
Purchases of loans                                                                          (13,741)              (7,879)
Proceeds from sales of real estate owned                                                        494                   67
                                                                                 -------------------  -------------------
          Net cash used by investing activities                                             (79,159)             (40,404)
                                                                                 -------------------  -------------------
FINANCING ACTIVITIES
Net increase in non-interest bearing deposits                                                 3,210                1,648
Net increase (decrease) in interest-bearing deposits                                         12,149               (4,915)
Net increase in mortgagors' escrow deposits                                                     445                2,099
Net increase in short-term borrowed funds                                                    17,696               10,000
Net increase in long-term borrowed funds                                                     23,842               33,559
Purchases of treasury stock, net                                                             (4,267)             (10,073)
Cash dividends paid                                                                          (1,728)              (1,510)
                                                                                 -------------------  -------------------
          Net cash provided by financing activities                                          51,347               30,808
                                                                                 -------------------  -------------------
Net (decrease) increase in cash and cash equivalents                                       (19,999)                1,949
Cash and cash equivalents, beginning of period                                               34,934               22,734
                                                                                 -------------------  -------------------
         Cash and cash equivalents, end of period                               $            14,935  $            24,683
                                                                                 ===================  ===================

SUPPLEMENTAL CASH FLOW DISCLOSURE
Interest paid                                                                   $            26,906  $            22,795
Income taxes paid                                                                             3,929                1,773
Non-cash activities:
    Loans transferred through foreclosure of a related
     mortgage loan to real estate owned                                                        (182)                (339)

<FN>
The  accompanying  notes are an  integral  part of these consolidated financial statements.
</FN>
</TABLE>

                                                                  -3-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                                                   For the six months ended
(In thousands, except share data)                                                                             June 30, 2000
===========================================================================================================================
<S>                                                                                       <C>
COMMON STOCK
Balance, beginning of period                                                              $                            114
No activity                                                                                                             --
                                                                                           --------------------------------
         Balance, end of period                                                           $                            114
                                                                                           ================================
ADDITIONAL PAID-IN CAPITAL
Balance, beginning of period                                                              $                         75,952
Award of shares released from Employee Benefit Trust (2,534 common shares)                                              16
Tax benefit of unearned compensation                                                                                   124
                                                                                           --------------------------------
         Balance, end of period                                                           $                         76,092
                                                                                           ================================
TREASURY STOCK
Balance, beginning of period                                                              $                        (25,308)
Purchases of common shares outstanding (299,000 common shares)                                                      (4,084)
Repurchase of restricted stock awards (22,327 common shares)                                                          (319)
Restricted stock awards (5,000 common shares)                                                                           78
Options exercised (12,600 common shares)                                                                               192
                                                                                           --------------------------------
         Balance, end of period                                                           $                        (29,441)
                                                                                           ================================
UNEARNED COMPENSATION
Balance, beginning of period                                                              $                         (9,142)
Restricted stock award expense                                                                                         553
Restricted stock awards (5,000 common shares)                                                                          (72)
Release of shares from Employee Benefit Trust (23,090 common shares)                                                   178
                                                                                           --------------------------------
         Balance, end of period                                                           $                         (8,483)
                                                                                           ================================
RETAINED EARNINGS
Balance, beginning of period                                                              $                         81,056
Net income                                                                                                           6,625
Restricted stock awards (5,000 common shares)                                                                           (6)
Options exercised (12,600 common shares)                                                                               (56)
Cash dividends declared and paid                                                                                    (1,728)
                                                                                           --------------------------------
         Balance, end of period                                                           $                         85,891
                                                                                           ================================
ACCUMULATED OTHER COMPREHENSIVE INCOME
Balance, beginning of period                                                              $                         (4,496)
Change in net unrealized gain (loss), net of taxes of approximately $437 on
  securities available for sale                                                                                        513
                                                                                           --------------------------------
         Balance, end of period                                                           $                         (3,983)
                                                                                           ================================

<FN>
The  accompanying  notes are an  integral  part of these consolidated financial statements.
</FN>
</TABLE>

                                       -4-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                   Notes to Consolidated Financial Statements


1.    BASIS OF PRESENTATION

The primary business of Flushing  Financial  Corporation is the operation of its
wholly-owned   subsidiary,   Flushing  Savings  Bank,  FSB  (the  "Bank").   The
consolidated   financial   statements   presented  in  this  Form  10-Q  reflect
principally the Bank's activities.

The information  furnished in these interim statements  reflects all adjustments
which are, in the opinion of  management,  necessary for a fair statement of the
results for such periods of Flushing Financial Corporation and Subsidiaries (the
"Company").  Such adjustments are of a normal recurring nature, unless otherwise
disclosed in this Form 10-Q. The results of operations in the interim statements
are not necessarily  indicative of the results that may be expected for the full
year.

Certain  information  and  note  disclosures   normally  included  in  financial
statements prepared in accordance with generally accepted accounting  principals
("GAAP") have been condensed or omitted pursuant to the rules and regulations of
the  Securities  and  Exchange   Commission   ("SEC").   The  interim  financial
information  should be read in conjunction with the Company's 1999 Annual Report
on Form 10-K.

2.    USE OF ESTIMATES

The  preparation  of  financial  statements  in  conformity  with GAAP  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities,  and reported amounts of revenue and expenses during the
reporting period. Actual results could differ from these estimates.



<PAGE>


3.    EARNINGS PER SHARE

Basic earnings per share for the three and six month periods ended June 30, 2000
and 1999 was  computed  by  dividing  net income by the total  weighted  average
number of common  shares  outstanding,  including  only the  vested  portion  of
restricted  stock awards.  Diluted  earnings per share  includes the  additional
dilutive  effect  of stock  options  outstanding  and the  unvested  portion  of
restricted stock awards during the period.  Earnings per share has been computed
based on the following:

<TABLE>
<CAPTION>
                                                                         Three Months Ended          Six Months Ended
                                                                              June 30,                   June 30,
                                                                       ------------------------  -------------------------
(Amounts in thousands, except per share data)                                  2000       1999           2000        1999
==========================================================================================================================
<S>                                                                        <C>        <C>            <C>         <C>

Net income                                                                   $3,225     $3,210         $6,625      $6,229
Divided by:
     Weighted average common shares outstanding                               8,390      9,161          8,451       9,334
     Weighted average common stock equivalents                                  142        169            130         178
Total weighted average common shares & common stock equivalents               8,532      9,330          8,581       9,512
Basic earnings per share                                                      $0.38      $0.35          $0.78       $0.67
Diluted earnings per share                                                    $0.38      $0.34          $0.77       $0.65

Dividends per share                                                           $0.10      $0.08          $0.20       $0.16
Dividend payout ratio                                                         26.32%     23.53%         25.97%      24.62%
</TABLE>

                                       -5-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

GENERAL

Flushing Financial  Corporation,  a Delaware  corporation,  was organized in May
1994 to serve  as the  holding  company  for  Flushing  Savings  Bank,  FSB (the
"Bank"), a federally  chartered,  FDIC insured savings  institution,  originally
organized  in 1929.  The Bank is a  consumer-oriented  savings  institution  and
conducts its business  through ten banking offices located in Queens,  Brooklyn,
Manhattan,  Bronx and Nassau  County.  The tenth  branch was opened in Flushing,
Queens  on July 12,  2000.  Flushing  Financial  Corporation's  common  stock is
publicly  traded on the Nasdaq  National  Market  under the symbol  "FFIC".  The
following  discussion of financial  condition and results of operations includes
the  collective  results  of  Flushing   Financial   Corporation  and  the  Bank
(collectively, the "Company"), but reflects principally the Bank's activities.

The Company's  principal business is attracting retail deposits from the general
public  and  investing  those  deposits,  together  with  funds  generated  from
operations  and  borrowings,  primarily  in (i)  origination  and  purchases  of
one-to-four family  residential  mortgage loans,  multi-family  income-producing
property loans and commercial  real estate loans,  (ii) mortgage loan surrogates
such as mortgage-backed securities; and (iii) U.S. government and federal agency
securities,  corporate fixed-income  securities and other marketable securities.
To a lesser  extent,  the Company  originates  certain  other  loans,  including
construction loans, Small Business Administration loans and other small business
loans.

The Company's  results of operations  depend  primarily on net interest  income,
which is the  difference  between  the  interest  income  earned on its loan and
securities portfolios,  and its cost of funds,  consisting primarily of interest
paid on deposit  accounts and borrowed funds.  Net interest income is the result
of the  Company's  interest  rate margin,  which is the  difference  between the
average  yield  earned  on  interest-earning  assets  and  the  average  cost of
interest-bearing liabilities, and the average balance of interest-earning assets
compared to the average  balance of  interest-bearing  liabilities.  The Company
also generates  non-interest  income from loan fees,  service charges on deposit
accounts, mortgage servicing fees, late charges and other fees and net gains and
losses on sales of  securities  and  loans.  The  Company's  operating  expenses
consist  principally  of  employee  compensation  and  benefits,  occupancy  and
equipment  costs,  other  general  and  administrative  expenses  and income tax
expense. The Company's results of operations also can be significantly  affected
by its periodic  provision for loan losses and specific  provision for losses on
real estate  owned.  Such  results  also are  significantly  affected by general
economic and competitive conditions, including changes in market interest rates,
the strength of the local economy, government policies and actions of regulatory
authorities.

Statements  contained in this Quarterly  Report  relating to plans,  strategies,
objectives,  economic  performance and trends and other  statements that are not
descriptions of historical facts may be  forward-looking  statements  within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange  Act of 1934.  Forward-looking  information  is  inherently
subject to risks and  uncertainties,  and actual results could differ materially
from those currently anticipated due to a number of factors,  which include, but
are not  limited  to,  the  factors  set forth in the  preceding  paragraph  and
elsewhere in this Quarterly Report,  and in other documents filed by the Company
with the  Securities  and  Exchange  Commission  from  time to time,  including,
without limitation, the Company's 1999 Annual Report to Shareholders and the SEC
Report  on Form  10-K for the year  ended  December  31,  1999.  Forward-looking
statements may be identified by terms such as "may", "will", "should",  "could",
"expects",   "plans",   "intends",   "anticipates",   "believes",   "estimates",
"predicts",  "forecasts",  "potential"  or  "continue"  or similar  terms or the
negative of these terms. Although we believe that the expectations  reflected in
the  forward-looking  statements  are  reasonable,  we cannot  guarantee  future
results,  levels of activity,  performance or  achievements.  The Company has no
obligation to update these forward-looking statements

                                       -6-

<PAGE>

                        PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED
JUNE 30, 2000 AND 1999

GENERAL.  Net income for the three months ended June 30, 2000 was $3.2  million,
the same as that reported for the three months ended June 30, 1999. Earnings per
diluted  share were $0.38 for the three months ended June 30, 2000,  an increase
of 11.8% from the $0.34 per diluted  share earned in the three months ended June
30, 1999.  The return on average assets for the three months ended June 30, 2000
was 1.01% compared to 1.11% for the three months ended June 30, 1999,  while the
return on average  equity for the three months ended June 30, 2000  increased to
11.07% from 10.21% for the three months ended June 30, 1999.

INTEREST INCOME.  Total interest and dividend income increased $2.7 million,  or
12.6%,  to $24.2  million  for the three  months  ended June 30, 2000 from $21.5
million for the three months ended June 30, 1999.  This  increase was  primarily
the result of a $123.3  million  increase  in the  average  earning  balances of
interest-earning  assets for the three months ended June 30, 2000 as compared to
the three  months ended June 30, 1999.  The average  balance of mortgage  loans,
net,  increased  $139.4  million  for the three  months  ended June 30,  2000 as
compared to the three months ended June 30, 1999.  This  increase was  partially
offset by $9.9 million,  $4.9 million and $2.4 million  decreases in the average
balances of mortgage-backed  securities,  other securities and  interest-earning
deposits and federal  funds,  respectively,  for the three months ended June 30,
2000  compared  to  the  three  months  ended  June  30,  1999.   The  yield  on
interest-earning  assets  improved 10 basis points to 7.85% for the three months
ended June 30, 2000 from 7.75% for the three  months  ended June 30, 1999 due to
an increase in the average balance of mortgage loans,  which have a higher yield
than the yield on total interest earning assets.

INTEREST EXPENSE.  Interest expense  increased $2.5 million,  or 22.0%, to $14.0
million  for the three  months  ended June 30,  2000 from $11.5  million for the
three months ended June 30, 1999,  primarily due to a $133.6 million increase in
the average balance of interest-bearing  liabilities. This was coupled with a 35
basis point  increase in the average  cost of  interest-bearing  liabilities  to
4.94% in the three  months  ended June 30,  2000 from 4.59% in the three  months
ended June 30, 1999, as  certificates  of deposit  renewed at higher rates,  and
both the cost of  borrowed  funds and the  average  balance  of  higher  costing
borrowed funds increased.

NET INTEREST  INCOME.  For the three  months  ended June 30, 2000,  net interest
income  increased $0.2 million,  or 1.8%, to $10.2 million from $10.0 million in
the three months ended June 30, 1999, for reasons stated above. The net interest
margin  declined 30 basis  points to 3.31% for the three  months  ended June 30,
2000 from 3.61% for the three months ended June 30, 1999.

PROVISION FOR LOAN LOSSES.  There was no provision for loan losses for the three
months  ended June 30, 2000 as compared  to $12,000 for the three  months  ended
June 30, 1999 period.  The level of the allowance  for loan losses  reflects the
Bank's  evaluation  of  current  economic  conditions,   the  overall  trend  of
non-performing loans in the loan portfolio (see Asset Section),  its analysis of
specific loan situations, and the size and composition of the loan portfolio.

NON-INTEREST INCOME. Total non-interest income increased by 5.0% to $965,000 for
the three  months  ended June 30, 2000 from  $919,000 for the three months ended
June 30,  1999.  The  increase is due  primarily  to an  increase  in  dividends
received on FHLB-NY stock.

                                       -7-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


NON-INTEREST EXPENSE. Non-interest expense was $6.0 million for the three months
ended June 30, 2000,  an increase of $254,000,  or 4.5%,  from that reported for
the  three  months  ended  June  30,  1999.   Management  continues  to  monitor
expenditures  resulting in efficiency  ratios,  which exclude  distortions  from
non-recurring items, of 52.7% and 51.3% for the three months ended June 30, 2000
and 1999, respectively.

INCOME BEFORE INCOME TAXES.  Total income before  provision for income taxes was
$5.2 million for the three months  ended June 30, 2000 and 1999.

PROVISION  FOR INCOME  TAXES.  Income tax expense was $2.0 million for the three
months ended June 30, 2000 and 1999.


COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED
JUNE 30, 2000 AND 1999

GENERAL.  Net income for the six months  ended June 30, 2000  increased  6.4% to
$6.6 million  from the $6.2  million  reported for the six months ended June 30,
1999.  Earnings  per diluted  share were $0.77 for the six months ended June 30,
2000,  an increase of 18.5% from the $0.65 per diluted  share  earned in the six
months  ended June 30,  1999.  The  return on average  assets for the six months
ended June 30, 2000 was 1.05%  compared  to 1.09% for the six months  ended June
30, 1999,  while the return on average  equity for the six months ended June 30,
2000 increased to 11.39% from 9.73% for the six months ended June 30, 1999.

INTEREST INCOME.  Total interest and dividend income increased $5.2 million,  or
12.4%,  to $47.4  million  for the six  months  ended  June 30,  2000 from $42.2
million for the six months ended June 30, 1999.  This increase was primarily the
result  of a  $115.7  million  increase  in  the  average  earning  balances  of
interest-earning  assets for the six months  ended June 30,  2000 as compared to
the six months ended June 30, 1999. The average balance of mortgage loans,  net,
increased  $132.1  million for the six months ended June 30, 2000 as compared to
the six months ended June 30, 1999. This increase was partially  offset by $14.8
million and $1.9 million  decreases in the average  balances of  mortgage-backed
securities and interest-earning  deposits and federal funds,  respectively,  for
the six months  ended June 30, 2000  compared  to the six months  ended June 30,
1999. The yield on interest-earning assets improved 12 basis points to 7.84% for
the six months  ended June 30, 2000 from 7.72% for the six months ended June 30,
1999,  primarily  due to an increase in the average  balance of mortgage  loans,
which have a higher yield than the yield on total interest earning assets.

INTEREST EXPENSE.  Interest expense  increased $4.4 million,  or 19.1%, to $27.1
million for the six months  ended June 30,  2000 from $22.7  million for the six
months ended June 30, 1999. The average balance of interest-bearing  liabilities
increased  $125.5 million to $1.1 billion for the six months ended June 30, 2000
compared  to the six months  ended June 30,  1999.  In  addition,  the  weighted
average cost of interest-bearing  liabilities increased 27 basis points to 4.88%
for the six months  ended  June 30,  2000  compared  to 4.61% for the six months
ended June 30, 1999. The increase in the cost of interest-bearing liabilities is
due to  certificates of deposit  renewing at higher rates,  and both the cost of
borrowed  funds  and the  average  balance  of  higher  costing  borrowed  funds
increasing.

NET INTEREST INCOME. For the six months ended June 30, 2000, net interest income
increased $0.8 million,  or 4.5%, to $20.3 million from $19.5 million in the six
months ended June 30, 1999,  for reasons stated above.  The net interest  margin
declined  20 basis  points to 3.36% for the six months  ended June 30, 2000 from
3.56% for the six months ended June 30, 1999.

                                       -8-

<PAGE>

                        PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


PROVISION  FOR LOAN LOSSES.  There was no provision  for loan losses for the six
months ended June 30, 2000 compared to $36,000 for the six months ended June 30,
1999. The level of the allowance for loan losses reflects the Bank's  evaluation
of current economic conditions, the overall trend of non-performing loans in the
loan portfolio (see Asset  Section),  its analysis of specific loan  situations,
and the size and composition of the loan portfolio.

NON-INTEREST INCOME. Total non-interest income increased by 6.9% to $2.0 million
for the six months  ended  June 30,  2000 from $1.9  million  for the six months
ended June 30,  1999.  The  increase  is due to  increases  in fee  income  from
mortgage  operations and banking services and an increase in dividends  received
on FHLB-NY stock.

NON-INTEREST  EXPENSE.  Non-interest expense increased by $0.4 million, or 3.5%,
to $11.7  million  for the six months  ended June 30,  2000 as compared to $11.3
million for the six months ended June 30, 1999.  Management continues to monitor
expenditures  resulting in efficiency  ratios,  which exclude  distortions  from
non-recurring items, of 52.0% for the six months ended June 30, 2000 and 1999.

INCOME  BEFORE  INCOME  TAXES.  Total income  before  provision for income taxes
increased $0.7 million,  or 6.4%, to $10.7 million for the six months ended June
30, 2000 as compared to $10.0 million for the six months ended June 30, 1999 for
reasons stated above.

PROVISION FOR INCOME TAXES.  Income tax expense  increased  $0.3 million to $4.1
million for the six months  ended June 30, 2000 as compared to $3.8  million for
the six months ended June 30, 1999. This is due to the $0.7 million  increase in
income before taxes.


FINANCIAL CONDITION

ASSETS. Total assets at June 30, 2000 were $1.31 billion, a $60 million increase
from  December  31,  1999.  During the six  months  ended  June 30,  2000,  loan
originations  and  purchases  were  $58.5  million  for 1-4  family  residential
mortgage loans,  $37.0 million for multi-family real estate loans, $25.0 million
for commercial real estate loans and $2.3 million in construction  loans. During
the six months ended June 30, 1999, loan  originations  and purchases were $48.9
million  for  1-4  family   residential   mortgage  loans,   $50.6  million  for
multi-family  real estate loans,  $17.0 million for commercial real estate loans
and $5.0 million in  construction  loans.  Total  loans,  net,  increased  $81.8
million  during the six months ended June 30, 2000 to $957.7 million from $875.9
million at December 31, 1999.

As the Company continues to increase its loan portfolio, management continues to
adhere to the Bank's strict underwriting standards. As a result, the Company has
been able to minimize  charge-offs  of losses from  impaired  loans and maintain
asset quality. Non-performing assets were $2.2 million at June 30, 2000 compared
to $3.6 million at December  31, 1999 and $5.5  million at June 30, 1999.  Total
non-performing  assets as a  percentage  of total  assets were 0.17% at June 30,
2000  compared to 0.29% at December  31,  1999 and 0.46% at June 30,  1999.  The
ratio of allowance for loan losses to total  non-performing loans was 331.66% at
June 30, 2000  compared to 213.29% at December  31, 1999 and 135.27% at June 30,
1999.

                                       -9-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


LIABILITIES.  Total  liabilities  increased $58 million to $1.19 billion at June
30,  2000  from  $1.13  billion  at  December  31,  1999.  The  change  in total
liabilities  was due primarily to increases in borrowings  and deposits of $41.5
million and $15.4  million,  respectively,  during the six months ended June 30,
2000.

EQUITY.  Total stockholders'  equity increased $2.0 million to $120.2 million at
June 30,  2000 from  $118.2  million at  December  31,  1999.  The  increase  is
primarily  due to $6.6  million in net income for the six months  ended June 30,
2000 and an improvement of $0.5 million in the net unrealized loss in the market
value of  securities  available  for sale,  partially  offset by $4.1 million in
treasury shares purchased  through the Company's stock repurchase plans and $1.7
million in cash dividends paid during the six month period.  Quarterly dividends
per share were  increased to $0.10 per share for the first and second quarter of
2000 from  $0.08 per share in the fourth  quarter of 1999.  Book value per share
improved  to $12.76 per share at June 30, 2000 from $12.15 per share at December
31, 1999 and June 30, 1999.

Under its stock repurchase  program,  the Company repurchased 299,000 shares for
the six months  ended June 30, 2000,  leaving  89,945  shares to be  repurchased
under the current stock repurchase program.

LIQUIDITY.  The Bank, as a federal  savings bank, is subject to Office of Thrift
Supervision  ("OTS") guidelines  regarding liquidity  requirements.  Pursuant to
these requirements, the Bank is required to maintain an average daily balance of
liquid assets (cash and certain  securities with detailed  maturity  limitations
and  marketability  requirements)  equal to a monthly average of not less than a
specified  percentage of its net  withdrawable  deposit accounts plus short-term
borrowings.  This liquidity  requirement may be changed from time to time by the
OTS to  any  amount  within  the  range  of 4% to 10%  depending  upon  economic
conditions  and the savings flows of member  institutions,  and is currently 4%.
Monetary penalties may be imposed by the OTS for failure to meet these liquidity
requirements.  At June 30, 2000 and  December  31,  1999,  the Bank's  liquidity
ratio,  computed in accordance  with the OTS  requirement  was 15.24% and 9.72%,
respectively.  Management  anticipates  that the Bank will  continue to meet OTS
liquidity  requirements.  Unlike the Bank, Flushing Financial Corporation is not
subject to OTS regulatory  requirements  on the maintenance of minimum levels of
liquid assets.

CASH FLOW.  During the six months  ended June 30,  2000,  funds  provided by the
Company's operating activities amounted to $7.8 million.  These funds,  together
with $51.3 million provided by financing  activities,  were utilized to fund net
investing  activities of $79.2 million. The Company's primary business objective
is the  origination  and purchase of 1-4 family  residential,  multi-family  and
commercial real estate loans. During the six months ended June 30, 2000, the net
total of loan originations less loan repayments was $68.1 million, and the total
amount of real estate  loans  purchased  was $13.7  million.  The  Company  also
invests  in  other  securities   including  mortgage  loan  surrogates  such  as
mortgage-backed  securities.  During the six months  ended  June 30,  2000,  the
Company  purchased a total of $12.3  million in  securities  available for sale.
Funds for  investment  were also  provided by $17.1  million in  prepayments  of
securities  available for sale,  and $41.5 million of net increased  borrowings.
The Company also used funds of $4.3 million for treasury stock  repurchases  and
$1.7 million in dividend payments during the six months ended June 30, 2000.

                                      -10-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


INTEREST RATE RISK

The  Consolidated  Financial  Statements  have been prepared in accordance  with
generally  accepted  accounting  principles,  which requires the  measurement of
financial  position and operating results in terms of historical dollars without
considering  the changes in fair value of certain  investments due to changes in
interest rates. Generally, the fair value of financial investments such as loans
and securities fluctuates inversely with changes in interest rates. As a result,
increases  in interest  rates could result in decreases in the fair value of the
Company's  interest-earning  assets which could  adversely  affect the Company's
results of  operation  if such assets were sold,  or, in the case of  securities
classified  as  available-for-sale,  decreases  in the  Company's  stockholders'
equity, if such securities were retained.

The Company  manages  the mix of  interest-earning  assets and  interest-bearing
liabilities on a continuous  basis to maximize return and adjust its exposure to
interest rate risk. On a quarterly basis,  management prepares the "Earnings and
Economic Exposure to Changes In Interest Rate" report for review by the Board of
Directors,  as summarized below. This report quantifies the potential changes in
net interest  income and net portfolio value should interest rates go up or down
(shocked) 300 basis points, assuming the yield curves of the rate shocks will be
parallel to each other.  Net  portfolio  value is defined as the market value of
assets net of the market  value of  liabilities.  The market value of assets and
liabilities  is determined  using a discounted  cash flow  calculation.  The net
portfolio  value  ratio is the ratio of the net  portfolio  value to the  market
value of assets.  All  changes in income and value are  measured  as  percentage
changes from the  projected net interest  income and net portfolio  value at the
base interest rate scenario.  The base interest rate scenario  assumes  interest
rates at June 30, 2000. Various estimates regarding  prepayment  assumptions are
made at each level of rate shock. Actual results could differ significantly from
these estimates.  The Company is within the guidelines set forth by the Board of
Directors  for each  interest  rate  level for Net  Interest  Income and the Net
Portfolio Value Ratio.  However,  for Net Portfolio  Value, the Company does not
meet the guidelines  established by the Board of Directors for plus 100 and plus
300 basis  points,  which exceed the Board's  guidelines  of minus 15% and minus
45%,  respectively.  The Company  continues  to monitor its  interest  rate risk
exposure and take prudent steps to bring all measurements within guidelines.

<TABLE>
<CAPTION>
                                     Projected Percentage Change In
                               ------------------------------------------
                                                                                    Net Portfolio
Change in Interest Rate        Net Interest Income    Net Portfolio Value            Value Ratio
=====================================================================================================
<S>                                      <C>                 <C>                       <C>
-300 Basis points                             8.28%               18.50%                    12.89%
-200 Basis points                             8.51                20.11                     13.32
-100 Basis points                             5.90                14.86                     13.04
Base interest rate                              --                   --                     11.74
+100 Basis points                            -7.03               -17.19                     10.10
+200 Basis points                           -14.53               -34.40                      8.31
+300 Basis points                           -22.33               -50.60                      6.49
</TABLE>

                                      -11-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


REGULATORY CAPITAL POSITION

Under Office of Thrift  Supervision  ("OTS")  capital  regulations,  the Bank is
required to comply with each of three separate  capital adequacy  standards.  At
June 30, 2000, the Bank exceeded each of the three OTS capital  requirements and
is  categorized  as  "well-capitalized"  by the OTS under the prompt  corrective
action  regulations.  Set forth below is a summary of the Bank's compliance with
OTS capital standards as of June 30, 2000.

<TABLE>
<CAPTION>
(Dollars in thousands)                 Amount                  Percent of Assets
================================================================================
<S>                                <C>                            <C>

Tangible Capital:
     Capital level                      $109,668                          8.44 %
     Requirement                          19,489                          1.50
     Excess                               90,179                          6.94

Core Capital:
     Capital level                      $109,668                          8.44 %
     Requirement                          38,978                          3.00
     Excess                               70,690                          5.44

Risk-Based Capital:
     Capital level                      $116,388                         15.59 %
     Requirement                          59,728                          8.00
     Excess                               56,660                          7.59
</TABLE>

                                      -12-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


AVERAGE BALANCES

Net interest income represents the difference between income on interest-earning
assets and expense on interest-bearing  liabilities. Net interest income depends
upon  the  relative  amount  of  interest-earning  assets  and  interest-bearing
liabilities  and the interest rate earned or paid on them.  The following  table
set forth certain information relating to the Company's consolidated  statements
of financial  condition and consolidated  statements of operations for the three
month  periods  ended June 30, 2000 and 1999,  and reflects the average yield on
assets and average cost of liabilities  for the periods  indicated.  Such yields
and costs are  derived by dividing  income or expense by the average  balance of
assets or liabilities, respectively, for the periods shown. Average balances are
derived from average daily  balances.  The yields include  amortization  of fees
which are considered adjustments to yields.

<TABLE>
<CAPTION>
                                                              For the three months ended June 30,
                                         ------------------------------------------------------------------------------
                                                         2000                                    1999
                                         --------------------------------------  --------------------------------------
                                            Average     Interest     Average        Average     Interest     Average
(Dollars in thousands)                      Balance                Yield/Cost       Balance                 Yield/Cost
=======================================================================================================================
<S>                                     <C>           <C>          <C>          <C>            <C>          <C>
ASSETS
Interest-earning assets:
    Mortgage loans, net                      $924,738     $18,718         8.10%      $785,371      $16,328        8.32%
    Other loans                                 6,528         165        10.11          5,407          134        9.91
    Mortgage-backed securities                275,871       4,845         7.03        285,804        4,568        6.39
    Other securities                           16,316         287         7.04         21,194          299        5.64
    Interest-earning deposits and
      federal funds sold                        7,379         138         7.48          9,802          129        5.26
                                         --------------------------------------  --------------------------------------
          Total interest-earning assets     1,230,832      24,153         7.85      1,107,578       21,458        7.75
                                                     --------------------------              --------------------------
    Non-interest earning assets                52,088                                  52,342
                                         -------------                           -------------
          Total assets                     $1,282,920                              $1,159,920
                                         =============                           =============
LIABILITIES AND EQUITY
Interest-bearing liabilities:
       Passbook accounts                     $190,743         980         2.06       $202,041        1,043        2.06
       NOW accounts                            28,162         134         1.90         27,249          128        1.88
       Money market accounts                   43,532         366         3.36         34,417          256        2.98
       Certificate of deposit accounts        380,643       5,206         5.47        363,360        4,714        5.19
       Mortgagors' escrow deposits             16,170          26         0.64         13,846           21        0.61
       Borrowed funds                         472,055       7,254         6.15        356,807        5,290        5.93
                                         --------------------------------------  --------------------------------------
          Total interest-bearing
           liabilities                      1,131,305      13,966         4.94        997,720       11,452        4.59
                                                     --------------------------              --------------------------
Other liabilities                              35,102                                  36,408
                                         -------------                           -------------
          Total liabilities                 1,166,407                               1,034,128
Equity                                        116,513                                 125,792
                                         -------------                           -------------
          Total liabilities and equity     $1,282,920                              $1,159,920
                                         =============                           =============
Net interest income/Interest rate spread                  $10,187         2.91%                    $10,006        3.16%
                                                     ==========================              ==========================
Net interest-earning assets /
    Net interest margin                       $99,527                     3.31%      $109,858                     3.61%
                                         =============           ==============  =============            =============
Ratio of interest-earning assets to
    interest-bearing liabilities                                          1.09X                                   1.11X
                                                                 ==============                           =============
</TABLE>

                                      -13-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


AVERAGE BALANCES (continued)

The  following  tables set forth certain  information  relating to the Company's
consolidated  statements of financial  condition and consolidated  statements of
operations  for the six month periods ended June 30, 2000 and 1999, and reflects
the average  yield on assets and  average  cost of  liabilities  for the periods
indicated.  Such yields and costs are  derived by dividing  income or expense by
the  average  balance of assets or  liabilities,  respectively,  for the periods
shown.  Average  balances are derived from average  daily  balances.  The yields
include amortization of fees which are considered adjustments to yields.


<TABLE>
<CAPTION>
                                                               For the six months ended June 30,
                                         ------------------------------------------------------------------------------
                                                         2000                                    1999
                                         --------------------------------------  --------------------------------------
                                            Average     Interest     Average        Average     Interest     Average
(Dollars in thousands)                      Balance                Yield/Cost       Balance                 Yield/Cost
=======================================================================================================================
<S>                                     <C>           <C>          <C>          <C>           <C>           <C>
ASSETS
Interest-earning assets:
    Mortgage loans, net                      $903,437     $36,602         8.10%      $771,294      $32,116        8.33%
    Other loans                                 6,172         317        10.27          4,962          237        9.55
    Mortgage-backed securities                274,580       9,615         7.00        289,377        9,054        6.26
    Other securities                           16,318         575         7.05         17,273          503        5.82
    Interest-earning deposits and
      federal funds sold                        9,476         320         6.75         11,376          304        5.34
                                         --------------------------------------  --------------------------------------
          Total interest-earning assets     1,209,983      47,429         7.84      1,094,282       42,214        7.72
                                                     --------------------------              --------------------------
    Non-interest earning assets                51,878                                  53,328
                                         -------------                           -------------
          Total assets                     $1,261,861                              $1,147,610
                                         =============                           =============
LIABILITIES AND EQUITY
Interest-bearing liabilities:
       Passbook accounts                     $192,230       1,980         2.06       $202,295        2,080        2.06
       NOW accounts                            27,493         261         1.90         26,654          251        1.88
       Money market accounts                   42,569         705         3.31         32,644          470        2.88
       Certificate of deposit accounts        376,045      10,150         5.40        365,732        9,540        5.22
       Mortgagors' escrow deposits             14,376          36         0.50         11,707           40        0.68
    Borrowed funds                            458,305      13,954         6.09        346,528       10,357        5.98
                                         --------------------------------------  --------------------------------------
          Total interest-bearing
           liabilities                      1,111,018      27,086         4.88        985,560       22,738        4.61
                                                     --------------------------              --------------------------
Other liabilities                              34,526                                  34,073
                                         -------------                           -------------
          Total liabilities                 1,145,544                               1,019,633
Equity                                        116,317                                 127,977
                                         -------------                           -------------
          Total liabilities and equity     $1,261,861                              $1,147,610
                                         =============                           =============
Net interest income/Interest rate spread                  $20,343         2.96%                    $19,476        3.11%
                                                     ==========================              ==========================
Net interest-earning assets /
    Net Interest margin                       $98,965                     3.36%      $108,722                     3.56%
                                         =============           ==============  =============            =============
Ratio of interest-earning assets to
    interest-bearing liabilities                                          1.09X                                   1.11X
                                                                 ==============                           =============
</TABLE>

                                      -14-


<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


LOANS

The following  table sets forth the Company's loan  originations  (including the
net effect of refinancing) and the changes in the Company's  portfolio of loans,
including purchases, sales and principal reductions for the periods indicated.

<TABLE>
<CAPTION>
                                                Six Months Ended
                                      ----------------------------------
(In thousands)                         June 30, 2000      June 30, 1999
========================================================================
<S>                                   <C>                <C>
MORTGAGE LOANS
At beginning of period                      $876,984           $754,065
Mortgage loans originated:
  One-to-four family                          44,750             40,822
  Cooperative                                     65                300
  Multi-family real estate                    36,995             50,641
  Commercial real estate                      25,002             17,000
  Construction                                 2,325              4,999
                                          -----------        -----------
     Total mortgage loans originated         109,137            113,762
                                          -----------        -----------
Acquired loans:
  Loans purchased                             13,640              7,814
                                          -----------        -----------
     Total acquired loans                     13,640              7,814
                                          -----------        -----------
Less:
  Principal and other reductions              42,827             64,047
  Mortgage loan foreclosures                     182                339
                                          ===========        ===========
At end of period                            $956,752           $811,255
                                          ===========        ===========

OTHER LOANS
At beginning of period                        $5,748             $4,515

Other loans originated:
  Small Business Administration                2,138              1,176
  Small business loans                           185              1,542
  Other loans                                    925                496
                                          -----------        -----------
      Total other loans originated             3,248              3,214
                                          -----------        -----------
Less:
  Sales                                           --              1,004
  Principal and other reductions               1,598              1,101
                                          ===========        ===========
At end of period                              $7,398             $5,624
                                          ===========        ===========
</TABLE>

                                      -15-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


NON-PERFORMING ASSETS

The Company  reviews  loans in its  portfolio  on a monthly  basis to  determine
whether any problem loans  require  classification  in accordance  with internal
policies and applicable  regulatory  guidelines.  The following table sets forth
information  regarding all  non-accrual  loans,  loans which are 90 days or more
delinquent, and real estate owned at the dates indicated.

<TABLE>
<CAPTION>
(Dollars in thousands)                       June 30, 2000     December 31, 1999
================================================================================
<S>                                            <C>                  <C>
Non-accrual mortgage loans                          $1,973               $3,157
Other non-accrual loans                                 53                   39
                                                  ---------            ---------
    Total non-accrual loans                          2,026                3,196

Mortgage loans 90 days or more delinquent
  and still accruing                                    --                   --
Other loans 90 days or more delinquent
  and still accruing                                    --                   --
                                                  ---------            ---------
    Total non-performing loans                       2,026                3,196

Real estate owned (foreclosed real estate)             191                  368

                                                  =========            =========
    Total non-performing assets                     $2,217               $3,564
                                                  =========            =========

Non-performing loans to gross loans                   0.21%                0.36%
Non-performing assets to total assets                 0.17%                0.29%
</TABLE>

                                      -16-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


ALLOWANCE FOR LOAN LOSSES

The Company has  established  and  maintains on its books an allowance  for loan
losses that is designed to provide a reserve against  estimated  losses inherent
in the Company's overall loan portfolio.  The allowance is established through a
provision for loan losses based on management's  evaluation of the risk inherent
in the various  components of its loan  portfolio and other  factors,  including
historical  loan loss  experience,  changes in the composition and volume of the
portfolio,   collection  policies  and  experience,  trends  in  the  volume  of
non-accrual   loans  and  regional  and  national   economic   conditions.   The
determination of the amount of the allowance for loan losses includes  estimates
that are susceptible to significant  changes due to changes in appraisal  values
of collateral,  national and regional economic  conditions and other factors. In
connection  with  the  determination  of the  allowance,  the  market  value  of
collateral  ordinarily is evaluated by the Company's staff  appraiser;  however,
the Company may from time to time obtain independent  appraisals for significant
properties. Current year charge-offs, charge-off trends, new loan production and
current  balance by particular  loan  categories  are also taken into account in
determining the appropriate amount of allowance.  The Board of Directors reviews
and approves the adequacy of the loan loss reserves on a quarterly basis.

The  following  table sets forth the activity in the Bank's  allowance  for loan
losses for the periods indicated.

<TABLE>
<CAPTION>
                                                  Six Months Ended
                                      ------------------------------------------
(Dollars in thousands)                 June 30, 2000              June 30, 1999
================================================================================
<S>                                     <C>                        <C>
Balance at beginning of period                $6,818                     $6,762
Provision for loan losses                         --                         36
Loans charged-off:
  One-to-four family                               3                          8
  Co-operative                                    --                         --
  Multi-family                                    --                         --
  Commercial                                      --                         --
  Construction                                    --                         --
  Other                                           95                          3
                                            ---------                  ---------
    Total loans charged-off                       98                         11
                                            ---------                  ---------
Recoveries:
  Mortgage loans                                  --                        153
  Other loans                                     --                         --
                                            ---------                  ---------
    Total recoveries                              --                        153
                                            ---------                  ---------
Balance at end of period                      $6,720                     $6,940
                                            =========                  =========

Ratio of net charge-offs(recoveries) during
  the year to average loans outstanding
  during the period                             0.01%                    (0.02)%

Ratio of allowance for loan losses to loans
  at the end of period                          0.70%                      0.85%

Ratio of allowance for loan losses to
  non-performing assets at end of period      303.04%                    127.03%

Ratio of allowance for loan losses to
  non-performing loans at end of period       331.66%                    135.27%
</TABLE>

                                      -17-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


ITEM 3.       QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

For a discussion of the qualitative and  quantitative  disclosures  about market
risk,  see the  information  under  the  caption  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations - Interest Rate Risk".


                          PART II -- OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS.

The Company is a defendant in various lawsuits. Management of the Company, after
consultation  with outside legal counsel,  believes that the resolution of these
various matters will not result in any material  adverse effect on the Company's
consolidated financial condition, results of operations and cash flows.

ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS.

Not applicable.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES.

Not applicable.

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

At the  Company's  Annual  Meeting  of  Shareholders  held on May 16,  2000,  as
contemplated by the Company's definitive proxy material for the meeting, certain
matters were submitted to a vote of shareholders. The following table summarizes
the results of voting with respect to each matter.

                                         For           Withheld          Abstain
                               --------------- ---------------- ----------------
Election  of  Directors  (four  directors  were  elected to serve until the 2003
Annual  Meeting of  Shareholders  and until  their  successors  are  elected and
qualified).

Louis C. Grassi                     8,100,431          190,909
Robert A. Marani                    8,131,992          159,348
Franklin F. Regan, Jr.              8,087,926          203,414
John E. Roe, Sr.                    8,097,376          193,964

Ratification of
  PricewaterhouseCoopers LLP as
  the independent auditors
  of the Company                    8,162,670           96,329           32,341


                                      -18-

<PAGE>

                         PART I -- FINANCIAL INFORMATION

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


ITEM 5.     OTHER INFORMATION.


ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K.

a)   EXHIBIT.

Exhibit No.       Description
----------        -------------------------------------------------------------
    27.           Financial data schedule

b)   REPORTS ON FORM 8-K.

Not applicable.


                                      -19-

<PAGE>

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                                   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.


                                    Flushing Financial Corporation,




Dated: August 2, 2000                By:  /s/ Michael J. Hegarty
       --------------                ------------------------------------------
                                     Michael J. Hegarty
                                     President and Chief Executive Officer




Dated: August 2, 2000                By:  /s/ Monica C. Passick
       --------------                ------------------------------------------
                                     Monica C. Passick
                                     Senior Vice President, Treasurer and
                                     Chief Financial Officer



                                      -20-

<PAGE>

                 FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
                                  EXHIBIT INDEX


Exhibit No.    Description
-----------    ----------------------------------------------------------------
     27        Financial Data Schedule.



                                      -21-

<PAGE>



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