~~Page ---- Part I~~U. ~~FINANCIAL INFORMATION Item 1~~S. ~~Financial~~SECURITIES ~~Statements~~AND ~~Condensed~~EXCHANGE ~~Consolidated~~COMMISSION ~~Balance Sheets - at March 31~~Washington, ~~2004 (Unaudited) and at December 31, 2003~~D.C.~~..........................~~ 220549 ~~Condensed~~FORM ~~Consolidated Statements of Income (Unaudited)~~ 10- Three months ended March 31, 2004 and 2003........................................ 3 Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - Three months ended March 31, 2004 and 2003........................................ 4-5 Condensed Consolidated Statements of Cash Flows (Unaudited) - Three months ended March 31, 2004 and 2003........................................ 6-7 Notes to Condensed Consolidated Financial Statements (Unaudited).................... 8-13 Review by Independent Accountants................................................... 14 Report on Review by Independent Accountants......................................... 15 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations........................................................... 16-21 Item 3. Quantative and Qualitative Disclosures About Market Risk..................... 22 Item 4. Controls and Procedures...................................................... 22 Part II. OTHER INFORMATION Item 1. Legal Proceedings............................................................ 22 Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities................................................................... 23 Item 3. Default upon Senior Securities............................................... 23 Item 4. Submission of Matters to a Vote of Security Holders.......................... 23 Item 5. Other Information............................................................ 23 Item 6. Exhibits and Reports on Form 8-K............................................. 24 SIGNATURES............................................................................... 25Q

At At March 31, December 31, --------- ------------ 2004 2003 ---- ---- (unaudited) Assets Cash and due from banks $ 42,676 35,072 Interest-earning deposits 28,913 27,088 --------- --------- Cash and cash equivalents 71,589 62,160 Securities available for sale 75,165 82,137 Loans, net of allowance for loan losses of $5,646 in 2004 and $5,490 in 2003 795,433 767,987 Accrued interest receivable 3,598 3,849 Premises and equipment, net 21,933 21,448 Foreclosed assets 1,048 881 Federal Home Loan Bank stock, at cost 6,650 6,900 Deferred income taxes 1,008 1,134 Other assets 5,614 1,418 --------- --------- Total $ 982,038 947,914 ========= ========= Liabilities and Stockholders' Equity Liabilities: Noninterest-bearing demand deposits 36,412 31,481 NOW and money-market accounts 178,164 161,527 Savings accounts 27,215 26,636 Certificates 494,743 485,945 --------- --------- Total deposits 736,534 705,589 Advances from Federal Home Loan Bank 133,000 133,000 Other borrowed funds 17,978 17,786 Junior subordinated debentures 5,155 5,155 Accrued expenses and other liabilities 10,437 9,028 --------- --------- Total liabilities 903,104 870,558 --------- --------- Stockholders' equity: Preferred stock, $.01 par value, 1,000,000 shares authorized, none outstanding -- -- Common stock, $.01 par value, 15,000,000 shares authorized, 6,397,702 in 2004 and 6,397,202 in 2003 shares issued 64 64 Additional paid-in-capital 31,841 31,837 Retained income 66,634 65,071 Accumulated other comprehensive income 311 297 Treasury stock, at cost (1,000,148 shares in 2004 and 1,000,048 shares in 2003) (19,916) (19,913) --------- --------- Total stockholders' equity 78,934 77,356 --------- --------- Total $ 982,038 947,914 ========= =========


(Mark One)

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

For the quarterly period ended September 30, 2004

OR

\|_\|	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to

Commission file number 0-22608 FFLC BANCORP, INC.
(Exact Name of Registrant as Specified in Its Charter)

Three Months Ended March 31, 2004 2003 ---- ---- Interest income: Loans $ 12,492 12,722 Securities 603 588 Other 125 267 ---------- ---------- Total interest income 13,220 13,577 ---------- ---------- Interest expense: Deposits 3,736 4,415 Borrowed funds 1,934 2,127 ---------- ---------- Total interest expense 5,670 6,542 ---------- ---------- Net interest income 7,550 7,035 Provision for loan losses 339 406 ---------- ---------- Net interest income after provision for loan losses 7,211 6,629 ---------- ---------- Noninterest income: Deposit account fees 259 231 Other service charges and fees 450 584 Net gain on sales of loans held for sale 150 271 Other 119 197 ---------- ---------- Total noninterest income 978 1,283 ---------- ---------- Noninterest expense: Salaries and employee benefits 2,660 2,446 Occupancy and equipment 702 648 Data processing 391 273 Advertising and promotion 164 137 Professional services 132 103 Other 518 515 ---------- ---------- Total noninterest expense 4,567 4,122 ---------- ---------- Income before income taxes 3,622 3,790 Income taxes 1,358 1,436 ---------- ---------- Net income $ 2,264 2,354 ========== ========== Basic income per share $ .42 .44 ========== ========== Weighted-average number of shares outstanding for basic 5,394,301 5,373,607 ========== ========== Diluted income per share $ .41 .43 ========== ========== Weighted-average number of shares outstanding for diluted 5,488,954 5,479,331 ========== ========== Dividends per share $ .13 .10 ========== ==========


Delaware		59-3204891
(State or Other Jurisdiction		(I.R.S. Employer
of Incorporation or Organization)		Identification No.)

800 North Boulevard West, Post Office Box 490420, Leesburg, Florida		34749-0420
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s Telephone Number, Including Area Code (352) 787-3311

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report.

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

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12B-2 of the Exchange Act): Yes \|X\| No \|_\|

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Common Stock Accumulated ------------------ Additional Other Total Number of Paid-In Treasury Retained Comprehensive Stockholders' Shares Amount Capital Stock Income Income Equity ------ ------ ------- ----- ------ ------ ------ Balance at December 31stock, ~~2002~~par ~~4,574,944~~value $.01 46per ~~31,638~~share ~~(19~~5,~~667) 58~~405,~~409~~429 636 71,062 ------- Comprehensive income: Net income (unaudited) -- -- -- -- 2,354 -- 2,354 Change in unrealized gains on securities available for sale, net of income tax benefit of $52 (unaudited) -- -- -- -- -- (86) (86) Change in unrealized loss on derivative instrument, net of income tax benefit of $6 (unaudited) -- -- -- -- -- (10) (10) ------- Comprehensive income (unaudited) 2,258 ------- Net proceeds from the issuance of common stock, stock options exercised (unaudited) 4,227 -- 40 -- -- -- 40 Dividends paid (unaudited) -- -- -- -- (544) -- (544) Purchase of treasury stock, 2,605 shares ~~(unaudited)~~outstanding ~~-- -- -- (89) -- -- (89) Three-for-two stock split (unaudited) 1,792,269 18 (18) -- -- -- -- --------- ---- ------- ------- ------- ---- ------- Balance~~ at ~~March~~October 3121, ~~2003~~2004 ~~(unaudited)~~CONFORMED ~~6,371,440 $ 64 31,660 (19,756) 60,219 540 72,727 ========= ==== ======= ======= ======= ==== =======~~COPY

Common Stock Accumulated ------------------ Additional Other Total Number of Paid-In Treasury Retained Comprehensive Stockholders' Shares Amount Capital Stock Income Income Equity ------ ------ ------- ----- ------ ------ ------ Balance at December 31, 2003 6,397,202 $ 64 31,837 (19,913) 65,071 297 77,356 ------- Comprehensive income: Net income (unaudited) -- -- -- -- 2,264 -- 2,264 Change in unrealized gains on securities available for sale, net of income tax of $37 (unaudited) -- -- -- -- -- 62 62 Change in unrealized loss on derivative instrument, net of income tax benefit of $29 (unaudited) -- -- -- -- -- (48) (48) ------- Comprehensive income (unaudited) 2,278 ------- Net proceeds from the issuance of common stock, stock options exercised (unaudited) 500 -- 4 -- -- -- 4 Dividends paid (unaudited) -- -- -- -- (701) -- (701) Purchase of treasury stock, 100 shares (unaudited) -- -- -- (3) -- -- (3) --------- ---- ------ ------- ------- ---- ------- Balance at March 31, 2004 (unaudited) 6,397,702 $ 64 31,841 (19,916) 66,634 311 78,934 ========= ==== ======= ======= ======= ==== ======= See accompanying Notes to Condensed Consolidated Financial Statements.

FFLC BANCORP, INC. INDEX

Part I. FINANCIAL INFORMATION

Item 1. Financial Statements	Page

Condensed Consolidated Balance Sheets -
at September 30, 2004 (Unaudited) and at December 31, 2003	2

Condensed Consolidated Statements of Income (Unaudited) -
Three and Nine months ended September 30, 2004 and 2003	3

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) -
Nine months ended September 30, 2004 and 2003	4-5

Condensed Consolidated Statements of Cash Flows (Unaudited) -
Nine months ended September 30, 2004 and 2003	6-7

Notes to Condensed Consolidated Financial Statements (Unaudited)	8-13

Review by Independent Registered Public Accounting Firm	14

Report of Independent Registered Public Accounting Firm	15

Item 2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations	16-23

Item 3. Quantative and Qualitative Disclosures About Market Risk	24

Item 4. Controls and Procedures	24

Part II. OTHER INFORMATION

Item 1. Legal Proceedings	25

Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of
Equity Securities	25

Item 3. Default upon Senior Securities	25

Item 4. Submission of Matters to a Vote of Security Holders	25

Item 5. Other Information	25

Item 6. Exhibits and Reports on Form 8-K	26

SIGNATURES	27

Three Months Ended March 31, 2004 2003 ---- ---- Cash flows from operating activities: Net income $ 2,264 2,354 Adjustments to reconcile net income to net cash provided by operating activities: Provision for loan losses 339 406 Depreciation and amortization 327 301 Deferred income taxes 118 (164) Net amortization of premiums and discounts on securities 111 235 Net amortization of deferred loan fees and costs 31 (134) Net gain on sales of loans held for sale (150) (271) Loans originated for sale (7,162) (16,339) Proceeds from sales of loans held for sale 8,541 16,556 Decrease in accrued interest receivable 251 461 Increase in other assets (4,196) (65) Increase in accrued expenses and other liabilities 1,332 4,216 -------- -------- Net cash provided by operating activities 1,806 7,556 -------- -------- Cash flows from investing activities: Purchase of securities available for sale (52) (19,596) Proceeds from principal repayments and maturities on securities available for sale 7,012 7,827 Loan disbursements (61,792) (65,800) Principal repayments on loans 32,172 66,532 Purchase of premises and equipment, net (812) (549) Net proceeds from sales of foreclosed assets 408 541 Redemption of Federal Home Loan Bank stock 250 -- -------- -------- Net cash used in investing activities (22,814) (11,045) -------- -------- Cash flows from financing activities: Net increase in deposits 30,945 26,160 Net increase in other borrowed funds 192 2,778 Issuance of common stock 4 40 Purchase of treasury stock (3) (89) Cash dividends paid (701) (544) -------- -------- Net cash provided by financing activities 30,437 28,345 -------- -------- Net increase in cash and cash equivalents 9,429 24,856 Cash and cash equivalents at beginning of period 62,160 69,394 -------- -------- Cash and cash equivalents at end of period $ 71,589 94,250 ======== ========

~~Three~~FFLC ~~Months Ended March 31~~BANCORP, ~~2004~~INC. ~~2003~~Part ~~----~~I. ~~----~~FINANCIAL ~~Supplemental~~INFORMATION ~~disclosures~~Item of1. ~~cash~~Financial ~~flow~~Statements ~~information-~~Condensed ~~Cash~~Consolidated ~~paid~~Balance ~~during~~Sheets ~~the period for: Interest~~ ($ ~~5,649 6,583 ======= ======= Income taxes $ 28 398 ======= ======= Noncash investing and financing activities: Accumulated other comprehensive income: Net change~~ in ~~unrealized gain on securities available for sale~~thousands, ~~net~~except ofper ~~tax~~share ~~$ 62 (86~~amounts) ======= ======= Net change in unrealized loss on derivative instrument, net of tax $ (48) (10) ======= ======= Transfers from loans to foreclosed assets $ 575 821 ======= ======= Loans funded by and sold to correspondent $ 2,089 3,592 ======= =======

At March 31, 2004 At December 31, 2003 --------------------- -------------------- % of % of Amount Total Amount Total First mortgage loans secured by: One-to-four-family residential * $ 394,010 47.80% $ 384,514 48.22% Construction and land 50,815 6.17 43,575 5.47 Multi-family units 13,421 1.63 12,453 1.56 Commercial real estate, churches and other 172,918 20.98 167,381 20.99 --------- ------- --------- ------- Total first mortgage loans 631,164 76.58 607,923 76.24 Consumer loans 160,533 19.48 155,438 19.50 Commercial loans 32,509 3.94 33,990 4.26 --------- ------- --------- ------- Total loans (1) 824,206 100.00% 797,351 100.00% ======= ======= Undisbursed portion of loans in process (23,891) (24,573) Net deferred loan costs 764 699 Allowance for loan losses (2) (5,646) (5,490) --------- --------- Loans, net $ 795,433 $ 767,987 ========= =========

	At September 30, 2004			At December 31, 2003
	At September 30, 2004			At December 31, 2003

Assets	(unaudited)

Cash and due from banks	$	41,500			35,072
Interest-earning deposits		23,559			27,088


Cash and cash equivalents		65,059			62,160

Securities available for sale		71,563			82,137
Loans, net of allowance for loan losses of $6,118 in 2004
and $5,490 in 2003		861,435			767,987
Accrued interest receivable		3,897			3,849
Premises and equipment, net		22,718			21,448
Foreclosed assets		528			881
Federal Home Loan Bank stock, at cost		7,650			6,900
Deferred income taxes		1,508			1,134
Other assets		5,335			1,418


Total	$	1,039,693			947,914


Liabilities and Stockholders’ Equity

Liabilities:
Noninterest-bearing demand deposits		40,567			31,481
NOW and money-market accounts		182,616			161,527
Savings accounts		29,556			26,636
Certificates		517,468			485,945


Total deposits		770,207			705,589

Advances from Federal Home Loan Bank		153,000			133,000
Other borrowed funds		15,099			17,786
Junior subordinated debentures		5,155			5,155
Accrued expenses and other liabilities		13,639			9,028


Total liabilities		957,100			870,558


Stockholders’ equity:
Preferred stock, $.01 par value, 1,000,000 shares authorized,
none outstanding		—			—
Common stock, $.01 par value, 15,000,000 shares authorized,
6,408,802 in 2004 and 6,397,202 in 2003 shares issued		64			64
Additional paid-in-capital		32,283			31,837
Retained income		70,327			65,071
Accumulated other comprehensive income (loss)		(81	)		297
Treasury stock, at cost (1,003,373 shares in 2004 and
1,000,048 shares in 2003)		(20,000	)		(19,913	)


Total stockholders’ equity		82,593			77,356


Total	$	1,039,693			947,914

AtSee --accompanying ~~March~~Notes ~~31,~~to ~~December~~Condensed ~~31,~~Consolidated ~~---------~~Financial ~~------------~~Statements. ~~2004 2003 ---- ---- Loans identified as impaired: Gross loans with no related allowance for losses $~~ 2~~,979 2,971 Gross loans with related allowance for losses recorded 400 400 Less: Allowances on these loans (50) (50) ------- ----- Net investment in impaired loans $ 3,329 3,321 ======= =====~~

~~Three~~FFLC ~~Months Ended March 31~~BANCORP, ~~2004~~INC. ~~2003~~Condensed ~~----~~Consolidated ~~----~~Statements ~~Weighted-average shares~~ of ~~common~~Income ~~stock issued and outstanding before adjustments for RRP and common stock options 5,397,321 5,377,709 Adjustment to reflect the effect of unallocated RRP average shares~~ (~~3,020~~Unaudited) (~~4,102) ---------- ---------- Weighted-average shares for basic income per share 5,394,301 5,373,607 ========== ========== Basic income per share~~ $ ~~.42~~in ~~.44 ========== ========== Total weighted-average common shares and equivalents outstanding for basic income per share computation 5~~thousands,~~394,301~~ ~~5,373,607~~except Additional dilutive shares using the average market value for the period utilizing the treasury stock method regarding stock options 94,653 105,724 ---------- ---------- Weighted-average common shares and equivalents outstanding for diluted income per share ~~5,488,954 5,479,331 ========== ========== Diluted income per share $ .41 .43 ========== ==========~~amounts)

Three Months Ended March 31, 2004 2003 ---- ---- Weighted-average grant-date fair value of stock options issued during the period $ N/A N/A ======== ======== Net income, as reported $ 2,264 2,354 Deduct: Total stock-based employee compensation determined under the fair value based method for all awards, net of related tax effect (39) -- -------- -------- Proforma net income $ 2,225 2,354 ======== ======== Basic income per share, as reported $ .42 .44 ======== ======== Proforma basic income per share $ .41 .44 ======== ======== Diluted income per share, as reported $ .41 .43 ======== ======== Proforma diluted income per share $ .41 .43 ======== ========


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

	2004		2003		2004		2003

Interest income:
Loans	$	13,301		12,264		38,497		37,576
Securities		556		482		1,725		1,607
Other		170		160		414		629


Total interest income		14,027		12,906		40,636		39,812


Interest expense:
Deposits		3,742		3,916		11,175		12,561
Borrowed funds		2,132		2,010		6,039		6,224


Total interest expense		5,874		5,926		17,214		18,785


Net interest income		8,153		6,980		23,422		21,027

Provision for loan losses		389		330		1,122		1,124


Net interest income after provision for loan losses		7,764		6,650		22,300		19,903


Noninterest income:
Deposit account fees		395		276		1,010		762
Other service charges and fees		479		670		1,494		1,956
Net gain on sales of loans held for sale		111		381		391		1,011
Other		292		138		602		451


Total noninterest income		1,277		1,465		3,497		4,180

Noninterest expense:
Salaries and employee benefits		2,723		2,624		8,031		7,570
Occupancy expense		747		704		2,167		2,054
Data processing expense		407		333		1,187		886
Professional services		139		123		409		346
Advertising and promotion		116		111		469		364
Other		575		540		1,685		1,600


Total noninterest expense		4,707		4,435		13,948		12,820


Income before income taxes		4,334		3,680		11,849		11,263

Income taxes		1,650		1,387		4,487		4,250


Net income	$	2,684		2,293		7,362		7,013


Basic income per share	$	.50		.42		1.37		1.30


Weighted-average number of shares outstanding
for basic		5,403,300		5,389,768		5,398,349		5,383,140


Diluted income per share	$	.49		.42		1.34		1.28


Weighted-average number of shares outstanding
for diluted		5,486,033		5,482,560		5,484,992		5,481,431


Dividends per share	$	.13		.13		.39		.33

ToSee Beaccompanying ~~Well~~Notes Minimum Capitalized For Capital For Prompt Adequacy Corrective Action Actual Purposes Provisions -------------------- ------------------- ------------------- % Amount % Amount % Amount ------ --------- ------ --------- ------ --------- ($ in thousands) Stockholders' equity, and ratio to ~~total~~Condensed ~~assets~~Consolidated ~~8.31%~~Financial $Statements 81,581 Less: investment in nonincludable subsidiary (4,452) Less: unrealized gain on securities available for sale (485) --------- Tangible capital, and ratio to adjusted total assets 7.85% $ 76,644 1.5% $ 14,653 ========= ========= Tier 1 (core) capital, and ratio to adjusted total assets 7.85% $ 76,644 3.0% $ 29,306 5.0% $ 48,843 ========= ========= ========= Tier 1 capital, and ratio to risk-weighted assets 11.61% 76,644 4.0% $ 26,398 6.0% $ 39,597 ========= ========= ========= Tier 2 capital (allowance for loan losses) 5,560 --------- Total risk-based capital, and ratio to risk- weighted assets 12.46% $ 82,204 8.0% $ 52,796 10.0% $ 65,995 ========= ========= ========= Total assets $ 981,796 ========= Adjusted total assets $ 976,857 ========= Risk-weighted assets $ 659,946 =========

~~Three~~FFLC ~~Months Three Months Ended Year Ended Ended March 31~~BANCORP, ~~December 31, March 31, 2004 2003 2003 ------------ ------------ ------------ Average equity as a percentage of average assets 8~~INC.~~17%~~ ~~8.02%~~Condensed ~~7.77%~~Consolidated ~~Total~~Statements ~~equity to total assets at end~~ of ~~period~~Changes ~~8.04%~~in ~~8.16%~~Stockholders’ ~~7.65%~~Equity ~~Return on average assets~~ (1Unaudited) ~~.94%~~Nine ~~.98%~~Months ~~1.01%~~Ended ~~Return~~September on30, ~~average~~2004 ~~equity~~and ~~(1)~~2003 ~~11.53% 12.23% 13.01% Noninterest expense to average assets~~ (1)$ ~~1.90%~~in ~~1.86% 1.77% Nonperforming assets to total assets at end of period .57% .65% .39% Operating efficiency ratio (1~~thousands) ~~53.55% 51.66% 49.56%~~

At At At March 31, December 31, March 31, 2004 2003 2003 --------- ------------ --------- Weighted-average interest rates: Interest-earning assets: Loans 6.34% 6.45% 6.99% Securities 3.14% 3.24% 4.37% Other interest-earning assets 1.44% 1.45% 1.66% Total interest-earning assets 5.89% 5.96% 6.34% Interest-bearing liabilities: Interest-bearing deposits 2.13% 2.22% 2.62% Borrowed funds 4.91% 4.93% 4.98% Total interest-bearing liabilities 2.61% 2.70% 3.09% Interest-rate spread 3.28% 3.26% 3.25%

	Common Stock				Additional Paid-In Capital									Accumulated Other Comprehensive Income			Total Stockholders’ Equity
	Number of Shares		Amount		Additional Paid-In Capital			Treasury Stock			Retained Income			Accumulated Other Comprehensive Income			Total Stockholders’ Equity


Balance at December 31, 2002		4,574,944	$	46		31,638			(19,667	)		58,409			636			71,062


Comprehensive income:
Net income (unaudited)		—		—		—			—			7,013			—			7,013

Change in unrealized gains on securities
available for sale, net of income tax
benefit of $203 (unaudited)		—		—		—			—			—			(336	)		(336	)

Change in unrealized loss on derivative
instrument, net of income tax
benefit of $10 (unaudited)		—		—		—			—			—			(17	)		(17	)


Comprehensive income (unaudited)																		6,660


Net proceeds from the issuance of common
stock, stock options exercised
(unaudited)		26,715		—		191			—			—			—			191

Dividends paid (unaudited)		—		—		—			—			(1,784	)		—			(1,784	)

Purchase of treasury stock, 8,379 shares
(unaudited)		—		—		—			(247	)		—			—			(247	)

Three-for-two stock split (unaudited)		1,792,269		18		(18	)		—			—			—			—


Balance at September 30, 2003 (unaudited)		6,393,928	$	64		31,811			(19,914	)		63,638			283			75,882

Three Months Ended March 31, ---------------------------- 2004 2003 ------------------------------- ------------------------------- Interest Average Interest Average Average and Yield/ Average and Yield/ Balance Dividends Cost Balance Dividends Cost ------- --------- ---- ------- --------- ---- (~~$ in thousands~~continued) Interest-earning assets: Loans $ 784,943 12,492 6.37% $ 733,343 12,722 6.94% Securities 86,045 603 2.80 88,324 588 2.66 Other interest-earning assets (1) 27,111 125 1.84 58,805 267 1.82 --------- ------ --------- -------- Total interest-earning assets 898,099 13,220 5.89 880,472 13,577 6.17 ------ -------- Noninterest-earning assets 63,347 50,727 --------- --------- Total assets $ 961,446 $ 931,199 ========= ========= Interest-bearing liabilities: NOW and money-market accounts 169,469 165 .39 142,689 236 .66 Savings accounts 26,724 36 .54 25,727 41 .64 Certificates 488,287 3,535 2.90 489,321 4,138 3.38 Federal Home Loan Bank advances 133,000 1,814 5.46 149,000 2,002 5.37 Other borrowings (2) 22,307 120 2.15 20,161 125 2.48 --------- ------ --------- -------- Total interest-bearing liabilities 839,787 5,670 2.70 826,898 6,542 3.16 ------ -------- Noninterest-bearing deposits 33,954 21,720 Noninterest-bearing liabilities 9,131 10,218 Stockholders' equity 78,574 72,363 --------- --------- Total liabilities and stockholders' equity $ 961,446 $ 931,199 ========= ========= Net interest income $ 7,550 $ 7,035 ====== ======== Interest-rate spread (3) 3.19% 3.01% ===== ===== Net interest-earning assets, net margin (4) $ 58,312 3.36% $ 53,574 3.20% ========= ===== ========= ===== Ratio of interest-earning assets to interest-bearing liabilities 1.07 1.06 ========= =========

Total Number Maximum of Shares Number Purchased as of Shares Part of Publicly that May Yet Be Total Number Average Announced Purchased Under of Shares Price Paid Plans or the Plans or Purchased Per Share Programs Programs --------- --------- -------- -------- January 100 $ 29.34 100 232,573 February -- -- -- 232,573 March -- -- -- 232,573 ---- ---- -------- Total 100 $ 29.34 100 232,573 ==== ======= ==== ========4

FFLC BANCORP, INC.

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited), Continued

Nine Months Ended September 30, 2004 and 2003
($ in thousands)

	Common Stock				Additional Paid-In Capital								Accumulated Other Comprehensive Income (Loss)			Total Stockholders’ Equity
	Number of Shares		Amount		Additional Paid-In Capital		Treasury Stock			Retained Income			Accumulated Other Comprehensive Income (Loss)			Total Stockholders’ Equity


Balance at December 31, 2003		6,397,202	$	64		31,837		(19,913	)		65,071			297			77,356



Comprehensive income:
Net income (unaudited)		—		—		—		—			7,362			—			7,362


Change in unrealized gains on securities
available for sale, net of income tax
benefit of $247 (unaudited)		—		—		—		—			—			(409	)		(409	)


Change in unrealized loss on derivative
instrument, net of income tax
benefit of $19 (unaudited)		—		—		—		—			—			31			31



Comprehensive income (unaudited)																	6,984



Net proceeds from the issuance of common
stock, stock options exercised
(unaudited)		11,600		—		132		—			—			—			132


Tax benefit from stock compensation plans		—		—		314		—			—			—			314


Dividends paid (unaudited)		—		—		—		—			(2,106	)		—			(2,106	)


Purchase of treasury stock, 3,325 shares
(unaudited)		—		—		—		(87	)		—			—			(87	)


Three-for-two stock split (unaudited)		—		—		—		—			—			—			—



Balance at September 30, 2004 (unaudited)		6,408,802	$	64		32,283		(20,000	)		70,327			(81	)		82,593

See accompanying Notes to Condensed Consolidated Financial Statements.

FFLC BANCORP, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In thousands)

	Nine Months Ended September 30,
	2004			2003

Cash flows from operating activities:
Net income	$	7,362			7,013
Adjustments to reconcile net income to net cash provided by operations:
Provision for loan losses		1,122			1,124
Depreciation and amortization		1,009			989
Deferred income taxes		(146	)		(262	)
Net amortization of premiums and discounts on securities		324			912
Net amortization of deferred loan fees and costs		108			216
Net gain on sales of loans held for sale		(391	)		(1,011	)
Loans originated for sale		(10,644	)		(69,173	)
Proceeds from sales of loans held for sale		16,921			71,767
Tax benefit from stock compensation plans		314			—
Decrease in accrued interest receivable		(48	)		727
Decrease (increase) in other assets		(3,917	)		38
Increase in accrued expenses and other liabilities		4,661			2,726


Net cash provided by operating activities		16,675			15,066


Cash flows from investing activities:
Proceeds from principal repayments and maturities on securities
available for sale		21,986			27,754
Purchase of securities available for sale		(12,392	)		(30,482	)
Loan disbursements		(227,199	)		(186,426	)
Principal repayments on loans		125,217			180,129
Purchase of premises and equipment, net		(2,279	)		(2,350	)
Redemption (purchase) of Federal Home Loan Bank stock		(750	)		800
Net proceeds from sales of foreclosed assets		1,771			1,181


Net cash used in investing activities		(93,646	)		(9,394	)


(continued)

FFLC BANCORP, INC.

Condensed Consolidated Statements of Cash Flows (Unaudited), Continued

(In thousands)

	Nine Months Ended September 30,

	2004			2003

Cash flows from financing activities:
Net increase in deposits	$	64,618			17,441
Net (decrease) increase in advances from Federal Home Loan Bank		20,000			(16,000	)
Net increase in other borrowed funds		(2,687	)		849
Issuance of common stock		132			191
Purchase of treasury stock		(87	)		(247	)
Cash dividends paid		(2,106	)		(1,784	)


Net cash provided by financing activities		79,870			450


Net increase in cash and cash equivalents		2,899			6,122

Cash and cash equivalents at beginning of period		62,160			69,394


Cash and cash equivalents at end of period	$	65,059			75,516


Supplemental disclosures of cash flow information-
Cash paid during the period for:
Interest	$	17,055			18,891


Income taxes	$	4,178			4,908


Noncash investing and financing activities:
Accumulated other comprehensive income:
Net change in unrealized gain on securities available for sale, net of tax	$	(409	)		(336	)


Net change in unrealized loss on derivative instrument, net of tax	$	31			(17	)


Transfers from loans to foreclosed assets	$	1,743			1,418


Loans originated on sales of foreclosed assets	$	325			136


Loans funded by and sold to correspondent	$	8,697			12,264

See accompanying Notes to Condensed Consolidated Financial Statements.

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited)

1. *Basis of Presentation.* In the opinion of the management of FFLC Bancorp, Inc.(the “Holding Company”),
	the accompanying condensed consolidated financial statements contain all adjustments (consisting of normal recurring accruals) necessary to present fairly the financial position at September 30, 2004 and the results of operations for the three- and nine-month periods ended September 30, 2004 and 2003 and cash flows for the nine-month periods ended September 30, 2004 and 2003. The results of operations for the three-and nine-month periods ended September 30, 2004 are not necessarily indicative of results that may be expected for the year ending December 31, 2004.

	The condensed consolidated financial statements include the accounts of the Holding Company and its two subsidiaries, First Federal Savings Bank of Lake County (the “Bank”) and First Alliance Title, LLC and the Bank’s wholly-owned subsidiary, Lake County Service Corporation (together, the “Company”). All significant intercompany accounts and transactions have been eliminated in consolidation. First Alliance Title, LLC ceased operations in November 2003.

2. Loans. The following table sets forth the composition of the Company’s loan portfolio in dollar amounts and
	percentages at the dates indicated (in thousands):


	At September 30, 2004						At December 31, 2003
	Amount			% of Total			Amount			% of Total

First mortgage loans secured by:
One-to-four-family residential *	$	419,428			46.33	%	$	384,514			48.22	%
Construction and land		75,819			8.37			43,575			5.47
Multi-family units		13,561			1.50			12,453			1.56
Commercial real estate, churches and other		184,149			20.34			167,381			20.99


Total first mortgage loans		692,957			76.54			607,923			76.24

Consumer loans		174,410			19.26			155,438			19.50
Commercial loans		38,005			4.20			33,990			4.26


Total loans (1)		905,372			100.00	%		797,351			100.00	%


Undisbursed portion of loans in process		(38,856	)					(24,573	)
Net deferred loan costs		1,037						699
Allowance for loan losses (2)		(6,118	)					(5,490	)


Loans, net	$	861,435					$	767,987


*	Includes $9.7 million and $15.6 million of loans classified as held for sale at September 30, 2004 and December 31, 2003, respectively.

(1) Total loans outstanding by department consisted of the following ($ in thousands):

	At
	September 30, 2004					December 31, 2003

	Amount		% of Total			Amount		% of Total


Residential	$	414,552		45.79	%	$	372,551		46.72	%
Commercial		312,729		34.54			265,655		33.32
Consumer		178,091		19.67			159,145		19.96


	$	905,372		100.00	%	$	797,351		100.00	%


(continued)

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited), Continued

2. Loans, Continued.

(2) Total allowance for loan losses by department consisted of the following ($ in thousands):


	At

	September 30, 2004					December 31, 2003

	Amount		% to Gross Loans			Amount		% to Gross Loans


Residential	$	919		.22	%	$	911		.24	%
Commercial		3,798		1.21			3,371		1.27
Consumer		1,401		.79			1,208		.76


	$	6,118		.68	%	$	5,490		.69	%


	Total gross loans originated by department, including unfunded construction and line of credit loans, consist of the following (in thousands):

	Three Months Ended September 30,				Nine Months Ended September 30,
	2004		2003		2004		2003


Residential	$	49,814		57,583		138,239		154,174
Commercial		35,630		22,238		116,737		75,174
Consumer		31,944		24,381		92,582		71,628



	$	117,388		104,202		347,558		300,976

3. Loan Impairment and Loan Losses. The Company prepares a quarterly review of the adequacy of the
	allowance for loan losses to identify and value impaired loans in accordance with guidance in the Statements of Financial Accounting Standards No. 114 and 118.

	An analysis of the change in the allowance for loan losses was as follows (in thousands):

	Three Months Ended September 30,						Nine Months Ended September 30,
	2004			2003			2004			2003


Beginning balance	$	5,891			5,426			5,490			5,181
Provision for loan losses		389			330			1,122			1,124
Net loans charged-off		(162	)		(345	)		(494	)		(894	)


Ending balance	$	6,118			5,411			6,118			5,411

(continued)

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


*3. Loan Impairment and Loan Losses, Continued.* The following summarizes the amount of impaired loans,
	all of which were collateral dependent (in thousands):

	At

	September 30,			December 31,

	2004			2003

Loans identified as impaired:
Gross loans with no related allowance for losses	$	731			2,971
Gross loans with related allowance for losses recorded		400			400
Less: Allowances on these loans		(50	)		(50	)


Net investment in impaired loans	$	1,081			3,321

The average net investment in impaired loans and interest income recognized and received on impaired loans
	was as follows (in thousands):

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

	2004		2003		2004		2003


Average net investment in impaired loans	$	2,211		3,149		2,958		1,742


Interest income recognized on impaired loans	$	4		64		16		73


Interest income received on impaired loans	$	4		64		16		73


Nonaccrual and past due loans were as follows (in thousands):

	At

	September 30,		December 31,

	2004		2003


Nonaccrual loans	$	3,170		5,287
Accruing loans past due ninety days or more		159		—



Total	$	3,329		5,287


The decrease in impaired and nonaccrual loans during the quarter mainly resulted from the pay-down of
	one agricultural loan that had been in nonaccrual and designated as impaired.

	(continued)

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited), Continued

4. *Income Per Share of Common Stock.* Basic income per share of common stock has been computed by
		dividing the net income for the period by the weighted-average number of shares outstanding. Shares of common stock purchased by the Retention and Recognition Plan (“RRP”) are only considered outstanding when the shares are released or committed to be released for allocation to participants. Diluted income per share is computed by dividing net income by the weighted-average number of shares outstanding including the dilutive effect of stock options computed using the treasury stock method. All per share amounts reflect the three-for-two stock split declared on February 14, 2003. The following table presents the calculation of basic and diluted income per share of common stock for the periods indicated:

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

	2004		2003			2004			2003
Weighted-average shares of common stock issued
and outstanding before adjustments for
RRP and common stock options		5,403,300		5,393,871			5,399,859			5,387,243


Adjustment to reflect the effect of unallocated
RRP average shares		—		(4,103	)		(1,510	)		(4,103	)



Weighted-average shares for basic income per
share		5,403,300		5,389,768			5,398,349			5,383,140



Basic income per share	$	.50		.42			1.37			1.30



Total weighted-average common shares and
equivalents outstanding for basic income
per share computation		5,403,300		5,389,768			5,398,349			5,383,140


Additional dilutive shares using the average market
value for the period utilizing the treasury stock
method regarding stock options		82,733		92,792			86,643			98,291



Weighted-average shares and equivalents
outstanding for diluted income per share		5,486,033		5,482,560			5,484,992			5,481,431



Diluted income per share	$	.49		.42			1.34			1.28


5. Stock Split. On February 14, 2003, the Board of Directors declared a three-for-two stock split in the nature
		of a dividend on the common shares outstanding on February 28, 2003, which was distributed on March 14, 2003. In lieu of fractional shares resulting from the split, stockholders received cash based on the closing price on the record date.

		(continued)

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited), Continued

6. Stock Option Plans. During 2002, the Company adopted a new stock option plan (the “2002 Plan”) which
		authorizes the Company to issue up to 375,000 shares (adjusted) in connection with options granted to directors, officers or employees of the Company. The terms and vesting periods will be determined as each option is granted, but the option price cannot be less than the then current market value of the common stock at the grant date. At September 30, 2004, 367,447 options remain available for future grants under the 2002 Plan.

The Company also has a 1993 stock option plan (the “1993 Plan”) under which common shares are
		authorized to be issued in connection with options granted to directors, officers and employees of the Company. Options granted under the 1993 Plan are exercisable at the market price of the common stock at the date of grant. Such incentive stock options granted to officers and employees are exercisable in three equal annual installments, with the first installment becoming exercisable one year from the date of grant. Options granted to outside directors are exercisable immediately, but any common shares obtained from exercise of the options may not be sold prior to one year from the date of grant. All options expire at the earlier of ten years from the date of grant for officers and employees or twenty years for directors or one year following the date which the outside director, officer or employee ceases to serve in such capacity. All authorized options under the 1993 Plan have been granted.

The following is a summary of stock option transactions during the nine-month periods ended September
		30, 2004 and 2003 (all options and option price per share information has been adjusted to reflect the three-for-two stock split in 2003):

	Number of Options			Range of Exercise Prices		Weighted- Average Exercise Price


Outstanding, December 31, 2002		152,327		$	4.00-14.17		6.61
Exercised		(28,828	)		4.00-11.75		6.03


Outstanding, September 30, 2003		123,499		$	4.00-14.17		6.99


Outstanding, December 31, 2003		170,796		$	4.00-26.74		12.61
Granted		7,553			25.36		25.36
Exercised		(11,600	)		8.00-26.74		11.44


Outstanding, September 30, 2004		166,749		$	4.00-26.74		13.27


(continued)

FFLC BANCORP, INC.

Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


6. Stock Option Plans, Continued. Statement of Financial Accounting Standards (SFAS) No. 123,
		Accounting for Stock-Based Compensation, as amended by SFAS No. 148, Accounting for Stock-Based Compensation Transition and Disclosure (collectively, “SFAS 123”) requires pro forma fair value disclosures if the intrinsic value method is being utilized to value stock-based compensation awards. For purposes of pro forma disclosure, the estimated fair value of stock options granted is included in expense in the period vesting occurs. The proforma information has been determined as if the Company had accounted for its stock options under the fair value method of SFAS 123. The Company accounts for the stock option plans under the recognition and measurement principles of APB No. 25. No stock-based employee compensation cost is reflected in net income during the periods presented, as all stock options granted under the plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and basic and diluted income per share as if the Company had applied the fair value recognition provisions of SFAS 123 to stock-based employee compensation ($ in thousands, except per share data):

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

	2004			2003		2004			2003

Weighted-average-grant-date fair value of
stock options issued during the period	$	N/A			N/A		42			N/A



Net income, as reported	$	2,684			2,293		7,362			7,013


Deduct: Total stock-based employee compensation
determined under the fair value based method
for all awards, net of related tax benefit		(38	)		—		(142	)		—



Proforma net income	$	2,646			2,293		7,220			7,013



Basic income per share:
As reported	$	.50			.42		1.37			1.30



Proforma	$	.49			.42		1.34			1.30



Diluted income per share:
As reported	$	.49			.42		1.34			1.28



Proforma	$	.48			.42		1.32			1.28


7. Reclassifications. Certain amounts in the 2003 condensed consolidated financial statements have been
		reclassified to conform to the 2004 presentation.

FFLC BANCORP, INC.

Review by Independent Registered Public Accounting Firm

Hacker, Johnson & Smith PA, the Company’s independent registered public accounting firm, have made a limited review of the financial data as of September 30, 2004, and for the three- and nine-month periods ended September 30, 2004 and 2003 presented in this document, in accordance with standards established by the Public Company Accounting Oversight Board.

Their report furnished pursuant to Article 10 of Regulation S-X is included herein.

Report of Independent Registered Public Accounting Firm

FFLC Bancorp, Inc.
Leesburg, Florida:

We have reviewed the accompanying condensed consolidated balance sheet of FFLC Bancorp, Inc. and Subsidiaries (the “Company”) as of September 30, 2004, the related condensed consolidated statements of income for the three- and nine-month periods ended September 30, 2004 and 2003 and the related condensed consolidated statements of changes in stockholders’ equity and cash flows for the nine-month periods ended September 30, 2004 and 2003. These interim financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with auditing standards of the Public Company Accounting Oversight Board, the consolidated balance sheet as of December 31, 2003, and the related consolidated statements of income, changes in stockholders’ equity and cash flows for the year then ended (not presented herein); and in our report dated January 16, 2004 we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2003, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.

/s/ Hacker, Johnson & Smith PA

HACKER, JOHNSON & SMITH PA
Orlando, Florida
October 18, 2004

FFLC BANCORP, INC.

Management’s Discussion and Analysis
of Financial Condition and Results of Operations

General

	FFLC Bancorp, Inc., (the “Holding Company”) is the holding company for First Federal Savings Bank of Lake County (the “Bank”) and the Bank’s wholly-owned subsidiary, Lake County Service Corporation (“LCSC”) (together, the “Company”). The Company’s consolidated results of operations are primarily those of the Bank.

	The Bank’s principal business continues to be attracting retail deposits from the general public and investing those deposits, together with borrowings and principal repayments on loans and investments and funds generated from operations in loans. Those loans are primarily loans secured by first mortgages on one-to-four-family homes or commercial real estate. The Bank also makes commercial and consumer loans and, to a lesser extent, construction, land and multi-family mortgage loans. In addition, the Bank holds investments permitted by federal laws and regulations including securities issued by the U.S. Government and its agencies. The Bank’s revenues are derived principally from interest on its loan and securities portfolios. The Bank is a member of the Federal Home Loan Bank (“FHLB”) system and its deposits are insured up to the applicable limits by the Savings Association Insurance Fund (“SAIF”) of the Federal Deposit Insurance Corporation (the “FDIC”). The Bank is subject to regulation by the Office of Thrift Supervision (the “OTS”) as its chartering agency, and the FDIC as its deposit insurer.

	The Bank has sixteen full-service banking facilities in Lake, Sumter, Citrus and Marion Counties, Florida. The Bank’s sixteenth branch opened during the second quarter of 2004 in Sumter County.

	The Company’s results of operations depend primarily on its net interest income, which is the difference between the interest income earned primarily on its loan and securities portfolios, and its cost of funds, consisting of the interest paid on its deposits and borrowings. The Company’s operating results are also affected, to a lesser extent, by fee income. The Company’s operating expenses consist primarily of salaries and employee benefits, occupancy expenses, and other general and administrative expenses. The Company’s results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest rates, government policies, and actions of regulatory authorities.

FFLC BANCORP, INC.

Off-Balance Sheet Arrangements

	The Company’s primary sources of funds include proceeds from payments and prepayments on mortgage loans and mortgage-backed securities, proceeds from maturities of investment securities, and increases in deposits and advances from the Federal Home Loan Bank and other borrowed funds. While maturities and scheduled amortization of loans and investment securities are predictable sources of funds, deposit inflows and mortgage prepayments are greatly influenced by local conditions, general interest rates, and regulatory changes.

	To meet the financing needs of its customers, the Company is a party to financial instruments with off-balance sheet risk in the normal course of business. In the event of nonperformance by the other party to the off-balance sheet financial instrument, the Company’s exposure to credit loss is the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for on-balance-sheet instruments. Based on it’s capital resources shown below, the Company believes that it will have sufficient funds available to meet its commitments. A summary of the contractual amounts of the Company’s financial instruments with off-balance sheet risk at September 30, 2004 follows (in thousands):


Commitments to extend credit	$	24,842


Unused lines of credit	$	108,583


Undisbursed portion of loans in process	$	38,856


Standby letters of credit	$	2,997

Capital Resources

At September 30, 2004, certificates of deposit which were scheduled to mature in one year or less totaled $259.8 million. Based on past experience, management believes that a significant portion of those funds will remain with the Company to meet it’s commitments.


Regulatory Capital Requirements

	The Bank is subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can result in regulators initiating certain mandatory, and possibly additional discretionary, actions that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors.

	Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts (set forth in the table) of total and Tier I capital (as defined in the regulations) to risk-weighted assets (as defined). Management believes that, as of September 30, 2004, the Bank meets all capital adequacy requirements to which it is subject.

FFLC BANCORP, INC.

As of September 30, 2004, the most recent notification from the OTS categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum tangible, Tier I (core), Tier I (risk-based) and total risk-based capital percentages as set forth in the table. There are no conditions or events since that notification that management believes have changed the institution’s category.

The Bank’s actual capital amounts and percentages at September 30, 2004 are also presented in the table.

	Actual						Minimum For Capital Adequacy Purposes					To Be Well Capitalized For Prompt Corrective Action Provisions

	%			Amount			%			Amount		%			Amount

							($ in thousands)
Stockholders’ equity,
and ratio to total
assets		8.19	%	$	85,210
Less: investment in
nonincludable
subsidiary					(4,449	)
Less: unrealized gain on
securities available for sale					(58	)


Tangible capital,
and ratio to adjusted
total assets		7.79	%	$	80,703			1.5	%	$	15,531


Tier 1 (core) capital, and
ratio to adjusted
total assets		7.79	%	$	80,703			3.0	%	$	31,061		5.0	%	$	51,769


Tier 1 capital, and ratio
to risk-weighted assets		11.02	%		80,703			4.0	%	$	29,206		6.0	%	$	43,959


Tier 2 capital (allowance for
loan losses)					6,037

Total risk-based capital,
and ratio to risk-
weighted assets		11.84	%	$	86,740			8.0	%	$	58,611		10.0	%	$	73,264


Total assets				$	1,039,887


Adjusted total assets				$	1,035,372


Risk-weighted assets				$	732,642

FFLC BANCORP, INC.

The following table shows selected ratios for the periods ended or at the dates indicated:

	Nine Months Ended September 30, 2004		Year Ended December 31, 2003		Nine Months Ended September 30, 2003

Average equity as a percentage
of average assets	8.08	%	8.02	%	7.96	%

Total equity to total assets at end of period	7.94	%	8.16	%	8.20	%

Return on average assets (1)	.99	%	.98	%	1.01	%

Return on average equity (1)	12.24	%	12.23	%	12.63	%

Noninterest expense to average assets (1)	1.87	%	1.86	%	1.84	%

Nonperforming assets to total assets
at end of period	.37	%	.65	%	.64	%

Operating efficiency ratio (1)	51.81	%	51.66	%	50.86	%

(1) Annualized for the nine months ended September 30, 2004 and 2003.

	At September 30, 2004		At December 31, 2003		At September 30, 2003

Weighted-average interest rates:
Interest-earning assets:
Loans	6.28	%	6.45	%	6.57	%
Securities	3.12	%	3.24	%	3.90	%
Other interest-earning assets	2.23	%	1.45	%	1.32	%
Total interest-earning assets	5.92	%	5.96	%	6.03	%
Interest-bearing liabilities:
Interest-bearing deposits	2.20	%	2.22	%	2.37	%
Borrowed funds	4.85	%	4.93	%	5.13	%
Total interest-bearing liabilities	2.59	%	2.70	%	2.80	%
Interest-rate spread	3.33	%	3.26	%	3.23	%

Changes in Financial Condition

Total assets increased $91.8 million or 9.68%, from $947.9 million at December 31, 2003 to $1,039.7 million at September 30, 2004, primarily as a result of a $93.4 million increase in net loans. Deposits increased $64.6 million from $705.6 million at December 31, 2003 to $770.2 million at September 30, 2004 and advances from the Federal Home Loan Bank increased $20.0 million to $153.0 million at September 30, 2004 from $133.0 million at December 31, 2003. The $5.2 million net increase in stockholders’ equity during the nine months ended September 30, 2004 resulted primarily from net income of $7.4 million less dividends paid of $2.1 million.

FFLC BANCORP, INC.

Results of Operations

The following table sets forth, for the periods indicated, information regarding (i) the total dollar amount of interest and dividend income of the Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average costs; (iii) net interest/dividend income; (iv) interest-rate spread; and (v) net interest margin. Yields and costs were derived by dividing annualized income or expense by the average balance of assets or liabilities, respectively, for the periods shown. The average balance of loans includes loans on which the Company has discontinued accruing interest. The yields and costs include certain fees which are considered to constitute adjustments to yields.

	Three Months Ended September 30,

	2004							2003


	Average Balance		Interest and Dividends		Average Yield/ Cost			Average Balance		Interest and Dividends		Average Yield/ Cost

	($ in Thousands)
Interest-earning assets:
Loans	$	848,962		13,301		6.27	%	$	736,183		12,264		6.66	%
Securities		80,005		556		2.78			87,031		482		2.22
Other interest-earning assets (1)		28,295		170		2.40			42,478		160		1.51


Total interest-earning assets		957,262		14,027		5.86			865,692		12,906		5.96


Noninterest-earning assets		67,486							57,500



Total assets	$	1,024,748						$	923,192


Interest-bearing liabilities:
NOW and money-market accounts		181,072		168		.37			150,907		163		.43
Savings accounts		28,911		34		.47			25,804		37		.57
Certificates		504,488		3,540		2.81			478,979		3,716		3.10
Federal Home Loan Bank advances		153,000		2,008		5.25			133,000		1,891		5.69
Other borrowed funds (2)		21,824		124		2.27			21,944		119		2.17


Total interest-bearing liabilities		889,295		5,874		2.64			810,634		5,926		2.92


Noninterest-bearing deposits		42,591							26,059
Noninterest-bearing liabilities		10,991							10,902
Stockholders’ equity		81,871							75,597


Total liabilities and stockholders’ equity	$	1,024,748						$	923,192


Net interest income			$	8,153						$	6,980


Interest-rate spread (3)						3.22	%						3.04	%


Net interest-earning assets, net margin (4)	$	67,967				3.41	%	$	55,058				3.23	%


Ratio of interest-earning assets to interest-bearing
liabilities		1.08							1.07

(1)	Includes interest-bearing deposits and Federal Home Loan Bank stock.

(2)	Includes other borrowed funds and junior subordinated debentures.

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

(4)	Net margin is annualized net interest income divided by average interest-earning assets.

FFLC BANCORP, INC.

The following table sets forth, for the periods indicated, information regarding (i) the total dollar amount of interest and dividend income of the Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average cost; (iii) net interest and dividend income; (iv) interest-rate spread; and (v) net interest margin. Yields and costs were derived by dividing annualized income or expense by the average balance of assets or liabilities, respectively, for the periods shown. The average balance of loans includes loans on which the Company has discontinued accruing interest. The yields and costs include certain fees which are considered to constitute adjustments to yields.

	Nine Months Ended September 30,

	2004							2003


	Average Balance		Interest and Dividends		Average Yield/ Cost			Average Balance		Interest and Dividends		Average Yield/ Cost

	($ in Thousands)
Interest-earning assets:
Loans	$	816,654		38,497		6.29	%	$	738,253		37,576		6.79	%
Securities		83,029		1,725		2.77			89,478		1,607		2.39
Other interest-earning assets (1)		26,684		414		2.07			47,718		629		1.76


Total interest-earning assets		926,367		40,636		5.85			875,449		39,812		6.06


Noninterest-earning assets		66,944							54,377


Total assets	$	993,311						$	929,826


Interest-bearing liabilities:
NOW and money-market accounts		173,592		499		.38			147,798		617		.56
Savings accounts		27,758		104		.50			25,789		118		.61
Certificates		498,991		10,572		2.82			485,195		11,826		3.25
Federal Home Loan Bank advances		141,704		5,675		5.34			141,136		5,856		5.53
Other borrowed funds (2)		22,032		364		2.20			21,117		368		2.32


Total interest-bearing liabilities		864,077		17,214		2.66			821,035		18,785		3.05


Noninterest-bearing deposits		38,179							24,006
Noninterest-bearing liabilities		10,845							10,738
Stockholders’ equity		80,210							74,047


Total liabilities and stockholders’ equity	$	993,311						$	929,826


Net interest income			$	23,422						$	21,027


Interest-rate spread (3)						3.19	%						3.01	%


Net interest-earning assets, net margin (4)	$	62,290				3.37	%	$	54,414				3.20	%

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

	(1)	Includes interest-bearing deposits and Federal Home Loan Bank stock.

	(2)	Includes other borrowed funds and junior subordinated debentures.

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

	(4)	Net margin is annualized net interest income divided by average interest-earning assets.

FFLC BANCORP, INC. Comparison of the Three-Month Periods Ended September 30, 2004 and 2003

*General Operating Results.* Net income for the three-month period ended September 30, 2004 was $2.7
	million, or $.50 per basic and $.49 per diluted share, compared to $2.3 million, or $.42 per basic share and diluted share, for the comparable period in 2003. All per share information has been adjusted to reflect the three-for-two stock split in 2003. The increase in net income was primarily the result of an increase in net interest income, partially offset by a decrease in noninterest income and an increase in noninterest expense.

*Interest Income.* Interest income increased $1.1 million to $14.0 million for the three-month period ended
	September 30, 2004. The increase was due to a $91.6 million increase in average interest-earning assets outstanding for the three-month period ended September 30, 2004 compared to the 2003 period, and was partially offset by a decrease in the average yield earned on interest-earning assets from 5.96% for the three-month period ended September 30, 2003 to 5.86% for the three-month period ended September 30, 2004.

*Interest Expense.* Interest expense decreased $52,000 or .9%, from $5.93 million for the three-month period
	ended September 30, 2003 to $5.87 million for the three-month period ended September 30, 2004. Average interest-bearing deposits outstanding during the three-month period ended September 30, 2004 increased $58.8 million and was offset by a decrease in the average cost of interest-bearing deposits from 2.39% for the three-month period ended September 30, 2003 to 2.10% for the comparable 2004 period. Average borrowings increased $19.9 million from $154.9 million during the three-month period ended September 30, 2003 to $174.8 million for the comparable 2004 period, and was offset by a decrease in the average cost of borrowed funds from 5.19% for the three-month period ended September 30, 2003 to 4.88% for the comparable 2004 period.

*Provision for Loan Losses.* The provision for loan losses is charged to income to increase the total allowance to
	a level deemed appropriate by management. It is based upon the volume and type of lending conducted by the Company, the Company’s charge-off experience, industry standards, the amount of nonperforming loans, general economic conditions, particularly as they relate to the Company’s market area, and other factors related to the collectibility of the Company’s loan portfolio. The Company recorded provisions for loan losses for the three-month periods ended September 30, 2004 and 2003 of $389,000 and $330,000, respectively. Net loans charged off for the three-month periods ended September 30, 2004 and 2003 were $162,000 and $345,000, respectively. Management believes that the allowance for loan losses, which was $6.1 million or .68% of gross loans at September 30, 2004 is adequate.

*Noninterest Income.* Noninterest income decreased $188,000 or 12.8% from $1.5 million during the three-
	month period ended September 30, 2003 to $1.3 million during the 2004 period. The decrease was partly due to a $270,000 decrease in gain on sales of loans held for sale and a decrease of $191,000 in other service charges and fees. Those decreases were offset by a $119,000 increase in deposit account fees and a $154,000 increase in other income.

*Noninterest Expense.* Noninterest expense increased by $272,000 or 6.1% from $4.4 million for the three-
	month period ended September 30, 2003 to $4.7 million for the three-month period ended September 30, 2004. The increase was primarily due to increases of $99,000 in salaries and employee benefits, $74,000 in data processing expense, and $43,000 in occupancy expense related to the overall growth of the Company.

*Income Taxes.* Income taxes increased from $1.4 million for the three-month period ended September 30,
	2003 (an effective tax rate of 37.7%) to $1.7 million (an effective tax rate of 38.1%) for the corresponding period in 2004.

FFLC BANCORP, INC. Comparison of the Nine-Month Periods Ended September 30, 2004 and 2003

*General Operating Results.* Net income for the nine-month period ended September 30, 2004 was $7.4
	million, or $1.37 per basic share and $1.34 per diluted share, compared to $7.0 million, or $1.30 per basic share and $1.28 per diluted share, for the comparable period in 2003. All per share information has been adjusted to reflect the three-for-two stock split in 2003. The increase in net income was primarily a result of an increase of net interest income and a decrease in noninterest income, offset by an increase in noninterest expense.

*Interest Income.* Interest income increased $824,000 to $40.6 million for the nine-month period ended
	September 30, 2004. The increase was due to a $50.9 million or 5.8% increase in average interest-earning assets outstanding for the nine months ended September 30, 2004 compared to the 2003 period, offset by a decrease in the average yield earned on interest-earning assets from 6.06% for the nine months ended September 30, 2003 to 5.85% for the nine months ended September 30, 2004.

*Interest Expense.* Interest expense decreased $1.6 million or 8.4%, from $18.8 million for the nine-month
	period ended September 30, 2003 to $17.2 million for the nine-month period ended September 30, 2004. The decrease was primarily due to a decrease in the average cost of interest-bearing liabilities from 3.05% for the nine months ended September 30, 2003 to 2.66% for the comparable 2004 period, offset by an increase of $43.0 million in average interest-bearing liabilities outstanding. Average interest-bearing deposits increased $41.6 million from $658.8 million outstanding during the nine months ended September 30, 2003 to $700.3 million outstanding during the comparable period for 2004. Average borrowings increased $1.5 million from $162.3 million during the nine months ended September 30, 2003 to $163.7 million for the comparable 2004 period.

*Provision for Loan Losses.* The provision for loan losses is charged to income to increase the total allowance
	to a level deemed appropriate by management. It is based upon the volume and type of lending conducted by the Company, the Company’s charge-off experience, industry standards, the amount of nonperforming loans, general economic conditions, particularly as they relate to the Company’s market area, and other factors related to the collectibility of the Company’s loan portfolio. The Company recorded provisions for loan losses for the nine-month periods ended September 30, 2004 and 2003 of $1.1 million. Net loans charged off for the nine-month periods ended September 30, 2004 and 2003 were $494,000 and $894,000, respectively. Management believes that the allowance for loan losses, which was $6.1 million or .68% of gross loans at September 30, 2004 is adequate.

*Noninterest Income.* Noninterest income decreased $683,000 or 16.3% from $4.2 million during the 2003
	period to $3.5 million during the 2004 period. The decrease was mainly due to a $620,000 decrease in gain on sale of loans held for sale and a decrease in other service charges and fees.

*Noninterest Expense.* Noninterest expense increased by $1.1 million or 8.8% from $12.8 million for the nine-
	month period ended September 30, 2003 to $13.9 million for the nine-month period ended September 30, 2004. The increase was primarily due to increases of $461,000 in salaries and employee benefits, $113,000 in occupancy expense and $301,000 in data processing expense related to the overall growth of the Company.

*Income Taxes.* Income taxes increased from $4.3 million for the nine-month period ended September 30, 2003
	(an effective tax rate of 37.7%) to $4.5 million (an effective tax rate of 37.9%) for the corresponding period in 2004.

FFLC BANCORP, INC.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

	Market risk is the risk of loss from adverse changes in market prices and rates. The Company’s market risk arises primarily from interest-rate risk inherent in its lending and deposit taking activities. The Company has little or no risk related to trading accounts, commodities or foreign exchange.

	Management actively monitors and manages its interest rate risk exposure. The primary objective in managing interest-rate risk is to limit, within established guidelines, the adverse impact of changes in interest rates on the Company’s net interest income and capital, while adjusting the Company’s asset-liability structure to obtain the maximum yield-cost spread on that structure. Management relies primarily on its asset-liability structure to control interest rate risk. However, a sudden and substantial increase in interest rates could adversely impact the Company’s earnings, to the extent that the interest rates borne by assets and liabilities do not change at the same speed, to the same extent, or on the same basis. There have been no significant change in the Company’s market risk exposure since December 31, 2003. The Company does not believe that the interest rate swap entered into in September 2002 exposes the Company to significant interest rate risk.

Item 4. Controls and Procedures

	a.	Evaluation of disclosure controls and procedures. The Company maintains controls and procedures designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based upon their evaluation of those controls and procedures performed within 90 days of the filing date of this report, the Chief Executive and Chief Financial officers of the Company concluded that the Company’s disclosure controls and procedures were adequate.

	b.	Changes in internal controls. The Company made no significant changes in its internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation of those controls by the Chief Executive and Chief Financial officers.

FFLC BANCORP, INC. Part II - OTHER INFORMATION

Item 1. Legal Proceedings

	There are no material pending legal proceeding to which FFLC Bancorp, Inc. or any of its subsidiaries is a party or to which any of their property is subject.

Item 2. Changes in Securities and Use of Proceeds

*Common Stock.* The following table shows information relating to the repurchase of shares of its common
	stock by the Holding Company during the three months ended September 30, 2004:

		Average Price Paid Per Share


July	—	$	—	—	230,698
August	—		—	—	230,698
September	1,350		26.93	1,350	229,348


Total	1,350	$	26.93	1,350	229,348

*Junior Subordinated Debentures.* The Holding Company has the right at one or more times, unless an event
	of default exists under the floating rate junior subordinated deferrable interest debentures due September 26, 2032 (the “Debentures”), to defer interest payments on the Debentures for up to twenty consecutive quarterly periods. During that time, the Holding Company will be prohibited from declaring or paying cash dividends on its common stock.

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

FFLC BANCORP, INC.

Item 6. Exhibits and Reports on Form 8-K

(a) The following exhibits are filed as part of this report.

	3.1	Certificate of Incorporation of FFLC Bancorp, Inc.*

	3.2	Bylaws of FFLC Bancorp, Inc. ***

	4.0	Stock Certificate of FFLC Bancorp, Inc.*

	10.1	First Federal Savings Bank of Lake County Recognition and Retention Plan**

	10.2	First Federal Savings Bank of Lake County Recognition and Retention Plan for Outside Directors**

	10.3	FFLC Bancorp, Inc. Incentive Stock Option Plans for Officers and Employees**

	10.4	FFLC Bancorp, Inc. Stock Option Plan for Outside Directors**


	31.1	Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act

	31.2	Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act

	32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002

	32.2	Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of Sarbanes-Oxley Act of 2002

	*	Incorporated herein by reference into this document from the Exhibits to Form S-1, Registration Statement, initially filed on September 27, 1993, Registration No. 33-69466.

	**	Incorporated herein by reference into this document from the Proxy Statement for the Annual Meeting of Stockholders held on May 12, 1994.

	***	Incorporated herein by reference into this document from the June 30, 2004 FFLC Bancorp, Inc. Form 10-Q filed July 23, 2004.

	(b)	The following Forms 8-K filed during the three-month period ended September 30, 2004:

		On July 9, 2004, the Company filed a Form 8-K to disclose that the Company had issued a press release to announce the Company’s second quarter earnings and declaration of a dividend.

		On July 23, 2004, the Company filed a Form 8-K to disclose that the Company had issued a press release to announce that it will join over 85 other community banks participating in the 2004 Keefe, Bruyette & Woods 5^th Annual Community Bank Investor Conference in New York.

FFLC BANCORP, INC.

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 hereunto duly authorized.

Date: October 21, 2004


		FFLC Bancorp, Inc.


	By:	/s/ Stephen T. Kurtz
		——————————————
	Name:	Stephen T. Kurtz, President and
		Chief Executive Officer


	By:	/s/ Paul K. Mueller
		——————————————
	Name:	Paul K. Mueller, Executive Vice
		President and Treasurer

Filing Compare · FFLC BANCORP INC