Flushing Financial Corp
FFIC
#7160
Rank
A$0.75 B
Marketcap
A$22.27
Share price
0.70%
Change (1 day)
32.16%
Change (1 year)

Flushing Financial Corp - 10-Q quarterly report FY


Text size:
 

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 September 30, 2007

Commission file number 000-24272

 
FLUSHING FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)
 
Delaware

(State or other jurisdiction of incorporation or organization)
 
11-3209278

(I.R.S. Employer Identification No.)
 
1979 Marcus Avenue, Suite E140, Lake Success, New York 11042

(Address of principal executive offices)
 
(718) 961-5400

(Registrant’s telephone number, including area code)
 

      Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   x Yes   o No

      Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

      Large accelerated filer o                                Accelerated filer x                              Non-accelerated filer o 

      Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).         o Yes   x No

      The number of shares of the registrant’s Common Stock outstanding as of October 31, 2007 was 21,271,561.




TABLE OF CONTENTS

 
   PAGE 
   
 
PART I — FINANCIAL INFORMATION    
  
ITEM 1.   Financial Statements   
  
    Consolidated Statements of Financial Condition  1 
  
    Consolidated Statements of Income and Comprehensive Income   2 
  
    Consolidated Statements of Cash Flows  3 
  
    Consolidated Statement of Changes in Stockholders’ Equity   5 
  
    Notes to Consolidated Financial Statements  6 
  
ITEM 2.   Management’s Discussion and Analysis of Financial Condition
          and Results of Operations
  15 
  
ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk  29 
  
ITEM 4.   Controls and Procedures.  29 
  
PART II — OTHER INFORMATION    
  
ITEM 1.   Legal Proceedings  29 
  
ITEM 1A. Risk Factors  29 
  
ITEM 2.   Unregistered Sales of Equity Securities and Use of Proceeds  29 
  
ITEM 3.   Defaults Upon Senior Securities.  30 
  
ITEM 4.   Submission of Matters to a Vote of Security Holders  30 
  
ITEM 5.   Other Information.  30 
  
ITEM 6.   Exhibits.  31 
  
SIGNATURES.  32 

i



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Consolidated Statements of Financial Condition
 
(Dollars in thousands, except per share data)September 30,
2007
  December 31,
2006
 

 
ASSETS
(Unaudited)  
Cash and due from banks$ 28,653 $ 29,251 
Securities available for sale:      
     Mortgage-backed securities ($122,487 at fair value as of September 30, 2007) 337,638  288,851 
     Other securities ($23,263 at fair value as of September 30, 2007) 63,379  41,736 
Loans:      
     Multi-family residential 960,570  870,912 
     Commercial real estate 608,030  519,552 
     One-to-four family — mixed-use property 667,738  588,092 
     One-to-four family — residential 162,146  161,889 
     Co-operative apartments 7,968  8,059 
     Construction 124,739  104,488 
     Small Business Administration 17,933  17,521 
     Commercial business and other 93,650  50,899 
     Net unamortized premiums and unearned loan fees 13,458  10,393 
     Allowance for loan losses (6,824) (7,057)


            Net loans 2,649,408  2,324,748 
Interest and dividends receivable 15,524  13,332 
Bank premises and equipment, net 24,426  23,042 
Federal Home Loan Bank of New York stock 39,384  36,160 
Bank owned life insurance 41,811  40,516 
Goodwill 16,127  14,818 
Core deposit intangible 2,928  3,279 
Other assets 21,875  20,788 


            Total assets$ 3,241,153 $ 2,836,521 


  
LIABILITIES      
Due to depositors:      
     Non-interest bearing$ 65,301 $ 80,061 
     Interest-bearing:      
         Certificate of deposit accounts 1,186,400  1,102,976 
         Savings accounts 327,069  262,980 
         Money market accounts 338,816  251,197 
         NOW accounts 61,399  47,181 


            Total interest-bearing deposits 1,913,684  1,664,334 
Mortgagors’ escrow deposits 31,958  19,755 
Borrowed funds ($135,505 at fair value as of September 30, 2007) 726,602  608,513 
Securities sold under agreements to repurchase ($25,759 at fair value
     as of September 30, 2007)
 254,659  223,900 
Other liabilities 20,026  21,543 


            Total liabilities 3,012,230  2,618,106 


  
STOCKHOLDERS EQUITY      
Preferred stock ($0.01 par value; 5,000,000 shares authorized; none issued)    
Common stock ($0.01 par value; 40,000,000 shares authorized; 21,263,640
     issued and outstanding at September 30, 2007; 21,165,052 shares issued,
     and 21,131,274 shares outstanding, at December 31, 2006)
 213  212 
Additional paid-in capital 73,904  71,079 
Treasury stock (none and 33,778 shares at September 30, 2007
     and December 31, 2006, respectively)
   (592)
Unearned compensation - Employee Benefit Trust (2,306) (2,897)
Retained earnings 159,785  156,879 
Accumulated other comprehensive loss, net of taxes (2,673) (6,266)


            Total stockholders’ equity 228,923  218,415 


       
            Total liabilities and stockholders’ equity$ 3,241,153 $ 2,836,521 


 

The accompanying notes are an integral part of these consolidated financial statements.


- 1 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Consolidated Statements of Income and Comprehensive Income
(Unaudited)
 
For the three months
ended September 30,
 For the nine months
ended September 30,
 

 
 
(Dollars in thousands, except per share data) 2007200620072006

 
Interest and dividend income        
Interest and fees on loans$ 44,839 $ 37,188 $ 128,870 $ 103,037 
Interest and dividends on securities:            
   Interest 3,834  4,013  11,580  11,341 
   Dividends 165  84  371  237 
Other interest income 158  188  337  616 




      Total interest and dividend income 48,996  41,473  141,158  115,231 




  
Interest expense            
Deposits 20,543  15,225  56,851  39,959 
Other interest expense 11,117  9,024  31,596  24,472 




      Total interest expense 31,660  24,249  88,447  64,431 




Net interest income 17,336  17,224  52,711  50,800 
Provision for loan losses        




Net interest income after provision for loan losses 17,336  17,224  52,711  50,800 




  
Non-interest income            
Loan fee income 702  636  2,494  2,145 
Banking services fee income 369  386  1,137  1,096 
Net gain on sale of loans held for sale 11  158  269  518 
Net gain on sale of loans 106    224  100 
Net gain on sale of securities       81 
Net gain from fair value adjustments 789    960   
Federal Home Loan Bank of New York stock dividends 681  435  1,919  1,194 
Bank owned life insurance 442  441  1,295  1,112 
Other income 690  329  1,886  932 




      Total non-interest income 3,790  2,385  10,184  7,178 




  
Non-interest expense            
Salaries and employee benefits 5,765  5,318  18,146  14,885 
Occupancy and equipment 1,635  1,580  4,868  3,950 
Professional services 1,131  965  3,522  2,899 
Data processing 861  681  2,572  1,975 
Depreciation and amortization of premises and equipment 597  439  1,794  1,170 
Other operating expenses 2,117  2,195  7,006  6,116 




      Total non-interest expense 12,106  11,178  37,908  30,995 




  
Income before income taxes 9,020  8,431  24,987  26,983 




  
Provision for income taxes            
Federal 2,658  2,574  7,620  8,378 
State and local 635  545  1,473  1,976 




      Total taxes 3,293  3,119  9,093  10,354 




  
Net income$ 5,727 $ 5,312 $ 15,894 $ 16,629 




  
Other comprehensive income (loss), net of tax            
  Unrealized holding gains (losses) arising during the period$ 712 $ 3,529 $ (142)$ 35 
  Reclassification adjustments for gains included in income       (49)
  Amortization of net acturarial losses 19    49   
  Amortization of prior service costs 14    50   




       Net other comprehensive income (loss) 745  3,529  (43) (14)




  
Comprehensive net income$ 6,472 $ 8,841 $ 15,851 $ 16,615 




  
Basic earnings per share$ 0.29 $ 0.27 $ 0.81 $ 0.91 
Diluted earnings per share$ 0.29 $ 0.27 $ 0.80 $ 0.89 
Dividends per share$ 0.12 $ 0.11 $ 0.36 $ 0.33 
 

The accompanying notes are an integral part of these consolidated financial statements.


- 2 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
 
For the nine months ended
September 30,

 
(In thousands)2007 2006 

 
OPERATING ACTIVITIES    
Net income$ 15,894 $ 16,629 
Adjustments to reconcile net income to net cash provided by
 operating activities:
      
   Depreciation and amortization of bank premises and equipment 1,794  1,170 
   Origination of loans held for sale (7,513) (7,006)
   Proceeds from sale of loans held for sale 7,782  7,602 
   Net gain on sale of loans held for sale (269) (518)
   Net gain on sales of loans (224) (100)
   Net gain on sales of securities   (81)
   Fair value adjustment for financial assets and financial liabilities (960)  
   Amortization of unearned premium, net of accretion of unearned discount 1,317  1,052 
   Stock-based compensation expense 1,669  1,936 
   Deferred compensation (790) (193)
   Amortization of core deposit intangibles 351  117 
   Excess tax benefits from stock-based payment arrangements (229) (1,303)
   Deferred income tax expense 631  633 
Net change in other assets and liabilities (3,268) (1,194)


        Net cash provided by operating activities 16,185  18,744 


  
INVESTING ACTIVITIES      
Purchases of bank premises and equipment (3,178) (4,616)
Net purchases of Federal Home Loan Bank of New York shares (3,224) (909)
Purchases of securities available for sale (147,974) (49,753)
Proceeds from sales and calls of securities available for sale 769  45,547 
Proceeds from maturities and prepayments of securities available for sale 77,726  39,338 
Net originations and repayment of loans (328,223) (242,709)
Purchases of loans (9,144) (5,080)
Proceeds from sale of loans 2,050  8,695 
Proceeds from sale of delinquent loans 10,874  7,766 
Purchase of bank owned life insurance   (10,000)
Cash used to acquire Atlantic Liberty Financial Corporation   (14,663)
Cash acquired in acquisition of Atlantic Liberty Financial Corporation   3,401 


        Net cash used in investing activities (400,324) (222,983)


 

(Continued)

The accompanying notes are an integral part of these consolidated financial statements.


- 3 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Consolidated Statements of Cash Flows (Continued)
(Unaudited)
 
For the nine months ended
September 30,

 
(In thousands)2007 2006 

 
FINANCING ACTIVITIES    
Net (decrease) increase in non-interest bearing deposits (14,760) 4,943 
Net increase in interest-bearing deposits 248,681  152,432 
Net increase in mortgagors’ escrow deposits 12,203  7,552 
Net proceeds from short-term borrowed funds 5,000  32,500 
Proceeds from long-term borrowings 322,757  120,000 
Repayment of long-term borrowings (183,542) (113,071)
Purchases of treasury stock (1,051) (5,572)
Excess tax benefits from stock-based payment arrangements 229  1,303 
Proceeds from issuance of common stock upon exercise of stock options 1,063  2,040 
Cash dividends paid (7,039) (6,042)


        Net cash provided by financing activities 383,541  196,085 


  
Net decrease in cash and cash equivalents (598) (8,154)
Cash and cash equivalents, beginning of period 29,251  26,754 


        Cash and cash equivalents, end of period$ 28,653 $ 18,600 


  
SUPPLEMENTAL CASH FLOW DISCLOSURE      
Interest paid$ 87,599 $ 62,205 
Income taxes paid 8,429  5,848 
Taxes paid if excess tax benefits were not tax deductible 8,658  7,151 
Fair value of assets acquired   185,545 
Fair value of liabilities assumed   144,325 
Common shares issued in exchange for Atlantic Liberty common shares   26,557 
 

The accompanying notes are an integral part of these consolidated financial statements.


- 4 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Consolidated Statement of Changes in Stockholders’ Equity
(Unaudited)
 
(Dollars in thousands)For the nine months ended
September 30, 2007
 

 
Common Stock  
Balance, beginning of period$ 212 
Issuance upon exercise of stock options (70,375 common shares) 1 
Shares issued upon vesting of restricted stock unit awards (28,213 common shares)  
 
 
          Balance, end of period$ 213 
 
 
Additional Paid-In Capital   
Balance, beginning of period$ 71,079 
Adjustment to purchase price of Atlantic Liberty Financial Corportation 1,308 
Award of common shares released from Employee Benefit Trust (4,810 common shares) 63 
Shares issued upon vesting of restricted stock unit awards (64,268 common shares) 486 
Issuance upon exercise of stock options (70,555 common shares) 748 
Forfeiture of restricted stock awards (690 common shares) 8 
Stock-based compensation activity, net (17)
Stock-based income tax benefit 229 
 
 
          Balance, end of period$ 73,904 
 
 
Treasury Stock   
Balance, beginning of period$ (592)
Purchases of common shares outstanding (38,000 common shares) (627)
Issuance upon exercise of stock options (26,721 common shares) 453 
Repurchase of restricted stock awards to satisfy tax obligations
   (25,469 common shares)
 (424)
Forfeiture of restricted stock awards (690 common shares) (8)
Shares issued upon vesting of restricted stock unit awards (71,216 common shares) 1,198 
 
 
          Balance, end of period$ 
 
 
Unearned Compensation
Balance, beginning of period$ (2,897)
Release of shares from Employee Benefit Trust (173,603 common shares) 591 
 
 
          Balance, end of period$ (2,306)
 
 
Retained Earnings   
Balance, beginning of period$ 156,879 
Net income 15,894 
Cumulative adjustment related to the adoption of SFAS No. 159 (5,811)
Cash dividends declared and paid (7,039)
Shares issued upon vesting of restricted stock unit awards (35,161 common shares) (30)
Stock options exercised (26,541 common shares) (108)
 
 
          Balance, end of period$ 159,785 
 
 
Accumulated Other Comprehensive Loss   
Balance, beginning of period$ (6,266)
Cumulative adjustment related to the adoption of SFAS No. 159, net of taxes of approximately $2,875 3,636 
Change in net unrealized loss on securities available for sale, net of taxes of approximately ($341) (142)
Amortization of actuarial gains (losses), net of taxes of approximately $39 49 
Amortization of prior service costs, net of taxes of approximately $39 50 
 
 
          Balance, end of period$ (2,673)
 
 
Total Stockholders’ Equity$ 228,923 
 
 
 

The accompanying notes are an integral part of these consolidated financial statements.


- 5 -



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 (the “Holding Company”) is the operation of its wholly-owned subsidiary, Flushing Savings Bank, FSB (the “Bank”). The consolidated financial statements presented in this Form 10-Q include the collective results of the Holding Company and the Bank, but 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 principles in the United States of America (“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 2006 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.

3.             Earnings Per Share

Basic earnings per share for the three- and nine-month periods ended September 30, 2007 and 2006 was computed by dividing net income by the total weighted average number of common shares outstanding, including only the vested portion of restricted stock and restricted stock unit awards. Diluted earnings per share includes the additional dilutive effect of stock options outstanding and the unvested portion of restricted stock and restricted stock unit awards during the period. Earnings per share have been computed based on the following:

 
For the three months ended
September 30,
For the nine months ended
September 30,

 
 
(In thousands, except per share data)2007 2006 2007 2006 

 
Net income$ 5,727 $ 5,312 $ 15,894 $ 16,629 
Divided by:            
     Weighted average common shares outstanding 19,673  19,452  19,592  18,349 
     Weighted average common stock equivalents 218  300  237  296 
Total weighted average common shares and
  common stock equivalents
 19,891  19,752  19,829  18,645 
Basic earnings per share$ 0.29 $ 0.27 $ 0.81 $ 0.91 
Diluted earnings per share$ 0.29 $ 0.27 $ 0.80 $ 0.89 
Dividends per share$ 0.12 $ 0.11 $ 0.36 $ 0.33 
Dividend payout ratio 41.38 % 40.74 % 44.44 % 36.26 %
 
Common stock equivalents that are antidilutive are not included in the computation of diluted earnings per share. Options to purchase 552,325 shares at an average exercise price of $17.35 and 292,300 shares at an average exercise price of $18.03, were not included in the computation of diluted earnings per share for the three months ended September 30, 2007 and 2006, respectively. Unvested restricted stock and restricted stock unit awards totaling 183,646 shares at an average market price on date of grant of $17.06, and 70,803 shares at an average market price on date of grant of $18.29 were not included in the computation of diluted earnings per share for the three months ended September 30, 2007 and 2006, respectively. Options to purchase 486,475 shares at an average exercise price of $17.47 and 292,300 shares at an average exercise price of $18.03 were not included in the computation of diluted earnings per share for the nine months ended September 30, 2007 and 2006, respectively. Unvested restricted stock and restricted stock unit awards totaling 151,446 shares at an average market price on date of grant of $17.19 and 78,003 shares at an average market price on date of grant of $18.18 were not included in the computation of diluted earnings per share for the nine months ended September 30, 2007 and 2006, respectively.

- 6 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

4.             Stock-Based Compensation

Effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards (“SFAS”) No. 123R, “Share-Based Payment.” SFAS No. 123R establishes fair value as the measurement objective in accounting for share-based payment arrangements and requires a fair-value-based measurement method in accounting for share-based payment transactions with employees. It also requires measurement of the cost of employee services received in exchange for an award of an equity instrument based on the grant date fair value of the award. That cost is recognized over the period during which an employee is required to provide service in exchange for the award. The requisite service period is usually the vesting period. Prior to January 1, 2006, the Company accounted for stock-based compensation in accordance with APB No. 25, which did not require compensation cost to be recognized. The Company elected to adopt SFAS No. 123R using the modified prospective method.

The Company estimates the fair value of stock options using the Black-Scholes valuation model. Key assumptions used to estimate the fair value of stock options include the exercise price of the award, the expected option term, the expected volatility of the Company’s stock price, the risk-free interest rate over the options expected term and the annual dividend yield. The Company uses the fair value of the common stock on the date of award to measure compensation cost for restricted stock and restricted stock unit awards. Compensation cost is recognized over the vesting period of the award, using the straight line method. For the three-month period ending September 30, 2007, there were awards of 2,700 options shares of restricted stock units, while for the nine-month period ended September 30, 2007, there were 95,200 stock options granted and awards of 110,950 shares of restricted stock units. For the three-month period ending September 30, 2006 there were 2,000 stock options granted and awards of 1,000 shares of restricted stock units, while in the nine-month period ended September 30, 2006, there were 133,475 stock options granted and awards of 121,425 shares of restricted stock units.

The following are the significant weighted assumptions relating to the valuation of the Company’s stock options granted for the periods indicated and exclude the Atlantic Liberty stock options. There were no stock option grants awarded in the three-month period ended September 30, 2007.

 
 For the three months ended
September 30,
For the nine months ended
September 30,
 
 

 
 2007200620072006 
 
  
 Dividend yield n.a.  3.21% 3.60% 3.38% 
 Expected volatility n.a.  29.31% 28.75% 29.31% 
 Risk-free interest rate n.a.  5.10% 5.03% 5.10% 
 Expected option life (years) n.a.  7  7  7  
 

The Holding Company acquired Atlantic Liberty Financial Corporation (“Atlantic Liberty”) on June 30, 2006. Holders of Atlantic Liberty stock options had the election to convert their options to Holding Company options or receive cash for the difference between their option price and $24.00. Holders of 148,734 Atlantic Liberty options, with an exercise price of $18.50, elected to receive 212,687 Holding Company options with an exercise price of $12.94. This is considered a modification under SFAS 123R. No additional expense was recognized as the fair value of these options after this modification is less than the fair value before the modification, as the time period in which they can be exercised, and therefore their expected life, was reduced. The following are the significant assumptions relating to the valuation of the Atlantic Liberty stock options upon modification.

 
 2006  
  
  
 Dividend yield 3.71% 
 Expected volatility 29.31% 
 Risk-free interest rate 5.13% 
 Expected option life (years) 3  
 
The 2005 Omnibus Incentive Plan (“Omnibus Plan”) authorizes the Compensation Committee to grant a variety of equity compensation awards. The Company has applied the shares authorized under the 1996 Restricted Stock Incentive Plan and the 1996 Stock Option Incentive Plan for use as full value awards and non-full value awards, respectively, for future awards under the Omnibus Plan. As of September 30, 2007, there were 188,008 shares available for full value awards and 148,988 shares available for non-full value awards. To satisfy stock option exercises or fund restricted stock and restricted stock unit awards, shares are issued from treasury stock, if available. Otherwise new shares are issued. All grants and awards under the 1996 Restricted Stock Incentive Plan and the 1996

- 7 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

Stock Option Incentive Plan prior to the effective date of the Omnibus Plan are still outstanding as issued. The Company will maintain separate pools of available shares for full value as opposed to non-full value awards, except that shares can be moved from the non-full value pool to the full value pool on a 3-for-1 basis. The Omnibus Plan does not allow the transfer of shares from the full value pool to the non-full value pool. During the nine months ended September 30, 2007, 399,999 shares were transferred from the non-full value pool to the full value pool, which increased the full value pool by 133,333. The exercise price per share of a stock option grant may not be less than the fair market value of the common stock of the Company on the date of grant, and may not be repriced without the approval of the Company’s stockholders. Options, stock appreciation rights, restricted stock, restricted stock units and other stock based awards granted under the Omnibus Plan are generally subject to a minimum vesting period of three years, with stock options having a 10-year contractual term. Other awards do not have a contractual term of expiration. Restricted stock unit awards include participants who have reached or are close to reaching retirement eligibility, at which time such awards fully vest. These amounts are included in stock-based compensation expense.

The Omnibus Plan provides two pools for stock-based compensation. The first pool is available for full value awards, such as restricted stock unit awards. The pool will be decreased by the number of shares granted as full value awards. The pool will be increased from time to time by the number of shares that are returned to or retained by the Company as a result of the cancellation, expiration, forfeiture or other termination of a full value award (under the Omnibus Plan or the 1996 Restricted Stock Incentive Plan); the settlement of such an award in cash; the delivery to the award holder of fewer shares than the number underlying the award, including shares which are withheld from full value awards; or the surrender of shares by an award holder in payment of the exercise price or taxes to a full value award.

The following table summarizes the Company’s full value awards at or for the nine months ended September 30, 2007:

 
 Full Value AwardsShares Weighted-Average
Grant-Date
Fair Value
  
 
  
 Non-vested at December 31, 2006 194,295 $ 16.77  
        Granted 110,950  16.62  
        Vested (102,435) 16.30  
        Forfeited (10,590) 16.58  
  
 
  
 Non-vested at September 30, 2007 192,220 $ 16.95  
  
 
  
  
 Vested but unissued at September 30, 2007 78,785 $ 16.70  
  
 
  
  
 Vested but unissued at December 31, 2006 85,296 $ 16.70  
  
 
  
  

As of September 30, 2007, there was $2.9 million of total unrecognized compensation cost related to non-vested full value awards granted under the Omnibus Plan. That cost is expected to be recognized over a weighed-average period of 3.3 years. The total fair value of awards vested during the three months ended September 30, 2007 and 2006 was $0.2 million and $0.1 million respectively, with the nine months ended September 30, 2007 and 2006 at $1.7 million and $1.2 million, respectively. The vested but unissued full value awards were made to employees and directors who are eligible for retirement. According to the terms of the Omnibus Plan, these employees and directors have no risk of forfeiture. These shares will be issued at the original contractual vesting dates.

The second pool is available for non-full value awards, such as stock options. The pool will be increased from time to time by the number of shares that are returned to or retained by the Company as a result of the cancellation, expiration, forfeiture or other termination of a non-full value award (under the Omnibus Plan or the 1996 Stock Option Incentive Plan). The second pool will not be replenished by shares withheld or surrendered in payment of the exercise price or taxes, retained by the Company as a result of the delivery to the award holder of fewer shares than the number underlying the award, or the settlement of the award in cash.


- 8 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

The following table summarizes certain information regarding the non-full value awards, all of which have been granted as stock options, at or for the nine months ended of September 30, 2007:

 
Non-Full Value AwardsShares Weighted-
Average
Exercise
Price
 Weighted-Average
Remaining
Contractual
Term
 Aggregate
Intrinsic
Value
($000) *
 

 
Outstanding at December 31, 2006 1,651,576 $ 12.86       
       Granted 95,200  16.65       
       Exercised (97,096) 10.95       
       Forfeited (12,035) 16.03       
 
 
       
Outstanding at September 30, 2007 1,637,645 $ 13.17  5.8 years $ 6,289 
 
 
 
 
 
  
Exercisable shares at September 30, 2007 1,413,155 $ 12.59  5.4 years $ 6,203 
 
 
 
 
 
  
Vested but unexercisable shares at
       September 30, 2007
 17,965 $ 16.04  8.7 years $ 14 
 
 
 
 
 
 

* The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option.

As of September 30, 2007, there was $0.8 million of total unrecognized compensation cost related to unvested non-full value awards granted under the Omnibus Plan. That cost is expected to be recognized over a weighed-average period of 3.7 years. The vested but unexercisable non-full value awards were made to employees who are eligible for retirement. According to the terms of the Omnibus Plan, these employees have no risk of forfeiture. These shares will be exercisable at the original contractual vesting dates.

Cash proceeds, fair value received, tax benefits and intrinsic value related to total stock options exercised during the three- and nine-months ended September 30, 2007 and 2006 are provided in the following table:

 
For the three months ended
September 30,
For the nine months ended
September 30,


(In thousands)2007200620072006

 
Proceeds from stock options exercised$ 135 $ 699 $ 1,063 $ 2,040 
Fair value of shares received upon exercise
   of stock options
       371 
Tax benefit related to stock options exercised 13  157  219  1,250 
Intrinsic value of stock options exercised 29  532  553  2,033 
Grant date fair value at weighted average n.a.  4.86  4.30  5.52 
 

The Company maintains a non-qualified phantom stock plan as a supplement to its profit sharing plan for officers who have achieved the level of Vice President and above. Awards are made under this plan on compensation not eligible for awards made under the profit sharing plan, due to the terms of the profit sharing plan and IRS regulations. Employees receive awards under this plan proportionate to the amount they would have received under the profit sharing plan, had the excluded compensation been eligible. The awards are made as cash awards, and then converted to common stock equivalents (phantom shares) at the then current market value of the Company’s common stock. Dividends are credited to each employee’s account in the form of additional phantom shares each time the Company pays a dividend on its common stock. Employees vest under this plan 20% per year for 5 years. Employees receive their vested interest in this plan in the form of a cash payment, after termination of employment. The Company adjusts its liability under this plan to the fair value of the shares at the end of each period.


- 9 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements
 
 Phantom Stock PlanShares Fair Value  
 
  
  
 Outstanding at December 31, 2006 15,920 $ 17.07  
        Granted 376  16.49  
        Distributions (2,262) 16.76  
  
 
  
 Outstanding at September 30, 2007 14,034 $ 16.80  
  
 
  
 Vested at September 30, 2007 13,952 $ 16.80  
  
 
  
 

The Company recorded stock-based compensation expense (benefit) for the phantom stock plan of $12,100 and $(4,900) for the three months ended September 30, 2007 and 2006 respectively. The total fair value of the distributions from the phantom stock plan during the three months ended September 30, 2007 and 2006 was $13,500 and $3,300, respectively.

For the nine months ended September 30, 2007 and 2006, the Company recorded stock-based compensation expense for the phantom stock plan of $1,000 and $33,900, respectively. The total fair value of the distributions from the phantom stock plan during the nine months ended September 30, 2007 and 2006 was $37,900 and $70,800, respectively.

5.             Pension and Other Postretirement Benefit Plans

The following table sets forth the components of net expense for the pension and other postretirement benefit plans.

 
For the three months ended
September 30,
For the nine months ended
September 30,


(In thousands)2007200620072006

 
  
Employee Pension Plan:        
    Service cost$ $ 162 $ $ 486 
    Interest cost 218  221  654  663 
    Amortization of unrecognized loss 33  81  99  243 
    Amortization of past service liability        
    Expected return on plan assets (321) (326) (963) (978)
 
 
 
 
 
        Net employee pension expense$ (70)$ 138 $ (210)$ 414 
 
 
 
 
 
  
Outside Director Pension Plan:            
    Service cost$ 13 $ 23 $ 39 $ 69 
    Interest cost 37  17  111  51 
    Amortization of unrecognized loss   4    12 
    Amortization of past service liability 36  37  108  111 
 
 
 
 
 
        Net outside director pension expense$ 86 $ 81 $ 258 $ 243 
 
 
 
 
 
  
Other Postretirement Benefit Plans:            
    Service cost$ 31 $ 28 $ 93 $ 84 
    Interest cost 42  36  126  108 
    Amortization of unrecognized (gain)loss (6) (6) (18) (18)
    Amortization of past service liability (3) (7) (9) (21)
 
 
 
 
 
        Net other postretirement benefit expense$ 64 $ 51 $ 192 $ 153 
 
 
 
 
 

- 10 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

The Company previously disclosed in its consolidated financial statements for the year ended December 31, 2006 that it expects to contribute $0.2 million and $0.1 million to the Outside Director Pension Plan and Other Post Retirement Benefit Plans, respectively, during the year ended December 31, 2007. The Company does not expect to make a contribution to the Employee Pension Plan during the year ended December 31, 2007. As of September 30, 2007, the Company has contributed $60,000 to the Outside Director Pension Plan and $36,000 to the Other Postretirement Benefit Plans, for the year ending December 31, 2007. As of September 30, 2007, the Company has not made any contribution to the Employee Pension Plan for the year ending December 31, 2007. As of September 30, 2007, the Company has not revised its expected contributions for the year ending December 31, 2007, with the exception of the Outside Director Plan, for which the Company now expects to contribute $0.1 million.

6.              Fair Value Measurements

Effective January 1, 2007, the Company adopted SFAS No. 157, “Fair Value Measurements”, and SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities-Including an amendment of FASB No. 115”. SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Management selected the fair value option for certain investment securities, primarily mortgage-backed securities, and certain borrowed funds. These financial instruments were chosen as the yield on the financial assets was a below-market yield, while the rate on the financial liabilities was an above-market rate. Management also considered the average duration of these instruments, which, for investment securities, was longer than the average for the portfolio of securities, and, for borrowings, primarily represents the longer-term borrowings of the Company. Choosing these instruments for the fair value option adjusts the carrying value of these financial assets and financial liabilities to their current fair value, and more closely aligns the financial performance of the Company with the economic value of these financial instruments. Management selected, as of January 1, 2007, financial assets and financial liabilities with fair values of $160.7 million and $120.1 million, respectively, for the fair value option. The selection of these financial assets and financial liabilities reduced the Company’s one year interest-rate gap position, thereby reducing the Company’s interest-rate risk position. Management believes that electing the fair value option allows them to better react to changes in interest rates. Management did not elect the fair value option for investment securities and borrowings with shorter duration, adjustable rates, and yields that approximate the current market rate, as management believes that these financial assets and financial liabilities approximate their economic value. On a going-forward basis, the Company currently plans to carry the financial assets and financial liabilities which replace the above noted items at fair value, and will evaluate other purchases of investments and acquisition of new debt to determine if they should be carried at cost or fair value.


- 11 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

The effect on the financial assets and financial liabilities selected for the fair value option as of January 1, 2007 is shown in the following table:

 
Prior to
Adoption
Net
Gain (Loss)
upon
Adoption
After
Adoption
 


  (in thousands) 
Mortgage-backed securities $ 138,881 $ 534 $ 139,415 
Other securities  21,270  19  21,289 
Accrued interest receivable  547  (547)  
Other assets  561  (561)  
Borrowed funds  (90,619) (3,868) (94,487)
Securities sold under agreements to repurchase  (25,000) (581) (25,581)
Other liabilities  (1,108) 1,108   
 
 
Pretax cumulative effect of adoption     (3,896)   
Increase in deferred tax asset     1,721    
 
 
Cumulative effect on stockholders’ equity     (2,175)   
Reclassification from accumulated other comprehensive loss     (3,636)   
 
 
Cumulative effect on retained earnings    $ (5,811)   
 
 
 

In July 2007, the Company issued junior subordinated debt with a face amount of $20.6 million, and called junior subordinated debt with a face amount of $20.6 million that was issued in 2002. This is in addition to the second quarter issuance of junior subordinated debt with a face amount of $41.2 million that the Company has elected to carry at fair value.

The following table presents the financial assets and financial liabilities reported at fair value, and the changes in fair value included in the Consolidated Statement of Income, at or for the three- and nine-month periods ended September 30, 2007:

 
     Changes in Fair Values For
Items Measured at Fair Value
Pursuant to Election of
the Fair Value Option
 
  Fair Value 
 
Measurements at
September 30, 2007
Three Months Ended
September 30, 2007
Nine Months Ended
September 30, 2007



   (in thousands) 
Mortgage-backed securities $ 122,487 $ 1,864 $ 1,005 
Other securities  23,263  59  (62)
Borrowed funds  135,505  (810) 195 
Securities sold under agreements to repurchase  25,759  (324) (178)
 

Net gain from fair value adjustments    $ 789 $ 960
 


- 12 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

Financial assets and financial liabilities reported at fair value are required to be measured based on either: (1) quoted prices in active markets for identical financial instruments (level 1), (2) significant other observable inputs (level 2), or (3) significant unobservable inputs (level 3). Each of the financial instruments reported at fair value were based on significant other observable inputs (level 2).

Included in the fair value of the financial assets and financial liabilities selected for the fair value option is the accrued interest receivable or payable for the related instrument. The Company continues to accrue, and report as interest income or interest expense in the Consolidated Statement of Income, the interest receivable or payable on the financial instruments selected for the fair value option at their respective contractual rates.

The borrowed funds and securities sold under agreements to repurchase have contractual principal amounts, as of September 30, 2007, of $131,857,000 and $25,000,000, respectively. The fair value of borrowed funds and securities sold under agreements to repurchase includes accrued interest payable, as of September 30, 2007, of $812,000 and $272,000, respectively.

7.             Recent Accounting Pronouncements

In July 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation 48 (FIN 48), “Accounting for Uncertainty in Income Taxes: an interpretation of SFAS No. 109”. FIN 48 clarifies Statement of Financial Accounting Standards (“SFAS”) No. 109, “Accounting for Income Taxes”, by defining a criterion that an individual tax position would have to meet for some or all of the benefit of that position to be recognized in an entity’s financial statements. Entities should evaluate a tax position to determine if it is more likely than not that a position will be sustained on examination by taxing authorities. FIN 48 defines more likely than not as “a likelihood of more than 50 percent”. FIN 48 also requires certain disclosures, including the amount of unrecognized tax benefits that if recognized would change the effective tax rate, information concerning tax positions for which a significant increase or decrease in the unrecognized tax benefit liability is reasonably possible in the next 12 months, a tabular reconciliation of the beginning and ending balances of unrecognized tax benefits, and tax years that remain open for examination by major jurisdictions. FIN 48 is effective for fiscal years beginning after December 15, 2006. The adoption of FIN 48 did not have a material effect on the Company’s results of operations or financial condition.

In February 2006, the FASB issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments.” The Statement amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” and SFAS No.140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities.” The Statement also resolves issues addressed in SFAS No. 133 Implementation Issue No. D1, “Application of Statement 133 to Beneficial Interest in Securitized Financial Assets.” SFAS No. 155 permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133, establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain as embedded derivative requiring bifurcation, and clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives. The Statement eliminates the interim guidance in SFAS No. 133 Implementation Issue No. D1, which provided that beneficial interests in securitized financial assets are not subject to the provisions of SFAS No. 133. The Statement is effective for all financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. The adoption of this Statement did not have a material effect on the Company’s results of operations or financial condition.

In September 2006 the FASB issued SFAS No. 157, “Fair Value Measurements.” The Statement is effective for all financial statements issued for fiscal years beginning after November 15, 2007, with earlier adoption permitted. The Statement defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The early adoption of SFAS No. 159 required the early adoption of SFAS No. 157. Adoption of SFAS No. 157 did not have a material impact on the Company’s results of operations or financial condition.


- 13 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Notes to Consolidated Financial Statements

In February 2007, the FASB Issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities-Including an amendment of FASB No. 115”. This Statement permits entities to choose to measure many financial instruments and certain other items at fair value. This statement is effective for the beginning of the first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of an entity’s fiscal year prior to the effective date, provided the election is made prior to the issuance of financial statements for that year or portion thereof, and the election is made within 120 days of the beginning of that fiscal year. Early adoption of SFAS No. 159 also requires the early adoption of SFAS No. 157. The impact of adopting this statement on the Company’s consolidated financial statements is discussed in Note 6.

In September 2006, the FASB ratified the consensus reached by the Emerging Issues Task Force on Issue No. 06-4, “Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements.” The consensus reached in Issue No. 06-4 requires the accrual of a liability for the cost of the insurance policy during postretirement periods in accordance with SFAS No. 106, “Employers’ Accounting for Postretirement Benefits Other Than Pensions”, or APB Opinion 12, “Omnibus Opinion”, when an employer has effectively agreed to maintain a life insurance policy during the employee’s retirement. At September 30, 2006, the Company had endorsement split-dollar life insurance arrangements with thirty-one present or former employees, which currently provides approximately $6.0 million of life insurance benefits to these employees. The amount of the benefit for each employee is based on the employee’s salary when their employment terminates. Issue No. 06-4 is effective for fiscal years beginning after December 15, 2007. Management has not yet determined the effect of the adoption of Issue No. 06-4 on its financial statements.


- 14 -



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 (the “Holding Company”), 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. Flushing Financial Corporation’s common stock is publicly traded on the NASDAQ Global Select Market under the symbol “FFIC”. The Bank is a community oriented savings institution offering a wide variety of financial services to meet the needs of the businesses and consumers in the communities it serves. The Bank conducts its business through fourteen banking offices located in Queens, Brooklyn, Manhattan and Nassau County, and its internet banking division, “iGObanking.comTM”. The Bank also owns Flushing Commercial Bank, a limited-purpose commercial bank formed for the sole purpose of attracting governmental deposits. The operating results of Flushing Commercial Bank have not been significant. The following discussion of financial condition and results of operations includes the collective results of the Holding Company and the Bank (collectively, the “Company”), but reflects principally the Bank’s activities.

The Bank’s principal business is attracting retail deposits from the general public and investing those deposits together with funds generated from ongoing operations and borrowings, primarily in (1) originations and purchases of one-to-four family (focusing on mixed-use properties – properties that contain both residential dwelling units and commercial units), multi-family residential and commercial real estate mortgage loans; (2) construction loans, primarily for multi-family residential properties; (3) Small Business Administration (“SBA”) loans and other small business loans; (4) mortgage loan surrogates such as mortgage-backed securities; and (5) U.S. government securities, corporate fixed-income securities and other marketable securities. The Bank also originates certain other consumer loans.

The Company’s results of operations depend primarily on net interest income, which is the difference between the income earned on its interest-earning assets and the cost of its interest-bearing liabilities. 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, adjusted for the difference in the average balance of interest-earning assets as 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, and other fees, income earned on Bank Owned Life Insurance (“BOLI”), dividends on Federal Home Loan Bank of New York (“FHLB-NY”) stock 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. However, the Company has not recorded a provision since 1999. 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, projections of results of specific activities or investments 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 Annual Report on Form 10-K for the year ended December 31, 2006. 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.


- 15 -



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 ENDEDSEPTEMBER 30, 2007 AND 2006

General.   Net income increased $0.4 million, or 7.8%, to $5.7 million for the three months ended September 30, 2007 from $5.3 million for the three months ended September 30, 2006. Diluted earnings per share was $0.29, an increase of $0.02, or 7.4% for the three months ended September 30, 2007 from $0.27 for the three months ended September 30, 2006. The return on average assets was 0.74% for the three months ended September 30, 2007, as compared to 0.79% for the three months ended September 30, 2006, while the return on average equity was 10.29% for the three months ended September 30, 2007 and 10.21% for the three months ended September 30, 2006.

Interest Income.   Total interest and dividend income increased $7.5 million, or 18.1%, to $49.0 million for the three months ended September 30, 2007 from $41.5 million for the three months ended September 30, 2006. The increase in interest income is attributed to the growth in the average balance of interest-earning assets, which increased $397.4 million to $2,929.8 million, combined with a 14 basis point increase in the yield of interest-earning assets to 6.69% for the three months ended September 30, 2007 from 6.55% for the three months ended September 30, 2006. The increase in the yield of interest-earning assets is primarily due to an increase of $432.8 million in the average balance of the loan portfolio to $2,598.4 million, combined with a $33.4 million decrease in the average balance of the lower-yielding securities portfolios. The yield on the mortgage loan portfolio increased one basis point to 6.86% for the three months ended September 30, 2007 from 6.85% for the three months ended September 30, 2006. The average note rate on mortgage loans originated in the current quarter was 7.16%. In an effort to increase the yield on interest-earning assets, we continued to fund a portion of the growth in the higher-yielding mortgage loan portfolio through repayments received on the lower-yielding securities portfolio.

Interest Expense.  Interest expense increased $7.4 million, or 30.6%, to $31.7 million for the three months ended September 30, 2007 from $24.2 million for the three months ended September 30, 2006. The increase in the cost of interest-bearing liabilities is primarily attributed to the Federal Open Market Committee (“FOMC”) increasing overnight rates for seventeen consecutive meetings through June 2006. Although the FOMC reduced the overnight rate by 50 basis points in September 2007, the prior increases resulted in an increase in our cost of funds as new deposits were obtained at rates higher than the average rate on existing deposits. Certificates of deposit, savings accounts and money market accounts increased 51 basis points, 109 basis points and 30 basis points, respectively, for the three months ended September 30, 2007 compared to the three months ended September 30, 2006, resulting in an increase in the cost of deposits of 59 basis points to 4.30% for the three months ended September 30, 2007 compared to the three months ended September 30, 2006. The cost of borrowed funds also increased 22 basis points to 5.08% for the three months ended September 30, 2007 compared to the three months ended September 30, 2006. This was combined with increases in the average balance of certificates of deposit of $166.4 million and borrowed funds of $133.4 million. In addition, the combined average balances of lower-costing savings, money market and NOW accounts increased a total of $104.0 million.

Net Interest Income. For the three months ended September 30, 2007, net interest income was $17.3 million, an increase of $0.1 million, or 0.7%, from $17.2 million for the three months ended September 30, 2006. An increase in the average balance of interest-earning assets of $397.4 million, to $2,929.8 million, was partially offset by a decrease in the net interest spread of 33 basis points to 2.15% for the quarter ended September 30, 2007 from 2.48% for the comparable period in 2006. The yield on interest-earning assets increased 14 basis points to 6.69% for the three months ended September 30, 2007 from 6.55% in the three months ended September 30, 2006. However, this was more than offset by an increase in the cost of funds of 47 basis points to 4.54% for the three months ended September 30, 2007 from 4.07% for the comparable prior year period. The net interest margin decreased 35 basis points to 2.37% for the three months ended September 30, 2007 from 2.72% for the three months ended September 30, 2006. Excluding prepayment penalty income, the net interest margin would have been 2.25% and 2.58% for the three month periods ended September 30, 2007 and 2006, respectively.


- 16 -



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 either of the three-month periods ended September 30, 2007 and 2006. In assessing the adequacy of the Company’s allowance for loan losses, management considers the Company’s historical loss experience, recent trends in losses, collection policies and collection experience, trends in the volume of non-performing loans, changes in the composition and volume of the gross loan portfolio, and local and national economic conditions. In recent years, the Bank has seen a significant improvement in its loss experience. By adherence to its strict underwriting standards the Bank has been able to minimize net losses from impaired loans with net recoveries of $25,000 for the three months ended September 30, 2007, compared to net charge-offs of $14,000 for the comparable period in 2006. Although the local economic conditions and real estate values in the past year have seen a slow down and despite the growth in the loan portfolio, primarily in multi-family residential, commercial real estate, one-to-four family mixed-use property mortgage loans, and commercial business loans, no provision for loan losses was deemed necessary for either of the three-month periods ended September 30, 2007 and 2006. See “-ALLOWANCE FOR LOAN LOSSES”.

Non-Interest Income.  Non-interest income increased $1.4 million, or 58.9%, for the three months ended September 30, 2007 to $3.8 million, as compared to $2.4 million for the quarter ended September 30, 2006. This was primarily attributed to increases of $0.2 million in dividends received on Federal Home Loan Bank of New York (“FHLB-NY”) stock, $0.4 million in Other Income, and $0.8 million attributed to changes in fair value of financial assets and financial liabilities carried at fair value under SFAS No. 159.

Non-Interest Expense.  Non-interest expense was $12.1 million for the three months ended September 30, 2007, an increase of $0.9 million, or 8.3%, from $11.2 million for the three months ended September 30, 2006. The increase from the comparable prior year period is primarily attributed to increases of: $0.4 million in employee salary and benefit expenses primarily related to additional employees for the business banking initiative and the internet banking division, $0.2 million in depreciation primarily due to two additional branch locations, the business banking initiative and the internet banking division, $0.2 million in professional services, and $0.2 million in data processing expense. The efficiency ratio was 59.5% and 57.0% for the three month periods ended September 30, 2007 and 2006, respectively.

Income before Income Taxes. Income before the provision for income taxes increased $0.6 million, or 7.0%, to $9.0 million for the three months ended September 30, 2007 from $8.4 million for the three months ended September 30, 2006, for the reasons discussed above.

Provision for Income Taxes.  Income tax expense increased $0.2 million, to $3.3 million, for the three months ended September 30, 2007 as compared to $3.1 million for the three months ended September 30, 2006. This increase was due to increased pre-tax income for the three months ended September 30, 2007 as compared to the three months ended September 30, 2006. The effective tax rate was 36.5% and 37.0% for the three-month periods ended September 30, 2007 and 2006, respectively. The decrease in the effective tax rate is due to the increased impact of the income from tax preference items.

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006

General.   Net income declined $0.7 million, or 4.4%, to $15.9 million for the nine months ended September 30, 2007 from $16.6 million for the nine months ended September 30, 2006. Diluted earnings per share was $0.80, a decrease of $0.09, or 10.1% for the nine months ended September 30, 2007 from $0.89 for the nine months ended September 30, 2006. The return on average assets was 0.71% for the nine months ended September 30, 2007, as compared to 0.89% for the nine months ended September 30, 2006, while the return on average equity was 9.70% for the nine months ended September 30, 2007 and 11.82% for the nine months ended September 30, 2006.


- 17 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

Interest Income.   Total interest and dividend income increased $25.9 million, or 22.5%, to $141.2 million for the nine months ended September 30, 2007 from $115.2 million for the nine months ended September 30, 2006. The increase in interest income is attributed to the growth in the average balance of interest-earning assets, which increased $440.5 million to $2,817.2 million, combined with a 22 basis point increase in the yield of interest-earning assets to 6.68% for the nine months ended September 30, 2007 from 6.46% for the nine months ended September 30, 2006. The increase in the yield of interest-earning assets is primarily due to an increase of $468.0 million in the average balance of the loan portfolio to $2,486.3 million, combined with a $19.1 million decrease in the average balance of the lower-yielding securities portfolios. The yield on the mortgage loan portfolio increased nine basis points to 6.88% for the nine months ended September 30, 2007 from 6.79% for the nine months ended September 30, 2006. This increase is due to the average rate on new loans originated since September 30, 2006 being above the average rate on the loan portfolio during this period. The average note rate on mortgage loans originated since September 30, 2006 was 7.14%. The yield on the mortgage loan portfolio, excluding prepayment penalty income, increased eleven basis points for the nine months ended September 30, 2007 compared to the nine months ended September 30, 2006. In an effort to increase the yield on interest-earning assets, we continued to fund a portion of the growth in the higher-yielding mortgage loan portfolio through repayments received on the lower-yielding securities portfolio.

Interest Expense.  Interest expense increased $24.0 million, or 37.3%, to $88.4 million for the nine months ended September 30, 2007 from $64.4 million for the nine months ended September 30, 2006. The increase in the cost of interest-bearing liabilities is primarily attributed to the FOMC increasing overnight rates for seventeen consecutive meetings through June 2006. Although the FOMC reduced the overnight rate by 50 basis points in September 2007, the prior increases resulted in an increase in our cost of funds as new deposits were obtained at rates higher than the average rate on existing deposits. Certificates of deposit, savings accounts and money market accounts increased 62 basis points, 79 basis points and 59 basis points, respectively, for the nine months ended September 30, 2007 compared to the nine months ended September 30, 2006, resulting in an increase in the cost of deposits of 66 basis points to 4.14% for the nine months ended September 30, 2007 compared to the nine months ended September 30, 2006. The cost of borrowed funds also increased 30 basis points to 4.97% for the nine months ended September 30, 2007 compared to the nine months ended September 30, 2006. This was combined with increases in the average balance of certificates of deposit of $194.2 million and borrowed funds of $149.3 million. In addition, the combined average balances of lower-costing savings, money market and NOW accounts increased a total of $100.3 million.

Net Interest Income. For the nine months ended September 30, 2007, net interest income was $52.7 million, an increase of $1.9 million, or 3.8%, from $50.8 million for the nine months ended September 30, 2006. An increase in the average balance of interest-earning assets of $440.5 million, to $2,817.2 million, was partially offset by a decrease in the net interest spread of 33 basis points to 2.28% for the nine months ended September 30, 2007 from 2.61% for the comparable period in 2006. The yield on interest-earning assets increased 22 basis points to 6.68% for the nine months ended September 30, 2007 from 6.46% in the nine months ended September 30, 2006. However, this was more than offset by an increase in the cost of funds of 55 basis points to 4.40% for the nine months ended September 30, 2007 from 3.85% for the comparable prior year period. The net interest margin decreased 36 basis points to 2.49% for the nine months ended September 30, 2007 from 2.85% for the nine months ended September 30, 2006. Excluding prepayment penalty income, the net interest margin would have been 2.36% and 2.69% for the nine month periods ended September 30, 2007 and 2006, respectively.

Provision for Loan Losses.  There was no provision for loan losses for either of the nine-month periods ended September 30, 2007 and 2006. In assessing the adequacy of the Company’s allowance for loan losses, management considers the Company’s historical loss experience, recent trends in losses, collection policies and collection experience, trends in the volume of non-performing loans, changes in the composition and volume of the gross loan portfolio, and local and national economic conditions. In recent years, the Bank has seen a significant improvement in its loss experience. By adherence to its strict underwriting standards the Bank has been able to minimize net losses from impaired loans with net charge-offs of $233,000 for the nine months ended September 30, 2007, compared to net charge-offs of $4,000 for the comparable period in 2006. Although the local economic conditions and real estate values in the past year have seen a slow down and despite the growth in the loan portfolio, primarily in multi-family residential, commercial real estate, one-to-four family mixed-use property mortgage loans, and commercial business loans, no provision for loan losses was deemed necessary for either of the nine-month periods ended September 30, 2007 and 2006. See “-ALLOWANCE FOR LOAN LOSSES”.


- 18 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

Non-Interest Income.  Non-interest income increased $3.0 million, or 41.9%, for the nine months ended September 30, 2007 to $10.2 million, as compared to $7.2 million for the nine months ended September 30, 2006. This was primarily attributed to increases of: $0.2 million on BOLI due to the purchase of additional BOLI, $0.7 million in dividends received on FHLB-NY stock, $1.0 million in Other Income, and $1.0 million attributed to changes in fair value of financial assets and financial liabilities carried at fair value under SFAS No. 159.

Non-Interest Expense.  Non-interest expense was $37.9 million for the nine months ended September 30, 2007, an increase of $6.9 million, or 22.3%, from $31.0 million for the nine months ended September 30, 2006. The increase from the comparable prior year period is primarily attributed to increases of: $3.3 million in employee salary and benefit expenses related to additional employees for the additional branches, business banking initiative and the internet banking division, $0.9 million in occupancy and equipment costs primarily related to increased rental expense, $0.6 million in depreciation primarily due to additional locations, $0.6 million in professional services, $0.6 million in data processing expense, and $0.9 million in other operating expenses primarily related to the additional branches and employees. The efficiency ratio was 61.2% and 53.5% for the nine-month periods ended September 30, 2007 and 2006, respectively.

Income before Income Taxes. Income before the provision for income taxes decreased $2.0 million, or 7.4%, to $25.0 million for the nine months ended September 30, 2007 from $27.0 million for the nine months ended September 30, 2006, for the reasons discussed above.

Provision for Income Taxes.  Income tax expense decreased $1.3 million, to $9.1 million, for the nine months ended September 30, 2007 as compared to $10.4 million for the nine months ended September 30, 2006. This decrease was primarily due to lower pre-tax income for the nine months ended September 30, 2007 as compared to the nine months ended September 30, 2006. The effective tax rate was 36.4% and 38.4% for the nine-month periods ended September 30, 2007 and 2006, respectively. The decrease in the effective tax rate is due to the increased impact of the income from tax preference items.

FINANCIAL CONDITION

Effective January 1, 2007, the Company elected the early adoption of SFAS No. 157 and SFAS No. 159 (see Notes 6 and 7 of Notes to Consolidated Financial Statements). SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Upon adoption, the Company selected the fair value measurement option for various pre-existing financial assets and financial liabilities, including mortgage-backed securities with a fair value of $139.4 million, mutual funds with a fair value of $20.6 million, common stock with a fair value of $0.6 million, FHLB borrowings with a fair value of $98.8 million, and junior subordinated debt (commonly known as trust preferred securities) with a fair value of $21.3 million. On a going-forward basis, the Company currently plans to carry the financial assets and financial liabilities which replace the above noted items at fair value, and will evaluate other purchases of investments and acquisition of new debt to determine if they should be carried at cost or fair value. The initial fair value measurement of these items resulted in a reduction of stockholders’ equity of $2.2 million as of January 1, 2007. This one-time charge is comprised of a $5.8 million cumulative-effect adjustment, net of tax, recorded as a reduction of retained earnings, partially offset by a $3.6 million reduction in accumulated other comprehensive loss related to the election of the fair value option for certain investment securities. The Bank’s regulatory capital was reduced $5.4 million as of January 1, 2007 as a result of the adoption of SFAS No. 159. The Company believes that electing the fair value option will enable better management of interest-rate risk, and allow a better reaction to changes in interest rates. During the nine months ended September 30, 2007, the Company elected to measure at fair value junior subordinated debt (commonly know as trust preferred securities) with a face amount of $41.2 million that was issued during June 2007, and $20.6 million that was issued in July 2007.


- 19 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

Assets.   At September 30, 2007, total assets were $3,241.2 million, an increase of $404.6 million, or 14.3%, from $2,836.5 million at December 31, 2006. Total loans, net increased $324.7 million, or 14.0%, during the nine months ended September 30, 2007 to $2,649.4 million from $2,324.7 million at December 31, 2006. At September 30, 2007, loans in process totaled $218.7 million, compared to $274.7 million at September 30, 2006 and $291.9 million at December 31, 2006.

The following table shows loan originations and purchases for the periods indicated. The table excludes loans acquired in the purchase of Atlantic Liberty Financial Corporation on June 30, 2006.

 
For the three months
ended September 30,
For the nine months
ended September 30,


(In thousands)2007200620072006

Multi-family residential (1)$ 53,632 $ 38,160 $ 167,231 $ 102,819 
Commercial real estate (2) 36,607  39,042  137,313  113,369 
One-to-four family – mixed-use property 37,421  48,293  129,155  114,611 
One-to-four family – residential 9,570  2,350  27,108  8,866 
Construction (3) 12,397  28,374  37,773  59,701 
Commercial business and other loans 32,404  18,343  80,697  55,521 




    Total$ 182,031 $ 174,562 $ 579,277 $ 454,887 




  
(1)
Includes purchases of $8.7 million in the nine months ended September 30, 2007.
 
(2)
Includes purchases of $0.4 million in the nine months ended September 30, 2007, and $3.1 million in the three and nine months ended September 30, 2006.
 
(3)
Includes purchases of $2.0 million in the three and nine months ended September 30, 2006, respectively.
 

As the Bank continues to increase its loan portfolio, management continues to adhere to the Bank’s strict underwriting standards. As a result, the Bank has been able to minimize charge-offs of losses from impaired loans and maintain asset quality. Non-performing assets were $4.8 million at September 30, 2007 compared to $3.1 million at December 31, 2006 and $3.3 million at September 30, 2006. Total non-performing assets as a percentage of total assets was 0.15% at September 30, 2007 compared to 0.11% at December 31, 2006 and 0.12% as of September 30, 2006. The ratio of allowance for loan losses to total non-performing loans was 141.0% at September 30, 2007, compared to 226% at December 31, 2006 and 216% at September 30, 2006.

During the nine months ended September 30, 2007, mortgage-backed securities increased $48.8 million to $337.6 million, while other securities increased $21.6 million to $63.4 million. During September 2007, as a result of the widening spreads seen in the financial markets, the Bank purchased $78.0 million of mortgage-backed securities and $26.1 million of other securities in a series of transactions that were financed with borrowings. The spread, on a tax adjusted basis, between the securities purchased and the borrowings incurred is approximately 200 basis points. While these transactions will reduce the net interest margin, they will increase net interest income. Principal repayments on the securities portfolio during the nine months ended September 30, 2007 were reinvested in higher yielding loans. Other securities primarily consist of securities issued by government agencies and mutual or bond funds that invest in government and government agency securities.

Liabilities.   Total liabilities were $3,012.2 million at September 30, 2007, an increase of $394.1 million, or 15.1%, from December 31, 2006. During the nine months ended September 30, 2007, due to depositors increased $234.6 million to $1,979.0 million, primarily as a result of an increase of $83.4 million in certificates of deposit, of which $40.7 million were new brokered deposits, while core deposits increased $151.2 million. Borrowed funds increased $148.8 million, primarily due to the funds borrowed to purchase the securities noted above. During the third quarter of 2007, the Company issued junior subordinated debt with a face amount of $20.6 million, and called junior subordinated debt with a face amount of $20.6 million that was issued in 2002. This is in addition to the second quarter issuance of junior subordinated debt with a face amount of $41.2 million. The $61.8 million of junior subordinated debt was issued with a weighted average fixed rate of interest for the first five years of 6.96%, and then adjusts quarterly at a weighted average rate equal to three month LIBOR plus 142 basis points. The junior subordinated debt that was called in July adjusted quarterly at a rate equal to three month LIBOR plus 365 basis points. In July 2007, the Company used $30.0 million of the funds obtained from issuing this debt to increase its investment in the Bank, thereby increasing the Bank’s regulatory capital to support further asset growth. In addition, mortgagors’ escrow deposits increased $12.2 million during the nine months ended September 30, 2007.


- 20 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

Equity. Total stockholders’ equity increased $10.5 million, or 4.8%, to $228.9 million at September 30, 2007 from $218.4 million at December 31, 2006. Net income of $15.9 million for the nine months ended September 30, 2007 was partially offset by a net after tax decrease of $0.1 million on the market value of securities available for sale, $0.6 million in treasury shares purchased through the Company’s stock repurchase program, a $2.2 million charge related to the adoption of SFAS No. 159, and $7.0 million of cash dividends declared and paid during the nine months ended September 30, 2007. The exercise of stock options increased stockholders’ equity by $1.3 million, including the income tax benefit realized by the Company upon the exercise of the options. An adjustment to the purchase price of Atlantic Liberty Financial Corporation, related to stock options, increased stockholders’ equity by $1.3 million. Goodwill was also increased $1.3 million for this adjustment. Book value per share was $10.77 at September 30, 2007, compared to $10.34 per share at December 31, 2006 and $10.19 per share at September 30, 2006.

Under its current stock repurchase program, the Company repurchased 38,000 shares during the nine months ended September 30, 2007, at a total cost of $0.6 million, or an average of $16.52 per share. At September 30, 2007, 362,050 shares remain to be repurchased under the current stock repurchase program. Through September 30, 2007, the Company had repurchased approximately 48% of the common shares issued in connection with the Company’s initial public offering at a cost of $118.6 million.

Cash flow.  During the nine months ended September 30, 2007, funds provided by the Company’s operating activities amounted to $16.2 million. These funds, together with $383.5 million provided by financing activities, were utilized to fund net investing activities of $400.3 million. The Company’s primary business objective is the origination and purchase of one-to-four family (primarily mixed-use properties), multi-family residential and commercial real estate mortgage loans, and commercial, business and SBA loans. During the nine months ended September 30, 2007, the net total of loan originations and purchases less loan repayments and sales was $324.4 million. The Company also purchased $148.0 million of securities classified as available for sale. Funds were provided by an increase of $233.9 million in due to depositors, an increase of $12.2 million in escrow deposits, an increase of $144.2 million in borrowings, and $78.5 million from maturities, prepayments, calls and sales of securities available for sale. Additional funds of $1.1 million were provided through the exercise of stock options. The Company also used funds of $1.1 million for treasury stock repurchases and $7.0 million for dividend payments during the nine months ended September 30, 2007.

INTEREST RATE RISK

The consolidated statements of financial position have been prepared in accordance with generally accepted accounting principles in the United States of America, which require 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) 200 basis points, assuming the yield curves of the rate shocks will be parallel to each other. The OTS currently places its focus on the net portfolio value, focusing on a rate shock up or down of 200 basis points. 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 September 30, 2007. Various estimates regarding prepayment assumptions are made at each level of rate shock. However, prepayment penalty income is excluded from this analysis. Actual results could differ significantly from these estimates. At September 30, 2007, the Company is within the guidelines set forth by the Board of Directors for each interest rate level.


- 21 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

The following table presents the Company’s interest rate shock as of September 30, 2007.

 
Projected Percentage Change In

 Change in Interest RateNet Interest
Income
 Net Portfolio
Value
 Net Portfolio
Value Ratio
 
 
 
 -200 Basis points-0.13% 8.15% 8.61% 
 -100 Basis points1.51  6.38  8.59  
 Base interest rate0.00  0.00  8.23  
 +100 Basis points-3.34  -8.91  7.66  
 +200 Basis points-8.45  -19.77  6.91  
 

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 September 30, 2007, 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 September 30, 2007.

 
 (Dollars in thousands)AmountPercent of Assets
 
  
  
 Tangible Capital:     
     Capital level$ 236,799  7.38% 
     Requirement 48,142  1.50  
     Excess 188,657  5.88  
  
 Leverage and Core Capital:       
     Capital level$ 236,799  7.38% 
     Requirement 96,283  3.00  
     Excess 140,516  4.38  
  
 Risk-Based Capital:       
     Capital level$ 243,623  11.43% 
     Requirement 170,530  8.00  
     Excess 73,093  3.43  

- 22 -



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 sets forth certain information relating to the Company’s consolidated statements of financial condition and consolidated statements of operations for the three-month periods ended September 30, 2007 and 2006, 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.

 
  For the three months ended September 30, 
  
 
  2007  2006 
  
 
 
  Average
Balance
 Interest Yield/
Cost
 Average
Balance
 Interest Yield/
Cost
 
  
 
 
Assets   (Dollars in thousands) 
Interest-earning assets:           
  Mortgage loans, net (1) $ 2,495,318 $ 42,795 6.86%$ 2,115,274 $ 36,212 6.85%
  Other loans, net (1)  103,112  2,044 7.93  50,309  976 7.76 


      Total loans, net  2,598,430  44,839 6.90  2,165,583  37,188 6.87 


  Mortgage-backed securities  275,833  3,414 4.95  314,101  3,641 4.64 
  Other securities  42,397  585 5.52  37,504  456 4.86 


      Total securities  318,230  3,999 5.03  351,605  4,097 4.66 


  Interest-earning deposits and
    federal funds sold
  13,144  158 4.81  15,219  188 4.94 


Total interest-earning assets  2,929,804  48,996 6.69  2,532,407  41,473 6.55 


Other assets  164,210       142,530      


  
      Total assets $ 3,094,014      $ 2,674,937      


  
    
Liabilities and Equity                 
Interest-bearing liabilities:                 
  Deposits:                 
    Savings accounts $ 317,896  2,080 2.62 $ 271,591  1,036 1.53 
    NOW accounts  60,620  274 1.81  46,696  53 0.45 
    Money market accounts  316,390  3,439 4.35  272,213  2,756 4.05 
    Certificate of deposit accounts  1,188,794  14,728 4.96  1,022,438  11,364 4.45 


      Total due to depositors  1,883,700  20,521 4.36  1,612,938  15,209 3.77 
    Mortgagors’ escrow accounts  29,491  22 0.30  26,795  16 0.24 


      Total deposits  1,913,191  20,543 4.30  1,639,733  15,225 3.71 
  Borrowed funds  875,552  11,117 5.08  742,167  9,024 4.86 


      Total interest-bearing liabilities  2,788,743  31,660 4.54  2,381,900  24,249 4.07 


Non interest-bearing deposits  65,017       64,642      
Other liabilities  17,557       20,255      


  
      Total liabilities  2,871,317       2,466,797      
Equity  222,697       208,140      


  
      Total liabilities and equity $ 3,094,014      $ 2,674,937      


  
Net interest income /
  net interest rate spread
    $ 17,336 2.15%   $ 17,224 2.48%


Net interest-earning assets /
  net interest margin
 $ 141,061    2.37%$ 150,507    2.72%



 
Ratio of interest-earning assets to
  interest-bearing liabilities
       1.05X      1.06X

 
  
(1)
Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately $0.8 million and $0.9 million for the three-month periods ended September 30, 2007 and 2006, respectively.

- 23-



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

AVERAGE BALANCES  (continued)

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 sets forth certain information relating to the Company’s consolidated statements of financial condition and consolidated statements of operations for the nine-month periods ended September 30, 2007 and 2006, 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.

 
  For the nine months ended September 30, 
  
 
  2007  2006 
  
 
 
  Average
Balance
 Interest Yield/
Cost
 Average
Balance
 Interest Yield/
Cost
 
  
 
 
Assets   (Dollars in thousands) 
Interest-earning assets:           
  Mortgage loans, net (1) $ 2,398,690 $ 123,726 6.88%$ 1,976,021 $ 100,677 6.79%
  Other loans, net (1)  87,567  5,144 7.83  42,270  2,360 7.44 


      Total loans, net  2,486,257  128,870 6.91  2,018,291  103,037 6.81 


  Mortgage-backed securities  278,959  10,248 4.90  302,382  10,288 4.54 
  Other securities  42,537  1,703 5.34  38,223  1,290 4.50 


      Total securities  321,496  11,951 4.96  340,605  11,578 4.53 


  Interest-earning deposits and
    federal funds sold
  9,415  337 4.77  17,791  616 4.62 


Total interest-earning assets  2,817,168  141,158 6.68  2,376,687  115,231 6.46 


Other assets  162,527       118,218      


  
      Total assets $ 2,979,695      $ 2,494,905      


  
Liabilities and Equity                 
Interest-bearing liabilities:                 
  Deposits:                 
    Savings accounts $ 297,416  5,092 2.28 $ 265,901  2,964 1.49 
    NOW accounts  55,303  563 1.36  42,211  151 0.48 
    Money market accounts  280,738  8,771 4.17  225,015  6,048 3.58 
    Certificate of deposit accounts  1,164,183  42,365 4.85  969,994  30,751 4.23 


      Total due to depositors  1,797,640  56,791 4.21  1,503,121  39,914 3.54 
    Mortgagors’ escrow accounts  31,873  60 0.25  28,813  45 0.21 


      Total deposits  1,829,513  56,851 4.14  1,531,934  39,959 3.48 
  Borrowed funds  847,938  31,596 4.97  698,663  24,472 4.67 


      Total interest-bearing liabilities  2,677,451  88,447 4.40  2,230,597  64,431 3.85 


Non interest-bearing deposits  65,425       59,466      
Other liabilities  18,393       17,325      


  
      Total liabilities  2,761,269       2,307,388      
Equity  218,426       187,517      


  
      Total liabilities and equity $ 2,979,695      $ 2,494,905      


  
Net interest income /
  net interest rate spread
    $ 52,711 2.28%   $ 50,800 2.61%


Net interest-earning assets /
  net interest margin
 $ 139,717    2.49%$ 146,090    2.85%



 
Ratio of interest-earning assets to
  interest-bearing liabilities
       1.05X      1.07X

 
  
(1)
Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately $2.8 million and $2.9 million for the three-month periods ended September 30, 2007 and 2006, respectively.

- 24 -



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.

 
For the nine months ended September 30,

(In thousands)20072006

  
Mortgage Loans    
  
At beginning of period$ 2,252,992 $ 1,851,251 
  
Mortgage loans originated:      
    Multi-family residential 158,514  102,819 
    Commercial real estate 136,886  110,282 
    One-to-four family – mixed-use property 129,155  114,611 
    One-to-four family – residential 26,473  8,741 
    Construction 37,773  57,721 
    Co-operative apartments 635  125 


        Total mortgage loans originated 489,436  394,299 


  
Mortgage loans purchased:      
    Multi-family residential 8,717   
    Commercial real estate 427  3,087 
    Construction   1,980 
    Acquisition of Atlantic Liberty loans   129,025 
  


        Total acquired loans 9,144  134,092 


  
Less:      
    Principal and other reductions 204,518  192,856 
    Sales 15,863  16,421 
    Mortgage loan foreclosures    
  


At end of period$ 2,531,191 $ 2,170,365 


  
Commercial Business and Other Loans      
  
At beginning of period$ 68,420 $ 28,601 
  
Other loans originated:      
    Small Business Administration 9,262  14,941 
    Small business (1) 70,253  39,783 
    Other 1,182  797 


        Total other loans originated 80,697  55,521 


  
Less:      
    Principal and other reductions 33,021  8,980 
    Sales 4,513  7,006 
    Elimination of loan to Atlantic Liberty   11,500 


At end of period$ 111,583 $ 56,636 


 

(1)    Includes an $11.5 million loan to Atlantic Liberty prior to the merger in the nine months ended September 30, 2006.


- 25 -



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 still accruing interest, and real estate owned at the dates indicated.

 
(Dollars in thousands)September 30, 2007December 31, 2006

  
Non-accrual mortgage loans$ 3,632 $ 2,914 
Other non-accrual loans 292  212 


          Total non-accrual loans 3,924  3,126 
  
Mortgage loans 90 days or more delinquent
      and still accruing
 753   
Other loans 90 days or more delinquent
      and still accruing
 163   


          Total non-performing loans 4,840  3,126 
  
Real estate owned (foreclosed real estate)    


          Total non-performing assets$ 4,840 $ 3,126 


  
Non-performing loans to gross loans 0.18% 0.13%
Non-performing loans to total assets 0.15% 0.11%

- 26 -



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 Bank 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 Bank’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. Management reviews the Bank’s loan portfolio by separate categories with similar risk and collateral characteristics. Impaired loans are segregated and reviewed separately. All non-performing loans are classified impaired. Impaired loans secured by collateral are reviewed based on their collateral and the estimated time to recover the Bank’s investment in the loan, and the estimate of the recovery anticipated. For non-collateralized impaired loans, management estimates any recoveries that are anticipated for each loan. Specific reserves are allocated to impaired loans based on this review. In connection with the determination of the allowance, the market value of collateral ordinarily is evaluated by the Bank’s staff appraiser; however, the Bank 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 allowance for loan losses on a quarterly basis.

In assessing the adequacy of the allowance, management also reviews the Bank’s loan portfolio by separate categories which have similar risk and collateral characteristics; e.g. multi-family residential, commercial real estate, one-to-four family mixed-use property, one-to-four family residential, co-operative apartment, SBA, commercial business and consumer loans. General provisions are established against performing loans in the Bank’s portfolio in amounts deemed prudent from time to time based on the Bank’s qualitative analysis of the factors, including the historical loss experience and regional economic conditions. Since January 1, 2002, the Bank incurred total net charge-offs of $514,000. This reflects a significant improvement over the loss experience of the 1990s. In addition, the regional economy has improved since 2002, including significant increases in real estate values. The Bank’s underwriting standards generally require a loan-to-value ratio of 75% at a time the loan is originated. Since real estate values have increased significantly since 2002, the loan-to-value ratios for loans originated in prior years have declined below the original 75% level. The rate at which the Bank’s mortgagors have been defaulting on their loans has declined, as the mortgagor’s equity in the property has increased. The Bank has not been affected by the recent increase in defaults on sub-prime mortgages as the Bank does not originate, or hold in portfolio, sub-prime mortgages. As a result, the Bank has not incurred losses on mortgage loans in recent years. As a result of these improvements, and despite the increase in the loan portfolio and shift to loans with greater risk, the Bank did not consider it necessary to provide a provision for loan losses in the nine-month period ended September 30, 2007. Management has concluded that the allowance is sufficient to absorb losses inherent in the loan portfolio.


- 27 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
Management’s Discussion and Analysis of
Financial Condition and Results of Operations

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

 
For the nine months ended September 30,

(Dollars in thousands)20072006

Balance at beginning of period $ 7,057 $ 6,385 
  
Acquisition of Atlantic Liberty allowance    753 
  
Provision for loan losses     
  
Loans charged-off: 
    Multi-family residential     
    Commercial real estate     
    One-to-four family – mixed-use property     
    One-to-four family – residential     
    Co-operative apartments     
    Construction     
    SBA  (271)
    Commercial business and other loans  (2) (14)
 

        Total loans charged-off  (273) (14)
 

  
Recoveries: 
    Mortgage loans  29  2 
   SBA, commercial business and other loans  11  8 
 

        Total recoveries  40  10 
 

Net charge-offs  (233) (4)
 

Balance at end of period $ 6,824 $ 7,134 
 

  
Ratio of net charge-offs during the period to 
   average loans outstanding during the period  0.01 % %
Ratio of allowance for loan losses to loans at end of period  0.26 % 0.32 %
Ratio of allowance for loan losses to non-performing 
   assets at end of period  141.00% 216.19%
Ratio of allowance for loan losses to non-performing 
   loans at end of period  141.00% 216.19%

- 28 -



PART I – FINANCIAL INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

ITEM 3.     QUANTITATIVE AND QUALITATIVE 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.”

ITEM 4.     CONTROLS AND PROCEDURES

The Company carried out, under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this Quarterly Report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of September 30, 2007, the design and operation of these disclosure controls and procedures were effective. During the period covered by this Quarterly Report, there have been no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

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 1A.  RISK FACTORS

There have been no material changes from the risk factors disclosed in the Company’s Form 10-K for the year ended December 31, 2006.

ITEM 2.     UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

The following table sets forth information regarding the shares of common stock repurchased by the Company during the quarter ended September 30, 2007.

 
PeriodTotal
Number
of Shares
Purchased
Average Price
Paid per Share
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
Maximum
Number of
Shares That May
Yet Be Purchased
Under the Plans
or Programs

July 1 to July 31, 2007  38 $ 15.92    362,050 
August 1 to August 31, 2007        362,050 
September 1 to September 30, 2007        362,050 
 

 
   
     Total  38 $ 15.92   
 
 
 
   
   

The current common stock repurchase program was approved by the Company’s Board of Directors on August 17, 2004 and authorized the repurchase of 1,000,000 common shares. The repurchase program does not have an expiration date or a maximum dollar amount that may be paid to repurchase the common shares.

Amounts shown in the above column titled “Maximum Number of Shares That May Yet Be Purchased Under the Plans or Programs” do not reflect shares which may be repurchased from employees to satisfy tax withholding obligations under equity compensation plans. During the quarter ended September 30, 2007, the Company purchased 38 common shares from employees, at an average cost of $15.92 to satisfy tax obligations due from the employees upon vesting of restricted stock awards.


- 29 -



PART II – OTHER INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES.

Not applicable.

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

Not applicable.

ITEM 5.     OTHER INFORMATION.

Not applicable.


- 30 -



PART II – OTHER INFORMATION
FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

ITEM 6.     EXHIBITS.

 
Exhibit No.  Description

  3.1   Certificate of Incorporation of Flushing Financial Corporation (1)
    
  3.2  
Certificate of Amendment of Certificate of Incorporation of Flushing Financial Corporation (3)
    
  3.3  
Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)
    
  3.4  
Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)
    
  3.5   By-Laws of Flushing Financial Corporation (1)
    
  4.1  
Rights Agreement, dated as of September 8, 2006, between Flushing Financial Corporation and State Street Bank and Trust Company, as Rights Agent (2)
    
  10.1   Retirement and Consulting Agreement of Robert Callicutt, dated January 24, 2007. (5)
    
  10.2  
Flushing Financial Corporation Annual Incentive Plan for Executive and Senior Officers. (6)
    
  31.1  
    
  31.2  
    
  32.1  
    
  32.2  
    
(1)
Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1, Registration No. 33-96488.
  
(2) Incorporated by reference to Exhibits filed with Form 8-K filed September 21, 2006.
  
(3) Incorporated by reference to Exhibits filed with Form S-8 filed May 31, 2002.
  
(4)
Incorporated by reference to Exhibits filed with Form 10-Q for the quarter ended September 30, 2002.
  
(5) Incorporated by reference to Exhibit filed with Form 8-K filed January 29, 2007.
  
(6) Incorporated by reference to Exhibit filed with Form 8-K filed March 1, 2007.

- 31 -



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: November 9, 2007By:/s/John R. Buran
  
 John R. Buran
 President and Chief Executive Officer
   
   
Dated: November 9, 2007By:/s/David W. Fry
  
 David W. Fry
 Executive Vice President, Treasurer and
 Chief Financial Officer

- 32 -



FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES
EXHIBIT INDEX

 
Exhibit No.  Description

  3.1   Certificate of Incorporation of Flushing Financial Corporation (1)
    
  3.2  
Certificate of Amendment of Certificate of Incorporation of Flushing Financial Corporation (3)
    
  3.3  
Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)
    
  3.4  
Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)
    
  3.5   By-Laws of Flushing Financial Corporation (1)
    
  4.1  
Rights Agreement, dated as of September 8, 2006, between Flushing Financial Corporation and State Street Bank and Trust Company, as Rights Agent (2)
    
  10.1  
Retirement and Consulting Agreement of Robert Callicutt, dated January 24, 2007. (5)
    
  10.2  
Flushing Financial Corporation Annual Incentive Plan for Executive and Senior Officers. (6)
    
  31.1  
    
  31.2  
    
  32.1  
    
  32.2  
    
(1)
Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1, Registration No. 33-96488.
  
(2) Incorporated by reference to Exhibits filed with Form 8-K filed September 21, 2006.
  
(3) Incorporated by reference to Exhibits filed with Form S-8 filed May 31, 2002.
  
(4)
Incorporated by reference to Exhibits filed with Form 10-Q for the quarter ended September 30, 2002.
  
(5) Incorporated by reference to Exhibit filed with Form 8-K filed January 29, 2007.
  
(6) Incorporated by reference to Exhibit filed with Form 8-K filed March 1, 2007.

- 33 -