Item 1. Financial Statements

(Dollars in thousands, except per share data)	June 30, 2015				December 31, 2014
ASSETS
Cash and due from banks	$	36,599			$	34,265
Securities held-to-maturity:
Other securities (none pledged) (fair value of $7,220 at June 30, 2015)		7,220				-
Securities available for sale:
Mortgage-backed securities (including assets pledged of $438,646 and $464,626 at June 30, 2015 and December 31, 2014, respectively; $4,037 and $4,678 at fair value pursuant to the fair value option at June 30, 2015 and December 31, 2014, respectively.)		729,674				704,933
Other securities (including assets pledged of $68,516 and $57,562 at June 30, 2015 and December 31, 2014, respectively; $28,122 and $27,915 at fair value pursuant to the fair value option at June 30, 2015 and December 31, 2014, respectively)		307,823				268,377
Loans held for sale		300				-
Loans:
Multi-family residential		2,017,891				1,923,460
Commercial real estate		726,136				621,569
One-to-four family ― mixed-use property		567,060				573,779
One-to-four family ― residential		189,573				187,572
Co-operative apartments		7,681		��		9,835
Construction		3,673				5,286
Small Business Administration		12,181				7,134
Taxi medallion		21,211				22,519
Commercial business and other		472,485				447,500
Net unamortized premiums and unearned loan fees		13,251				11,719
Allowance for loan losses		(23,084	)			(25,096	)
Net loans		4,008,058				3,785,277
Interest and dividends receivable		17,980				17,251
Bank premises and equipment, net		24,418				21,868
Federal Home Loan Bank of New York stock		49,926				46,924
Bank owned life insurance		114,088				112,656
Goodwill		16,127				16,127
Other assets		47,751				69,335
Total assets	$	5,359,964			$	5,077,013

LIABILITIES
Due to depositors:
Non-interest bearing	$	257,575			$	255,834
Interest-bearing:
Certificate of deposit accounts		1,375,506				1,305,823
Savings accounts		264,718				261,942
Money market accounts		399,191				290,263
NOW accounts		1,357,412				1,359,057
Total interest-bearing deposits		3,396,827				3,217,085
Mortgagors' escrow deposits		43,930				35,679
Borrowed funds ($29,476 and $28,771 at fair value pursuant to the fair value option at June 30, 2015 and December 31, 2014, respectively)		999,435				940,492
Securities sold under agreements to repurchase		116,000				116,000
Other liabilities		84,061				55,676
Total liabilities		4,897,828				4,620,766

Commitments and contingencies (Notes 4 & 5)

STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par value; 5,000,000 shares authorized; None issued)		-				-
Common stock ($0.01 par value; 100,000,000 shares authorized; 31,530,595 shares issued at June 30, 2015 and December 31, 2014; 28,923,000 shares and 29,403,823 shares outstanding at June 30, 2015 and December 31, 2014, respectively)		315				315
Additional paid-in capital		209,257				206,437
Treasury stock, at average cost (2,607,595shares and 2,126,772 shares at June 30, 2015 and December 31, 2014, respectively)		(46,980	)			(37,221	)
Retained earnings		303,300				289,623
Accumulated other comprehensive loss, net of taxes		(3,756	)			(2,907	)
Total stockholders' equity		462,136				456,247

Total liabilities and stockholders' equity	$	5,359,964			$	5,077,013

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

-1-

(Dollars in thousands, except per share data)
March 31,
2015

December 31,
2014

ASSETS
Cash and due from banks $ 21,104 $ 34,265
Securities available for sale:
Mortgage-backed securities (including assets pledged of $470,116 and $464,626 at March 31, 2015 and December 31, 2014, respectively; $4,458 and $4,678 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)
717,729 704,933
Other securities (including assets pledged of $69,372 and $57,562 at March 31, 2015 and December 31, 2014, respectively; $28,170 and $27,915 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)
289,955 268,377
Loans:
Multi-family residential 2,013,249 1,923,460
Commercial real estate 687,823 621,569
One-to-four family ― mixed-use property 573,927 573,779
One-to-four family ― residential 190,366 187,572
Co-operative apartments �� 9,413 9,835
Construction 2,828 5,286
Small Business Administration 8,005 7,134
Taxi medallion 21,346 22,519
Commercial business and other 477,823 447,500
Net unamortized premiums and unearned loan fees 13,274 11,719
Allowance for loan losses (24,091 ) (25,096 )
Net loans 3,973,963 3,785,277
Interest and dividends receivable 17,263 17,251
Bank premises and equipment, net 30,167 21,868
Federal Home Loan Bank of New York stock 50,488 46,924
Bank owned life insurance 113,373 112,656
Goodwill 16,127 16,127
Other assets 40,326 69,335
Total assets $ 5,270,495 $ 5,077,013

LIABILITIES
Due to depositors:
Non-interest bearing $ 250,084 $ 255,834
Interest-bearing:
Certificate of deposit accounts 1,292,721 1,305,823
Savings accounts 269,610 261,942
Money market accounts 301,587 290,263
NOW accounts 1,438,239 1,359,057
Total interest-bearing deposits 3,302,157 3,217,085
Mortgagors' escrow deposits 53,901 35,679
Borrowed funds ($28,244 and $28,771 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)
1,019,291 940,492
Securities sold under agreements to repurchase 116,000 116,000
Other liabilities 63,176 55,676
Total liabilities 4,804,609 4,620,766

Commitments and contingencies (Notes 4 & 5)

STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par value; 5,000,000 shares authorized; None issued) - -
Common stock ($0.01 par value; 100,000,000 shares authorized; 31,530,595 shares issued at March 31, 2015 and December 31, 2014; 29,407,259 shares and 29,403,823 shares outstanding at March 31, 2015 and December 31, 2014, respectively)
315 315
Additional paid-in capital 208,368 206,437
Treasury stock, at average cost (2,123,336 shares and 2,126,772 shares at March 31, 2015 and December 31, 2014, respectively)
(37,521 ) (37,221 )
Retained earnings 293,131 289,623
Accumulated other comprehensive income (loss), net of taxes 1,593 (2,907 )
Total stockholders' equity 465,886 456,247

Total liabilities and stockholders' equity $ 5,270,495 $ 5,077,013

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

	For the three months ended June 30,						For the six months ended June 30,
	2015			2014			2015			2014

Interest and dividend income
Interest and fees on loans	$	44,084		$	42,489		$	87,618		$	84,609
Interest and dividends on securities:
Interest		5,988			6,867			11,858			13,742
Dividends		118			195			236			384
Other interest income		32			18			53			45
Total interest and dividend income		50,222			49,569			99,765			98,780

Interest expense
Deposits		7,437			7,670			14,895			15,388
Other interest expense		4,645			5,070			9,176			10,076
Total interest expense		12,082			12,740			24,071			25,464

Net interest income		38,140			36,829			75,694			73,316
Benefit for loan losses		(516	)		(1,092	)		(1,250	)		(2,211	)
Net interest income after benefit for loan losses		38,656			37,921			76,944			75,527

Non-interest income
Banking services fee income		898			867			1,782			1,576
Net gain on sale of securities		64			-			64			-
Net gain on sale of loans		47			-			49			-
Net gain on sale of buildings		6,537			-			6,537			-
Net gain (loss) from fair value adjustments		768			(402	)		173			(1,046	)
Federal Home Loan Bank of New York stock dividends		457			430			975			981
Bank owned life insurance		715			755			1,432			1,531
Other income		461			336			865			654
Total non-interest income		9,947			1,986			11,877			3,696

Non-interest expense
Salaries and employee benefits		13,157			11,944			27,823			24,522
Occupancy and equipment		2,635			1,919			5,348			3,954
Professional services		1,350			1,527			3,129			2,737
FDIC deposit insurance		811			673			1,560			1,370
Data processing		1,172			1,042			2,247			2,110
Depreciation and amortization		867			717			1,535			1,432
Other real estate owned/foreclosure expense		87			279			607			535
Other operating expenses		4,169			2,523			7,938			6,057
Total non-interest expense		24,248			20,624			50,187			42,717

Income before income taxes		24,355			19,283			38,634			36,506

Provision for income taxes
Federal		7,155			5,513			11,407			10,271
State and local		2,366			2,085			3,660			4,254
Total taxes		9,521			7,598			15,067			14,525

Net income	$	14,834		$	11,685		$	23,567		$	21,981


Basic earnings per common share	$	0.51		$	0.39		$	0.80		$	0.73
Diluted earnings per common share	$	0.51		$	0.39		$	0.80		$	0.73
Dividends per common share	$	0.16		$	0.15		$	0.32		$	0.30

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

-2-

~~- 1 -~~

PART I – FINANCIAL INFORMATION

~~FLUSHING FINANCIAL~~ ~~CORPORATION and SUBSIDIARIES~~

~~Consolidated Statements of Income~~

~~(Unaudited)~~

For the three months
ended March 31,

(Dollars in thousands, except per share data) 2015 2014

Interest and dividend income
Interest and fees on loans $ 43,534 $ 42,120
Interest and dividends on securities:
Interest 5,870 6,875
Dividends 118 189
Other interest income 21 27
Total interest and dividend income 49,543 49,211

Interest expense
Deposits 7,458 7,718
Other interest expense 4,531 5,006
Total interest expense 11,989 12,724

Net interest income 37,554 36,487
Provision (benefit) for loan losses (734 ) (1,119 )
Net interest income after provision (benefit) for loan losses 38,288 37,606

Non-interest income
Banking services fee income 884 709
Net gain on sale of loans 2 -
Net loss from fair value adjustments (595 ) (644 )
Federal Home Loan Bank of New York stock dividends 518 551
Bank owned life insurance 717 776
Other income 404 318
Total non-interest income 1,930 1,710

Non-interest expense
Salaries and employee benefits 14,666 12,578
Occupancy and equipment 2,713 2,035
Professional services 1,779 1,210
FDIC deposit insurance 749 697
Data processing 1,075 1,068
Depreciation and amortization 668 715
Other real estate owned/foreclosure expense 520 256
Other operating expenses 3,769 3,534
Total non-interest expense 25,939 22,093

Income before income taxes 14,279 17,223

Provision for income taxes
Federal 4,252 4,758
State and local 1,294 2,169
Total taxes 5,546 6,927

Net income $ 8,733 $ 10,296

Basic earnings per common share $ 0.30 $ 0.34
Diluted earnings per common share $ 0.30 $ 0.34
Dividends per common share $ 0.16 $ 0.15

~~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 Comprehensive Income

(Unaudited)

For the three months ended
March 31,

(Dollars in thousands) 2015 2014

Comprehensive Income, net of tax
Net income $ 8,733 $ 10,296
Amortization of actuarial losses 174 63
Amortization of prior service credits (6 ) (3 )
Net unrealized gains on securities 4,332 5,360
Comprehensive income $ 13,233 $ 15,716

	For the three months ended June 30,						For the six months ended June 30,
(Dollars in thousands)	2015			2014			2015			2014


Net income	$	14,834		$	11,685		$	23,567		$	21,981

Other comprehensive income, net of tax:
Amortization of actuarial losses		171			98			345			161
Amortization of prior service credits		(7	)		(7	)		(13	)		(10	)
Reclassificaton adjustment for net gains included in income		(36	)		-			(36	)		-
Net unrealized (losses) gains on securities		(5,477	)		6,513			(1,145	)		11,873

Total other comprehensive income, net of tax	$	(5,349	)	$	6,604		$	(849	)	$	12,024

Comprehensive income	$	9,485		$	18,289		$	22,718		$	34,005

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

-3-

~~- 3 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

For the three months ended
March 31,

(Dollars in thousands) 2015 2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net income $ 8,733 $ 10,296
Adjustments to reconcile net income to net cash provided by operating activities:

Provision (benefit) for loan losses (734 ) (1,119 )
Depreciation and amortization of bank premises and equipment 668 715
Amortization of premium, net of accretion of discount 2,143 1,821
Net loss from fair value adjustments 595 644
Net gain from sale of loans (2 ) -
Income from bank owned life insurance (717 ) (776 )
Stock-based compensation expense 2,778 2,581
Deferred compensation (1,392 ) (1,192 )
Excess tax benefit from stock-based payment arrangements (318 ) (675 )
Deferred income tax provision 1,925 2,925
Decrease in other liabilities (4,403 ) (2,748 )
Decrease in other assets 3,336 1,917
Net cash provided by operating activities 12,612 14,389

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of bank premises and equipment (5,229 ) (342 )
Net (purchases) redemptions of Federal Home Loan Bank of New York shares (3,564 ) 1,327
Purchases of securities available for sale (48,962 ) (48,277 )
Proceeds from sales and calls of securities - 1,871
Proceeds from maturities and prepayments of securities available for sale 31,019 20,715
Net (originations) and repayment of loans (59,071 ) (57,488 )
Purchases of loans (111,296 ) (11,649 )
Proceeds from sale of real estate owned 1,594 1,062
Proceeds from sale of delinquent loans 1,522 5,424
Net cash used in investing activities (193,987 ) (87,357 )

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase (decrease) in non-interest bearing deposits (5,750 ) 3,604
Net increase in interest-bearing deposits 84,816 98,091
Net increase in mortgagors' escrow deposits 18,222 16,072
Net proceeds (repayments) from short-term borrowed funds 41,500 (29,500 )
Proceeds from long-term borrowings 47,706 -
Repayment of long-term borrowings (10,000 ) -
Purchases of treasury stock (3,876 ) (1,659 )
Excess tax benefit from stock-based payment arrangements 318 675
Proceeds from issuance of common stock upon exercise of stock options - 343
Cash dividends paid (4,722 ) (4,513 )
Net cash provided by financing activities 168,214 83,113

Net increase (decrease) in cash and cash equivalents (13,161 ) 10,145
Cash and cash equivalents, beginning of period 34,265 33,485
Cash and cash equivalents, end of period $ 21,104 $ 43,630

SUPPLEMENTAL CASH FLOW DISCLOSURE
Interest paid $ 11,948 $ 12,646
Income taxes paid 1,596 4,680
Taxes paid if excess tax benefits were not tax deductible 1,914 5,355
Non-cash activities:
Securities purchased not yet settled 9,877 1,000
Loans transferred to Other Real Estate Owned 483 115
Loans provided for the sale of Other Real Estate Owned 175 308

	For the six months ended June 30,
(Dollars in thousands)	2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	23,567		$	21,981
Adjustments to reconcile net income to net cash provided by operating activities:
Benefit for loan losses		(1,250	)		(2,211	)
Depreciation and amortization of bank premises and equipment		1,535			1,432
Amortization of premium, net of accretion of discount		4,447			3,582
Net (gain) loss from fair value adjustments		(173	)		1,046
Net gain from sale of loans		(49	)		-
Net gain from sale of securities		(64	)		-
Net gain from sale of buildings		(6,537	)		-
Income from bank owned life insurance		(1,432	)		(1,531	)
Stock-based compensation expense		3,643			3,135
Deferred compensation		(2,004	)		(1,486	)
Excess tax benefit from stock-based payment arrangements		(380	)		(748	)
Deferred income tax (benefit) provision		(3,855	)		2,745
Increase in other liabilities		706			1,948
Decrease in other assets		5,374			1,489
Net cash provided by operating activities		23,528			31,382

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of bank premises and equipment		(7,841	)		(855	)
Net purchases of Federal Home Loan Bank of New York shares		(3,002	)		(5,382	)
Purchases of securities held-to-maturity		(3,100	)		-
Proceeds from maturities of securities held-to-maturity		390			-
Purchases of securities available for sale		(138,095	)		(70,871	)
Proceeds from sales and calls of securities available for sale		25,039			1,871
Proceeds from maturities and prepayments of securities available for sale		61,868			47,535
Proceeds from sale of buildings		20,209			-
Net originations of loans		(82,544	)		(90,946	)
Purchases of loans		(126,070	)		(12,884	)
Proceeds from sale of real estate owned		2,070			2,034
Proceeds from sale of delinquent loans		5,028			7,332
Net cash used in investing activities		(246,048	)		(122,166	)

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in non-interest bearing deposits		1,741			15,920
Net increase (decrease) in interest-bearing deposits		179,213			(18,405	)
Net increase in mortgagors' escrow deposits		8,251			8,189
Net proceeds from short-term borrowed funds		35,000			109,000
Proceeds from long-term borrowings		72,996			-
Repayment of long-term borrowings		(50,000	)		(9,300	)
Purchases of treasury stock		(13,490	)		(3,285	)
Excess tax benefit from stock-based payment arrangements		380			748
Proceeds from issuance of common stock upon exercise of stock options		142			429
Cash dividends paid		(9,379	)		(9,015	)
Net cash provided by financing activities		224,854			94,281

Net increase in cash and cash equivalents		2,334			3,497
Cash and cash equivalents, beginning of period		34,265			33,485
Cash and cash equivalents, end of period	$	36,599		$	36,982

SUPPLEMENTAL CASH FLOW DISCLOSURE
Interest paid	$	23,585		$	25,172
Income taxes paid		16,221			12,236
Taxes paid if excess tax benefits were not tax deductible		16,601			12,984
Non-cash activities:
Securities purchased not yet settled		22,037			-
Securities transferred from available for sale to held-to-maturity		4,510			-
Loans transferred to Other Real Estate Owned		772			655
Loans provided for the sale of Other Real Estate Owned		175			308
Loans held for investment transferred to loans held for sale		300			-

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

-4-

~~- 4 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Consolidated Statements of Changes in Stockholders’ Equity

(Unaudited)

For the three months ended
March 31,

(Dollars in thousands, except per share data) 2015 2014
Common Stock
Balance, beginning of period $ 315 $ 315
No activity - -
Balance, end of period $ 315 $ 315
Additional Paid-In Capital
Balance, beginning of period $ 206,437 $ 201,902
Award of common shares released from Employee Benefit Trust (136,114 and 126,650 common shares for the three months ended March 31, 2015 and 2014, respectively)
1,917 1,929
Shares issued upon vesting of restricted stock unit awards (59,532 and 1,000 common shares for the three months ended March 31, 2015 and 2014, respectively)
160 3
Issuance upon exercise of stock options (1,100 and 50,215 common shares for the three months ended March 31, 2015 and 2014, respectively)
1 122
Stock-based compensation activity, net (465 ) (26 )
Stock-based income tax benefit 318 675
Balance, end of period $ 208,368 $ 204,605
Treasury Stock
Balance, beginning of period $ (37,221 ) $ (22,053 )
Purchases of outstanding shares (142,315 and 28,120 common shares for the three months ended March 31, 2015 and 2014, respectively)
(2,766 ) (556 )
Shares issued upon vesting of restricted stock unit awards (204,110 and 183,864 common shares for the three months ended March 31, 2015 and 2014, respectively)
3,577 2,897
Issuance upon exercise of stock options (1,100 and 50,215 common shares for the three months ended March 31, 2015 and 2014, respectively)
19 797
Purchases of shares to fund options exercised (998 and 23,003 common shares for the three months ended March 31, 2015 and 2014, respectively)
(20 ) (478 )
Repurchase of shares to satisfy tax obligations (58,461 and 53,504 common shares for the three months ended March 31, 2015 and 2014, respectively)
(1,110 ) (1,103 )
Balance, end of period $ (37,521 ) $ (20,496 )
Retained Earnings
Balance, beginning of period $ 289,623 $ 263,743
Net income 8,733 10,296
Cash dividends declared and paid on common shares ($0.16 and $0.15 per common share for the three months ended March 31, 2015 and 2014, respectively)
(4,722 ) (4,513 )
Issuance upon exercise of stock options (7,140 common shares for the three months ended March 31, 2014)
- (44 )
Shares issued upon vesting of restricted stock unit awards (144,578 and 182,864 common shares for the three months ended March 31, 2015 and 2014, respectively)
(503 ) (389 )
Balance, end of period $ 293,131 $ 269,093
Accumulated Other Comprehensive Income (loss)
Balance, beginning of period $ (2,907 ) $ (11,375 )
Change in net unrealized gains on securities available for sale, net of taxes of approximately ($3,293) and ($4,237) for the three months ended March 31, 2015 and 2014, respectively
4,332 5,360
Amortization of actuarial losses, net of taxes of approximately ($133) and ($112) for the three months ended March 31, 2015 and 2014, respectively
174 63
Amortization of prior service credits, net of taxes of approximately $5 and $8 for the three months ended March 31, 2015 and 2014, respectively)
(6 ) (3 )
Balance, end of period $ 1,593 $ (5,955 )

Total Stockholders' Equity $ 465,886 $ 447,562

	For the six months ended June 30,
(Dollars in thousands, except per share data)	2015			2014

Common Stock
Balance, beginning of period	$	315		$	315
No activity		-			-
Balance, end of period	$	315		$	315
Additional Paid-In Capital
Balance, beginning of period	$	206,437		$	201,902
Award of common shares released from Employee Benefit Trust (136,114 and 129,694 common shares for the six months ended June 30, 2015 and 2014, respectively)		1,969			1,975
Shares issued upon vesting of restricted stock unit awards (59,532 and 2,500 common shares for the six months ended June 30, 2015 and 2014, respectively)		160			9
Issuance upon exercise of stock options (6,025 and 100,625 common shares for the six months ended June 30, 2015 and 2014, respectively)		8			296
Stock-based compensation activity, net		303			392
Stock-based income tax benefit		380			748
Balance, end of period	$	209,257		$	205,322
Treasury Stock
Balance, beginning of period	$	(37,221	)	$	(22,053	)
Purchases of outstanding shares (635,199 and 108,120 common shares for the six months ended June 30, 2015 and 2014, respectively)		(12,380	)		(2,143	)
Shares issued upon vesting of restricted stock unit awards (204,110 and 188,480 common shares for the six months ended June 30, 2015 and 2014, respectively)		3,577			2,972
Issuance upon exercise of stock options (9,725 and 100,625 common shares for the six months ended June 30, 2015 and 2014, respectively)		174			1,608
Purchases of shares to fund options exercised (998 and 63,732 common shares for the six months ended June 30, 2015 and 2014, respectively)		(20	)		(1,290	)
Repurchase of shares to satisfy tax obligations (58,461 and 55,465 common shares for the six months ended June 30, 2015 and 2014, respectively)		(1,110	)		(1,142	)
Balance, end of period	$	(46,980	)	$	(22,048	)
Retained Earnings
Balance, beginning of period	$	289,623		$	263,743
Net income		23,567			21,981
Cash dividends declared and paid on common shares ($0.32 and $0.30 per common share for the six months ended June 30, 2015 and 2014, respectively)		(9,379	)		(9,015	)
Issuance upon exercise of stock options (3,700 common shares and 7,200 common shares for the six months ended June 30, 2015 and 2014, respectively)		(8	)		(45	)
Shares issued upon vesting of restricted stock unit awards (144,578 and 185,980 common shares for the six months ended June 30, 2015 and 2014, respectively)		(503	)		(395	)
Balance, end of period	$	303,300		$	276,269
Accumulated Other Comprehensive Income (loss)
Balance, beginning of period	$	(2,907	)	$	(11,375	)
Change in net unrealized gains (losses) on securities available for sale, net of taxes of approximately $833 and ($9,141) for the six months ended June 30, 2015 and 2014, respectively		(1,145	)		11,873
Reclassification adjustment for loss included in net income, net of taxes of approximately $28 for the six months ended June 30, 2015		(36	)		-
Amortization of actuarial losses, net of taxes of approximately ($268) and ($189) for the six months ended June 30, 2015 and 2014, respectively		345			161
Amortization of prior service credits, net of taxes of approximately $10 and $13 for the six months ended June 30, 2015 and 2014, respectively)		(13	)		(10	)
Balance, end of period	$	(3,756	)	$	649

Total Stockholders' Equity	$	462,136		$	460,507

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

-5-

~~- 5 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

1.~~Basis of Presentation~~

Basis of Presentation

The primary business of Flushing Financial Corporation (the “Holding Company”), a Delaware corporation, is the operation of its wholly-owned subsidiary, Flushing Bank (the “Bank”).

The unaudited consolidated financial statements presented in this Quarterly Report on Form 10-Q (“Quarterly Report”) include the collective results of the Holding Company and its direct and indirect wholly-owned subsidiaries, including the Bank, Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc., which are collectively herein referred to as “we,” “us,” “our” and the “Company.”

The Holding Company also owns Flushing Financial Capital Trust II, Flushing Financial Capital Trust III, and Flushing Financial Capital Trust IV (the “Trusts”), which are special purpose business trusts. The Trusts are not included in the Company’s consolidated financial statements as the Company would not absorb the losses of the Trusts if any losses were to occur.

The accompanying unaudited consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and general practices within the banking industry. 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 presented periods of the Company. Such adjustments are of a normal recurring nature, unless otherwise disclosed in this Quarterly Report. All inter-company balances and transactions have been eliminated in consolidation. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for the full year.

The accompanying unaudited consolidated financial statements have been prepared in conformity with the instructions to Quarterly Report on Form 10-Q and Article 10, Rule 10-01 of Regulation S-X for interim financial statements. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited consolidated interim financial information should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

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 disclosure of contingent assets and liabilities at the date of the financial statements, and reported amounts of revenue and expenses during the reporting period. Estimates that are particularly susceptible to change in the near term are used in connection with the determination of the allowance for loan losses (“ALLL”), the evaluation of goodwill for impairment, the evaluation of the need for a valuation allowance of the Company’s deferred tax assets, the evaluation of other-than-temporary impairment (“OTTI”) on securities and the valuation of certain financial instruments. The current economic environment has increased the degree of uncertainty inherent in these material estimates. Actual results could differ from these estimates.

Earnings Per Share

Basic earnings per common share is computed by dividing net income available to common shareholders by the total weighted average number of common shares outstanding, which includes unvested participating securities. Unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are participating securities and as such are included in the calculation of earnings per share. The Company’s unvested restricted stock and restricted stock unit awards are considered participating securities. Therefore, weighted average common shares outstanding used for computing basic earnings per common share includes common shares outstanding plus unvested restricted stock and restricted stock unit awards. The computation of diluted earnings per share includes the additional dilutive effect of stock options outstanding and other common stock equivalents during the period. Common stock equivalents that are anti-dilutive are not included in the computation of diluted earnings per common share. The numerator for calculating basic and diluted earnings per common share is net income available to common shareholders. The shares held in the Company’s Employee Benefit Trust are not included in shares outstanding for purposes of calculating earnings per common share.

-6-

~~- 6 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Earnings per common share have been computed based on the following:

For the three months ended
March 31,

(In thousands, except per share data) 2015 2014

Net income, as reported $ 8,733 $ 10,296
Divided by:
Weighted average common shares outstanding 29,397 29,984
Weighted average common stock equivalents 22 38
Total weighted average common shares outstanding and common stock equivalents
29,419 30,022

Basic earnings per common share $ 0.30 $ 0.34
Diluted earnings per common share (1)
$ 0.30 $ 0.34
Dividend payout ratio 53.3 % 44.1 %

	For the three months ended June 30,						For the six months ended June 30,
	2015			2014			2015			2014
	(In thousands, except per share data)
Net income, as reported	$	14,834		$	11,685		$	23,567		$	21,981
Divided by:
Weighted average common shares outstanding		29,246			30,059			29,321			30,022
Weighted average common stock equivalents		22			31			22			34
Total weighted average common shares outstanding and common stock equivalents		29,268			30,090			29,343			30,056

Basic earnings per common share	$	0.51		$	0.39		$	0.80		$	0.73
Diluted earnings per common share ⁽¹⁾	$	0.51		$	0.39		$	0.80		$	0.73
Dividend payout ratio		31.4	%		38.5	%		40.0	%		41.1	%

~~(1)~~

(1)

For the three and six months ended ~~March 31,~~June 30, 2015 and 2014, there were no stock options that were anti-dilutive.

Debt and Equity Securities

The Company’s investments in equity securities that have readily determinable fair values and all investments in debt securities are classified in one of the following three categories and accounted for accordingly: (1) trading securities, (2) securities available for sale and (3) securities held-to-maturity.

The Company did not hold any trading securities orat June 30, 2015 and December 31, 2014. The Company did not hold any securities held-to-maturity ~~during the three months ended March 31, 2015 and~~at December 31, 2014. Securities available for sale are recorded at fair value.

The following table summarizes the Company’s portfolio of securities held-to-maturity at June 30, 2015:

	Amortized Cost		Fair Value		Gross Unrealized Gains		Gross Unrealized Losses
	(In thousands)
Securites held-to-maturity:
Municipals	$	7,220	$	7,220	$	-	$	-

Total	$	7,220	$	7,220	$	-	$	-

During the three months ended June 30, 2015, the Company transferred municipal bonds with an amortized cost and fair value of $4.5 million from available for sale to held-to-maturity. The transferred securities had a weighted average term to maturity of approximately seven months at the time of transfer.

-7-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table summarizes the Company’s portfolio of securities available for sale at ~~March 31,~~June 30, 2015:

Amortized
Cost
Fair Value
Gross
Unrealized
Gains

Gross
Unrealized
Losses

(In thousands)
Corporate $ 95,785 $ 95,750 $ 939 $ 974
Municipals 144,152 148,377 4,258 33
Mutual funds 21,278 21,278 - -
Other 24,550 24,550 2 2
Total other securities 285,765 289,955 5,199 1,009
REMIC and CMO 514,592 521,312 8,857 2,137
GNMA 13,359 13,733 455 81
FNMA 166,451 168,556 2,786 681
FHLMC 13,912 14,128 216 -
Total mortgage-backed securities 708,314 717,729 12,314 2,899
Total securities available for sale $ 994,079 $ 1,007,684 $ 17,513 $ 3,908

	Amortized Cost		Gross Unrealized Fair Value		Gross Unrealized Gains		Losses
	(In thousands)
Securites available for sale:
Corporate	$	105,852	$	104,648	$	521	$	1,725
Municipals		136,927		139,911		3,114		130
Mutual funds		21,193		21,193		-		-
Other		42,004		42,071		69		2
Total other securities		305,976		307,823		3,704		1,857
REMIC and CMO		530,684		532,662		6,165		4,187
GNMA		12,802		13,080		401		123
FNMA		170,838		170,534		1,635		1,939
FHLMC		13,259		13,398		139		-
Total mortgage-backed securities		727,583		729,674		8,340		6,249
Total securities available for sale	$	1,033,559	$	1,037,497	$	12,044	$	8,106

Mortgage-backed securities shown in the table above include ~~three~~two private issue collateralized mortgage obligations (“CMOs”) that are collateralized by commercial real estate mortgages with amortized cost and ~~market~~fair value of $9.1 million at June 30, 2015.

The following table summarizes the Company’s portfolio of securities available for sale at December 31, 2014:

	Amortized Cost		Fair Value		Gross Unrealized Gains		Gross Unrealized Losses
	(In thousands)
Securites available for sale:
Corporate	$	90,719	$	91,273	$	1,268	$	714
Municipals		145,864		148,896		3,093		61
Mutual funds		21,118		21,118		-		-
Other		7,098		7,090		-		8
Total other securities		264,799		268,377		4,361		783
REMIC and CMO		504,207		505,768		6,188		4,627
GNMA		13,862		14,159		421		124
FNMA		169,956		170,367		2,128		1,717
FHLMC		14,505		14,639		142		8
Total mortgage-backed securities		702,530		704,933		8,879		6,476
Total securities available for sale	$	967,329	$	973,310	$	13,240	$	7,259

Mortgage-backed securities shown in the table above include three private issue CMOs that are collateralized by commercial real estate mortgages with an amortized cost and fair value of $12.4 million at ~~March~~December 31, ~~2015.~~2014.

-8-

~~- 7 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table represents the activity related to the credit loss component recognized in earnings on debt securities held by the Company for which a portion of OTTI was recognized in AOCI for the periods indicated:

	For the three months ended June 30,				For the six months ended June 30,
	2015		2014		2015		2014
	(In thousands)
Beginning balance	$	-	$	3,738	$	-	$	3,738

Recognition of actual losses		-		-		-		-
OTTI charges due to credit loss recorded in earnings		-		-		-		-
Securities sold during the period		-		-		-		-
Securities where there is an intent to sell or requirement to sell		-		-		-		-
Ending balance	$	-	$	3,738	$	-	$	3,738

The following table represents the gross gains and gross losses realized from the sale of securities available for sale for the periods indicated:

	For the three months ended June 30,					For the six months ended June 30,
	2015			2014		2015			2014
	(In thousands)
Gross gains from the sale of securities	$	233		$	-	$	233		$	-
Gross losses from the sale of securities		(169	)		-		(169	)		-

Net gains from the sale of securities	$	64		$	-	$	64		$	-

The following table details the amortized cost and fair value of the Company’s securities classified as held-to-maturity at June 30, 2015, by contractual maturity.

	Amortized Cost		Fair Value
	(In thousands)
Securities held-to-maturity:⁽¹⁾
Due in one year or less	$	6,140	$	6,140
Due after one year through five years		1,080		1,080

Total securities held-to-maturity	$	7,220	$	7,220

(1)

Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

-9-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table details the amortized cost and fair value of the Company’s securities classified as available for sale at June 30, 2015, by contractual maturity.

	Amortized Cost		Fair Value
	(In thousands)
Securities available for sale:⁽¹⁾
Due in one year or less	$	32,046	$	32,232
Due after one year through five years		15,000		15,298
Due after five years through ten years		92,077		90,741
Due after ten years		166,853		169,552

Total other securities		305,976		307,823
Mortgage-backed securities		727,583		729,674

Total securities available for sale	$	1,033,559	$	1,037,497

(1)

Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

The following table shows the Company’s available for sale securities with gross unrealized losses and their fair value aggregated by category and length of time the individual securities had been in a continuous unrealized loss position at ~~March 31,~~June 30, 2015:

Total Less than 12 months 12 months or more
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses

(In thousands)
Corporate $ 49,026 $ 974 $ 19,389 $ 611 $ 29,637 $ 363
Municipals 5,268 33 5,268 33 - -
Other 298 2 - - 298 2
Total other securities 54,592 1,009 24,657 644 29,935 365
REMIC and CMO 158,838 2,137 55,749 134 103,089 2,003
GNMA 8,099 81 8,099 81 - -
FNMA 62,834 681 29,897 179 32,937 502
Total mortgage-backed securities
229,771 2,899 93,745 394 136,026 2,505
Total securities available for sale
$ 284,363 $ 3,908 $ 118,402 $ 1,038 $ 165,961 $ 2,870

	Total				Less than 12 months				12 months or more
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
	(In thousands)
Corporate	$	53,275	$	1,725	$	38,413	$	1,587	$	14,862	$	138
Municipals		17,077		130		17,077		130		-		-
Other		298		2		298		2		-		-
Total other securities		70,650		1,857		55,788		1,719		14,862		138
REMIC and CMO		245,107		4,187		141,760		1,205		103,347		2,982
GNMA		7,727		123		7,727		123		-		-
FNMA		100,608		1,939		68,604		1,040		32,004		899
Total mortgage-backed securities		353,442		6,249		218,091		2,368		135,351		3,881
Total securities available for sale	$	424,092	$	8,106	$	273,879	$	4,087	$	150,213	$	4,019

OTTI losses on impaired securities must be fully recognized in earnings if an investor has the intent to sell the debt security or if it is more likely than not that the investor will be required to sell the debt security before recovery of its amortized cost. However, even if an investor does not expect to sell a debt security, the investor must evaluate the expected cash flows to be received and determine if a credit loss has occurred. In the event that a credit loss has occurred, only the amount of impairment associated with the credit loss is recognized in earnings in the Consolidated Statements of Income. Amounts relating to factors other than credit losses are recorded in accumulated other comprehensive income (“AOCI”) within Stockholders’ Equity.

The Company reviewed each investment that had an unrealized loss at ~~March 31,~~June 30, 2015. An unrealized loss exists when the current fair value of an investment is less than its amortized cost basis. Unrealized losses on available for sale securities, that are deemed to be temporary, are recorded in AOCI, net of tax. Unrealized losses that are considered to be other-than-temporary are split between credit related and noncredit related impairments, with the credit related impairment being recorded as a charge against earnings and the noncredit related impairment being recorded in AOCI, net of tax.

-10-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Corporate:

The unrealized losses in Corporate securities at ~~March 31,~~June 30, 2015 consist of losses on ~~six~~seven Corporate securities. The unrealized losses were caused by movements in interest rates. It is not anticipated that these securities would be settled at a price that is less than the amortized cost of the Company’s investment. Each of these securities is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell these securities and it is more likely than not the Company will not be required to sell the securities before recovery of the securities’ amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes would cause the sale of the securities. Therefore, the Company did not consider these investments to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

Municipal Securities:

The unrealized losses in Municipal securities at ~~March 31,~~June 30, 2015, consist of losses on ~~two municipal~~five Municipal securities. The unrealized losses were caused by movements in interest rates. It is not anticipated that these securities would be settled at a price that is less than the amortized cost of the Company’s investment. Each of these securities is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell these securities and it is more likely than not the Company will not be required to sell the securities before recovery of the ~~securities~~securities’ amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes would cause the sale of the securities. Therefore, the Company did not consider these investments to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

~~- 8 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

Other Securities:

The unrealized losses in Other Securities at ~~March 31,~~June 30, 2015, consist of a loss on one single issuer trust preferred security. The unrealized losses on this security were caused by market interest volatility, a significant widening of credit spreads across markets for these securities and illiquidity and uncertainty in the financial markets. This security is currently rated below investment grade. It is not anticipated that this security would be settled at a price that is less than the amortized cost of the Company’s investment. This security is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell this security and it is more likely than not the Company will not be required to sell this security before recovery of the security’s amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes would cause the sale of the security. Therefore, the Company did not consider this investment to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

REMIC and CMO:

The unrealized losses in Real Estate Mortgage Investment Conduit (“REMIC”) and CMO securities at ~~March 31,~~June 30, 2015 consist of ~~six~~12 issues from the Federal Home Loan Mortgage Corporation (“FHLMC”), 1014 issues from the Federal National Mortgage Association (“FNMA”)~~, six~~ and nine issues from Government National Mortgage Association (“GNMA”) ~~and one private issue CMO collateralized by commercial real estate mortgages.~~

. The unrealized losses on the REMIC and CMO securities issued by FHLMC, FNMA ~~GNMA~~ and ~~the one private issue~~GNMA were caused by movements in interest rates. It is not anticipated that these securities would be settled at a price that is less than the amortized cost of the Company’s investment. Each of these securities is performing according to its terms, and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell these securities and it is more likely than not the Company will not be required to sell the securities before recovery of the ~~securities~~securities’ amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements, and contractual and regulatory obligations, none of which the Company believes would cause the sale of the securities. Therefore, the Company did not consider these investments to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

GNMA:

The unrealized losses in GNMA securities at ~~March 31,~~June 30, 2015 consist of a loss on one security. The unrealized losses were caused by movements in interest rates. It is not anticipated that this security would be settled at a price that is less than the amortized cost of the Company’s investment. This security is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell this security and it is more likely than not the Company will not be required to sell the security before recovery of the security’s amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes would cause the sale of the security. Therefore, the Company did not consider this security to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

-11-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

FNMA:

The unrealized losses in FNMA securities at ~~March 31,~~June 30, 2015 consist of losses on ~~nine~~17 securities. The unrealized losses were caused by movements in interest rates. It is not anticipated that these securities would be settled at a price that is less than the amortized cost of the Company’s investment. Each of these securities is performing according to its terms and, in the opinion of management, will continue to perform according to its terms. The Company does not have the intent to sell these securities and it is more likely than not the Company will not be required to sell the securities before recovery of the ~~securities~~securities’ amortized cost basis. This conclusion is based upon considering the Company’s cash and working capital requirements and contractual and regulatory obligations, none of which the Company believes will cause the sale of the securities. Therefore, the Company did not consider these investments to be other-than-temporarily impaired at ~~March 31,~~June 30, 2015.

~~- 9 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

For the three months ended
March 31,

2015 2014
(In thousands)
Beginning balance $ - $ 3,738
Recognition of actual losses - -
OTTI charges due to credit loss recorded in earnings - -
Securities sold during the period - -
Securities where there is an intent to sell or requirement to sell - -
Ending balance $ - $ 3,738

The following table details the amortized cost and estimated fair value of the Company’s securities classified as available for sale at March 31, 2015, by contractual maturity. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

Amortized
Cost
Fair Value
(In thousands)

Due in one year or less $ 37,469 $ 37,706
Due after one year through five years 26,104 26,768
Due after five years through ten years 79,662 79,130
Due after ten years 142,530 146,351
Total other securities 285,765 289,955
Mortgage-backed securities 708,314 717,729
Total securities available for sale $ 994,079 $ 1,007,684

~~We did not sell any securities during the three months ended March 31, 2015 and 2014.~~

~~- 10 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

~~The following table summarizes the Company’s portfolio of securities available for sale at December 31, 2014:~~

Amortized
Cost
Fair Value
Gross
Unrealized
Gains

Gross
Unrealized
Losses

(In thousands)
Corporate $ 90,719 $ 91,273 $ 1,268 $ 714
Municipals 145,864 148,896 3,093 61
Mutual funds 21,118 21,118 - -
Other 7,098 7,090 - 8
Total other securities 264,799 268,377 4,361 783
REMIC and CMO 504,207 505,768 6,188 4,627
GNMA 13,862 14,159 421 124
FNMA 169,956 170,367 2,128 1,717
FHLMC 14,505 14,639 142 8
Total mortgage-backed securities 702,530 704,933 8,879 6,476
Total securities available for sale $ 967,329 $ 973,310 $ 13,240 $ 7,259

Mortgage-backed securities shown in the table above include three private issue CMOs that are collateralized by commercial real estate mortgages with an amortized cost and market value of $12.4 million at December 31, 2014.

The following table shows the Company’s available for sale securities with gross unrealized losses and their fair value, aggregated by category and length of time that individual securities ~~have~~had been in a continuous unrealized loss position, at December 31, 2014.

Total Less than 12 months 12 months or more
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses

(In thousands)
Corporate $ 39,287 $ 714 $ 9,573 $ 428 $ 29,714 $ 286
Municipals 8,810 61 3,546 11 5,264 50
Other 292 8 - - 292 8
Total other securities 48,389 783 13,119 439 35,270 344
REMIC and CMO 216,190 4,627 77,382 399 138,808 4,228
GNMA 8,358 124 - - 8,358 124
FNMA 95,148 1,717 - - 95,148 1,717
FHLMC 6,773 8 6,773 8 - -
Total mortgage-backed securities 326,469 6,476 84,155 407 242,314 6,069
Total securities available for sale $ 374,858 $ 7,259 $ 97,274 $ 846 $ 277,584 $ 6,413

~~5. Loans~~

	Total				Less than 12 months				12 months or more
	Fair Value		Unrealized Losses		Fair Value		Unrealized Losses		Fair Value		Unrealized Losses
	(In thousands)
Corporate	$	39,287	$	714	$	9,573	$	428	$	29,714	$	286
Municipals		8,810		61		3,546		11		5,264		50
Other		292		8		-		-		292		8
Total other securities		48,389		783		13,119		439		35,270		344

REMIC and CMO		216,190		4,627		77,382		399		138,808		4,228
GNMA		8,358		124		-		-		8,358		124
FNMA		95,148		1,717		-		-		95,148		1,717
FHLMC		6,773		8		6,773		8		-		-
Total mortgage-backed securities		326,469		6,476		84,155		407		242,314		6,069
Total securities available for sale	$	374,858	$	7,259	$	97,274	$	846	$	277,584	$	6,413

Loans

Loans are reported at their principal outstanding balance net of any unearned income, charge-offs, deferred loan fees and costs on originated loans and unamortized premiums or discounts on purchased loans. Interest on loans is recognized on the accrual basis. The accrual of income on loans is generally discontinued when certain factors, such as contractual delinquency of 90 days or more, indicate reasonable doubt as to the timely collectability of such income. Uncollected interest previously recognized on non-accrual loans is reversed from interest income at the time the loan is placed on non-accrual status. A non-accrual loan can be returned to accrual status when contractual delinquency returns to less than 90 days delinquent. Subsequent cash payments received on non-accrual loans that do not bring the loan to less than 90 days delinquent are recorded on a cash basis. Subsequent cash payments can also be applied first as a reduction of principal until all principal is recovered and then subsequently to interest, if in management’s opinion, it is evident that recovery of all principal due is likely to occur. Loan fees and certain loan origination costs are deferred. Net loan origination costs and premiums or discounts on loans purchased are amortized into interest income over the contractual life of the loans using the level-yield method. Prepayment penalties received on loans which pay in full prior to their scheduled maturity are included in interest income in the period they are collected.

-12-

~~- 11 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The Company maintains an allowance for loan losses at an amount, which, in management’s judgment, is adequate to absorb probable estimated losses inherent in the loan portfolio. Management’s judgment in determining the adequacy of the allowance is based on evaluations of the collectability of loans. This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revisions as more information becomes available. The allowance is established through a provision for loan losses based on management’s evaluation of the risk inherent in the various components of the loan portfolio and other factors, including historical loan loss experience (which is updated quarterly), current economic conditions, delinquency and non-accrual trends, classified loan levels, risk in the portfolio and volumes and trends in loan types, recent trends in charge-offs, changes in underwriting standards, experience, ability and depth of the Company’s lenders, collection policies and experience, internal loan review function and other external factors. The Company segregated its loans into two portfolios based on year of origination. One portfolio was reviewed for loans originated after December 31, 2009 and a second portfolio for loans originated prior to January 1, 2010. Our decision to segregate the portfolio based upon origination dates was based on changes made in our underwriting standards during 2009. By the end of 2009, all loans were being underwritten based on revised and tightened underwriting standards. Loans originated prior to 2010 have a higher delinquency rate and loss history. Each of the years in the portfolio for loans originated prior to 2010 has a similar delinquency rate. 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 local economic conditions and other factors. We review our loan portfolio by separate categories with similar risk and collateral characteristics. Impaired loans are segregated and reviewed separately. All non-accrual loans are classified as impaired loans. The Company’s Board of Directors reviews and approves management’s evaluation of the adequacy of the allowance for loan losses on a quarterly basis.

The allowance for loan losses is established through charges to earnings in the form of a provision for loan losses. Increases and decreases in the allowance other than charge-offs and recoveries are included in the provision for loan losses. When a loan or a portion of a loan is determined to be uncollectible, the portion deemed uncollectible is charged against the allowance, and subsequent recoveries, if any, are credited to the allowance.

The Company recognizes a loan as non-performing when the borrower has demonstrated the inability to bring the loan current, or due to other circumstances which, in management’s opinion, indicate the borrower will be unable to bring the loan current within a reasonable time. All loans classified as non-performing, which includes all loans past due 90 days or more, are classified as non-accrual unless there is, in our opinion, compelling evidence the borrower will bring the loan current in the immediate future. Appraisals are obtained and/or updated internal evaluations are prepared as soon as practical, and before the loan becomes 90 days delinquent. The loan balances of collateral dependent impaired loans are compared to the property’s updated fair value. The Company considers fair value of collateral dependent loans to be 85% of the appraised or internally estimated value of the property. The balance which exceeds fair value is generally charged-off. The 85% is based on the actual net proceeds the Bank has received from the sale of other real estate owned (“OREO”) as a percentage of OREO’s appraised value.

A loan is considered impaired when, based upon current information, the Company believes it is probable that it will be unable to collect all amounts due, both principal and interest, in accordance with the original terms of the loan. Impaired loans are measured based on the present value of the expected future cash flows discounted at the loan’s effective interest rate or at the loan’s observable market price or, as a practical expedient, the fair value of the collateral if the loan is collateral dependent. Interest income on impaired loans is recorded on the cash basis. The Company’s management considers all non-accrual loans impaired.

The Company reviews each impaired loan on an individual basis to determine if either a charge-off or a valuation allowance needs to be allocated to the loan. The Company does not charge-off or allocate a valuation allowance to loans for which management has concluded the current value of the underlying collateral will allow for recovery of the loan balance either through the sale of the loan or by foreclosure and sale of the property.

The Company evaluates the underlying collateral through a third party appraisal, or when a third party appraisal is not available, the Company will use an internal evaluation. The internal evaluations are prepared using an income approach or a sales approach. The income approach is used for income producing properties and uses current revenues less operating expenses to determine the net cash flow of the property. Once the net cash flow is determined, the value of the property is calculated using an appropriate capitalization rate for the property. The sales approach uses comparable sales prices in the market. When an internal evaluation is used, we place greater reliance on the income approach to value the collateral.

~~- 12 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

In preparing internal evaluations of property values, the Company seeks to obtain current data on the subject property from various sources, including: (1) the borrower; (2) copies of existing leases; (3) local real estate brokers and appraisers; (4) public records (such as for real estate taxes and water and sewer charges); (5) comparable sales and rental data in the market; (6) an inspection of the property and (7) interviews with tenants. These internal evaluations primarily focus on the income approach and comparable sales data to value the property.

-13-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

As of ~~March 31,~~June 30, 2015, we utilized recent third party appraisals of the collateral to measure impairment for ~~$31.0~~$26.0 million, or ~~66.4%~~65.9%, of collateral dependent impaired loans, and used internal evaluations of the property’s value for ~~$15.7~~$13.5 million, or ~~33.6%~~34.1%, of collateral dependent impaired loans.

The Company may restructure a loan to enable a borrower experiencing financial difficulties to continue making payments when it is deemed to be in the Company’s best long-term interest. This restructure may include reducing the interest rate or amount of the monthly payment for a specified period of time, after which the interest rate and repayment terms revert to the original terms of the loan. We classify these loans as Troubled Debt Restructured (“TDR”).

These restructurings have not included a reduction of principal balance. The Company believes that restructuring these loans in this manner will allow certain borrowers to become and remain current on their loans. Restructured loans are classified as a TDR when the Bank grants a concession to a borrower who is experiencing financial difficulties. All loans classified as TDR are considered impaired, however TDR loans which have been current for six consecutive months at the time they are restructured as TDR remain on accrual status and are not included as part of non-performing loans. Loans which were delinquent at the time they are restructured as a TDR are placed on non-accrual status and reported as non-performing loans until they have made timely payments for six consecutive months. Loans that are restructured as TDR but are not performing in accordance with the restructured terms are placed on non-accrual status and reported as non-performing loans.

The allocation of a portion of the allowance for loan losses for a performing TDR loan is based upon the present value of the future expected cash flows discounted at the loan’s original effective rate, or for a non-performing TDR which is collateral dependent, the fair value of the collateral. At ~~March 31,~~June 30, 2015, there were no commitments to lend additional funds to borrowers whose loans were modified to a TDR. The modification of loans to a TDR did not have a significant effect on our operating results, nor did it require a significant allocation of the allowance for loan losses.

The following table shows loans modified and classified as TDR during the period indicated:

For the three months ended
March 31, 2015
(Dollars in thousands) Number Balance Modification description
Small Business Administration 1 $ 41
Received a below market
interest rate and the loan
amortization was extended
Total 1 $ 41

~~The Bank did not modify and classify any loans as TDR during the three months ended March 31, 2014.~~

	For the six months ended June 30, 2015
(Dollars in thousands)	Number		Balance		Modification description


Small Business Administration		1	$	41		Received a below market interest rate and the loan amortization was extended
Total		1	$	41

The recorded investment of the loan modified and classified toas a TDR, presented in the table above, was unchanged as there was no principal forgiven in this modification.

The Bank did not modify and classify any loans as TDR during the three months ended June 30, 2015. The Bank did not modify and classify any loans as TDR during the three or six months ended June 30, 2014.

-14-

~~- 13 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows our recorded investment for loans classified as TDR that are performing according to their restructured terms at the periods indicated:

March 31, 2015 December 31, 2014
(Dollars in thousands)
Number
of contracts

Recorded
investment

Number
of contracts

Recorded
investment

Multi-family residential 9 $ 2,669 10 $ 3,034
Commercial real estate 3 2,364 3 2,373
One-to-four family - mixed-use property 7 2,369 7 2,381
One-to-four family - residential 1 351 1 354
Small business administration 1 41 - -
Commercial business and other 4 2,208 4 2,249
Total performing troubled debt restructured 25 $ 10,002 25 $ 10,391

	June 30, 2015				December 31, 2014
(Dollars in thousands)	Number of contracts		Recorded investment		Number of contracts		Recorded investment

Multi-family residential		9	$	2,657		10	$	3,034
Commercial real estate		3		2,356		3		2,373
One-to-four family - mixed-use property		7		2,358		7		2,381
One-to-four family - residential		1		349		1		354
Small business administration		1		39		-		-
Commercial business and other		4		2,167		4		2,249

Total performing troubled debt restructured		25	$	9,926		25	$	10,391

During the ~~three~~six months ended ~~March 31,~~June 30, 2015 one TDR loan of $0.4 million was transferred to non-performing status, which resulted in this loan being included in non-performing loans.

The following table shows our recorded investment for loans classified as TDR that are not performing according to their restructured terms at the periods indicated:

	June 30, 2015				December 31, 2014
(Dollars in thousands)	Number of contracts		Recorded investment		Number of contracts		Recorded investment

Multi-family residential		1	$	378		-	$	-
Commercial real estate		-		-		1		2,252
One-to-four family - mixed use property		1		187		1		187

Total troubled debt restructurings that subsequently defaulted		2	$	565		2	$	2,439

-15-

March 31, 2015 December 31, 2014
(Dollars in thousands)
Number
of contracts

Recorded
investment

Number
of contracts

Recorded
investment

Multi-family residential 1 $ 359 - $ -
Commercial real estate - - 1 2,252
One-to-four family - mixed use property 1 188 1 187
Total troubled debt restructurings that subsequently defaulted
2 $ 547 2 $ 2,439

~~- 14 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows our non-performing loans at the periods indicated:

(In thousands)
March 31,
2015

December 31,
2014

Loans ninety days or more past due and still accruing:

Multi-family residential $ - $ 676
Commercial real estate 753 820
One-to-four family - mixed-use property 195 405
One-to-four family - residential 13 14
Commercial Business and other 1,932 386
Total 2,893 2,301

Non-accrual mortgage loans:
Multi-family residential 6,902 6,878
Commercial real estate 3,021 5,689
One-to-four family - mixed-use property 7,224 6,936
One-to-four family - residential 11,212 11,244
Total 28,359 30,747

Non-accrual non-mortgage loans:
Small business administration 232 -
Commercial business and other 1,035 1,143
Total 1,267 1,143
Total non-accrual loans 29,626 31,890
Total non-accrual loans and loans ninety days or more past due and still accruing
$ 32,519 $ 34,191

(In thousands)	June 30, 2015		December 31, 2014

Loans ninety days or more past due and still accruing:
Multi-family residential	$	-	$	676
Commercial real estate		416		820
One-to-four family - mixed-use property		353		405
One-to-four family - residential		13		14
Commercial Business and other		315		386
Total		1,097		2,301

Non-accrual mortgage loans:
Multi-family residential		6,352		6,878
Commercial real estate		2,694		5,689
One-to-four family - mixed-use property		6,238		6,936
One-to-four family - residential		11,329		11,244
Total		26,613		30,747

Non-accrual non-mortgage loans:
Small business administration		170		-
Commercial business and other		537		1,143
Total		707		1,143

Total non-accrual loans		27,320		31,890

Total non-accrual loans and loans ninety days or more past due and still accruing	$	28,417	$	34,191

The following is a summary of interest foregone on non-accrual loans and loans classified as TDR for the periods indicated:

	For the three months ended June 30,				For the six months ended June 30,
	2015		2014		2015		2014
	(In thousands)
Interest income that would have been recognized had the loans performed in accordance with their original terms	$	662	$	989	$	1,313	$	1,979
Less: Interest income included in the results of operations		143		151		301		318
Total foregone interest	$	519	$	838	$	1,012	$	1,661

-16-

For the three months ended
March 31,

2015 2014
(In thousands)
Interest income that would have been recognized had the loans performed in accordance with their original terms
$ 691 $ 1,067
Less: Interest income included in the results of operations 148 155
Total foregone interest $ 543 $ 912

~~- 15 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows an age analysis of our recorded investment in loans at ~~March 31,~~June 30, 2015:

(in thousands)
30 - 59 Days
ast Due

60 - 89 Days
Past Due

Greater
than
90 Days

Total Past
Due
Current Total Loans
Multi-family residential $ 8,595 $ - $ 6,903 $ 15,498 $ 1,997,751 $ 2,013,249
Commercial real estate 3,202 - 3,774 6,976 680,847 687,823
One-to-four family - mixed-use property 10,522 - 7,418 17,940 555,987 573,927
One-to-four family - residential 1,694 175 11,022 12,891 177,475 190,366
Co-operative apartments - - - - 9,413 9,413
Construction loans - - - - 2,828 2,828
Small Business Administration 56 93 232 381 7,624 8,005
Taxi medallion - - - - 21,346 21,346
Commercial business and other 4 - 2,688 2,692 475,131 477,823
Total $ 24,073 $ 268 $ 32,037 $ 56,378 $ 3,928,402 $ 3,984,780

(in thousands)	30 - 59 Days Past Due		60 - 89 Days Past Due		Greater than 90 Days		Total Past Due		Current		Total Loans
Multi-family residential	$	7,289	$	-	$	6,209	$	13,498	$	2,004,393	$	2,017,891
Commercial real estate		862		417		3,110		4,389		721,747		726,136
One-to-four family - mixed-use property		8,019		588		6,591		15,198		551,862		567,060
One-to-four family - residential		524		354		11,138		12,016		177,557		189,573
Co-operative apartments		-		-		-		-		7,681		7,681
Construction loans		-		-		-		-		3,673		3,673
Small Business Administration		128		-		170		298		11,883		12,181
Taxi medallion		-		-		-		-		21,211		21,211
Commercial business and other		5		466		746		1,217		471,268		472,485
Total	$	16,827	$	1,825	$	27,964	$	46,616	$	3,971,275	$	4,017,891

The following table shows an age analysis of our recorded investment in loans at December 31, 2014:

(in thousands)	30 - 59 Days Past Due		60 - 89 Days Past Due		Greater than 90 Days		Total Past Due		Current		Total Loans
Multi-family residential	$	7,721	$	1,729	$	7,554	$	17,004	$	1,906,456	$	1,923,460
Commercial real estate		2,171		1,344		6,510		10,025		611,544		621,569
One-to-four family - mixed-use property		10,408		1,154		7,341		18,903		554,876		573,779
One-to-four family - residential		1,751		2,244		11,051		15,046		172,526		187,572
Co-operative apartments		-		-		-		-		9,835		9,835
Construction loans		3,000		-		-		3,000		2,286		5,286
Small Business Administration		90		-		-		90		7,044		7,134
Taxi medallion		-		-		-		-		22,519		22,519
Commercial business and other		6		1,585		740		2,331		445,169		447,500
Total	$	25,147	$	8,056	$	33,196	$	66,399	$	3,732,255	$	3,798,654

-17-

(in thousands)
30 - 59 Days
Past Due

60 - 89 Days
Past Due

Greater
than
90 Days

Total Past
Due
Current Total Loans
Multi-family residential $ 7,721 $ 1,729 $ 7,554 $ 17,004 $ 1,906,456 $ 1,923,460
Commercial real estate 2,171 1,344 6,510 10,025 611,544 621,569
One-to-four family - mixed-use property 10,408 1,154 7,341 18,903 554,876 573,779
One-to-four family - residential 1,751 2,244 11,051 15,046 172,526 187,572
Co-operative apartments - - - - 9,835 9,835
Construction loans 3,000 - - 3,000 2,286 5,286
Small Business Administration 90 - - 90 7,044 7,134
Taxi medallion - - - - 22,519 22,519
Commercial business and other 6 1,585 740 2,331 445,169 447,500
Total $ 25,147 $ 8,056 $ 33,196 $ 66,399 $ 3,732,255 $ 3,798,654

~~- 16 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows the activity in the allowance for loan losses for the three months ended ~~March 31,~~June 30, 2015:

(in thousands)	Multi-family residential			Commercial real estate			One-to-four family - mixed-use property			One-to-four family- residential			Co-operative apartments		Construction loans		Small Business Administration		Taxi Medallion		Commercial business and other			Total
Allowance for credit losses:
Beginning balance	$	8,629		$	3,902		$	5,429		$	1,465		$	-	$	23	$	266	$	11	$	4,366		$	24,091
Charge-offs		(303	)		(14	)		(394	)		(91	)		-		-		-		-		(1	)		(803	)
Recoveries		191			(4	)		44			74			-		-		7		-		-			312
Provision (Benefit)		(217	)		(158	)		101			(15	)		-		6		18		-		(251	)		(516	)
Ending balance	$	8,300		$	3,726		$	5,180		$	1,433		$	-	$	29	$	291	$	11	$	4,114		$	23,084
Ending balance: individually evaluated for impairment	$	263		$	17		$	507		$	53		$	-	$	-	$	-	$	-	$	127		$	967
Ending balance: collectively evaluated for impairment	$	8,037		$	3,709		$	4,673		$	1,380		$	-	$	29	$	291	$	11	$	3,987		$	22,117

Financing Receivables:
Ending Balance	$	2,017,891		$	726,136		$	567,060		$	189,573		$	7,681	$	3,673	$	12,181	$	21,211	$	472,485		$	4,017,891
Ending balance: individually evaluated for impairment	$	11,562		$	5,702		$	13,221		$	13,662		$	613	$	-	$	348	$	-	$	5,533		$	50,641
Ending balance: collectively evaluated for impairment	$	2,006,329		$	720,434		$	553,839		$	175,911		$	7,068	$	3,673	$	11,833	$	21,211	$	466,952		$	3,967,250

-18-

(in thousands)
Multi-family
residential

Commercial
real estate

One-to-four
family -
mixed-use
property

One-to-four
family-
residential

Co-operative
apartments

Construction
loans

Small Business
Administration

Taxi
Medallion

Commercial
business and
other
Total

Allowance for credit losses:
Beginning balance $ 8,827 $ 4,202 $ 5,840 $ 1,690 $ - $ 42 $ 279 $ 11 $ 4,205 $ 25,096
Charge-offs (97 ) (18 ) (78 ) (153 ) - - - - (51 ) (397 )
Recoveries 23 72 3 - - - 20 - 8 126
Provision (Benefit) (124 ) (354 ) (336 ) (72 ) - (19 ) (33 ) - 204 (734 )
Ending balance $ 8,629 $ 3,902 $ 5,429 $ 1,465 $ - $ 23 $ 266 $ 11 $ 4,366 $ 24,091
Ending balance: individually evaluated for impairment $ 267 $ 19 $ 566 $ 54 $ - $ - $ - $ - $ 139 $ 1,045
Ending balance: collectively evaluated for impairment $ 8,362 $ 3,883 $ 4,863 $ 1,411 $ - $ 23 $ 266 $ 11 $ 4,227 $ 23,046

Financing Receivables:
Ending Balance $ 2,013,249 $ 687,823 $ 573,927 $ 190,366 $ 9,413 $ 2,828 $ 8,005 $ 21,346 $ 477,823 $ 3,984,780
Ending balance: individually evaluated for impairment $ 13,743 $ 6,575 $ 14,548 $ 13,954 $ - $ - $ 359 $ - $ 8,848 $ 58,027
Ending balance: collectively evaluated for impairment $ 1,999,506 $ 681,248 $ 559,379 $ 176,412 $ 9,413 $ 2,828 $ 7,646 $ 21,346 $ 468,975 $ 3,926,753

~~- 17 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows the activity in the allowance for loan losses for the three months ended ~~March 31,~~June 30, 2014:

(in thousands)	Multi-family residential			Commercial real estate			One-to-four family - mixed-use property			One-to-four family- residential			Co-operative apartments		Construction loans			Small Business Administration			Taxi Medallion		Commercial business and other			Total
Allowance for credit losses:
Beginning balance	$	11,103		$	5,379		$	7,142		$	1,944		$	-	$	40		$	391		$	14	$	4,257		$	30,270
Charge-offs		(69	)		(39	)		(175	)		(37	)		-		-			(49	)		-		(1	)		(370	)
Recoveries		134			-			95			97			-		-			51			-		50			427
Provision (Benefit)		(418	)		(13	)		(69	)		(214	)		-		(6	)		(20	)		-		(352	)		(1,092	)
Ending balance	$	10,750		$	5,327		$	6,993		$	1,790		$	-	$	34		$	373		$	14	$	3,954		$	29,235
Ending balance: individually evaluated for impairment	$	299		$	197		$	601		$	56		$	-	$	-		$	-		$	-	$	150		$	1,303
Ending balance: collectively evaluated for impairment	$	10,451		$	5,130		$	6,392		$	1,734		$	-	$	34		$	373		$	14	$	3,804		$	27,932

Financing Receivables:
Ending Balance	$	1,784,111		$	510,224		$	581,207		$	192,895		$	9,885	$	4,717		$	7,543		$	25,291	$	405,853		$	3,521,726
Ending balance: individually evaluated for impairment	$	20,613		$	16,728		$	16,704		$	13,505		$	-	$	570		$	-		$	-	$	7,899		$	76,019
Ending balance: collectively evaluated for impairment	$	1,763,498		$	493,496		$	564,503		$	179,390		$	9,885	$	4,147		$	7,543		$	25,291	$	397,954		$	3,445,707

-19-

(in thousands)
Multi-family
residential

Commercial
real estate

One-to-four
family -
mixed-use
property

One-to-four
family-
residential

Co-operative
apartments

Construction
loans

Small Business
Administration

Taxi
Medallion

Commercial
business and
other
Total

Allowance for credit losses:
Beginning balance $ 12,084 $ 4,959 $ 6,328 $ 2,079 $ 104 $ 444 $ 458 $ - $ 5,320 $ 31,776
Charge-offs (605 ) (47 ) (83 ) (42 ) - - - - (124 ) (901 )
Recoveries 7 382 40 68 7 - 10 - - 514
Provision (Benefit) (383 ) 85 857 (161 ) (111 ) (404 ) (77 ) 14 (939 ) (1,119 )
Ending balance $ 11,103 $ 5,379 $ 7,142 $ 1,944 $ - $ 40 $ 391 $ 14 $ 4,257 $ 30,270
Ending balance: individually evaluated for impairment $ 304 $ 210 $ 617 $ 57 $ - $ 9 $ - $ - $ 218 $ 1,415
Ending balance: collectively evaluated for impairment $ 10,799 $ 5,169 $ 6,525 $ 1,887 $ - $ 31 $ 391 $ 14 $ 4,039 $ 28,855
Financing Receivables:
Ending Balance $ 1,722,764 $ 509,728 $ 587,482 $ 194,611 $ 9,974 $ 4,859 $ 7,628 $ 24,127 $ 427,406 $ 3,488,579
Ending balance: individually evaluated for impairment $ 20,898 $ 19,558 $ 16,060 $ 13,941 $ - $ 1,316 $ - $ - $ 10,155 $ 81,928
Ending balance: collectively evaluated for impairment $ 1,701,866 $ 490,170 $ 571,422 $ 180,670 $ 9,974 $ 3,543 $ 7,628 $ 24,127 $ 417,251 $ 3,406,651

~~- 18 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows the activity in the allowance for loan losses for the six months ended June 30, 2015:

(in thousands)	Multi-family residential			Commercial real estate			One-to-four family - mixed-use property			One-to-four family- residential			Co-operative apartments		Construction loans			Small Business Administration			Taxi Medallion		Commercial business and other			Total
Allowance for credit losses:
Beginning balance	$	8,827		$	4,202		$	5,840		$	1,690		$	-	$	42		$	279		$	11	$	4,205		$	25,096
Charge-offs		(400	)		(32	)		(472	)		(244	)		-		-			-			-		(52	)		(1,200	)
Recoveries		214			68			47			74			-		-			27			-		8			438
Provision (Benefit)		(341	)		(512	)		(235	)		(87	)		-		(13	)		(15	)		-		(47	)		(1,250	)
Ending balance	$	8,300		$	3,726		$	5,180		$	1,433		$	-	$	29		$	291		$	11	$	4,114		$	23,084
Ending balance: individually evaluated for impairment	$	263		$	17		$	507		$	53		$	-	$	-		$	-		$	-	$	127		$	967
Ending balance: collectively evaluated for impairment	$	8,037		$	3,709		$	4,673		$	1,380		$	-	$	29		$	291		$	11	$	3,987		$	22,117

Financing Receivables:
Ending Balance	$	2,017,891		$	726,136		$	567,060		$	189,573		$	7,681	$	3,673		$	12,181		$	21,211	$	472,485		$	4,017,891
Ending balance: individually evaluated for impairment	$	11,562		$	5,702		$	13,221		$	13,662		$	613	$	-		$	348		$	-	$	5,533		$	50,641
Ending balance: collectively evaluated for impairment	$	2,006,329		$	720,434		$	553,839		$	175,911		$	7,068	$	3,673		$	11,833		$	21,211	$	466,952		$	3,967,250

-20-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows the activity in the allowance for loan losses for the six months ended June 30, 2014:

(in thousands)	Multi-family residential			Commercial real estate				One-to-four family - mixed-use property			One-to-four family- residential			Co-operative apartments			Construction loans			Small Business Administration			Taxi Medallion		Commercial business and other			Total
Allowance for credit losses:							��
Beginning balance	$	12,084		$	4,959			$	6,328		$	2,079		$	104		$	444		$	458		$	-	$	5,320		$	31,776
Charge-offs		(674	)		(86	)			(258	)		(79	)		-			-			(49	)		-		(125	)		(1,271	)
Recoveries		141			382				135			165			7			-			61			-		50			941
Provision (Benefit)		(801	)		72				788			(375	)		(111	)		(410	)		(97	)		14		(1,291	)		(2,211	)
Ending balance	$	10,750		$	5,327			$	6,993		$	1,790		$	-		$	34		$	373		$	14	$	3,954		$	29,235
Ending balance: individually evaluated for impairment	$	299		$	197			$	601		$	56		$	-		$	-		$	-		$	-	$	150		$	1,303
Ending balance: collectively evaluated for impairment	$	10,451		$	5,130			$	6,392		$	1,734		$	-		$	34		$	373		$	14	$	3,804		$	27,932

Financing Receivables:
Ending Balance	$	1,784,111		$	510,224			$	581,207		$	192,895		$	9,885		$	4,717		$	7,543		$	25,291	$	405,853		$	3,521,726
Ending balance: individually evaluated for impairment	$	20,613		$	16,728			$	16,704		$	13,505		$	-		$	570		$	-		$	-	$	7,899		$	76,019
Ending balance: collectively evaluated for impairment	$	1,763,498		$	493,496			$	564,503		$	179,390		$	9,885		$	4,147		$	7,543		$	25,291	$	397,954		$	3,445,707

-21-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows our recorded investment, unpaid principal balance, allocated allowance for loan losses, average recorded investment and interest income recognized for loans that were considered impaired at or for the ~~three month period~~six months ended ~~March 31,~~June 30, 2015:

	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized

	(In thousands)
With no related allowance recorded:
Mortgage loans:
Multi-family residential	$	9,232	$	10,050	$	-	$	10,347	$	77
Commercial real estate		5,163		5,220		-		6,099		71
One-to-four family mixed-use property		10,160		11,741		-		11,219		103
One-to-four family residential		13,313		16,190		-		13,244		42
Co-operative apartments		613		613		-		204		10
Construction		-		-		-		-		-
Non-mortgage loans:
Small Business Administration		309		309		-		209		6
Taxi Medallion		-		-		-		-		-
Commercial Business and other		2,971		3,341		-		3,997		100
Total loans with no related allowance recorded		41,761		47,464		-		45,319		409

With an allowance recorded:
Mortgage loans:
Multi-family residential		2,330		2,330		263		2,508		61
Commercial real estate		539		539		17		1,151		15
One-to-four family mixed-use property		3,061		3,061		507		3,077		84
One-to-four family residential		349		349		53		351		7
Co-operative apartments		-		-		-		-		-
Construction		-		-		-		-		-
Non-mortgage loans:
Small Business Administration		39		39		-		27		1
Taxi Medallion		-		-		-		-		-
Commercial Business and other		2,562		2,562		127		2,627		69
Total loans with an allowance recorded		8,880		8,880		967		9,741		237

Total Impaired Loans:
Total mortgage loans	$	44,760	$	50,093	$	840	$	48,200	$	470
Total non-mortgage loans	$	5,881	$	6,251	$	127	$	6,860	$	176

-22-

Recorded
Investment

Unpaid
Principal
Balance

Related
Allowance

Average
Recorded
Investment

Interest
Income
Recognized

(In thousands)
With no related allowance recorded:
Mortgage loans:
Multi-family residential $ 11,329 $ 12,423 $ - $ 10,905 $ 56
Commercial real estate 6,033 6,173 - 6,567 39
One-to-four family mixed-use property 11,471 12,668 - 11,749 57
One-to-four family residential 13,603 16,523 - 13,210 25
Co-operative apartments - - - - -
Construction - - - - -
Non-mortgage loans:
Small Business Administration 318 318 - 159 1
Taxi Medallion - - - - -
Commercial Business and other 6,242 6,612 - 4,511 69
Total loans with no related allowance recorded 48,996 54,717 - 47,101 247
With an allowance recorded:
Mortgage loans:
Multi-family residential 2,414 2,414 267 2,597 32
Commercial real estate 542 542 19 1,458 7
One-to-four family mixed-use property 3,077 3,077 566 3,085 42
One-to-four family residential 351 351 54 353 4
Co-operative apartments - - - - -
Construction - - - - -
Non-mortgage loans:
Small Business Administration 41 41 - 21 1
Taxi Medallion - - - - -
Commercial Business and other 2,606 2,606 139 2,660 35
Total loans with an allowance recorded 9,031 9,031 1,045 10,174 121
Total Impaired Loans:
Total mortgage loans $ 48,820 $ 54,171 $ 906 $ 49,924 $ 262
Total non-mortgage loans $ 9,207 $ 9,577 $ 139 $ 7,351 $ 106

~~- 19 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized

	(In thousands)
With no related allowance recorded:
Mortgage loans:
Multi-family residential	$	10,481	$	11,551	$	-	$	14,168	$	194
Commercial real estate		7,100		7,221		-		11,329		51
One-to-four family mixed-use property		12,027		13,381		-		12,852		321
One-to-four family residential		12,816		15,709		-		13,015		103
Co-operative apartments		-		-		-		-		-
Construction		-		-		-		285		-
Non-mortgage loans:
Small Business Administration		-		-		-		-		-
Taxi Medallion		-		-		-		-		-
Commercial Business and other		2,779		3,149		-		3,428		137
Total loans with no related allowance recorded		45,203		51,011		-		55,077		806

With an allowance recorded:
Mortgage loans:
Multi-family residential		2,779		2,779		286		2,936		149
Commercial real estate		2,373		2,373		21		3,242		167
One-to-four family mixed-use property		3,093		3,093		579		3,249		170
One-to-four family residential		354		354		54		358		14
Co-operative apartments		-		-		-		-		-
Construction		-		-		-		187		-
Non-mortgage loans:
Small Business Administration		-		-		-		-		-
Taxi Medallion		-		-		-		-		-
Commercial Business and other		2,713		2,713		154		3,149		115
Total loans with an allowance recorded		11,312		11,312		1,094		13,121		615

Total Impaired Loans:
Total mortgage loans	$	51,023	$	56,461	$	940	$	61,621	$	1,169
Total non-mortgage loans	$	5,492	$	5,862	$	154	$	6,577	$	252

In accordance with our policy and the current regulatory guidelines, we designate loans as “Special Mention,” which are considered “Criticized Loans,” and “Substandard,” “Doubtful,” or “Loss,” which are considered “Classified Loans”. If a loan does not fall within one of the previous mentioned categories then the loan would be considered “Pass.” These loan designations are updated quarterly. We designate a loan as Substandard when a well-defined weakness is identified that jeopardizes the orderly liquidation of the debt. We designate a loan Doubtful when it displays the inherent weakness of a Substandard loan with the added provision that collection of the debt in full, on the basis of existing facts, is highly improbable. We designate a loan as Loss if it is deemed the debtor is incapable of repayment. The Company does not hold any loans designated as Loss, as loans that are designated as Loss are charged to the Allowance for Loan Losses. Loans that are non-accrual are designated as Substandard or Doubtful. We designate a loan as Special Mention if the asset does not warrant classification within one of the other classifications, but does contain a potential weakness that deserves closer attention.

-23-

~~- 20 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth the recorded investment in loans designated as Criticized or Classified at ~~March 31,~~June 30, 2015:

(In thousands) Special Mention Substandard Doubtful Loss Total
Multi-family residential $ 3,492 $ 11,076 $ - $ - $ 14,568
Commercial real estate 3,426 4,211 - - 7,637
One-to-four family - mixed-use property 4,455 12,179 - - 16,634
One-to-four family - residential 1,560 12,984 - - 14,544
Co-operative apartments - 618 - - 618
Construction loans - - - - -
Small Business Administration 294 222 - - 516
Commercial business and other 1,293 7,164 - - 8,457
Total loans $ 14,520 $ 48,454 $ - $ - $ 62,974

(In thousands)	Special Mention		Substandard		Doubtful		Loss		Total
Multi-family residential	$	3,859	$	8,904	$	-	$	-	$	12,763
Commercial real estate		2,697		3,347		-		-		6,044
One-to-four family - mixed-use property		4,944		10,863		-		-		15,807
One-to-four family - residential		997		13,313		-		-		14,310
Co-operative apartments		-		613		-		-		613
Construction loans		-		-		-		-		-
Small Business Administration		241		243		-		-		484
Commercial business and other		1,690		3,879		-		-		5,569
Total loans	$	14,428	$	41,162	$	-	$	-	$	55,590

The following table sets forth the recorded investment in loans designated as Criticized or Classified at December 31, 2014:

(In thousands)	Special Mention		Substandard		Doubtful		Loss		Total
Multi-family residential	$	6,494	$	10,226	$	-	$	-	$	16,720
Commercial real estate		5,453		7,100		-		-		12,553
One-to-four family - mixed-use property		5,254		12,499		-		-		17,753
One-to-four family - residential		2,352		13,056		-		-		15,408
Co-operative apartments		623		-		-		-		623
Construction loans		-		-		-		-		-
Small Business Administration		479		-		-		-		479
Commercial business and other		2,841		3,779		-		-		6,620
Total loans	$	23,496	$	46,660	$	-	$	-	$	70,156

~~The following table shows the changes in the allowance for loan losses for the periods indicated:~~

For the three months
ended March 31

(In thousands) 2015 2014
Balance, beginning of period $ 25,096 $ 31,776
Benefit for loan losses (734 ) (1,119 )
Charge-off's (397 ) (901 )
Recoveries 126 514
Balance, end of period $ 24,091 $ 30,270

~~- 21 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

~~The following table shows net loan charge-offs for the periods indicated:~~

Three Months Ended
(In thousands)
March 31,
2015

March 31,
2014

Multi-family residential $ 74 $ 598
Commercial real estate (54 ) (335 )
One-to-four family – mixed-use property 75 43
One-to-four family – residential 153 (26 )
Co-operative apartments - (7 )
Construction - -
Small Business Administration (20 ) (10 )
Commercial business and other 43 124
Total net loan charge-offs $ 271 $ 387

Commitments to extend credit (principally real estate mortgage loans and business loans) and lines of credit (principally home equity lines of credit and business lines of credit) amounted to ~~$62.7~~$131.4 million and ~~$174.5~~$202.4 million, respectively, at ~~March 31,~~June 30, 2015.

~~6. Loans held for sale~~

Loans held for sale

Loans held for sale are carried at the lower of cost or ~~estimated~~ fair value. At ~~March 31,~~June 30, 2015, ~~and~~the Bank had one multi-family residential loan held for sale of $0.3 million. At December 31, 2014, the Bank did not have any loans classified as held for sale.

The Company has implemented a strategy of selling certain delinquent and non-performing loans. Once the Company has decided to sell a loan, the sale usually closes in a short period of time, generally within the same quarter. Loans designated held for sale are reclassified from loans held for investment to loans held for sale. Terms of sale include cash due upon the closing of the sale, no contingencies or recourse to the Company and servicing is released to the buyer.

-24-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows delinquent and non-performing loans sold during the period indicated:

For the three months ended
March 31, 2015

(Dollars in thousands) Loans sold Proceeds
Net (charge-offs)
recoveries
Net gain

Multi-family residential 2 $ 836 $ - $ 2
One-to-four family - mixed-use property 3 686 - -
Total 5 $ 1,522 $ - $ 2

~~- 22 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

	For the three months ended June 30, 2015
(Dollars in thousands)	Loans sold		Proceeds		Net (charge-offs) recoveries		Net gain (loss)

Multi-family residential		2	$	1,045	$	137	$	-
Commercial real estate		1		1,311		-		-
One-to-four family - mixed-use property		4		1,150		-		47

Total		7	$	3,506	$	137	$	47

The following table shows delinquent and non-performing loans sold during the period indicated:

	For the three months ended June 30, 2014
(Dollars in thousands)	Loans sold		Proceeds		Net (charge-offs) recoveries		Net gain (loss)

Multi-family residential		3	$	1,478	$	76	$	-
Commercial real estate		1		430		-		-

Total		4	$	1,908	$	76	$	-

The following table shows delinquent and non-performing loans sold during the period indicated:

	For the six months ended June 30, 2015
(Dollars in thousands)	Loans sold		Proceeds		Net (charge-offs) recoveries		Net gain (loss)

Multi-family residential		4	$	1,881	$	137	$	(2	)
Commercial real estate		1		1,311		-		-
One-to-four family - mixed-use property		7		1,836		-		51

Total		12	$	5,028	$	137	$	49

-25-

For the three months ended
March 31, 2014

(Dollars in thousands) Loans sold Proceeds
Net (charge-offs)
recoveries
Net gain (loss)
Multi-family residential 4 $ 1,738 $ (146 ) $ -
Commercial real estate 2 1,617 295 -
One-to-four family - mixed-use property 6 2,069 38 -
Total 12 $ 5,424 $ 187 $ -

~~7. Other Real Estate Owned~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table shows delinquent and non-performing loans sold during the period indicated:

	For the six months ended June 30, 2014
(Dollars in thousands)	Loans sold		Proceeds		Net (charge-offs) recoveries			Net gain (loss)

Multi-family residential		7	$	3,216	$	(70	)	$	-
Commercial real estate		3		2,047		295			-
One-to-four family - mixed-use property		6		2,069		38			-

Total		16	$	7,332	$	263		$	-

Other Real Estate Owned

The following are changes in OREO during the periods indicated:

For the three months ended
March 31,

2015 2014
(In thousands)
Balance at beginning of period $ 6,326 $ 2,985
Acquisitions 483 115
Write-down of carrying value - (54 )
Sales (1,557 ) (1,346 )
Balance at end of period $ 5,252 $ 1,700

	For the three months ended June 30,						For the six months ended June 30,
	2015			2014			2015			2014
	(In thousands)

Balance at beginning of period	$	5,252		$	1,700		$	6,326		$	2,985
Acquisitions		289			491			772			606
Recovery (write-down) of carrying value		(896	)		49			(896	)		(5	)
Sales		(390	)		(894	)		(1,947	)		(2,240	)

Balance at end of period	$	4,255		$	1,346		$	4,255		$	1,346

The following table shows the gross gains, gross losses and write-downs of OREO reported in the Consolidated Statements of Income during the periods indicated:

For the three months ended
March 31,

2015 2014
(In thousands)
Gross gains $ 216 $ 54
Gross losses (6 ) (30 )
Write-down of carrying value - (54 )
Total net (loss) gain $ 210 $ (30 )

	For the three months ended June 30,					For the six months ended June 30,
	2015			2014		2015			2014
	(In thousands)

Gross gains	$	86		$	77	$	302		$	131
Gross losses		-			-		(6	)		(30	)
Recovery (write-down) of carrying value		(896	)		49		(896	)		(5	)

Total gain (loss)	$	(810	)	$	126	$	(600	)	$	96

We may obtain physical possession of residential real estate collaterizing a consumer mortgage loan via foreclosure on an in-substance repossession. During the three and six months ended ~~March 31,~~June 30, 2015 we did not ~~foreclosure~~foreclose on any consumer mortgages through in-substance repossession.

-26-

~~- 23 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

~~8. Stock-Based Compensation~~

Repurchase Agreements

As part of the Company’s strategy to finance investment opportunities and manage its cost of funds, the Company enters into repurchase agreements with broker-dealers and the Federal Home Loan Bank of New York (“FHLB-NY”). These agreements are recorded as financing transactions and the obligations to repurchase are reflected as a liability in the consolidated financial statements. The securities underlying the agreements are delivered to the broker-dealers or the FHLB-NY who arrange the transaction. The securities remain registered in the name of the Company and are returned upon the maturity of the agreement. The Company retains the right of substitution of collateral throughout the terms of the agreements. As a condition of the repurchase agreements the Company is required to provide sufficient collateral. If the fair value of the collateral were to fall below the required level, the Company is obligated to pledge additional collateral. All the repurchase agreements are collateralized by mortgage-backed securities.

The following table shows securities pledged and remaining maturity of repurchase agreements held during the period indicated:

	At June 30, 2015
	Remaining Contractual Maturity of Agreements
	Less than 1 year		1 year to 3 years		Over 3 years		Total
	(In thousands)
Repurchase agreements:
Mortgage-backed securities	$	18,000	$	58,000	$	40,000	$	116,000
Total repurchase agreements	$	18,000	$	58,000	$	40,000	$	116,000

The fair value of the collateral pledged for the repurchase agreements above was $134.4 million at June 30, 2015.

Stock-Based Compensation

For the three months ended ~~March 31,~~June 30, 2015 and 2014, the Company’s net income, as reported, includes ~~$2.8~~$0.9 million and ~~$2.6~~$0.6 million, respectively, of stock-based compensation costs and ~~$1.1~~$0.3 million and ~~$1.0~~$0.2 million, respectively, of income tax benefits related to the stock-based compensation plans.

For the six months ended June 30, 2015 and 2014, the Company’s net income, as reported, includes $3.6 million and $3.1 million, respectively, of stock-based compensation costs and $1.4 million and $1.2 million, respectively, of income tax benefits related to the stock-based compensation plans.

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 unit awards. Compensation cost is recognized over the vesting period of the award using the straight line method. During the three months ended ~~March 31,~~June 30, 2015, the Company granted 3,600 restricted stock units. There were no restricted stock units granted during the three months ended June 30, 2014. During the six months ended June 30, 2015 and 2014, the Company granted ~~314,520~~318,120 and 264,095 restricted stock units, respectively. There were no stock options granted during the three and six months ended ~~March 31,~~June 30, 2015 and 2014.

The 2014 Omnibus Incentive Plan (“2014 Omnibus Plan”) became effective on May 20, 2014 after adoption by the Board of Directors and approval by the stockholders. The 2014 Omnibus Plan authorizes the Compensation Committee of the Company’s Board of Directors (the “Compensation Committee”) to grant a variety of equity compensation awards as well as long-term and annual cash incentive awards, all of which can, but need not, be structured so as to comply with Section 162(m) of the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). The 2014 Omnibus Plan authorizes the issuance of 1,100,000 shares. To the extent that an award under the 2014 Omnibus Plan is cancelled, expired, forfeited, settled in cash, settled by issuance of fewer shares than the number underlying the award, or otherwise terminated without delivery of shares to a participant in payment of the exercise price or taxes relating to an award, the shares retained by or returned to the Company will be available for future issuance under the 2014 Omnibus Plan. No further awards may be granted under the Company’s 2005 Omnibus Incentive Plan, 1996 Stock Option Incentive Plan, and 1996 Restricted Stock Incentive Plan (the “Prior Plans”). At ~~March 31,~~June 30, 2015, there were ~~783,080~~783,230 shares available for delivery in connection with awards under the 2014 Omnibus Plan. 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. 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, as defined in the Omnibus Plan, on the date of grant and may not be re-priced 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 maximum contractual term. Other awards do not have a contractual term of expiration. The Compensation Committee is authorized to grant awards that vest upon a participant’s retirement. These amounts are included in stock-based compensation expense at the time of the participant’s retirement eligibility.

-27-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table summarizes the Company’s restricted stock unit (“RSU”) awards under the 2014 Omnibus Plan and the Prior Plans in the aggregate at or for the ~~three~~six months ended ~~March 31,~~June 30, 2015:

Shares
Weighted-Average
Grant-Date
Fair Value

Non-vested at December 31, 2014 373,154 $ 16.75
Granted 314,520 19.10
Vested (218,220 ) 17.30
Forfeited (2,900 ) 17.53
Non-vested at March 31, 2015 466,554 $ 18.07
Vested but unissued at March 31, 2015 247,946 $ 18.14

~~- 24 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

	Shares			Weighted-Average Grant-Date Fair Value

Non-vested at December 31, 2014		373,154		$	16.75
Granted		318,120			19.10
Vested		(258,700	)		17.37
Forfeited		(7,320	)		18.42
Non-vested at June 30, 2015		425,254		$	18.10

Vested but unissued at June 30, 2015		288,426		$	18.08

As of ~~March 31,~~June 30, 2015, there was ~~$7.5~~$6.7 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 weighted-average period of ~~3.7~~3.5 years. The total fair value of awards vested for the three months ended ~~March 31,~~June 30, 2015 was $0.8 million. There were no awards vested for the three months ended June 30, 2014. The total fair value of awards vested for the six months ended June 30, 2015 and 2014 ~~were~~was $4.9 million and $4.1 ~~million.~~million, respectively. The vested but unissued RSU awards consist of awards made to employees and directors who are eligible for retirement. According to the terms of these awards, which provide for vesting upon retirement, these employees and directors have no risk of forfeiture. These shares will be issued at the original contractual vesting and settlement dates. As of ~~March 31,~~June 30, 2015, there is no remaining unrecognized compensation cost related to stock options granted.

-28-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table summarizes certain information regarding the stock option awards under the Omnibus Plan and the Prior Plans in the aggregate at or for the ~~three~~six months ended ~~March 31,~~June 30, 2015:

Shares
Weighted-
Average
Exercise
Price

WeightedAverage
Contractual
Remaining
Term

Aggregate
Intrinsic
Value
$(000) *
Outstanding at December 31, 2014 154,915 $ 15.19
Granted - -
Exercised (1,100 ) 17.88
Forfeited - -
Outstanding at March 31, 2015 153,815 $ 15.17 3.0 $ 754

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

Outstanding at December 31, 2014		154,915		$	15.19
Granted		-			-
Exercised		(9,725	)		16.65
Forfeited		-			-
Outstanding at June 30, 2015		145,190		$	15.09		3.1	$	860

* The intrinsic value of a stock option is the difference between the ~~market~~fair value of the underlying stock and the exercise price of the option.

Cash proceeds, fair value received, tax benefits, and intrinsic value related to stock options exercised, and the weighted average grant date fair value for options granted, during the three and six months ended ~~March 31,~~June 30, 2015 and 2014 are provided in the following table:

For the three months ended
March 31,

(In thousands) 2015 2014
Proceeds from stock options exercised $ - $ 343
Fair value of shares received upon exercised of stock options 20 478
Tax benefit related to stock options exercised 1 69
Intrinsic value of stock options exercised 2 212

	For the three months ended June 30,				For the six months ended June 30,
(In thousands)	2015		2014		2015		2014
Proceeds from stock options exercised	$	142	$	87	$	142	$	429
Fair value of shares received upon exercised of stock options		-		812		20		1,290
Tax benefit related to stock options exercised		8		24		9		93
Intrinsic value of stock options exercised		31		105		33		317

Phantom Stock Plan: 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 Senior Vice President II and above and completed one year of service. However, all Senior Vice Presidents level III and Vice Presidents who were participants on January 31, 2015 remain eligible to participate in the phantom stock plan. Awards are made under this plan on certain compensation not eligible for awards made under the profit sharing plan, due to the terms of the profit sharing plan and the Internal Revenue Code. Employees receive awards under this plan proportionate to the amount they would have received under the profit sharing plan, but for limits imposed by the profit sharing plan and the Internal Revenue Code. The awards are made as cash awards, and then converted to common stock equivalents (phantom shares) at the then current ~~market~~fair 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. In the event of a change of control (as defined in this plan), an employee’s interest is converted to a fixed dollar amount and deemed to be invested in the same manner as his interest in the Bank’s non-qualified deferred compensation plan. Employees vest under this plan 20% per year for the first 5 ~~years.~~years of employment and are 100% vested thereafter. Employees also become 100% vested upon a change of control. Employees receive their vested interest in this plan in the form of a cash lump sum payment or installments, as elected by the employee, 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.

-29-

~~- 25 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table summarizes the Phantom Stock Plan at or for the ~~three~~six months ended ~~March 31,~~June 30, 2015:

Phantom Stock Plan Shares Fair Value
Outstanding at December 31, 2014 67,113 $ 20.27
Granted 11,156 19.16
Forfeited - -
Distributions (395 ) 19.51
Outstanding at March 31, 2015 77,874 $ 20.07
Vested at March 31, 2015 77,501 $ 20.07

Phantom Stock Plan	Shares			Fair Value
Outstanding at December 31, 2014		67,113		$	20.27
Granted		11,729			19.28
Forfeited		(2	)		20.58
Distributions		(451	)		19.64
Outstanding at June 30, 2015		78,389		$	21.01
Vested at June 30, 2015		78,119		$	21.01

The Company recorded stock-based compensation expense (benefit) for the Phantom Stock Plan of ~~$9,000~~$85,000 and ~~$42,000~~($25,000) for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively. The total fair value of the distributions from the Phantom Stock Plan was ~~$8,000~~$1,000 and ~~$6,000~~$7,000 for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively.

~~9. Pension~~

For the six months ended June 30, 2015 and ~~Other Postretirement Benefit Plans~~

2014, the Company recorded stock-based compensation expense for the Phantom Stock Plan of $94,000 and $17,000, respectively. The total fair value of the distributions from the Phantom Stock Plan during the six months ended June 30, 2015 and 2014 was $9,000 and $13,000, respectively.

10.

Pension and Other Postretirement Benefit Plans

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

Three months ended
March 31,

(In thousands) 2015 2014
Employee Pension Plan:
Interest cost $ 221 $ 223
Amortization of unrecognized loss 291 190
Expected return on plan assets (350 ) (336 )
Net employee pension expense $ 162 $ 77
Outside Director Pension Plan:
Service cost $ 11 $ 13
Interest cost 24 29
Amortization of unrecognized gain (14 ) (15 )
Amortization of past service liability 10 10
Net outside director pension expense $ 31 $ 37
Other Postretirement Benefit Plans:
Service cost $ 95 $ 90
Interest cost 75 63
Amortization of unrecognized loss 30 -
Amortization of past service liability (21 ) (21 )
Net other postretirement expense $ 179 $ 132

	Three months ended June 30,						Six months ended June 30,
(In thousands)	2015			2014			2015			2014

Employee Pension Plan:
Interest cost	$	221		$	223		$	442		$	446
Amortization of unrecognized loss		290			190			581			380
Expected return on plan assets		(350	)		(336	)		(700	)		(672	)
Net employee pension expense	$	161		$	77		$	323		$	154

Outside Director Pension Plan:
Service cost	$	11		$	13		$	22		$	26
Interest cost		24			29			48			58
Amortization of unrecognized gain		(14	)		(15	)		(28	)		(30	)
Amortization of past service liability		10			10			20			20
Net outside director pension expense	$	31		$	37		$	62		$	74

Other Postretirement Benefit Plans:
Service cost	$	95		$	90		$	190		$	180
Interest cost		75			63			150			126
Amortization of unrecognized loss		30			-			60			-
Amortization of past service credit		(22	)		(22	)		(43	)		(43	)
Net other postretirement expense	$	178		$	131		$	357		$	263

The Company previously disclosed in its Consolidated Financial Statements for the year ended December 31, 2014 that it expects to contribute $0.3 million and $0.2 million to the Outside Director Pension Plan (the “Outside Director Pension Plan”) and the other ~~post retirement~~postretirement benefit plans (the “Other Postretirement Benefit Plans”), respectively, during the year ending December 31, 2015. The Company does not expect to make a contribution to the Employee Pension Plan (the “Employee Pension Plan”). As of ~~March 31,~~June 30, 2015, the Company has contributed ~~$40,000~~$76,000 to the Outside Director Pension Plan and ~~$23,000~~$37,000 to the Other Postretirement Benefit Plans. As of ~~March 31,~~June 30, 2015, the Company has not revised its expected contributions for the year ending December 31, 2015.

-30-

~~- 26 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

~~10. Fair Value of Financial Instruments~~

11.

Fair Value of Financial Instruments

The Company carries certain financial assets and financial liabilities at fair value in accordance with GAAP which 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. GAAP permits entities to choose to measure many financial instruments and certain other items at fair value. At ~~March 31,~~June 30, 2015, the Company carried financial assets and financial liabilities under the fair value option with fair values of ~~$32.6~~$32.2 million and ~~$28.2~~$29.5 million, respectively. At December 31, 2014, the Company carried financial assets and financial liabilities under the fair value option with fair values of $32.6 million and $28.8 million, respectively. The Company did not elect to carry any additional financial assets or financial liabilities under the fair value option during the ~~three~~six months ended ~~March 31,~~June 30, 2015. The Company elected to measure at fair value securities with a cost of $5.0 million that were purchased during the ~~three~~six months ended ~~March 31,~~June 30, 2014. During the ~~three~~six months ended ~~March 31,~~June 30, 2014, the Company sold financial assets carried under the fair value option totaling $1.9 million.

The following table presents the financial assets and financial liabilities reported at fair value under the fair value option, and the changes in fair value included in the Consolidated Statement of Income – Net gain (loss) from fair value adjustments, at or for the periods ended as indicated:

Fair Value
Measurements

Fair Value
Measurements

Changes in Fair Values For Items Measured at Fair Value
Pursuant to Election of the Fair Value Option

at March 31, at December 31, Three Months Ended
(In thousands) 2015 2014 March 31, 2015 March 31, 2014
Mortgage-backed securities $ 4,458 $ 4,678 $ (8 ) $ 48
Other securities 28,170 27,915 197 325
Borrowed funds 28,244 28,771 524 25
Net gain from fair value adjustments (1)
$ 713 $ 398

	Fair Value Measurements		Fair Value Measurements		Changes in Fair Values For Items Measured at Fair Value Pursuant to Election of the Fair Value Option
	at June 30,		at December 31,		Three Months Ended					Six Months Ended
(Dollars in thousands)	2015		2014		June 30, 2015			June 30, 2014		June 30, 2015			June 30, 2014

Mortgage-backed securities	$	4,037	$	4,678	$	(28	)	$	24	$	(36	)	$	72
Other securities		28,122		27,915		(108	)		172		89			497
Borrowed funds		29,476		28,771		(1,229	)		154		(705	)		179
Net gain (loss) from fair value adjustments^{(1) (2)}					$	(1,365	)	$	350	$	(652	)	$	748

(1)

The net gain (loss) from fair value adjustments presented in the above table does not include net ~~losses~~gains (losses) of ~~$1.3~~$2.1 million and ~~$1.0~~($0.8) million for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively, from the change in the fair value of interest rate swaps.

(2)

The net gain (loss) from fair value adjustments presented in the above table does not include net gains (losses) of $0.8 million and ($1.8) million for the six months ended June 30, 2015 and 2014, respectively, from the change in the fair value of interest rate swaps.

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 reports 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 had a contractual principal amount of $61.9 million at both ~~March 31,~~June 30, 2015 and December 31, 2014. The fair value of borrowed funds includes accrued interest payable of $0.1 million at ~~March 31,~~June 30, 2015 and December 31, 2014.

The Company generally holds its earning assets, other than securities available for sale, to maturity and settles its liabilities at maturity. However, fair value estimates are made at a specific point in time and are based on relevant market information. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Accordingly, as assumptions change, such as interest rates and prepayments, fair value estimates change and these amounts may not necessarily be realized in an immediate sale.

-31-

~~- 27 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Disclosure of fair value does not require fair value information for items that do not meet the definition of a financial instrument or certain other financial instruments specifically excluded from its requirements. These items include core deposit intangibles and other customer relationships, premises and equipment, leases, income taxes and equity.

Further, fair value disclosure does not attempt to value future income or business. These items may be material and accordingly, the fair value information presented does not purport to represent, nor should it be construed to represent, the underlying “market” or franchise value of the Company.

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).

A description of the methods and significant assumptions utilized in estimating the fair value of the Company’s assets and liabilities that are carried at fair value on a recurring basis are as follows:

Level 1 – where quoted market prices are available in an active market. The Company did not value any of its assets or liabilities that are carried at fair value on a recurring basis as Level 1 at ~~March 31,~~June 30, 2015 and December 31, 2014.

Level 2 – when quoted market prices are not available, fair value is estimated using quoted market prices for similar financial instruments and adjusted for differences between the quoted instrument and the instrument being valued. Fair value can also be estimated by using pricing models, or discounted cash flows. Pricing models primarily use market-based or independently sourced market parameters as inputs, including, but not limited to, yield curves, interest rates, equity or debt prices and credit spreads. In addition to observable market information, models also incorporate maturity and cash flow assumptions. At ~~March 31,~~June 30, 2015 and December 31, 2014, Level 2 included mortgage related securities, corporate debt, certain municipal securities, mutual funds and interest rate swaps.

Level 3 – when there is limited activity or less transparency around inputs to the valuation, financial instruments are classified as Level 3. At ~~March 31,~~June 30, 2015 and December 31, 2014, Level 3 included certain municipal securities and trust preferred securities owned by and junior subordinated debentures issued by the Company.

The methods described above may produce fair values that may not be indicative of net realizable value or reflective of future fair values. While the Company believes its valuation methods are appropriate and consistent with those of other market participants, the use of different methodologies, assumptions and models to determine fair value of certain financial instruments could produce different estimates of fair value at the reporting date.

The following table sets forth the assets and liabilities that are carried at fair value on a recurring basis and the method that was used to determine their fair value, at ~~March 31,~~June 30, 2015 and December 31, 2014:

	Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Other Unobservable Inputs (Level 3)				Total carried at fair value on a recurring basis
	2015		2014		2015		2014		2015		2014		2015		2014
	(In thousands)

Assets:
Mortgage-backed Securities	$	-	$	-	$	729,674	$	704,933	$	-	$	-	$	729,674	$	704,933
Other securities		-		-		292,698		245,768		15,125		22,609		307,823		268,377
Interest rate swaps		-		-		94		84		-		-		94		84

Total assets	$	-	$	-	$	1,022,466	$	950,785	$	15,125	$	22,609	$	1,037,591	$	973,394

Liabilities:
Borrowings	$	-	$	-	$	-	$	-	$	29,476	$	28,771	$	29,476	$	28,771
Interest rate swaps		-		-		1,711		2,649		-		-		1,711		2,649

Total liabilities	$	-	$	-	$	1,711	$	2,649	$	29,476	$	28,771	$	31,187	$	31,420

-32-

Quoted Prices
in Active Markets
for Identical Assets
(Level 1)

Significant Other
Observable Inputs
(Level 2)

Significant Other
Unobservable Inputs
(Level 3)

Total carried at fair value
on a recurring basis

2015 2014 2015 2014 2015 2014 2015 2014
(In thousands)

Assets:
Mortgage-backed
Securities $ - $ - $ 717,729 $ 704,933 $ - $ - $ 717,729 $ 704,933
Other securities - - 268,302 245,768 21,653 22,609 289,955 268,377
Interest rate swaps - - 6 84 - - 6 84
Total assets $ - $ - $ 986,037 $ 950,785 $ 21,653 $ 22,609 $ 1,007,690 $ 973,394

Liabilities:
Borrowings $ - $ - $ - $ - $ 28,244 $ 28,771 $ 28,244 $ 28,771
Interest rate swaps - - 4,118 2,649 - - 4,118 2,649
Total liabilities $ - $ - $ 4,118 $ 2,649 $ 28,244 $ 28,771 $ 32,362 $ 31,420

~~- 28 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the period indicated:

For the three months ended
March 31, 2015

Municipals
Trust preferred
securities

Junior subordinated
debentures

(In thousands)

Beginning balance $ 15,519 $ 7,090 $ 28,771
Purchases 1,000 - -
Principal repayments (55 ) - -
Maturities (2,000 ) - -
Net gain from fair value adjustment of financial assets
- 94 -
Net gain from fair value adjustment of financial liabilities
- - (524 )
Decrease in accrued interest payable - - (3 )
Change in unrealized gains included in other comprehensive income
- 5 -
Ending balance $ 14,464 $ 7,189 $ 28,244
Changes in unrealized held at period end $ - $ 5 $ -

	For the three months ended June 30, 2015
	Municipals			Trust preferred securities		Junior subordinated debentures
				(In thousands)
Beginning balance	$	14,464		$	7,189	$	28,245
Transfer to held-to-maturity		(4,510	)		-		-
Principal repayments		(55	)		-		-
Maturities		(2,000	)		-		-
Net gain from fair value adjustment of financial assets included in earnings⁽¹⁾		-			37		-
Net loss from fair value adjustment of financial liabilities included in earnings⁽¹⁾		-			-		1,229
Increase in accrued interest payable		-			-		2
Change in unrealized gains included in other comprehensive income		-			-		-
Ending balance	$	7,899		$	7,226	$	29,476
Changes in unrealized gains (losses) held at period end	$	-		$	-	$	-

(1)

These totals in the table above are presented in the Consolidated Statement of Income under net gains (losses) from fair value adjustments.

The following table sets forth the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the period indicated:

	For the three months ended June 30, 2014
	Municipals			Trust preferred securities		Junior subordinated debentures
				(In thousands)
Beginning balance	$	10,170		$	13,059	$	29,541
Purchases		475			-		-
Principal repayments		(53	)		-		-
Net gain from fair value adjustment of financial assets included in earnings⁽¹⁾		-			29		-
Net gain from fair value adjustment of financial liabilities included in earnings⁽¹⁾		-			-		(154	)
Increase in accrued interest payable		-			-		1
Change in unrealized gains (losses) included in other comprehensive income		-			273		-
Ending balance	$	10,592		$	13,361	$	29,388
Changes in unrealized gains (losses) held at period end	$	-		$	273	$	-

(1)

These totals in the table above are presented in the Consolidated Statement of Income under net gains (losses) from fair value adjustments.

-33-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the period indicated:

	For the six months ended June 30, 2015
	Municipals			Trust preferred securities		Junior subordinated debentures
				(In thousands)
Beginning balance	$	15,519		$	7,090	$	28,771
Transfer to held-to-maturity		(4,510	)		-		-
Purchases		1,000			-		-
Principal repayments		(110	)		-		-
Maturities		(4,000	)		-		-
Net gain from fair value adjustment of financial assets included in earnings⁽¹⁾		-			131		-
Net loss from fair value adjustment of financial liabilities included in earnings⁽¹⁾		-			-		705
Decrease in accrued interest payable		-			-		-
Change in unrealized gains (losses) included in other comprehensive income		-			5		-
Ending balance	$	7,899		$	7,226	$	29,476
Changes in unrealized gains (losses) held at period end	$	-		$	5	$	-

(1)

These totals in the table above are presented in the Consolidated Statement of Income under net gains (losses) from fair value adjustments.

The following table sets forth the Company's assets and liabilities that are carried at fair value on a recurring basis, classified within Level 3 of the valuation hierarchy for the period indicated:

	For the six months ended June 30, 2014
	Municipals			Trust preferred securities			Junior subordinated debentures
				(In thousands)
Beginning balance	$	9,223		$	14,935		$	29,570
Purchases		2,475			-			-
Principal repayments		(1,106	)		-			-
Sales		-			(1,871	)		-
Net gain from fair value adjustment of financial assets included in earnings⁽¹⁾		-			55			-
Net gain from fair value adjustment of financial liabilities included in earnings⁽¹⁾		-			-			(179	)
Decrease in accrued interest payable		-			-			(3	)
Change in unrealized gains (losses) included in other comprehensive income		-			242			-
Ending balance	$	10,592		$	13,361		$	29,388
Changes in unrealized gains (losses) held at period end	$	-		$	242		$	-

(1)

These totals in the table above are presented in the Consolidated Statement of Income under net gains (losses) from fair value adjustments.

-34-

For the three months ended
March 31, 2014

Municipals
Trust preferred
securities

Junior subordinated
debentures

(In thousands)

Beginning balance $ 9,223 $ 14,935 $ 29,570
Purchases 2,000 - -
Principal repayments (1,053 ) - -
Sales - (1,871 ) -
Net gain from fair value adjustment of financial assets
- 25 -
Net loss from fair value adjustment of financial liabilities
- - (25 )
Decrease in accrued interest payable - - (4 )
Change in unrealized gains (losses) included in other comprehensive income
- (30 ) -
Ending balance $ 10,170 $ 13,059 $ 29,541
Changes in unrealized held at period end $ - $ (30 ) $ -

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

During the three and six months ended ~~March 31,~~June 30, 2015 and 2014, there were no transfers between Levels 1, 2 and 3.

~~- 29 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

The following table presents the quantitative information about recurring Level 3 fair value of financial instruments and the fair value measurements as of ~~March 31,~~June 30, 2015:

Fair Value Valuation Technique Unobservable Input Range (Weighted Average)
(Dollars in thousands)
Assets:

Municipals $ 14,464 Discounted cash flows Discount rate 0.4% - 4.0% (2.5%)

Trust Preferred Securities $ 7,189 Discounted cash flows Discount rate 7.0% - 7.1% (7.1%)

Liabilities:

Junior subordinated debentures $ 28,244 Discounted cash flows Discount rate 7.0% (7.0%)

	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Average)
	(Dollars in thousands)
Assets:

Municipals	$	7,899	Discounted cash flows	Discount rate		4.0%		(4.0%)

Trust Preferred Securities	$	7,226	Discounted cash flows	Discount rate	7.0%	-	7.1%	(7.1%)

Liabilities:

Junior subordinated debentures	$	29,476	Discounted cash flows	Discount rate		7.0%		(7.0%)

The significant unobservable input used in the fair value measurement of the Company’s municipal securities valued under Level 3 is the securities’ effective yield. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.

The significant unobservable input used in the fair value measurement of the Company’s trust preferred securities valued under Level 3 is the securities’ effective yield. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.

The significant unobservable input used in the fair value measurement of the Company’s junior subordinated debentures under Level 3 is effective yield. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.

The following table presents the quantitative information about recurring Level 3 fair value of financial instruments and the fair value measurements as of December 31, 2014:

	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Average)
	(Dollars in thousands)
Assets:

Municipals	$	15,519	Discounted cash flows	Discount rate	0.2%	-	4.0%	(2.3%)

Trust Preferred Securities	$	7,090	Discounted cash flows	Discount rate	7.0%	-	7.25%	(7.2%)

Liabilities:

Junior subordinated debentures	$	28,771	Discounted cash flows	Discount rate		7.0%		(7.0%)

-35-

~~- 30 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The significant unobservable input used in the fair value measurement of the Company’s junior subordinated debentures is effective yield. Significant increases or decreases in the effective yield in isolation would result in a significantly lower or higher fair value measurement.

The following table sets forth the Company’s assets and liabilities that are carried at fair value on a non-recurring basis and the method that was used to determine their fair value, at ~~March 31,~~June 30, 2015 and December 31, 2014:

	Quoted Prices in Active Markets for Identical Assets (Level 1)				Significant Other Observable Inputs (Level 2)				Significant Other Unobservable Inputs (Level 3)				Total carried at fair value on a recurring basis
	2015		2014		2015		2014		2015		2014		2015		2014
	(In thousands)
Assets:
Loans held for sale	$	-	$	-	$	-	$	-	$	300	$	-	$	300	$	-
Impaired loans										16,912		22,174		16,912		22,174
Other real estate owned		-		-		-		-		4,255		6,326		4,255		6,326

Total assets	$	-	$	-	$	-	$	-	$	21,467	$	28,500	$	21,467	$	28,500

The following table presents the quantitative information about non-recurring Level 3 fair value of financial instruments and the fair value measurements as of ~~March 31,~~June 30, 2015:

	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Average)
	(Dollars in thousands)
Assets:

Loans held for sale	$	300	Sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales		59.6%		(59.6%)
				Loss severity discount

Impaired loans	$	3,910	Income approach	Capitalization rate	7.3%	to	8.0%	(7.7%)
				Loss severity discount	0.5%	to	55.4%	(15.7%)

Impaired loans	$	5,587	Sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-50.0%	to	40.0%	(-5.9%)
				Loss severity discount	0.2%	to	89.4%	(13.2%)

Impaired loans	$	7,415	Blended income and sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-50.0%	to	25.0%	(-2.3%)
				Capitalization rate	5.6%	to	11.0%	(7.5%)
				Loss severity discount	0.9%	to	50.7%	(16.3%)

Other real estate owned	$	158	Income approach	Capitalization rate		12.0%		(12.0%)
				Loss severity discount		16.1%		(16.1%)

Other real estate owned	$	4,097	Sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-41.5%	to	25.0%	(0.0%)
				Loss severity discount	1.6%	to	66.2%	(18.5%)

-36-

Fair Value Valuation Technique Unobservable Input Range (Weighted Average)
(Dollars in thousands)
Assets:

Impaired loans $ 4,937 Income approach Capitalization rate 7.0% to 8.0% (7.7%)
Loss severity discount 0.5% to 83.7%   (18.1%)

Impaired loans $ 5,552 Sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -50.0% to 40.0%   (-3.3%)
Loss severity discount 2.0% to 97.1% (17.1%)

Impaired loans $ 7,143 Blended income and sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -50.0% to 25.0% (-3.8%)
Capitalization rate 5.6% to 11.0%   (7.7%)
Loss severity discount 0.9% to 74.8% (23.6%)

Other real estate owned $ 4,768 Income approach Capitalization rate 9.0% to 12.0% (9.1%)
Loss severity discount 0.9% to 4.9% (1.0%)

Other real estate owned $ 94 Sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -41.5% to -23.7% (-32.6%)
Loss severity discount 46.1% to 46.1%   (46.1%)

Other real estate owned $ 390 Blended income and sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -55.0% to 5.0% (-12.5%)
Capitalization rate 8.5% to 9.2% (8.7%)
Loss severity discount 0.0% to 23.9%   (6.8%)

~~- 31 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table presents the quantitative information about non-recurring Level 3 fair value of financial instruments and the fair value measurements as of December 31, 2014:

Fair Value Valuation Technique Unobservable Input Range (Weighted Average)
(Dollars in thousands)
Assets:

Impaired loans $ 6,981 Income approach Capitalization rate 7.3% to 8.5% (7.8%)
Loss severity discount 0.5% to 81.7% (21.3%)

Impaired loans $ 6,935 Sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -41.5% to 40.0% (-2.2%)
Loss severity discount 1.8% to 89.4% (20.0%)

Impaired loans $ 8,258 Blended income and sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -55.0% to 25.0% (-6.1%)
Capitalization rate 5.8% to 11.0% (8.0%)
Loss severity discount 0.9% to 74.4% (30.0%)

Other real estate owned $ 4,768 Income approach Capitalization rate 9.0% to 12.0% (9.1%)
Loss severity discount 0.9% to 4.9% (1.0%)

Other real estate owned $ 587 Sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -11.9% to 15.0% (-3.5%)
Loss severity discount 0.0% to 36.9% (9.6%)

Other real estate owned $ 971 Blended income and sales approach Adjustment to sales comparison value to reconcile differences between comparable sales -25.0% to 0.0% (-8.9%)
Capitalization rate 7.5% to 8.0% (7.7%)
Loss severity discount 0.0% to 6.2% (3.0%)

	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Average)
	(Dollars in thousands)
Assets:

Impaired loans	$	6,981	Income approach	Capitalization rate	7.3%	to	8.5%	(7.8%)
				Loss severity discount	0.5%	to	81.7%	(21.3%)

Impaired loans	$	6,935	Sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-41.5%	to	40.0%	(-2.2%)
				Loss severity discount	1.8%	to	89.4%	(20.0%)

Impaired loans	$	8,258	Blended income and sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-55.0%	to	25.0%	(-6.1%)
				Capitalization rate	5.8%	to	11.0%	(8.0%)
				Loss severity discount	0.9%	to	74.4%	(30.0%)

Other real estate owned	$	4,768	Income approach	Capitalization rate	9.0%	to	12.0%	(9.1%)
				Loss severity discount	0.9%	to	4.9%	(1.0%)

Other real estate owned	$	587	Sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-11.9%	to	15.0%	(-3.5%)
				Loss severity discount	0.0%	to	36.9%	(9.6%)

Other real estate owned	$	971	Blended income and sales approach	Adjustment to sales comparison value to reconcile differences between comparable sales	-25.0%	to	0.0%	(-8.9%)
				Capitalization rate	7.5%	to	8.0%	(7.7%)
				Loss severity discount	0.0%	to	6.2%	(3.0%)

The Company carries its impaired collateral dependent loans at 85% of the appraised or internally estimated value of the underlying property.

The Company did not have any liabilities that were carried at fair value on a non-recurring basis at ~~March 31,~~June 30, 2015 and December 31, 2014.

The estimated fair value of each material class of financial instruments at ~~March 31,~~June 30, 2015 and December 31, 2014 and the related methods and assumptions used to estimate fair value are as follows:

Cash and Due from Banks, Overnight Interest-Earning Deposits and Federal Funds Sold:

The fair values of financial instruments that are short-term or reprice frequently and have little or no risk are considered to have a fair value that approximates carrying value (Level 1).

FHLB-NY stock:

The fair value is based upon the par value of the stock which equals its carrying value (Level 2).

-37-

~~- 32 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

~~Securities Available for Sale:~~

Securities:

The estimated fair values of securities ~~available for sale~~ are contained in Note 4 of Notes to Consolidated Financial Statements. Fair value is based upon quoted market prices (Level 1 input), where available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities and adjusted for differences between the quoted instrument and the instrument being valued (Level 2 input). When there is limited activity or less transparency around inputs to the valuation, securities are valued using (Level 3 input).

Loans held for sale:

The fair value of non-performing loans held for sale is estimated through bids received on the loans and, as such, are classified as a Level 3 input.

Loans:

The fair value of loans is estimated by discounting the expected future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and remaining maturities (Level 3 input).

For non-accruing loans, fair value is generally estimated by discounting management’s estimate of future cash flows with a discount rate commensurate with the risk associated with such assets or for collateral dependent loans 85% of the appraised or internally estimated value of the ~~property.(Level~~property (Level 3 input).

Due to Depositors:

The fair values of demand, passbook savings, NOW, money market deposits and escrow deposits are, by definition, equal to the amount payable on demand at the reporting dates (i.e. their carrying value) (Level 1). The fair value of fixed-maturity certificates of deposits are estimated by discounting the expected future cash flows using the rates currently offered for deposits of similar remaining maturities (Level 2 input).

Borrowings:

The fair value of borrowings are estimated by discounting the contractual cash flows using interest rates in effect for borrowings with similar maturities and collateral requirements (Level 2 input) or using a market-standard model (Level 3 input).

Interest Rate Swaps:

The estimated fair value of interest rate swaps is based upon broker quotes (Level 2 input).

Other Real Estate Owned:

OREO are carried at fair value less selling costs. The fair value is based on appraised value through a current appraisal, or sometimes through an internal review, additionally adjusted by the estimated costs to sell the property (Level 3 input).

Other Financial Instruments:

The fair values of commitments to sell, lend or borrow are estimated using the fees currently charged or paid to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties or on the estimated cost to terminate them or otherwise settle with the counterparties at the reporting date. For fixed-rate loan commitments to sell, lend or borrow, fair values also consider the difference between current levels of interest rates and committed rates (where applicable).

At ~~March 31,~~June 30, 2015 and December 31, 2014, the fair values of the above financial instruments approximate the recorded amounts of the related fees and were not considered to be material.

-38-

~~- 33 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth the carrying amounts and estimated fair values of selected financial instruments based on the assumptions described above used by the Company in estimating fair value at ~~March 31,~~June 30, 2015:

	June 30, 2015
	Carrying Amount		Fair Value		Level 1		Level 2		Level 3
	(in thousands)
Assets:
Cash and due from banks	$	36,599	$	36,599	$	36,599	$	-	$	-
Securities held-to-maturity		7,220		7,220		-		-		7,220
Mortgage-backed securities available for sale		729,674		729,674		-		729,674		-
Other securities available for sale		307,823		307,823		-		292,698		15,125
Loans		4,031,142		4,078,118		-		-		4,078,118
FHLB-NY stock		49,926		49,926		-		49,926		-
Interest rate swaps		94		94		-		94		-

Total assets	$	5,162,478	$	5,209,454	$	36,599	$	1,072,392	$	4,100,463


Liabilities:
Deposits	$	3,698,332		3,785,530	$	2,322,826	$	1,462,704	$	-
Borrowings		1,115,435		1,130,046		-		1,100,570		29,476
Interest rate swaps		1,711		1,711		-		1,711		-

Total liabilities	$	4,815,478	$	4,917,287	$	2,322,826	$	2,564,985	$	29,476

-39-

March 31, 2015

Carrying
Amount

Fair
Value
Level 1 Level 2 Level 3
(in thousands)
Assets:
Cash and due from banks $ 21,104 $ 21,104 $ 21,104 $ - $ -
Mortgage-backed Securities
717,729 717,729 - 717,729 -
Other securities 289,955 289,955 - 268,302 21,653
Loans 3,998,054 4,052,578 - - 4,052,578
FHLB-NY stock 50,488 50,488 - 50,488 -
Interest rate swaps 6 6 - 6 -
OREO 5,252 5,252 - - 5,252
Total assets $ 5,082,588 $ 5,137,112 $ 21,104 $ 1,036,525 $ 4,079,483

Liabilities:
Deposits $ 3,606,142 3,626,121 $ 2,313,421 $ 1,312,700 $ -
Borrowings 1,135,291 1,151,426 - 1,123,182 28,244
Interest rate swaps 4,118 4,118 - 4,118 -
Total liabilities $ 4,745,551 $ 4,781,665 $ 2,313,421 $ 2,440,000 $ 28,244

~~- 34 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

December 31, 2014

Carrying
Amount

Fair
Value
Level 1 Level 2 Level 3
(in thousands)
Assets:
Cash and due from banks $ 34,265 $ 34,265 $ 34,265 $ - $ -
Mortgage-backed Securities
704,933 704,933 - 704,933 -
Other securities 268,377 268,377 - 245,768 22,609
Loans 3,810,373 3,871,087 - - 3,871,087
FHLB-NY stock 46,924 46,924 - 46,924 -
Interest rate swaps 84 84 - 84 -
OREO 6,326 6,326 - - 6,326
Total assets $ 4,871,282 $ 4,931,996 $ 34,265 $ 997,709 $ 3,900,022

Liabilities:
Deposits $ 3,508,598 $ 3,524,123 $ 2,202,775 $ 1,321,348 $ -
Borrowings 1,056,492 1,070,428 - 1,041,657 28,771
Interest rate swaps 2,649 2,649 - 2,649 -
Total liabilities $ 4,567,739 $ 4,597,200 $ 2,202,775 $ 2,365,654 $ 28,771

~~11. Derivative Financial Instruments~~

	December 31, 2014
	Carrying Amount		Fair Value		Level 1		Level 2		Level 3
	(in thousands)
Assets:
Cash and due from banks	$	34,265	$	34,265	$	34,265	$	-	$	-
Mortgage-backed Securities		704,933		704,933		-		704,933		-
Other securities		268,377		268,377		-		245,768		22,609
Loans		3,810,373		3,871,087		-		-		3,871,087
FHLB-NY stock		46,924		46,924		-		46,924		-
Interest rate swaps		84		84		-		84		-

Total assets	$	4,864,956	$	4,925,670	$	34,265	$	997,709	$	3,893,696


Liabilities:
Deposits	$	3,508,598	$	3,524,123	$	2,202,775	$	1,321,348	$	-
Borrowings		1,056,492		1,070,428		-		1,041,657		28,771
Interest rate swaps		2,649		2,649		-		2,649		-

Total liabilities	$	4,567,739	$	4,597,200	$	2,202,775	$	2,365,654	$	28,771

12.

Derivative Financial Instruments

At ~~March 31,~~June 30, 2015 and December 31, 2014, the Company’s derivative financial instruments consist of interest rate swaps. The Company’s interest rate swaps are used to mitigate the Company’s exposure to rising interest rates on a portion ($18.0 million) of its floating rate junior subordinated debentures that have a contractual value of $61.9 million. Additionally, the Company at times may use interest rate swaps to mitigate the Company’s exposure to rising interest rates on its fixed rate loans.

At ~~March 31,~~June 30, 2015 and December 31, 2014, derivatives with a combined notional amount of $36.3 million were not designated as hedges. At ~~March 31,~~June 30, 2015 and December 31, 2014, derivatives with a combined notional amount of ~~$14.4~~$19.4 million and $14.5 million, respectively, were designated as fair value hedges. Changes in the fair value of the derivatives not designated as hedges are reflected in “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income. The portion of the changes in the fair value of the derivative designated as a fair value hedge which is considered ineffective are reflected in “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income.

-40-

~~- 35 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth information regarding the Company’s derivative financial instruments at ~~March 31,~~June 30, 2015:

At or for the three months ended March 31, 2015

Notional
Amount

Net Carrying (1)
Value

(In thousands)
Interest rate saps (non-hedge) $ 36,321 $ (3,492 )
Interest rate swaps (hedge) 10,273 (626 )
Interest rate swaps (hedge) 4,110 6
Total derivatives $ 50,704 $ (4,112 )

	Notional Amount		Net Carrying Value⁽¹⁾
	(In thousands)
Interest rate swaps (non-hedge)	$	36,321	$	(1,367	)
Interest rate swaps (hedge)		4,087		94
Interest rate swaps (hedge)		15,305		(344	)
Total derivatives	$	55,713	$	(1,617	)

The following table sets forth information regarding the Company’s derivative financial instruments at December 31, 2014:

At or for the year ended December 31, 2014

Notional
Amount

Net Carrying
Value (1)

(In thousands)
Interest rate swaps (non-hedge) $ 36,321 $ (2,239 )
Interest rate swaps (hedge) 4,131 84
Interest rate swaps (hedge) 10,340 (410 )
Total derivatives $ 50,792 $ (2,565 )

	Notional Amount		Net Carrying Value⁽¹⁾
	(In thousands)
Interest rate swaps (non-hedge)	$	36,321	$	(2,239	)
Interest rate swaps (hedge)		4,131		84
Interest rate swaps (hedge)		10,340		(410	)
Total derivatives	$	50,792	$	(2,565	)

(1)

Derivatives in a net positive position are recorded as “Other assets” and derivatives in a net negative position are recorded as “Other liabilities” in the Consolidated Statements of Financial ~~Condition~~.Condition.

The following table sets forth the effect of derivative instruments on the Consolidated Statements of Income for the periods indicated:

For the three months ended
March 31,

(In thousands) 2015 2014
Financial Derivatives:
Interest rate swaps (non-hedge) $ (1,254 ) $ (1,014 )
Interest rate swaps (hedge) (54 ) (28 )
Net loss (1)
$ (1,308 ) $ (1,042 )

	For the three months ended June 30,						For the six months ended June 30,
(In thousands)	2015			2014			2015			2014
Financial Derivatives:
Interest rate swaps (non-hedge)	$	(2,125	)	$	(719	)	$	871		$	(1,733	)
Interest rate swaps (hedge)		(8	)		(33	)		(46	)		(61	)
Net Gain (loss) ⁽¹⁾	$	(2,133	)	$	(752	)	$	825		$	(1,794	)

(1)

Net gains and losses are recorded as part of “Net gain/loss from fair value adjustments” in the Consolidated Statements of Income.

-41-

~~- 36 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

~~12. Income Taxes~~

13.

Income Taxes

Flushing Financial Corporation files consolidated Federal and combined New York State and New York City income tax returns with its subsidiaries, with the exception of the Company’s trusts, which file separate Federal income tax returns as trusts, and Flushing Preferred Funding Corporation, which files a separate Federal income tax return as a real estate investment trust. Additionally, the Bank files New Jersey State tax returns.

Income tax provisions are summarized as follows:

For the three months
ended March 31,

2015 2014
(In thousands)
Federal:
Current $ 2,914 $ 2,737
Deferred 1,338 2,021
Total federal tax provision 4,252 4,758
State and Local:
Current 707 1,266
Deferred 587 903
Total state and local tax provision 1,294 2,169
Total income tax provision $ 5,546 $ 6,927

	For the three months ended June 30,						For the six months ended June 30,
(In thousands)	2015			2014			2015			2014
Federal:
Current	$	11,153		$	5,675		$	14,067		$	8,412
Deferred		(3,998	)		(162	)		(2,660	)		1,859
Total federal tax provision		7,155			5,513			11,407			10,271
State and Local:
Current		4,148			2,102			4,855			3,368
Deferred		(1,782	)		(17	)		(1,195	)		886
Total state and local tax provision		2,366			2,085			3,660			4,254
Total income tax provision	$	9,521		$	7,598		$	15,067		$	14,525

The effective tax rate was ~~38.8%~~39.1% and ~~40.2%~~39.4% for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively, and 39.0% and 39.8% for the six months ended June 30, 2015 and 2014, respectively. The decrease in the effective tax rate was primarily due to the prior year being affected by changes in New York State tax code passed on March 31, 2014, which resulted in a reduction in the Company’s deferred tax assets and a corresponding increase in tax expense during the three and six months ended ~~March 31,~~June 30, 2014.

On April 13, 2015, the Governor of New York signed the New York State 2015 budget, which included changes to the New York City tax code. The approved budget changes the manner in which the Bank’s tax liability is calculated for New York City. Based on our review of the changes to the New York City tax code, we do not anticipate a significant change to the Company’s tax expense.

The effective rates differ from the statutory federal income tax rate as follows:

	For the three months ended June 30,										For the six months ended June 30,
(dollars in thousands)	2015					2014					2015					2014
Taxes at federal statutory rate	$	8,524		35.0	%	$	6,749		35.0	%	$	13,522		35.0	%	$	12,777		35.0	%
Increase (reduction) in taxes resulting from:
State and local income tax, net of Federal income tax benefit		1,538		6.3			1,355		7.0			2,379		6.2			2,765		7.6
Other		(541	)	(2.2	)		(506	)	(2.6	)		(834	)	(2.2	)		(1,017	)	(2.8	)
Taxes at effective rate	$	9,521		39.1	%	$	7,598		39.4	%	$	15,067		39.0	%	$	14,525		39.8	%

-42-

For the three months
ended March 31,

(dollars in thousands) 2015 2014
Taxes at federal statutory rate $ 4,998 35.0 % $ 6,028 35.0 %
Increase (reduction) in taxes resulting from:
State and local income tax, net of Federal income tax benefit
841 5.9 1,410 8.2
Other (293 ) (2.1 ) (511 ) (3.0 )
Taxes at effective rate $ 5,546 38.8 % $ 6,927 40.2 %

~~- 37 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The Company has recorded a deferred tax asset of ~~$27.8~~$30.7 million at ~~March 31,~~June 30, 2015, which is included in “Other assets” in the Consolidated Statements of Financial Condition. This represents the anticipated net federal, state and local tax benefits expected to be realized in future years upon the utilization of the underlying tax attributes comprising this balance. The Company has reported taxable income for federal, state, and local tax purposes in each of the past three fiscal years. In management’s opinion, in view of the Company’s previous, current and projected future earnings trend, the probability that some of the Company’s ~~$25.9~~$18.9 million deferred tax liability can be used to offset a portion of the deferred tax asset, as well as certain tax planning strategies, it is more likely than not that the deferred tax asset will be fully realized. Accordingly, no valuation allowance was deemed necessary for the deferred tax asset at ~~March 31,~~June 30, 2015.

~~13. Accumulated Other Comprehensive Income:~~

14.

Accumulated Other Comprehensive Income:

The following table sets forth the changes in accumulated other comprehensive income by component for the ~~three~~six months ended ~~March 31,~~June 30, 2015:

	Unrealized Gains and (Losses) on Available for Sale Securities			Defined Benefit Pension Items			Total
	(In thousands)
Beginning balance, net of tax	$	3,392		$	(6,299	)	$	(2,907	)
Other comprehensive income before reclassifications, net of tax		(1,145	)		-			(1,145	)

Amounts reclassified from accumulated other comprehensive income, net of tax		(36	)		332			296

Net current period other comprehensive income, net of tax		(1,181	)		332			(849	)

Ending balance, net of tax	$	2,211		$	(5,967	)	$	(3,756	)

The following table sets forth the changes in accumulated other comprehensive income by component for the six months ended June 30, 2014:

	Unrealized Gains and (Losses) on Available for Sale Securities			Defined Benefit Pension Items			Total
	(In thousands)
Beginning balance, net of tax	$	(8,522	)	$	(2,853	)	$	(11,375	)
Other comprehensive income before reclassifications, net of tax		11,873			-			11,873

Amounts reclassified from accumulated other comprehensive income, net of tax		-			151			151

Net current period other comprehensive income, net of tax		11,873			151			12,024

Ending balance, net of tax	$	3,351		$	(2,702	)	$	649

-43-

Unrealized Gains
and (Losses) on
Available for Sale
Securities

Defined Benefit
Pension Items
Total
(In thousands)
Beginning balance, net of tax $ 3,392 $ (6,299 ) $ (2,907 )
Other comprehensive income before reclassifications, net of tax
4,332 0 $ 4,332
Amounts reclassified from accumulated other comprehensive income, net of tax
- 168 168
Net current period other comprehensive income, net of tax 4,332 168 4,500
Ending balance, net of tax $ 7,724 $ (6,131 ) $ 1,593

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth significant amounts reclassified from accumulated other comprehensive income by component for the three months ended ~~March 31,~~June 30, 2015:

Details about Accumulated Other
Comprehensive Income Components

Amounts Reclassified from
Accumulated Other
Comprehensive Income

Affected Line Item in the Statement
Where Net Income is Presented
(Dollars in thousands)

Amortization of defined benefit pension items:
Actuarial losses $ (307 ) (1) Other expense
Prior service credits 11 (1) Other expense
(296 ) Total before tax
128 Tax benefit
$ (168 ) Net of tax

Details about Accumulated Other Comprehensive Income Components	Amounts Reclassified from Accumulated Other Comprehensive Income				Affected Line Item in the Statement Where Net Income is Presented
(Dollars in thousands)

Unrealized gains on available for sale securities:	$	64			Net gain on sale of securities
		(28	)		Tax expense
	$	36			Net of tax

Amortization of defined benefit pension items:
Actuarial losses	$	(306	)	(1)	Other expense
Prior service credits		12		(1)	Other expense
		(294	)		Total before tax
		130			Tax benefit
	$	(164	)		Net of tax

(1)

These accumulated other comprehensive income components are included in the computation of net periodic pension cost (See Note 910 of the Notes to Consolidated Financial Statements “Pension and Other Postretirement Benefit Plans”.)

~~- 38 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

The following table sets forth significant amounts reclassified out of accumulated other comprehensive income by component for the three months ended ~~March 31,~~June 30, 2014:

Details about Accumulated Other
Comprehensive Income Components

Amounts Reclassified from
Accumulated Other
Comprehensive Income

Affected Line Item in the Statement
Where Net Income is Presented
(Dollars in thousands)

Amortization of defined benefit pension items:
Actuarial losses $ (175 ) (1) Other expense
Prior service credits 11 (1) Other expense
(164 ) Total before tax
104 Tax benefit
$ (60 ) Net of tax

Details about Accumulated Other Comprehensive Income Components	Amounts Reclassified from Accumulated Other Comprehensive Income				Affected Line Item in the Statement Where Net Income is Presented
(Dollars in thousands)

Amortization of defined benefit pension items:
Actuarial losses	$	(175	)	(1)	Other expense
Prior service credits		12		(1)	Other expense
		(163	)		Total before tax
		72			Tax benefit
	$	(91	)		Net of tax

(1)

-44-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The following table sets forth significant amounts reclassified out of accumulated other comprehensive income by component for the six months ended June 30, 2015:

Details about Accumulated Other Comprehensive Income Components	Amounts Reclassified from Accumulated Other Comprehensive Income				Affected Line Item in the Statement Where Net Income is Presented
(Dollars in thousands)

Unrealized gains on available for sale securities:	$	64			Net gain on sale of securities
		(28	)		Tax expense
	$	36			Net of tax

Amortization of defined benefit pension items:
Actuarial losses	$	(613	)	(1)	Other expense
Prior service credits		23		(1)	Other expense
		(590	)		Total before tax
		258			Tax benefit
	$	(332	)		Net of tax

(1)

These accumulated other comprehensive income components are included in the computation of net periodic pension cost (See Note 10 of the Notes to Consolidated Financial Statements “Pension and Other Postretirement Benefit Plans”.)

The following table sets forth significant amounts reclassified out of accumulated other comprehensive income by component for the six months ended June 30, 2014:

Details about Accumulated Other Comprehensive Income Components	Amounts Reclassified from Accumulated Other Comprehensive Income				Affected Line Item in the Statement Where Net Income is Presented
(Dollars in thousands)

Amortization of defined benefit pension items:
Actuarial losses	$	(350	)	(1)	Other expense
Prior service credits		23		(1)	Other expense
		(327	)		Total before tax
		176			Tax benefit
	$	(151	)		Net of tax

(1)

-45-

~~14. Regulatory Capital~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

15.

Regulatory Capital

Under current capital regulations, the Bank is required to comply with four separate capital adequacy standards. As of ~~March 31,~~June 30, 2015, the Bank continues to be categorized as “well-capitalized” under the prompt corrective action regulations and continues to exceed all regulatory capital requirements.

Set forth below is a summary of the Bank’s compliance with banking regulatory capital standards.

	June 30, 2015					December 31, 2014
	Amount		Percent of Assets			Amount		Percent of Assets
	(Dollars in thousands)
Tier I (leverage) capital:
Capital level	$	483,407		9.13	%	$	472,251		9.63	%
Requirement to be well capitalized		264,746		5.00			245,254		5.00
Excess		218,661		4.13			226,997		4.63
Common Equity Tier I risk-based capital:
Capital level	$	483,407		13.07	%		n/a		n/a
Requirement to be well capitalized		240,326		6.50			n/a		n/a
Excess		243,081		6.57			n/a		n/a
Tier 1 risk-based capital:
Capital level	$	483,407		13.07	%	$	472,251		13.87	%
Requirement to be well capitalized		295,786		8.00			204,345		6.00
Excess		187,621		5.07			267,906		7.87
Total risk-based capital:
Capital level	$	506,491		13.70	%	$	497,347		14.60	%
Requirement to be well capitalized		369,732		10.00			340,589		10.00
Excess		136,759		3.70			156,758		4.60

-46-

March 31, 2015 December 31, 2014
Amount
Percent of
Assets
Amount
Percent of
Assets

(Dollars in thousands)

Tier I (leverage) capital:
Capital level $ 474,337 9.28 % $ 472,251 9.63 %
Requirement to be well capitalized 255,655 5.00 245,254 5.00
Excess 218,682 4.28 226,997 4.63

Common Equity Tier I risk-based capital:
Capital level $ 474,337 13.06 % n/a n/a
Requirement to be well capitalized 236,163 6.50 n/a n/a
Excess 238,174 6.56 n/a n/a

Tier 1 risk-based capital:
Capital level $ 474,337 13.06 % $ 472,251 13.87 %
Requirement to be well capitalized 290,662 8.00 204,345 6.00
Excess 183,675 5.06 267,906 7.87

Total risk-based capital:
Capital level $ 498,428 13.72 % $ 497,347 14.60 %
Requirement to be well capitalized 363,328 10.00 340,589 10.00
Excess 135,100 3.72 156,758 4.60

~~- 39 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

The Holding Company is subject to the same regulatory capital requirements as the Bank. As of ~~March 31,~~June 30, 2015, the Holding Company continues to be categorized as “well-capitalized” under the prompt corrective action regulations and continues to exceed all regulatory capital requirements.

Set forth below is a summary of the Holding Company’s compliance with banking regulatory capital standards.

March 31, 2015 December 31, 2014
Amount
Percent of
Assets
Amount
Percent of
Assets

(Dollars in thousands)

Tier I (leverage) capital:
Capital level $ 475,860 9.32 % $ 471,233 9.62 %
Requirement to be well capitalized 255,216 5.00 244,960 5.00
Excess 220,644 4.32 226,273 4.62

Common Equity Tier I risk-based capital:
Capital level $ 448,564 12.37 % n/a n/a
Requirement to be well capitalized 235,731 6.50 n/a n/a
Excess 212,833 5.87 n/a n/a

Tier 1 risk-based capital:
Capital level $ 475,860 13.12 % $ 471,233 13.87 %
Requirement to be well capitalized 290,131 8.00 203,878 6.00
Excess 185,729 5.12 267,355 7.87

Total risk-based capital:
Capital level $ 499,951 13.79 % $ 496,329 14.61 %
Requirement to be well capitalized 362,663 10.00 339,797 10.00
Excess 137,288 3.79 156,532 4.61

~~15. Subsequent Events~~

On May 6, 2015, the Bank completed the sale of three buildings for net proceeds totaling $20.3 million in a sale leaseback transaction. A portion of each building currently contains an existing Flushing Bank branch which was leased back as part of the sale. The bank has realized a gain on sale of $12.7 million, of which $6.1 million will be deferred and recognized over the term of the branch leases.

~~- 40 -~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Notes to Consolidated Financial Statements~~

~~(Unaudited)~~

~~16.~~ ~~New Authoritative Accounting Pronouncements~~

	June 30, 2015					December 31, 2014
	Amount		Percent of Assets			Amount		Percent of Assets
	(Dollars in thousands)
Tier I (leverage) capital:
Capital level	$	478,658		9.06	%	$	471,233		9.62	%
Requirement to be well capitalized		264,295		5.00			244,960		5.00
Excess		214,363		4.06			226,273		4.62
Common Equity Tier I risk-based capital:
Capital level	$	450,169		12.20	%		n/a		n/a
Requirement to be well capitalized		239,927		6.50			n/a		n/a
Excess		210,242		5.70			n/a		n/a
Tier 1 risk-based capital:
Capital level	$	478,658		12.97	%	$	471,233		13.87	%
Requirement to be well capitalized		295,295		8.00			203,878		6.00
Excess		183,363		4.97			267,355		7.87
Total risk-based capital:
Capital level	$	501,742		13.59	%	$	496,329		14.61	%
Requirement to be well capitalized		369,119		10.00			339,797		10.00
Excess		132,623		3.59			156,532		4.61

16.

New Authoritative Accounting Pronouncements

In January 2014, the ~~FASB~~Financial Accounting Standards Board (“FASB”) issued ~~ASU~~Accounting Standards Update (“ASU”) 2014-04 to clarify that when an in substance repossession or foreclosure occurs, a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU 2014- 04 is effective for annual reporting periods beginning after December 15, 2014. Adoption of this update did not have a material effect on the Company’s consolidated results of operations or financial condition.

In May 2014, the FASB issued ASU 2014-09 which provides new guidance that supersedes the revenue recognition requirements in ASC Topic 605, “Revenue Recognition”. The guidance requires an entity to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. This guidance is effective for interim and annual reporting periods beginning after December 15, ~~2016.~~2017. We are currently evaluating the impact of adopting this new guidance on our consolidated results of operations and financial condition.

-47-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

In June 2014, the FASB issued ASU 2014-11 which amends the authoritative accounting guidance under ASC Topic 860 “Transfers and Servicing.” The amendments require two accounting changes. First, the amendments change the accounting for repurchase-to-maturity transactions to secured borrowing accounting. Second, for repurchase financing arrangements, the amendments require separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty, which will result in secured borrowing accounting for the repurchase agreement. The amendments also require additional disclosures regarding repurchase agreements. The amendments are effective for the first interim or annual period beginning after December 15, 2014. Entities are required to present changes in accounting for transactions outstanding on the effective date as a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption. Early adoption is prohibited. The amendments regarding disclosures for certain transactions accounted for as a sale are required to be presented for interim and annual periods beginning after December 15, 2014, and the disclosure for repurchase agreements, securities lending transactions, and repurchase-to-maturity transactions accounted for as secured borrowings are required to be presented for annual periods beginning after December 15, 2014, and for interim periods beginning after March 15, 2015. The disclosures are not required to be presented for comparative periods before the effective date. Adoption of this update did not have a material effect on the Company’s consolidated results of operation or financial condition. (See Note 8 of Notes to Consolidated Financial Statements “Repurchase Agreements”.)

In August 2014, the FASB issued ASU 2014-14 which amends the authoritative accounting guidance under ASC Topic 310 “Receivables.” The amendments require that a mortgage loan be derecognized and that a separate other receivable be recognized upon foreclosure if the follow conditions are met: (1) the loan has a government guarantee that is not separable from the loan before foreclosure; (2) at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make claim on the guarantee, and the creditor has the ability to recover under that claim and (3) at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of real estate is fixed. Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor. The amendments are effective for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. Entities should adopt the amendments in this Update using either a prospective transition method or a modified retrospective transition method. Adoption of this update did not have a material effect on the Company’s consolidated results of operations or financial condition.

-48-

~~- 41 -~~

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

~~ITEM 2.~~

~~MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS~~

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This Quarterly Report should be read in conjunction with the more detailed and comprehensive disclosures included in our Annual Report on Form 10-K for the year ended December 31, 2014. In addition, please read this section in conjunction with our Consolidated Financial Statements and Notes to Consolidated Financial Statements contained herein.

As used in this Quarterly Report, the words “we,” “us,” “our” and the “Company” are used to refer to Flushing Financial Corporation and its direct and indirect wholly owned subsidiaries, Flushing Bank (the “Bank”), Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc.

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, factors discussed elsewhere in this Quarterly Report and in other documents filed by us with the Securities and Exchange Commission from time to time, including, without limitation, our Annual Report on Form 10-K for the year ended December 31, 2014. 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. We have no obligation to update these forward-looking statements.

Executive Summary

We are a Delaware corporation organized in May 1994. The Bank was organized in 1929 as a New York State-chartered mutual savings bank. In 1994, the Bank converted to a federally chartered mutual savings bank and changed its name from Flushing Savings Bank to Flushing Savings Bank, FSB. The Bank converted from a federally chartered mutual savings bank to a federally chartered stock savings bank on November 21, 1995, at which time Flushing Financial Corporation acquired all of the stock of the Bank. On February 28, 2013, the Bank’s charter was changed to a full-service New York State chartered commercial bank, and its name was changed to Flushing Bank. As a result of the Bank’s change in charter to a full-service New York State chartered commercial bank, the Bank’s primary regulator became the New York State Department of Financial Services (formerly, the New York State Banking Department), and its primary federal regulator became the Federal Deposit Insurance Corporation (“FDIC”). Deposits are insured to the maximum allowable amount by the FDIC. Additionally, the Bank is a member of the Federal Home Loan Bank system. The primary business of Flushing Financial Corporation has been the operation of the Bank. The Bank owns three subsidiaries: Flushing Preferred Funding Corporation, Flushing Service Corporation, and FSB Properties Inc. The Bank also operates an internet branch, iGObanking.com^®. The activities of Flushing Financial Corporation are primarily funded by dividends, if any, received from the Bank, issuances of junior subordinated debt, and issuances of equity securities. Flushing Financial Corporation’s common stock is traded on the NASDAQ Global Select Market under the symbol “FFIC.”

Our 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 multi-family residential loans, commercial business loans, commercial real estate mortgage loans and, to a lesser extent, one-to-four family loans (focusing on mixed-use properties, which are properties that contain both residential dwelling units and commercial units); (2) construction loans, primarily for 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. We also originate certain other consumer loans including overdraft lines of credit. Our 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 our interest-bearing liabilities. Net interest income is the result of our 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. We also generate 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 Bank of New York (“FHLB-NY”) stock and net gains and losses on sales of securities and loans. Our operating expenses consist principally of employee compensation and benefits, occupancy and equipment costs, other general and administrative expenses and income tax expense. Our results of operations also can be significantly affected by our periodic provision for loan losses and specific provision for losses on real estate owned.

-49-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Our strategy is to continue our focus on being an institution serving consumers, businesses, and governmental units in our local markets. In furtherance of this objective, we intend to:

continue our emphasis on the origination of multi-family residential mortgage loans, commercial business loans and commercial real estate mortgage loans;

continue to transition the balance sheet to a more ‘commercial-like’ banking institution;

increase our commitment to the multi-cultural marketplace, with a particular focus on the Asian community in Queens;

maintain asset quality;

manage deposit growth and maintain a low cost of funds through

business banking deposits

personal accounts,

municipal deposits through government banking, and

new customer relationships via iGObanking.com®;

cross sell to lending and deposit customers;

take advantage of market disruptions to attract talent and customers from competitors;

manage interest rate risk and capital: and

manage enterprise-wide risk.

There can be no assurance that we will be able to effectively implement this strategy. Our strategy is subject to change by the Board of Directors.

Our investment policy, which is approved by the Board of Directors, is designed primarily to manage the interest rate sensitivity of our overall assets and liabilities, to generate a favorable return without incurring undue interest rate risk and credit risk, to complement our lending activities and to provide and maintain liquidity. In establishing our investment strategies, we consider our business and growth strategies, the economic environment, our interest rate risk exposure, our interest rate sensitivity “gap” position, the types of securities to be held and other factors. We classify our investment securities as available for ~~sale.~~

sale or held-to-maturity.

We carry a portion of our financial assets and financial liabilities at fair value and record changes in their fair value through earnings in non-interest income on our Consolidated Statements of Income and Comprehensive Income. A description of the financial assets and financial liabilities that are carried at fair value through earnings can be found in Note 1011 of the Notes to the Consolidated Financial Statements.

The Bank continues to maintain conservative underwriting standards that include, among other things, a loan-to-value ratio of 75% or less and a debt coverage ratio of at least 125%. Multi-family residential, commercial real estate and one-to-four family mixed-use property mortgage loans originated during the first quarter of 2015 had an average loan-to-value ratio of 53.3% and an average debt coverage ratio of 193%.

~~The first~~second quarter of 2015 continued the trend of improving credit quality, as we continued to see improvements in non-performing assets. Non-performing assets were ~~$37.8~~$32.8 million at ~~March 31,~~June 30, 2015, which was a decrease of ~~$2.7~~$5.0 million, or ~~6.8%~~13.1%, from ~~December~~March 31, ~~2014.~~2015. The decrease in non-performing assets and our ability to minimize charge-offs has allowed us to record a benefit of ~~$0.7~~$0.5 million in our reserve for loan losses during the three months ended ~~March 31,~~June 30, 2015, which is the ~~fifth~~sixth consecutive quarter of recording a benefit. Non-accrual loans decreased ~~$2.3~~$2.2 million, or 7%7.3%, during the ~~first~~second quarter to ~~$29.6~~$27.5 million, and are at their lowest level since the fourth quarter of 2008. During the ~~first~~second quarter of 2015 we sold ~~five~~seven delinquent loans with a book value ~~at the time~~ of ~~sale of $1.5~~$3.3 million, ~~realizing $1.5~~receiving $3.5 million upon sale. Net charge-offs for the three months ended ~~March 31,~~June 30, 2015 were ~~$0.3~~$0.5 million. We continued our practice of obtaining updated appraisals and recording charge-offs based on these current values as opposed to adding to the allowance for loan losses. This process has ensured that we have kept pace with changing values in the real estate market. The average loan-to-value ratio for our non-performing loans collateralized by real estate was ~~47.4%~~47.0% at ~~March 31,~~June 30, 2015.

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Management’s Discussion and Analysis of~~

~~Financial Condition and Results of Operations~~

Net loans increased ~~$188.7~~$34.1 million, or ~~5.0%~~0.9%, during the ~~first~~second quarter of 2015. Loan originations and purchases for the three months ended ~~March 31,~~June 30, 2015 totaled ~~$306.5~~$196.9 million. The quarter included the purchase of loan participations of ~~$99.9 million and $11.0~~$14.8 million in ~~multi-family real estate mortgages and~~ commercial ~~real estate mortgages, respectively,~~business loans, at a yield of ~~just above 3.00%~~2.89%. We continued our focus on the origination and purchase of multi-family real estate, commercial real estate and commercial business loans as originations and purchases of these loan types accounted for ~~90.3%~~87.1% of the quarter’s originations. We also saw an improvement in the yield on loan originations as the average rate onof originations was 3.79% in the ~~origination~~second quarter of ~~multi-family, commercial and mixed-use real estate mortgage loans was 4.07%, 3.70% and 4.47%, respectively, during~~2015, compared to 3.55% in the first quarter of 2015. ~~This resulted in an average rate of 3.89% for these loan originations during the quarter.~~ Loan applications in process have continued to remain strong, totaling $469.2 million at June 30, 2015 compared to $317.3 million at March 31, 2015.

-50-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

During the current quarter we completed the previously announced move of our headquarters to RXR Plaza. The new office space allows us to bring a majority of our non-branch staff into one location providing efficiencies and synergies which were not available when the staff was spread throughout many different locations. As part of the move we also opened a new full-service branch at the same location. Additionally, during the current quarter we sold three of our branch buildings in a sale leaseback transaction, realizing a gain on sale of $12.7 million, of which $6.5 million was recognized in earnings during the three months ended June 30, 2015 ~~compared to $295.9~~and $6.2 million ~~at December 31, 2014.~~

will be deferred and recognized over the term of the branch leases.

Our net interest margin for the ~~first~~second quarter of 2015 was ~~3.09%~~3.03%, a decrease of 10six basis points from the ~~fourth~~first quarter of ~~2014.~~2015. However, net interest income increased ~~$0.4~~$0.6 million to ~~$37.6~~$38.1 million, compared to the ~~fourth~~first quarter of ~~2014,~~2015, due to the growth in interest earning assets. Excluding prepayment penalty income and additional interest collected from non-accrual loans, the net interest margin decreased ~~five~~four basis points to 2.90% for the three months ended June 30, 2015 from 2.94% for the three months ended March 31, ~~2015 from 2.99% for the three months ended December 31, 2014.~~

2015.

At ~~March 31,~~June 30, 2015, the Bank continues to be well-capitalized under regulatory requirements, with Tier 1, ~~leverage, common equity~~Common Equity Tier 1 ~~risk-based,~~Risk-based, Tier 1 ~~risk-based~~Risk-based and Total ~~risk-based~~Risk-based capital ratios of ~~9.28%~~9.13%, ~~13.06%~~13.07%, ~~13.06%~~13.07% and ~~13.72%~~13.70%, respectively. The Company is also subject to the same regulatory requirements. At ~~March 31,~~June 30, 2015, the Company’s capital ratios for Tier 1, ~~leverage, common equity~~Common Equity Tier 1 ~~risk-based,~~Risk-based, Tier 1 ~~risk-based~~Risk-based and Total ~~risk-based~~Risk-based capital ratios were ~~9.32%~~9.06%, ~~12.37%~~12.20%, ~~13.12%~~12.97% and ~~13.79%~~13.59%, respectively.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED

~~MARCH 31,~~

JUNE 30, 2015 AND 2014

General. Net income for the three months ended ~~March 31,~~June 30, 2015 was ~~$8.7~~$14.8 million, ~~a decrease~~an increase of ~~$1.6~~$3.1 million, or ~~15.2%~~26.9%, compared to ~~$10.3~~$11.7 million for the three months ended ~~March 31,~~June 30, 2014. Diluted earnings per common share were ~~$0.30~~$0.51 for the three months ended ~~March 31,~~June 30, 2015, ~~a decrease~~an increase of ~~$0.04,~~$0.12, or ~~11.8%~~30.8%, from ~~$0.34~~$0.39 for the three months ended ~~March 31,~~June 30, 2014.

Return on average equity ~~decreased~~increased to ~~7.6%~~12.7% for the three months ended ~~March 31,~~June 30, 2015 from ~~9.4%~~10.3% for the three months ended ~~March 31,~~June 30, 2014. Return on average assets ~~decreased~~increased to ~~0.7%~~1.1% for the three months ended ~~March 31,~~June 30, 2015 from ~~0.9%~~1.0% for the three months ended ~~March 31,~~June 30, 2014.

Interest Income. Total interest and dividend income increased ~~$0.3~~$0.7 million, or ~~0.7%~~1.3%, to ~~$49.5~~$50.2 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$49.2~~$49.6 million for the three months ended ~~March 31,~~June 30, 2014. The increase in interest income was primarily attributable to an increase of ~~$375.8~~$454.9 million in the average balance of interest-earning assets to ~~$4,861.6~~$5,033.7 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$4,485.8~~$4,578.8 million for the comparable prior year period, partially offset by a decrease of 3134 basis points in the yield of interest-earning assets to ~~4.08%~~3.99% for the three months ended ~~March 31,~~June 30, 2015 from ~~4.39%~~4.33% in the comparable prior year period. The 3134 basis point decline in the yield of interest-earning assets was primarily due to a 4445 basis point reduction in the yield of the loan portfolio to ~~4.53%~~4.43% for the three months ended ~~March 31,~~June 30, 2015 from ~~4.97%~~4.88% for the three months ended ~~March 31,~~June 30, 2014, combined with a 2522 basis point decline in the yield on total securities to ~~2.47%~~2.46% for the three months ended ~~March 31,~~June 30, 2015 from ~~2.72%~~2.68% for the comparable prior year period. The yield of interest-earning assets was positively impacted by an increase of ~~$456.4~~$496.0 million in the average balance of total loans, net to ~~$3,847.7~~$3,981.9 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$3,391.3~~$3,485.9 million for the comparable prior year period and a decrease of ~~$69.5~~$60.7 million in the average balance of the lower yielding total securities portfolio to ~~$970.4~~$992.0 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$1,040.0~~$1,052.7 million for the comparable prior year period. The 4445 basis point decrease in the yield of the loan portfolio was primarily due to the decline in the rates earned on new loan originations, existing loans modifying to lower rates, and higher yielding loans prepaying. Excluding prepayment penalty income, the yield on the total loans, net, decreased 4244 basis points to ~~4.40%~~4.28% for the three months ended ~~March 31,~~June 30, 2015 from ~~4.82%~~4.72% for the three months ended ~~March 31,~~June 30, 2014. The 2522 basis point decrease in the yield of the securities portfolio was primarily due to the purchase of new securities at lower yields than the existing portfolio.

-51-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Interest Expense.Interest expense decreased $0.7 million, or ~~5.8%~~5.2%, to ~~$12.0~~$12.1 million for the three months ended ~~March 31,~~June 30, 2015 from $12.7 million for the three months ended ~~March 31,~~June 30, 2014. The decrease in interest expense was primarily due to a 1617 basis point decrease in interest-bearing liabilities to ~~1.09%~~1.06% for the three months ended ~~March 31,~~June 30, 2015 from ~~1.25%~~1.23% for the comparable prior year period. The 1617 basis point decrease in the cost of interest-bearing liabilities was primarily attributable to decreases of 4448 basis points and 2728 basis points in the cost of certificates of deposit and borrowed funds, respectively. The decrease in the cost of certificates of deposit and borrowed funds was primarily due to maturing issuances being replaced at lower rates. These decreases were partially offset by increases of 1114 basis points and 2225 basis points in the cost of money market accounts and savings accounts, respectively, for the three months ended ~~March 31,~~June 30, 2015 from the comparable prior year period. The cost of money market accounts increased primarily due to our shifting Government NOW deposits to a money market product which does not require us to provide ~~collateral. This~~collateral, which will allow us to invest ~~our~~these funds in higher yielding assets. The cost of savings accounts increased as we increased the rate we pay on some of our savings ~~accounts on our internet branch~~products to attract additional deposits. Additionally, the cost of interest-bearing liabilities was negatively affected by ~~an increase~~increases of ~~$188.0~~$187.4 million and ~~$38.1~~$66.9 million in the average balance of higher costing certificates of deposit and borrowed funds, respectively, during the three months ended ~~March 31, 2015. However, this~~June 30, 2015, which was partially offset by an increase of ~~$89.2~~$141.8 million in the average balance of lower costing core deposits during the three months ended ~~March 31,~~June 30, 2015 to ~~$2,022.3~~$2,075.5 million from ~~$1,933.2~~$1,933.7 million for the comparable prior year period.

Net Interest Income. For the three months ended ~~March 31,~~June 30, 2015, net interest income was ~~$37.6~~$38.1 million, an increase of ~~$1.1~~$1.3 million, or ~~2.9%~~3.6%, from ~~$36.5~~$36.8 million for the three months ended ~~March 31,~~June 30, 2014. The increase in net interest income was primarily attributable to an increase of ~~$375.8~~$454.9 million in the average balance of interest-earning assets to ~~$4,861.6~~$5,033.7 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$4,485.8~~$4,578.8 million for the comparable prior year period, partially offset by a 1517 basis point decrease in the net interest spread to ~~2.99%~~2.93% for the three months ended ~~March 31,~~June 30, 2015 from ~~3.14% in~~3.10% for the comparable prior year period. The yield on interest-earning assets decreased 3134 basis points to ~~4.08%~~3.99% for the three months ended ~~March 31,~~June 30, 2015 from ~~4.39%~~4.33% for the three months ended ~~March 31,~~June 30, 2014, while the cost of interest-bearing liabilities decreased 1617 basis points to ~~1.09%~~1.06% for the three months ended ~~March 31,~~June 30, 2015 from ~~1.25%~~1.23% for the comparable prior year period. The net interest margin declined 1619 basis points to ~~3.09%~~3.03% for the three months ended ~~March 31,~~June 30, 2015 from ~~3.25%~~3.22% for the three months ended ~~March 31,~~June 30, 2014. The three months ended ~~March 31,~~June 30, 2015 included ~~$0.6~~$0.1 million in additional interest collected from non-accrual loans compared to ~~$0.3~~$0.4 million recorded during the three months ended ~~March 31,~~June 30, 2014. Excluding this additional interest collected from non-accrual loans, the net interest margin decreased 1916 basis points to ~~3.04%~~3.02% for the three months ended ~~March 31,~~June 30, 2015 from ~~3.23%~~3.18% for the three months ended ~~March 31,~~June 30, 2014. Further excluding prepayment penalty income of $1.5 million and $1.3 million recorded during the three months ended June 30, 2015 and 2014, respectively, the net interest margin decreased 17 basis points to ~~2.94%~~2.90% for the three months ended ~~March 31,~~June 30, 2015, compared to ~~3.11%~~3.07% for the three months ended ~~March 31,~~June 30, 2014.

Benefit for Loan Losses.The benefit for loan losses ~~decreased $0.4 million during~~for the three months ended ~~March 31,~~June 30, 2015 towas $0.5 million, a ~~benefit~~decrease of ~~$0.7~~$0.6 million, or 52.7% from a benefit of $1.1 million during the comparable prior year period. The benefit recorded during the three months ended ~~March 31,~~June 30, 2015 was primarily due to the continued improvement in credit conditions and an improvement in the impact of the qualitative factors used in the calculation of the allowance for loan losses. During the three months ended ~~March 31,~~June 30, 2015, non-accrual loans decreased ~~$2.3~~$2.2 million to $27.5 million from $29.6 million ~~from $31.9 million~~ at ~~December~~March 31, ~~2014~~2015 and net charge-offs continued to be minimal at ~~$0.3~~$0.5 million, or ~~three~~five basis points of average loans, for the three months ended ~~March 31,~~June 30, 2015. The current average loan-to-value ratio for our non-performing loans collateralized by real estate was ~~47.4%~~47.0% at ~~March 31,~~June 30, 2015. When we have obtained properties through foreclosure, we have been able to quickly sell the properties at amounts that approximate book value. The Bank continues to maintain conservative underwriting standards. We anticipate that we will continue to see low loss content in our loan portfolio. As a result of the quarterly analysis of the allowance for loans losses, a reduction in the allowance was warranted, and as such, the Company recorded a benefit of ~~$0.7~~$0.5 million for the three months ended ~~March 31,~~June 30, 2015. See “-ALLOWANCE FOR LOAN LOSSES.”

Non-Interest Income.Non-interest income for the three months ended ~~March 31,~~June 30, 2015 was ~~$1.9~~$9.9 million, an increase of ~~$0.2~~$8.0 million, or ~~11.8%,~~400.9% from ~~income of $1.7~~$2.0 million for the three months ended ~~March 31,~~June 30, 2014. The increase in non-interest income was primarily due to ~~an increase~~increases of ~~$0.2~~$6.5 million in ~~banking services fee income.~~

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION~~net gains on sale of buildings and ~~SUBSIDIARIES~~

~~Management’s Discussion and Analysis~~$1.2 million in net gains from fair value adjustments, as the current period included net gains from fair value adjustments of

~~Financial Condition and Results~~ $0.8 million compared to net losses from fair value adjustments of ~~Operations~~

$0.4 million recorded in the comparable prior year period.

Non-Interest Expense.Non-interest expense was ~~$25.9~~$24.2 million for the three months ended ~~March 31,~~June 30, 2015, an increase of ~~$3.8~~$3.6 million, or ~~17.4%~~17.6%, from ~~$22.1~~$20.6 million for the three months ended ~~March 31,~~June 30, 2014. The increase in non-interest expense was primarily due to an increase of ~~$2.1~~$1.6 million in other operating expense and an increase of $1.2 million in salaries and benefits, primarily due to ~~annual salary increases and~~ increases in staffing in the lending, technology, risk/compliance and retail departments, ~~and~~as well as an increase in restricted stock expense. The ~~first quarter~~increase in other operating expense was primarily due to the three months ended June 30, 2015 including a write-down of $0.8 million on one OREO to reduce the carrying value of the property to its anticipated net selling price, $0.4 million in expenses related to the move of our corporate headquarters and $0.3 million in expenses related to the growth of the Bank. The current period also included an increase of $0.7 million in occupancy and equipment primarily due to ~~an increase~~increases in rent expense of $0.4 million ~~in rent expense associated with the relocation of the Company’s corporate headquarters and $0.2 million~~ for ~~temporary staff for additional security to guard against further ATM fraud losses. We will move to~~ our new corporate headquarters ~~during~~and new branch at the ~~second quarter,~~same location and begin to realize a reduction in occupancy expense as we leave our current locations. Professional services increased $0.6 million primarily due to an increase of $0.2 million in each of consulting, advertising and legal expenses, and other operating expense increased $0.2 million primarily due to $0.3 million from additional space in ~~ATM fraud losses.~~Manhattan for Business Bankers and a new branch location, which we expect to open in the third quarter of 2015. The efficiency ratio increased to ~~64.9%~~57.5% for the three months ended ~~March 31,~~June 30, 2015 from ~~56.6%~~52.9% for the three months ended ~~March 31,~~June 30, 2014, primarily due to the increased expenses discussed above.

-52-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Income before Income Taxes.Income before the provision for income taxes ~~decreased $2.9~~increased $5.1 million, or ~~17.1%~~26.3%, to ~~$14.3~~$24.4 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$17.2~~$19.3 million for the three months ended ~~March 31,~~June 30, 2014 for the reasons discussed above.

Provision for Income Taxes.Income tax expense ~~decreased $1.4~~increased $1.9 million, or ~~19.9%~~25.3%, to ~~$5.5~~$9.5 million for the three months ended ~~March 31,~~June 30, 2015 from ~~$6.9~~$7.6 million for the three months ended ~~March 31,~~June 30, 2014, primarily due to the ~~decrease~~increase in income before income taxes as discussed above. The effective tax rate was ~~38.8%~~39.1% and ~~40.2%~~39.4% for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively.

COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED JUNE 30, 2015 AND 2014

General. Net income for the six months ended June 30, 2015 was $23.6 million, an increase of $1.6 million, or 7.2%, compared to $22.0 million for the six months ended June 30, 2014. Diluted earnings per common share were $0.80 for the six months ended June 30, 2015, an increase of $0.07, or 9.6%, from $0.73 for the six months ended June 30, 2014.

Return on average equity increased to 10.2% for the six months ended June 30, 2015, from 9.9% for the six months ended June 30, 2014. Return on average assets was 0.9% for the six months ended June 30, 2015 and 2014.

Interest Income. Total interest and dividend income increased $1.0 million, or 1.0%, to $99.8 million for the six months ended June 30, 2015 from $98.8 million for the six months ended June 30, 2014. The increase in interest income was primarily attributable to an increase of $415.6 million in the average balance of interest-earning assets to $4,948.1 million for the six months ended June 30, 2015 from $4,532.6 million for the comparable prior year period, partially offset by a decrease of 33 basis points in the yield of interest-earning assets to 4.03% for the six months ended June 30, 2015 from 4.36% in the comparable prior year period. The 33 basis point decline in the yield of interest-earning assets was primarily due to a 44 basis point reduction in the yield of the loan portfolio to 4.48% for the six months ended June 30, 2015 from 4.92% for the six months ended June 30, 2014, combined with a 24 basis point decline in the yield on total securities to 2.46% for the six months ended June 30, 2015 from 2.70% for the comparable prior year period. The yield of interest-earning assets was positively impacted by an increase of $476.3 million in the average balance of total loans, net to $3,915.2 million for the three months ended June 30, 2015 from $3,438.9 million for the comparable prior year period and a decrease of $65.1 million in the average balance of the lower yielding total securities portfolio to $981.3 million for the three months ended June 30, 2015 from $1,046.4 million for the comparable prior year period. The 44 basis point decrease in the yield of the loan portfolio was primarily due to the decline in the rates earned on new loan originations, existing loans modifying to lower rates, and higher yielding loans prepaying. Excluding prepayment penalty income, the yield on total loans, net, decreased 43 basis points to 4.34% for the six months ended June 30, 2015 from 4.77% for the six months ended June 30, 2014. The 24 basis point decrease in the yield of the securities portfolio was primarily due to the purchase of new securities at lower yields than the existing portfolio.

Interest Expense. Interest expense decreased $1.4 million, or 5.5%, to $24.1 million for the six months ended June 30, 2015 from $25.5 million for the six months ended June 30, 2014. The decrease in interest expense was primarily due to a 16 basis point decrease in interest-bearing liabilities to 1.08% for the six months ended June 30, 2015 from 1.24% for the comparable prior year period. The 16 basis point decrease in the cost of interest-bearing liabilities was primarily attributable to decreases of 45 basis points and 27 basis points in the cost of certificates of deposit and borrowed funds, respectively. The decrease in the cost of certificates of deposit and borrowed funds was primarily due to maturing issuances being replaced at lower rates. These decreases were partially offset by increases of 12 basis points and 23 basis points in the cost of money market accounts and savings accounts, respectively, for the six months ended June 30, 2015 from the comparable prior year period. The cost of money market accounts increased primarily due to our shifting Government NOW deposits to a money market product which does not require us to provide collateral, which will allow us to invest these funds in higher yielding assets. The cost of savings accounts increased as we increased the rate we pay on some of our savings products to attract additional deposits. Additionally, the cost of interest-bearing liabilities was negatively affected by increases of $187.7 million and $52.5 million in the average balance of higher costing certificates of deposit and borrowed funds, respectively, during the six months ended June 30, 2015, which was partially offset by an increase of $115.6 million in the average balance of lower costing core deposits during the six months ended June 30, 2015 to $2,049.0 million from $1,933.4 million for the comparable prior year period.

-53-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Net Interest Income. For the six months ended June 30, 2015, net interest income was $75.7 million, an increase of $2.4 million, or 3.2%, from $73.3 million for the six months ended June 30, 2014. The increase in net interest income was primarily attributable to an increase of $415.6 million in the average balance of interest-earning assets to $4,948.1 million for the six months ended June 30, 2015 from $4,532.6 million for the comparable prior year period, partially offset by a 17 basis point decrease in the net interest spread to 2.95% for the six months ended June 30, 2015 from 3.12% for the comparable prior year period. The yield on interest-earning assets decreased 33 basis points to 4.03% for the six months ended June 30, 2015 from 4.36% for the six months ended June 30, 2014, while the cost of interest-bearing liabilities decreased 16 basis points to 1.08% for the six months ended June 30, 2015 from 1.24% for the comparable prior year period. The net interest margin declined 18 basis points to 3.06% for the six months ended June 30, 2015 from 3.24% for the six months ended June 30, 2014. Each of the six months ended June 30, 2015 and June 30, 2014 included $0.7 million in additional interest collected from non-accrual loans. Excluding this additional interest collected from non-accrual loans, the net interest margin decreased 17 basis points to 3.03% for the six months ended June 30, 2015 from 3.20% for the six months ended June 30, 2014. Further excluding prepayment penalty income of $2.7 million and $2.6 million recorded during the six months ended June 30, 2015 and 2014, respectively, the net interest margin decreased 17 basis points to 2.92% for the six months ended June 30, 2015, compared to 3.09% for the six months ended June 30, 2014.

Benefit for Loan Losses. The benefit for loan losses for the six months ended June 30, 2015 was $1.3 million, a decrease of $1.0 million, or 43.5%, from a benefit of $2.2 million during the comparable prior year period. The benefit recorded during the six months ended June 30, 2015 was primarily due to the continued improvement in credit conditions and an improvement in the impact of the qualitative factors used in the calculation of the allowance for loan losses. During the six months ended June 30, 2015, non-accrual loans decreased $4.4 million to $27.5 million from $31.9 million at December 31, 2014 and net charge-offs continued to be minimal at $0.8 million, or four basis points of average loans, for the six months ended June 30, 2015. The current average loan-to-value ratio for our non-performing loans collateralized by real estate was 47.0% at June 30, 2015. When we have obtained properties through foreclosure, we have been able to quickly sell the properties at amounts that approximate book value. The Bank continues to maintain conservative underwriting standards. We anticipate that we will continue to see low loss content in our loan portfolio. As a result of the quarterly analysis of the allowance for loans losses, a reduction in the allowance was warranted, and as such, the Company recorded a benefit of $1.3 million for the six months ended June 30, 2015. See “-ALLOWANCE FOR LOAN LOSSES.”

Non-Interest Income. Non-interest income for the six months ended June 30, 2015 was $11.9 million, an increase of $8.2 million, or 221.3% from $3.7 million for the six months ended June 30, 2014. The increase in non-interest income was primarily due to increases of $6.5 million in net gains on sale of buildings, as we sold and leased back our Brooklyn branch buildings, and $1.2 million in net gains from fair value adjustments, as the current period included net gains from fair value adjustments of $0.2 million compared to net losses from fair value adjustments of $1.0 million recorded in the comparable prior year period.

Non-Interest Expense. Non-interest expense was $50.2 million for the six months ended June 30, 2015, an increase of $7.5 million, or 17.5%, from $42.7 million for the six months ended June 30, 2014. The increase in non-interest expense was primarily due to an increase of $1.9 million in other operating expense and an increase of $3.3 million in salaries and benefits, primarily due to increases in staffing in the lending, technology, risk/compliance and retail departments, as well as an increase in restricted stock expense. The increase in other operating expense was primarily due to the current period including a net loss of $0.6 million from the sale of OREO, $0.3 million in ATM fraud losses recorded in the first quarter of 2015, $0.4 million in expenses related to the move of our corporate headquarters and $0.5 million in expenses related to the growth of the Bank. The current period also included an increase of $1.4 million in occupancy and equipment primarily due to $0.2 million recorded in the first quarter of 2015 for temporary staff for additional security to guard against further ATM fraud losses and increases in rent expense of $0.9 million for our new corporate headquarters and new branch at the same location and $0.3 million from additional space in Manhattan for Business Bankers and a new branch location, which we expect to open in the third quarter of 2015. During the current period the Bank also experienced increases of $0.4 million, $0.2 million, $0.1 million and $0.1 million in professional services, FDIC insurance expense, data processing expense and depreciation and amortization, respectively, due to the growth of the Bank. The efficiency ratio increased to 61.2% for the six months ended June 30, 2015 from 54.7% for the six months ended June 30, 2014, primarily due to the increased expenses discussed above.

-54-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

Income before Income Taxes.Income before the provision for income taxes increased $2.1 million, or 5.8%, to $38.6 million for the six months ended June 30, 2015 from $36.5 million for the six months ended June 30, 2014 for the reasons discussed above.

Provision for Income Taxes. The provision for income taxes for the six months ended June 30, 2015 was $15.1 million, an increase of $0.5 million, or 3.7%, from $14.5 million for the comparable prior year period. The increase was primarily due to an increase of $2.1 million in income before income taxes, partially offset by a decrease in the effective tax rate to 39.0% for the six months ended June 30, 2015 from 39.8% for the six months ended June 30, 2014. The decrease in the effective tax rate was primarily due to the ~~impact of~~prior year being affected by changes ~~to the~~in New York State tax code passed on ~~March 31,~~June 30, 2014, which resulted in a reduction in the Company’s deferred tax assets and a corresponding increase in tax expense during the ~~three~~six months ended ~~March 31,~~June 30, 2014.

FINANCIAL CONDITION

Assets.Total assets at ~~March 31,~~June 30, 2015 were ~~$5,270.5~~$5,360.0 million, an increase of ~~$193.5~~$283.0 million, or ~~3.8%~~5.6%, from $5,077.0 million at December 31, 2014. Total loans, net increased ~~$188.7~~$222.8 million, or ~~5.0%~~5.9%, during the ~~three~~six months ended ~~March 31,~~June 30, 2015 to ~~$3,974.0~~$4,008.1 million from $3,785.3 million at December 31, 2014. Loan originations and purchases were ~~$306.5~~$503.4 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015, an increase of ~~$108.5~~$114.2 million from ~~$198.0~~$389.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2014. During the ~~three~~six months ended ~~March 31,~~June 30, 2015, we continued to focus on the origination and purchase of multi-family residential, commercial real estate and commercial business loans with a full relationship. Loan applications in process have ~~continued to remain~~remained strong, totaling ~~$317.3~~$469.2 million at ~~March 31,~~June 30, 2015 compared to $295.9 million at December 31, ~~2014 and $339.8 million at March 31,~~ 2014.

The following table shows loan originations and purchases for the periods indicated:

For the three months
ended March 31,

(In thousands) 2015 2014
Multi-family residential (1)
$ 126,746 $ 57,812
Commercial real estate (2)
86,395 13,416
One-to-four family – mixed-use property 14,981 9,999
One-to-four family – residential 13,103 9,100
Construction 542 697
Small Business Administration 1,248 353
Taxi Medallion (3)
- 11,649
Commercial business and other 63,507 94,956
Total $ 306,522 $ 197,982

	For the three months				For the six months
	ended June 30,				ended June 30,
(In thousands)	2015		2014		2015		2014
Multi-family residential ⁽¹⁾	$	50,429	$	107,197	$	177,175	$	165,009
Commercial real estate ⁽²⁾		57,331		18,205		143,726		31,621
One-to-four family – mixed-use property		9,916		8,429		24,897		18,428
One-to-four family – residential		8,975		6,404		22,078		15,504
Co-operative apartments		450		-		450		-
Construction		845		300		1,387		997
Small Business Administration		5,233		225		6,481		578
Taxi Medallion⁽³⁾		-		1,889		-		13,538
Commercial business and other ⁽⁴⁾		63,704		48,542		127,211		143,498
Total	$	196,883	$	191,191	$	503,405	$	389,173

(1)

Includes purchases of $99.9 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015.

~~(2)~~

(2)

Includes purchases of $11.0 million for the ~~three~~six months ended ~~March 31, 2015.~~June 30, 2015.

(3)

Includes purchases of ~~$11.6~~$1.9 million and $13.5 million for the three and six months ended June 30, 2014, respectively.

(4)

Includes purchases of $14.8 million and $2.0 million for the three months ended ~~March 31, 2014.~~June 30, 2015 and 2014, respectively. Includes purchases of $15.2 million and $30.7 million for the six months ended June 30, 2015 and 2014, respectively.

-55-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

The Bank continues to maintain conservative underwriting standards that include, among other things, a loan-to-value ratio of 75% or less and a debt coverage ratio of at least 125%. Multi-family residential, commercial real estate and one-to-four family mixed-use property mortgage loans originated during the ~~first~~second quarter of 2015 had an average loan-to-value ratio of ~~53.3%~~44.9% and an average debt coverage ratio of ~~193%~~221%.

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Management’s Discussion and Analysis of~~

~~Financial Condition and Results of Operations~~

The Bank’s non-performing assets totaled ~~$37.8~~$32.8 million at ~~March 31,~~June 30, 2015, a decrease of ~~$2.7~~$7.7 million from $40.5 million at December 31, 2014. Total non-performing assets as a percentage of total assets were ~~0.72%~~0.61% at ~~March 31,~~June 30, 2014 compared to 0.80% at December 31, 2014. The ratio of allowance for loan losses to total non-performing loans was ~~74.1%~~80.8% at ~~March 31,~~June 30, 2015 ~~and~~compared to 73.4% at December 31, 2014. See – “TROUBLED DEBT RESTRUCUTURED AND NON-PERFORMING ASSETS.”

During the ~~three~~six months ended ~~March 31,~~June 30, 2015, mortgage-backed securities increased ~~$12.8~~$24.7 million, or ~~1.8%~~3.5%, to ~~$717.7~~$729.7 million from $704.9 million at December 31, 2014. The increase in mortgage-backed securities during the ~~three~~six months ended ~~March 31,~~June 30, 2015 was primarily due to purchases of ~~$30.4~~$79.2 million in mortgage-backed securities at an average yield of ~~2.52%~~2.64%, which was partially offset by principal repayments of $52.8 million and ~~an improvement~~a decrease of ~~$7.0~~$0.3 million in the fair value of mortgage-backed securities. ~~These increases were partially offset by principal repayments of $24.0 million during~~

During the ~~three~~six months ended ~~March, 31 2015.~~

~~During the three months ended March 31,~~June 30, 2015, other securities, including securities held-to-maturity, increased ~~$21.6~~$46.7 million, or ~~8.0%~~17.4%, to ~~$290.0~~$315.0 million from $268.4 million at December 31, 2014. The increase in other securities during the ~~three~~six months ended ~~March 31,~~June 30, 2015 was primarily due to purchases of ~~$28.4~~$83.9 million at an average yield of ~~2.62%~~2.93%, which was partially offset by sales, maturities and ~~an improvement~~a decrease in the fair value of other securities totaling ~~$0.8~~$25.0 million, ~~which was partially offset by $7.0~~$9.0 million, ~~in maturities.~~and $1.6 million, respectively. Other securities primarily consist of securities issued by mutual or bond funds that invest in government and government agency securities, municipal bonds, collateralized loan obligations and corporate bonds.

Liabilities.Total liabilities were ~~$4,804.6~~$4,897.8 million at ~~March 31,~~June 30, 2015, an increase of ~~$183.8~~$277.1 million, or ~~4.0%~~6.0%, from $4,620.8 million at December 31, 2014. During the ~~three~~six months ended ~~March 31,~~June 30, 2015, due to depositors increased ~~$79.3~~$181.5 million, or ~~2.3%~~5.2%, to ~~$3,552.2~~$3,654.4 million, ~~as a result~~due to increases of ~~a $92.4~~$111.8 million ~~increase~~ in core deposits ~~partially offset by a $13.1~~and $69.7 million ~~decrease~~ in certificates of deposit. ~~Borrowed funds increased $78.8 million during the three months ended March 31, 2015.~~ The increase in core deposits was due to increases of ~~$79.2~~$108.9 million, ~~$11.3~~$2.8 million and ~~$7.7~~$1.7 million in ~~NOW,~~ money market, savings, and ~~savings~~demand accounts, respectively, partially offset by a decrease of ~~$5.8~~$1.6 million in ~~demand~~NOW accounts. Borrowed funds increased $58.9 million during the six months ended June 30, 2015. The increase in borrowed funds was primarily due to the addition of ~~$47.7~~$73.0 million in long-term borrowing at an average cost of 1.29% and a net increase in short-term borrowings totaling ~~$41.5~~$35.0 million at an average cost of ~~0.33%~~0.34%, partially offset by the maturity of ~~$10.0~~$50.0 million in long-term borrowings at an average cost of ~~0.63%~~0.64%.

Equity.Total stockholders’ equity increased ~~$9.6~~$5.9 million, or ~~2.1%~~1.3%, to ~~$465.9~~$462.1 million at ~~March 31,~~June 30, 2015 from $456.2 million at December 31, 2014. Stockholders’ equity increased primarily due to net income of ~~$8.7~~$23.6 million, ~~for the three months ended March 31, 2015, an increase in comprehensive income of $4.5 million primarily due to an increase in the fair value of the securities portfolio~~ and an increase in additional paid in capital of $1.9 million due to the issuance of 132,242 shares distributed to the profit sharing plan and defined contribution retirement plan during the ~~recent period.~~six months ended June 30, 2015. These increases were partially offset by the purchase of 635,199 treasury shares totaling $12.4 million, the declaration and payment of dividends on the Company’s common stock of ~~$0.16~~$0.32 per common share totaling ~~$4.7~~$9.4 million and a decrease in comprehensive income of $0.8 million primarily due to a decrease in the ~~purchase~~fair value of ~~142,315 treasury shares totaling $2.8 million.~~the securities portfolio. Book value per common share was ~~$15.84~~$15.98 at ~~March 31,~~June 30, 2015 compared to $15.52 at December 31, 2014.

Cash flow.During the ~~three~~six months ended ~~March 31,~~June 30, 2015, funds provided by the Company's operating activities amounted to ~~$12.6~~$23.5 million. These funds combined with ~~$168.2~~$224.9 million provided from financing activities ~~and $34.3 million available at the beginning of the period~~ were utilized to fund net investing activities of ~~$194.0~~$246.0 million. The Company's primary business objective is the origination and purchase of multi-family residential loans, commercial business loans and commercial real estate mortgage loans and to a lesser extent one-to-four family (including mixed-use properties) and SBA loans. During the ~~three~~six months ended ~~March 31,~~June 30, 2015, the net total of loan originations and purchases less loan repayments and sales was ~~$168.8~~$201.5 million. During the ~~three~~six months ended ~~March 31,~~June 30, 2015, the Company also ~~funded $49.0~~purchased $141.2 million in ~~purchases of~~ securities available for sale. During the ~~three~~six months ended ~~March 31,~~June 30, 2015, funds were provided by a net ~~increase~~increases of $189.2 million and $35.0 million in total deposits ~~of $97.3 million~~ and short-term borrowed funds, ~~of $41.5 million.~~respectively, and $73.0 million in long-term borrowings. Additionally, funds were provided by ~~$31.0~~$87.3 million in proceeds from maturities, sales, calls and prepayments of securities ~~available for sale~~ and ~~$47.7~~$20.2 million in ~~new long-term borrowings.~~proceeds from the sale of buildings. The Company also used funds of ~~$10.0~~$50.0 million, ~~$4.7~~$9.4 million and ~~$3.9~~$13.5 million for the repayment of long-term borrowed funds, dividend payments and purchases of treasury stock, respectively, during the ~~three~~six months ended ~~March 31,~~June 30, 2015.

-56-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

INTEREST RATE RISK

The Consolidated 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 operations 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 Company’s regulators currently place 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~~fair value of assets net of the ~~market~~fair value of liabilities. The ~~market~~fair 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~~fair 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 ~~March 31,~~June 30, 2015. 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 ~~March 31,~~June 30, 2015, the Company was within the guidelines set forth by the Board of Directors for each interest rate level.

The following table presents the Company’s interest rate shock as of ~~March 31,~~June 30, 2015:

	Projected Percentage Change In
	Net Interest			Net Portfolio			Net Portfolio
Change in Interest Rate	Income			Value			Value Ratio
-200 Basis points		-2.56	%		9.62	%		12.10	%
-100 Basis points		0.63			7.36			12.04
Base interest rate		0.00			0.00			11.50
+100 Basis points		-5.19			-13.56			10.26
+200 Basis points		-10.86			-30.26			8.58

-57-

Projected Percentage Change In
Change in Interest Rate
Net Interest
Income

Net Portfolio
Value

Net Portfolio
Value Ratio

-200 Basis points -3.76 % 7.89 % 12.18 %
-100 Basis points -0.45 5.94 12.14
Base interest rate - - 11.75
+100 Basis points -5.41 12.32 10.63
+200 Basis points -11.42 -27.56 9.09

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 Income for the three months ended ~~March 31,~~June 30, 2015 and 2014, 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.

~~PART I – FINANCIAL INFORMATION~~

~~FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES~~

~~Management’s Discussion and Analysis of~~

~~Financial Condition and Results of Operations~~

For the three months ended March 31,
2015 2014

Average
Balance
Interest
Yield/
Cost

Average
Balance
Interest
Yield/
Cost

Assets (Dollars in thousands)
Interest-earning assets:
Mortgage loans, net (1)
$ 3,358,603 $ 39,440 4.70 % $ 2,990,670 $ 38,582 5.16 %
Other loans, net (1)
489,117 4,094 3.35 400,646 3,538 3.53
     Total loans, net 3,847,720 43,534 4.53 3,391,316 42,120 4.97
Taxable securities:
Mortgage-backed securities 702,507 4,381 2.49 769,914 5,390 2.80
Other securities 129,943 720 2.22 143,407 850 2.37
     Total taxable securities 832,450 5,101 2.45 913,321 6,240 2.73
Tax-exempt securities: (2)

Other securities 137,987 887 2.57 126,646 824 2.60
    Total tax-exempt securities 137,987 887 2.57 126,646 824 2.60
Interest-earning deposits and
   federal funds sold 43,485 21 0.19 54,555 27 0.20
Total interest-earning assets 4,861,642 49,543 4.08 4,485,838 49,211 4.39
Other assets 271,317 251,801
     Total assets $ 5,132,959 $ 4,737,639

Liabilities and Equity
Interest-bearing liabilities:
Deposits:
    Savings accounts $ 266,208 264 0.40 $ 263,691 119 0.18
    NOW accounts 1,451,446 1,550 0.43 1,472,015 1,693 0.46
    Money market accounts 304,662 253 0.33 197,454 107 0.22
    Certificate of deposit accounts 1,297,766 5,368 1.65 1,109,738 5,786 2.09
      Total due to depositors 3,320,082 7,435 0.90 3,042,898 7,705 1.01
Mortgagors' escrow accounts 47,840 23 0.19 43,296 13 0.12
      Total deposits 3,367,922 7,458 0.89 3,086,194 7,718 1.00
Borrowed funds 1,021,920 4,531 1.77 983,867 5,006 2.04
      Total interest-bearing liabilities 4,389,842 11,989 1.09 4,070,061 12,724 1.25
Non interest-bearing deposits 233,685 189,688
Other liabilities 49,327 37,464
      Total liabilities 4,672,854 4,297,213
Equity 460,105 440,426
      Total liabilities and equity $ 5,132,959 $ 4,737,639

Net interest income /
net interest rate spread $ 37,554 2.99 % $ 36,487 3.14 %

Net interest-earning assets /
net interest margin $ 471,800 3.09 % $ 415,777 3.25 %

Ratio of interest-earning assets to
interest-bearing liabilities 1.11 X 1.10 X

		For the three months ended June 30,
		2015						2014
		Average Balance		Interest	Yield/ Cost			Average Balance		Interest	Yield/ Cost

Assets
Interest-earning assets:
Mortgage loans, net⁽¹⁾	$	3,476,163	$	39,737	4.57	%	$	3,039,477	$	38,330	5.04	%
Other loans, net⁽¹⁾		505,745		4,347	3.44			446,457		4,159	3.73
Total loans, net		3,981,908		44,084	4.43			3,485,934		42,489	4.88
Taxable securities:
Mortgage-backed securities		706,510		4,340	2.46			769,474		5,320	2.77
Other securities		148,244		877	2.47			155,801		1,742	2.34
Total securities		854,754		5,227	2.45			952,275		6,233	2.69
Taxable securities:⁽²⁾
Other securities		137,270		879	2.56			127,399		829	2.60
Total tax-exempt securities		137,270		879	2.56			127,399		829	2.60
Interest-earning deposits and federal funds sold		59,762		32	0.21			40,156		18	0.18
Total interest-earning assets		5,033,694		50,222	3.99			4,578,764		49,569	4.33
Other assets		275,769						254,274
Total assets	$	5,309,463					$	4,833,038

Liabilities and Equity
Interest-bearing liabilities:
Deposits:
Savings accounts	$	268,791		291	0.43		$	258,659		116	0.18
NOW accounts		1,475,574		1,651	0.45			1,458,612		1,586	0.43
Money market accounts		331,117		307	0.37			216,394		126	0.23
Certificate of deposit accounts		1,340,456		5,165	1.54			1,153,010		5,810	2.02
Total due to depositors		3,415,938		7,414	0.87			3,086,675		7,638	0.99
Mortgagors' escrow accounts		62,906		23	0.15			57,213		32	0.22
Total deposits		3,478,844		7,437	0.86			3,143,888		7,670	0.98
Borrowed funds		1,064,055		4,645	1.75			997,174		5,070	2.03
Total interest-bearing liabilities		4,542,899		12,082	1.06			4,141,062		12,740	1.23
Non interest-bearing deposits		242,732						202,809
Other liabilities		58,214						37,038
Total liabilities		4,843,845						4,380,909
Equity		465,618						452,129
Total liabilities and equity	$	5,309,463					$	4,833,038

Net interest income / net interest rate spread			$	38,140	2.93	%			$	36,829	3.10	%

Net interest-earning assets / net interest margin	$	490,795			3.03	%	$	437,702			3.22	%

Ratio of interest-earning assets to interest-bearing liabilities					1.11	X					1.11	X

(1)

Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately ~~$0.7~~$1.0 million and ~~$1.0~~$1.1 million for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively.

~~(2)~~

(2)

Interest income on tax-exempt securities does not include the tax benefit of the tax-exempt securities.

-58-

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 certain information relating to the Company’s Consolidated Statements of Financial Condition and Consolidated Statements of Income for the six months ended June 30, 2015 and 2014, 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 six months ended June 30,
		2015						2014
		Average Balance		Interest	Yield/ Cost			Average Balance		Interest	Yield/ Cost

Assets
Interest-earning assets:
Mortgage loans, net⁽¹⁾	$	3,417,708	$	79,177	4.63	%	$	3,015,208	$	76,912	5.10	%
Other loans, net⁽¹⁾		497,477		8,441	3.39			423,678		7,697	3.63
Total loans, net		3,915,185		87,618	4.48			3,438,886		84,609	4.92
Taxable securities:
Mortgage-backed securities		704,520		8,721	2.48			769,693		10,710	2.78
Other securities		139,143		1,607	2.31			149,639		1,763	2.36
Total taxable securities		843,663		10,328	2.45			919,332		12,473	2.71
Tax-exempt securities:⁽²⁾
Other securities		137,627		1,766	2.57			127,024		1,653	2.60
Total tax-exempt securities		137,627		1,766	2.57			127,024		1,653	2.60
Interest-earning deposits and federal funds sold		51,669		53	0.21			47,316		45	0.19
Total interest-earning assets		4,948,144		99,765	4.03			4,532,558		98,780	4.36
Other assets		273,555						253,044
Total assets	$	5,221,699					$	4,785,602

Liabilities and Equity
Interest-bearing liabilities:
Deposits:
Savings accounts	$	267,507		555	0.41		$	261,161		235	0.18
NOW accounts		1,463,576		3,201	0.44			1,465,276		3,279	0.45
Money market accounts		317,962		560	0.35			206,976		233	0.23
Certificate of deposit accounts		1,319,229		10,533	1.60			1,131,494		11,596	2.05
Total due to depositors		3,368,274		14,849	0.88			3,064,907		15,343	1.00
Mortgagors' escrow accounts		55,415		46	0.17			50,293		45	0.18
Total deposits		3,423,689		14,895	0.87			3,115,200		15,388	0.99
Borrowed funds		1,043,104		9,176	1.76			990,557		10,076	2.03
Total interest-bearing liabilities		4,466,793		24,071	1.08			4,105,757		25,464	1.24
Non interest-bearing deposits		238,234						196,285
Other liabilities		53,795						37,250
Total liabilities		4,758,822						4,339,292
Equity		462,877						446,310
Total liabilities and equity	$	5,221,699					$	4,785,602

Net interest income / net interest rate spread			$	75,694	2.95	%			$	73,316	3.12	%

Net interest-earning assets / net interest margin	$	481,351			3.06	%	$	426,801			3.24	%

Ratio of interest-earning assets to interest-bearing liabilities					1.11	X					1.10	X

(1)

Loan interest income includes loan fee income (which includes net amortization of deferred fees and costs, late charges, and prepayment penalties) of approximately $1.7 million and $2.2 million for the six months ended June 30, 2015 and 2014, respectively.

(2)

Interest income on tax-exempt securities does not include the tax benefit of the tax-exempt securities.

-59-

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 six months ended June 30,
(In thousands)	2015		2014

Mortgage Loans

At beginning of period	$	3,321,501	$	3,028,452

Mortgage loans originated:
Multi-family residential		77,286		165,009
Commercial real estate		132,758		31,621
One-to-four family – mixed-use property		24,897		18,428
One-to-four family – residential		22,078		15,504
Co-operative apartments		450		-
Construction		1,387		997
Total mortgage loans originated		258,856		231,559

Mortgage loans purchased:
Multi-family residential		99,889		-
Commercial real estate		10,968		-
Total mortgage loans purchased		110,857		-

Less:
Principal and other reductions		173,872		171,029
Loans transferred to Available for Sale		300		-
Sales		5,028		5,943

At end of period	$	3,512,014	$	3,083,039

Non-Mortgage Loans

At beginning of period	$	477,153	$	394,556

Other loans originated:
Small Business Administration		6,481		578
Commercial business		110,448		111,526
Taxi medallion		-		-
Other		1,550		1,328
Total other loans originated		118,479		113,432

Other loans purchased:
Taxi medallion		-		13,539
Commercial business		15,213		30,643
Total other loans purchased		15,213		44,182

Less:
Principal and other reductions		104,968		113,483
Sales		-		-

At end of period	$	505,877	$	438,687

-60-

For the three months ended March 31,
(In thousands) 2015 2014

Mortgage Loans

At beginning of period $ 3,321,501 $ 3,028,452

Mortgage loans originated:
    Multi-family residential 26,857 57,812
    Commercial real estate 75,427 13,416
    One-to-four family – mixed-use property 14,981 9,999
    One-to-four family – residential 13,103 9,100
    Co-operative apartments - -
    Construction 542 697
        Total mortgage loans originated 130,910 91,024

Mortgage loans purchased:
    Multi-family residential 99,889 -
    Commercial real estate 10,968 -
        Total mortgage loans purchased 110,857 -

Less:
    Principal and other reductions 84,235 85,749
    Sales 1,427 4,309

At end of period $ 3,477,606 $ 3,029,418

Non-Mortgage Loans

At beginning of period $ 477,153 $ 394,556

Other loans originated:
    Small Business Administration 1,248 353
    Commercial business 62,538 94,492
    Other 530 464
        Total other loans originated 64,316 95,309

Other loans purchased:
    Taxi medallion - 11,649
    Other 439 -
        Total other loans purchased 439 11,649

Less:
    Principal and other reductions 34,734 42,353
    Sales - -

At end of period $ 507,174 $ 459,161

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

TROUBLED DEBT RESTRUCUTURED (“TDR”) AND NON-PERFORMING ASSETS

Management continues to adhere to the Bank’s conservative underwriting standards. The majority of the Bank’s non-performing loans are collateralized by residential income producing properties that are occupied, thereby retaining more of their value and reducing the potential loss. The Bank takes a proactive approach to managing delinquent loans, including conducting site examinations and encouraging borrowers to meet with a Bank representative. The Bank has been developing short-term payment plans that enable certain borrowers to bring their loans current. The Bank reviews its delinquencies on a loan by loan basis and continually explores ways to help borrowers meet their obligations and return them back to current status. At times, the Bank may restructure a loan to enable a borrower to continue making payments when it is deemed to be in the best long-term interest of the Bank. This restructure may include making concessions to the borrower that the Bank would not make in the normal course of business, such as reducing the interest rate until the next reset date, extending the amortization period thereby lowering the monthly payments, or changing the loan to interest only payments for a limited time period. At times, certain problem loans have been restructured by combining more than one of these options. The Bank believes that restructuring these loans in this manner will allow certain borrowers to become and remain current on their loans. The Bank classifies these loans as TDR. Loans which have been current for six consecutive months at the time they are restructured as TDR remain on accrual status. Loans which were delinquent at the time they are restructured as a TDR are placed on non-accrual status until they have made timely payments for six consecutive months. Loans that are restructured as TDR but are not performing in accordance with the restructured terms are excluded from the TDR table below, as they are placed on non-accrual status and reported as non-performing loans.

The following table shows loans classified as TDR that are performing according to their restructured terms at the periods indicated:

March 31, December 31,
(In thousands) 2015 2014
Accrual Status:
Multi-family residential $ 2,669 $ 3,034
Commercial real estate 2,364 2,373
One-to-four family - mixed-use property 2,369 2,381
One-to-four family - residential 351 354
Small business administration 41 -
Commercial business and other 2,208 2,249

Total performing troubled debt restructured $ 10,002 $ 10,391

	June 30,		March 31,		December 31,
(In thousands)	2015		2015		2014
Accrual Status:
Multi-family residential	$	2,657	$	2,669	$	3,034
Commercial real estate		2,356		2,364		2,373
One-to-four family - mixed-use property		2,358		2,369		2,381
One-to-four family - residential		349		351		354
Small business administration		39		41		-
Commercial business and other		2,167		2,208		2,249
Total performing troubled debt restructured	$	9,926	$	10,002	$	10,391

During the ~~three~~six months ended ~~March 31,~~June 30, 2015, one multi-family TDR loan of $0.4 million was transferred to non-performing ~~status. While~~status, which resulted in this ~~borrower continues to remit monthly payments on the loan, it is still over 90 days past maturity, which results in the~~ loan being included in non-performing loans.

Interest income on loans is recognized on the accrual basis. The accrual of income on loans is discontinued when certain factors, such as contractual delinquency of 90 days or more, indicate reasonable doubt as to the timely collectability of such income. Additionally, uncollected interest previously recognized on non-accrual loans is reversed from interest income at the time the loan is placed on non-accrual status.Loans in default 90 days or more, as to their maturity date but not their payments, continue to accrue interest as long as the borrower continues to remit monthly payments.

-61-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

The following table shows non-performing assets, including loans held for sale, at the periods indicated:

March 31, December 31,
(In thousands) 2015 2014
Loans 90 days or more past due
and still accruing:
Multi-family residential $ - $ 676
Commercial real estate 753 820
One-to-four family - mixed-use property 195 405
One-to-four family - residential 13 14
Commercial business and other 1,932 386
Total 2,893 2,301

Non-accrual loans:
Multi-family residential 6,902 6,878
Commercial real estate 3,021 5,689
One-to-four family - mixed-use property 7,224 6,936
One-to-four family - residential 11,212 11,244
Small business administration 232 -
Commercial business and other 1,035 1,143
Total 29,626 31,890

Total non-performing loans 32,519 34,191

Other non-performing assets:
Real estate acquired through foreclosure 5,252 6,326
Total 5,252 6,326

Total non-performing assets $ 37,771 $ 40,517

	June 30,		March 31,		December 31,
(In thousands)	2015		2015		2014
Loans 90 days or more past due and still accruing:
Multi-family residential	$	-	$	-	$	676
Commercial real estate		416		753		820
One-to-four family - mixed-use property		353		195		405
One-to-four family - residential		13		13		14
Commercial business and other		315		1,932		386
Total		1,097		2,893		2,301
Non-accrual loans:
Multi-family residential		6,352		6,902		6,878
Commercial real estate		2,694		3,021		5,689
One-to-four family - mixed-use property		6,238		7,224		6,936
One-to-four family - residential		11,329		11,212		11,244
Small business administration		170		232		-
Commercial business and other		679		1,035		1,143
Total		27,462		29,626		31,890
Total non-performing loans		28,559		32,519		34,191
Other non-performing assets:
Real estate acquired through foreclosure		4,255		5,252		6,326
Total		4,255		5,252		6,326
Total non-performing assets	$	32,814	$	37,771	$	40,517

Included in loans over 90 days past due and still accruing were eight loans totaling $1.1 million, nine loans totaling $2.9 million and 10 loans totaling $2.3 million at June 30, 2015, March 31, 2015 and December 31, 2014, respectively. These loans are all past their respective maturity dates and are still remitting payments. The Bank is actively working with these borrowers to extend the maturity of or repay these loans.

Included in non-performing loans were two loans totaling $0.5 million at June 30, 2015 and ~~two loans totaling $2.4 million~~March 31, 2015 which were restructured as TDR and not performing in accordance with their restructured terms, compared to two loans totaling $2.4 million at ~~March 31, 2015 and~~ December 31, ~~2014, respectively.~~

2014.

The Bank’s non-performing assets totaled $32.8 million at June 30, 2015, a decrease of $5.0 million from $37.8 million at March 31, 2015, and a decrease of ~~$2.7~~$7.7 million from $40.5 million at December 31, 2014. Total non-performing assets as a percentage of total assets were 0.61% at June 30, 2015, compared to 0.72% at March 31, 2015 and 0.80% at December 31, 2014. The ratio of allowance for loan losses to total non-performing loans was 80.8% at June 30, 2015, compared to 74.1% at March 31, 2015 and 73.4% at December 31, 2014.

During the three months ended ~~March 31,~~June 30, 2015, 2714 loans totaling ~~$8.7~~$2.5 million were added to non-accrual loans, 15seven loans totaling ~~$4.2~~$0.6 million were returned to performing status, 11seven loans totaling ~~$5.4~~$1.4 million were paid in full, ~~three~~five loans totaling ~~$0.4~~$1.5 million were sold, and one loan totaling $0.2 million was transferred to other real estate ~~owned, and two loans totaling $0.8 million were sold.~~owned.

-62-

PART I – FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

Management’s Discussion and Analysis of

Financial Condition and Results of Operations

The following table shows our delinquent loans that are less than 90 days past due still accruing interest and considered performing at the periods indicated:

March 31, 2015 December 31, 2014
60 - 89 30 - 59 60 - 89 30 - 59
days days days days
(In thousands)

Multi-family residential $ - $ 8,595 $ 1,729 $ 7,721
Commercial real estate - 3,202 1,345 2,171
One-to-four family - mixed-use property - 10,522 1,153 10,408
One-to-four family - residential 175 1,694 2,038 1,751
Co-operative apartments - - - -
Construction loans - - - 3,000
Small Business Administration 93 56 - 90
Taxi medallion - - - -
Commercial business and other - 4 1,585 6
Total delinquent loans $ 268 $ 24,073 $ 7,850 $ 25,147

	June 30, 2015				December 31, 2014
	60 - 89		30 - 59		60 - 89		30 - 59
	days		days		days		days
	(In thousands)

Multi-family residential	$	-	$	7,289	$	1,729	$	7,721
Commercial real estate		417		862		1,345		2,171
One-to-four family - mixed-use property		588		8,019		1,153		10,408
One-to-four family - residential		151		524		2,038		1,751
Co-operative apartments		-		-		-		-
Construction loans		-		-		-		3,000
Small Business Administration		-		128		-		90
Taxi medallion		-		-		-		-
Commercial business and other		466		5		1,585		6
Total delinquent loans	$	1,622	$	16,827	$	7,850	$	25,147

CRITICIZED AND CLASSIFIED ASSETS

Our policy is to review our assets, focusing primarily on the loan portfolio, OREO and the investment portfolios, to ensure that the credit quality is maintained at the highest levels. When weaknesses are identified, immediate action is taken to correct the problem through direct contact with the borrower or issuer. We then monitor these assets, and, in accordance with our policy and current regulatory guidelines, we designate them as “Special Mention,” which is considered a “Criticized Asset,” and “Substandard,” “Doubtful,” or “Loss” which are considered “Classified Assets,” as deemed necessary. These loan designations are updated quarterly. We designate an asset as Substandard when a well-defined weakness is identified that jeopardizes the orderly liquidation of the debt. We designate an asset as Doubtful when it displays the inherent weakness of a Substandard asset with the added provision that collection of the debt in full, on the basis of existing facts, is highly improbable. We designate an asset as Loss if it is deemed the debtor is incapable of repayment. We do not hold any loans designated as loss, as loans that are designated as Loss are charged to the Allowance for Loan Losses. Assets that are non-accrual are designated as Substandard or Doubtful. We designate an asset as Special Mention if the asset does not warrant designation within one of the other categories, but does contain a potential weakness that deserves closer attention. Our total Criticized and Classified assets were ~~$68.2~~$60.1 million at ~~March 31,~~June 30, 2015, a decrease of ~~$8.3~~$16.3 million from $76.5 million at December 31, 2014.

-63-

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 Bank’s assets designated as Criticized and Classified at ~~March~~June 30, 2015:

(In thousands)	Special Mention		Substandard		Doubtful		Loss		Total
Loans:
Multi-family residential	$	3,859	$	9,204	$	-	$	-	$	13,063
Commercial real estate		2,697		3,347		-		-		6,044
One-to-four family - mixed-use property		4,944		10,863		-		-		15,807
One-to-four family - residential		997		13,313		-		-		14,310
Co-operative apartments		-		613		-		-		613
Construction loans		-		-		-		-		-
Small Business Administration		241		243		-		-		484
Commercial business and other		1,690		3,879		-		-		5,569
Total loans		14,428		41,462		-		-		55,890
Other Real Estate Owned		-		4,255		-		-		4,255
Total	$	14,428	$	45,717	$	-	$	-	$	60,145

The following table sets forth the Bank's Criticized and Classified assets at December 31, ~~2015:~~

(In thousands) Special Mention Substandard Doubtful Loss Total

Loans:
Multi-family residential $ 3,492 $ 11,076 $ - $ - $ 14,568
Commercial real estate 3,426 4,211 - - 7,637
One-to-four family - mixed-use property 4,455 12,179 - - 16,634
One-to-four family - residential 1,560 12,984 - - 14,544
Co-operative apartments - 618 - - 618
Construction loans - - - - -
Small Business Administration 294 222 - - 516
Commercial business and other 1,293 7,164 - - 8,457
Total loans 14,520 48,454 - - 62,974

Other Real Estate Owned - 5,252 - - 5,252
Total $ 14,520 $ 53,706 $ - $ - $ 68,226

The following table sets forth the Bank's Criticized and Classified assets at December 31, 2014:

(In thousands) Special Mention Substandard Doubtful Loss Total

Loans:
Multi-family residential $ 6,494 $ 10,226 $ - $ - $ 16,720
Commercial real estate 5,453 7,100 - - 12,553
One-to-four family - mixed-use property 5,254 12,499 - - 17,753
One-to-four family - residential 2,352 13,056 - - 15,408
Co-operative apartments 623 - - - 623
Construction loans - - - - -
Small Business Administration 479 - - - 479
Commercial business and other 2,841 3,779 - - 6,620
Total loans 23,496 46,660 - - 70,156

Other Real Estate Owned - 6,326 - - 6,326
Total $ 23,496 $ 52,986 $ - $ - $ 76,482

2014:

(In thousands)	Special Mention		Substandard		Doubtful		Loss		Total
Loans:
Multi-family residential	$	6,494	$	10,226	$	-	$	-	$	16,720
Commercial real estate		5,453		7,100		-		-		12,553
One-to-four family - mixed-use property		5,254		12,499		-		-		17,753
One-to-four family - residential		2,352		13,056		-		-		15,408
Co-operative apartments		623		-		-		-		623
Construction loans		-		-		-		-		-
Small Business Administration		479		-		-		-		479
Commercial business and other		2,841		3,779		-		-		6,620
Total loans		23,496		46,660		-		-		70,156
Other Real Estate Owned		-		6,326		-		-		6,326
Total	$	23,496	$	52,986	$	-	$	-	$	76,482

On a quarterly basis all collateral dependent loans that are classified as Substandard or Doubtful are internally reviewed for impairment, based on updated cash flows for income producing properties, or updated independent appraisals. The loan balances of collateral dependent loans reviewed for impairment are then compared to the loans updated fair value. We consider fair value of collateral dependent loans to be 85% of the appraised or internally estimated value of the property. The balance which exceeds fair value is generally charged-off against the allowance for loan losses. At ~~March 31,~~June 30, 2015, the current average loan-to-value ratio on our collateral dependent loans reviewed for impairment was ~~47.4%~~47.0%.

We classify investment securities as Substandard when, based on an internal review, ~~we concluded the securities are below investment grade.~~collection of principal is envisioned, but there may be a partial loss of interest or dividends. There were no securities classified as Substandard at ~~March 31,~~June 30, 2015 and December 31, 2014.

-64-

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

We have established and maintain on our books an allowance for loan losses that is designed to provide a reserve against estimated losses inherent in our 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 the loan portfolio and other factors, including historical loan loss experience (which is updated quarterly), current economic conditions, delinquency and non-accrual trends, classified loan levels, risk in the portfolio and volumes and trends in loan types, recent trends in charge-offs, changes in underwriting standards, experience, ability and depth of our lenders, collection policies and experience, internal loan review function and other external factors. The Company segregated its loans into two portfolios based on year of origination. One portfolio was reviewed for loans originated after December 31, 2009 and a second portfolio for loans originated prior to January 1, 2010. Our decision to segregate the portfolio based upon origination dates was based on changes made in our underwriting standards during 2009. By the end of 2009, all loans were being underwritten based on revised and tightened underwriting standards. Loans originated prior to 2010 have a higher delinquency rate and loss history. Each of the years in the portfolio for loans originated prior to 2010 have a similar delinquency rate. 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 local economic conditions and other factors. We review our loan portfolio by separate categories with similar risk and collateral characteristics. Impaired loans are segregated and reviewed separately. All non-accrual loans are classified as impaired. Impaired loans secured by collateral are reviewed based on the fair value of their collateral. For non-collateralized impaired loans, management estimates any recoveries that are anticipated for each loan. In connection with the determination of the allowance, the ~~market~~fair value of collateral is generally evaluated by our staff appraiser. On a quarterly basis, the estimated values of impaired collateral dependent loans are internally reviewed, based on updated cash flows for income producing properties, and at times an updated independent appraisal is obtained. The loan balances of collateral dependent impaired loans are then compared to the property’s updated fair value. We consider fair value of collateral dependent loans to be 85% of the appraised or internally estimated value of the property. The balance which exceeds fair value is generally charged-off. When evaluating a loan for impairment, we do not rely on guarantees, and the amount of impairment, if any, is based on the fair value of the collateral. We do not carry loans at a value in excess of the fair value due to a guarantee from the borrower. Impaired collateral dependent loans that were written down resulted from quarterly reviews or updated appraisals that indicated the properties’ estimated value had declined from when the loan was originated. 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 for loan losses, we review our 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, construction, SBA, commercial business, taxi medallion and consumer loans. General provisions are established against performing loans in our portfolio in amounts deemed prudent based on our qualitative analysis of the factors, including the historical loss experience, delinquency trends and local economic conditions. WeDuring the three months ended June 30, 2015, we incurred total net charge-offs of ~~$0.3~~$0.5 million, ~~and $0.4~~compared to net recoveries of $0.1 million ~~during~~for the ~~three months ended March 31, 2015 and 2014, respectively.~~comparable prior year period. Non-performing loans totaled ~~$32.5~~$28.6 million and ~~$48.6~~$45.8 million at ~~March 31,~~June 30, 2015 and 2014, respectively. The Bank’s underwriting standards generally require a loan-to-value ratio of no more than 75% at the time the loan is originated. At ~~March 31,~~June 30, 2015, the average loan-to-value ratio for our non-performing loans collateralized by real estate was ~~47.4%~~47.0%. A benefit for loan losses of ~~$0.7~~$0.5 million and $1.1 million was recorded for the three months ended ~~March 31,~~June 30, 2015 and 2014, respectively. Management has concluded, and the Board of Directors has concurred, that at ~~March 31,~~June 30, 2015, the allowance for loan losses was sufficient to absorb losses inherent in our loan portfolio.

-65-

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 Company's allowance for loan losses for the periods indicated:

	For the six months ended June 30,
(Dollars in thousands)	2015			2014
Balance at beginning of period	$	25,096		$	31,776
Provision (benefit) for loan losses		(1,250	)		(2,211	)
Loans charged-off:
Multi-family residential		(400	)		(674	)
Commercial real estate		(32	)		(86	)
One-to-four family – mixed-use property		(472	)		(258	)
One-to-four family – residential		(244	)		(79	)
Small Business Administration		-			(49	)
Commercial business and other		(52	)		(125	)
Total loans charged-off		(1,200	)		(1,271	)
Recoveries:
Multi-family residential		214			141
Commercial real estate		68			382
One-to-four family – mixed-use property		47			135
One-to-four family – residential		74			165
Co-operative apartments		-			7
Small Business Administration		27			61
Commercial business and other		8			50
Total recoveries		438			941
Net charge-offs		(762	)		(330	)
Balance at end of period	$	23,084		$	29,235
Ratio of net charge-offs during the period to average loans outstanding during the period		0.04	%		0.02	%
Ratio of allowance for loan losses to gross loans at end of period		0.57	%		0.83	%
Ratio of allowance for loan losses to non-performing assets at end of period		70.35	%		62.02	%
Ratio of allowance for loan losses to non-performing loans at end of period		80.83	%		63.84	%

-66-

For the three months ended March 31,
(Dollars in thousands) 2015 2014

Balance at beginning of period $ 25,096 $ 31,776

Provision (benefit) for loan losses (734 ) (1,119 )

Loans charged-off:
    Multi-family residential (97 ) (605 )
    Commercial real estate (18 ) (47 )
    One-to-four family – mixed-use property (78 ) (83 )
    One-to-four family – residential (153 ) (42 )
    Commercial business and other (51 ) (124 )
        Total loans charged-off (397 ) (901 )

Recoveries:
    Multi-family residential 23 7
    Commercial real estate 72 382
    One-to-four family – mixed-use property 3 40
    One-to-four family – residential - 68
    Co-operative apartments - 7
    Small Business Administration 20 10
    Commercial business and other 8 -
        Total recoveries 126 514

Net charge-offs (271 ) (387 )

Balance at end of period $ 24,091 $ 30,270

Ratio of net charge-offs during the period to
   average loans outstanding during the period 0.03 % 0.05 %
Ratio of allowance for loan losses to gross loans at end of period 0.60 % 0.87 %
Ratio of allowance for loan losses to non-performing
   assets at end of period 63.78 % 60.24 %
Ratio of allowance for loan losses to non-performing
   loans at end of period 74.08 % 62.34 %

PART I – FINANCIAL ~~INFORMATIOMTION~~

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 ~~March 31,~~June 30, 2015, 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.

-67-

PART III – ~~FINANCIAL INFORMATIOMTION~~

F~~LUSHING~~OTHER INFORMATION

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

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 Annual Report on Form 10-K for the year ended December 31, 2014.

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 three months ended ~~March 31,~~June 30, 2015:

Maximum
Total Number of Number of
Total Shares Purchased Shares That May
Number as Part of Publicly Yet Be Purchased
of Shares Average Price Announced Plans Under the Plans
Period Purchased Paid per Share or Programs or Programs
January 1 to January 31, 2015 11,000 $ 18.51 11,000 624,199
February 1 to February 28, 2015 45,000 19.29 45,000 579,199
March 1 to March 31, 2015 86,315 19.63 86,315 492,884
Total 142,315 $ 19.44 142,315

					Maximum
				Total Number of	Number of
	Total			Shares Purchased	Shares That May
	Number			as Part of Publicly	Yet Be Purchased
	of Shares		Average Price	Announced Plans	Under the Plans
Period	Purchased		Paid per Share	or Programs	or Programs
April 1 to April 30, 2015	-	$	-	-	492,884
May 1 to May 31, 2015	317,700		19.42	317,700	175,184
June 1 to June 30, 2015	175,184		19.66	175,184	1,000,000
Total	492,884	$	19.50	492,884

During the three months ended June 30, 2015, the Company completed the common stock repurchase program that was approved by the Company’s Board of Directors on August 19, 2014 by repurchasing 492,884 shares of the Company’s common stock at an average cost of $19.50 per share. On June 16, 2015, the Company announced the authorization by the Board of Directors of a new common stock repurchase program, which authorizes the purchase of up to 1,000,000 shares of its common stock. ~~During the three months ended March 31,~~At June 30, 2015, ~~the Company repurchased 142,315~~1,000,000 shares ~~of the Company’s common stock at an average cost of $19.44 per share. At March 31, 2015, 492,884 shares may still~~remain to be repurchased under the ~~currently authorized~~current stock repurchase program. Stock will be purchased under the current stock repurchase program from time to time, in the open market or through private transactions subject to market ~~conditions.~~conditions and at the discretion of the management of the Company. There is no expiration or maximum dollar amount under this authorization.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

~~PART I – FINANCIAL INFORMATIOMTION~~

~~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 to Certificate of Incorporation of Flushing Financial Corporation (3)~~
	~~3.3~~	~~Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (6)~~
	~~3.4~~	~~Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)~~
	~~3.5~~	~~Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)~~
	~~3.6~~	~~Amended and Restated By-Laws of Flushing Financial Corporation (7)~~
	~~4.1~~	Rights Agreement, dated as of September 8, 2006, between Flushing Financial Corporation and Computershare Trust Company N.A., as Rights Agent, which includes the form of Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock as Exhibit A, form of Right Certificate as Exhibit B and the Summary of Rights to Purchase Preferred Stock as Exhibit C (5)
	~~4.2~~	Flushing Financial Corporation has outstanding certain long-term debt. None of such debt exceeds ten percent of Flushing Financial Corporation's total assets; therefore, copies of constituent instruments defining the rights of the holders of such debt are not included as exhibits. Copies of instruments with respect to such long-term debt will be furnished to the Securities and Exchange Commission upon request.
	~~10.1~~	~~Amended and Restated Flushing Bank Supplemental Savings Incentive Plan (8)~~
	~~31.1~~	~~Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer (filed herewith)~~
	~~31.2~~	~~Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer (filed herewith)~~
	~~32.1~~	~~Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer (furnished herewith)~~
	~~32.2~~	~~Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer (furnished herewith)~~
	~~101.INS~~	~~XBRL Instance Document (filed herewith)~~
	~~101.SCH~~	~~XBRL Taxonomy Extension Schema Document (filed herewith)~~
	~~101.CAL~~	~~XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)~~
	~~101.DEF~~	~~XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)~~
	~~101.LAB~~	~~XBRL Taxonomy Extension Label Linkbase Document (filed herewith)~~
	~~101.PRE~~	~~XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)~~
~~(1) Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1 filed~~ ~~September 1, 1995, Registration No. 33-96488.~~
~~(2) Incorporated by reference to Exhibit filed with Form 8-K filed September 27, 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 September 11, 2006.~~
~~(6) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2011.~~
~~(7) Incorporated by reference to Exhibit filed with Form 10-Q for the quarter ended June 30, 2014.~~
~~(8) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2014.~~-68-

~~PART I – FINANCIAL INFORMATIOMTION~~

~~FLUSHING~~ ~~FINANCIAL CORPORATION and SUBSIDIARIES~~

~~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:~~ ~~May 11, 2015~~	~~By:~~ ~~/s/John R. Buran~~
	~~John R. Buran~~
	~~President and Chief Executive Officer~~


~~Dated:~~ ~~May 11, 2015~~	~~By:~~ ~~/s/David Fry~~
	~~David Fry~~
	~~Senior Executive Vice President, Treasurer and~~ ~~Chief Financial Officer~~

PART III – ~~FINANCIAL INFORMATIOMTION~~

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 to Certificate of Incorporation of Flushing Financial Corporation (3)
	3.3	Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (6)
	3.4	Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)
	3.5	Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)
	3.6	Amended and Restated By-Laws of Flushing Financial Corporation (7)
	4.1	Rights Agreement, dated as of September 8, 2006, between Flushing Financial Corporation and Computershare Trust Company N.A., as Rights Agent, which includes the form of Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock as Exhibit A, form of Right Certificate as Exhibit B and the Summary of Rights to Purchase Preferred Stock as Exhibit C (5)
	4.2	Flushing Financial Corporation has outstanding certain long-term debt. None of such debt exceeds ten percent of Flushing Financial Corporation's total assets; therefore, copies of constituent instruments defining the rights of the holders of such debt are not included as exhibits. Copies of instruments with respect to such long-term debt will be furnished to the Securities and Exchange Commission upon request.
	10.1	Flushing Bank Specified Officer Change in Control Severance Policy (as Amended Effective July 28, 2015) (filed herewith)
	10.2	Employee Severance Compensation Plan for Vice Presidents and Assistant Vice Presidents of Flushing Bank (Effective as of July 28, 2015) (filed herewith)
	10.3	Employee Severance Compensation Plan of Flushing Bank (Amended and Restated ~~Flushing Bank Supplemental Savings Incentive Plan (8)~~Effective as of July 28, 2015) (filed herewith)
	31.1	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer (filed herewith)
	31.2	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer (filed herewith)
	32.1	Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer (furnished herewith)
	32.2	Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer (furnished herewith)
	101.INS	XBRL Instance Document (filed herewith)
	101.SCH	XBRL Taxonomy Extension Schema Document (filed herewith)
	101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
	101.DEF	XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
	101.LAB	XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
	101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
(1) Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1 filed
	September 1, 1995, Registration No. 33-96488.
(2) Incorporated by reference to Exhibit filed with Form 8-K filed September 27, 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 September 11, 2006.
(6) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2011.
(7) Incorporated by reference to Exhibit filed with Form 10-Q for the quarter ended June 30, 2014.

~~(8)~~-69-

FLUSHING FINANCIAL CORPORATION and SUBSIDIARIES

SIGNATURES

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

		Flushing Financial Corporation,


Dated:August 7, 2015		By:/s/John R. Buran John R. Buran President and Chief Executive Officer



Dated:August 7, 2015		By:/s/David Fry David Fry Senior Executive Vice President, Treasurer and Chief Financial Officer

-70-

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 to Certificate of Incorporation of Flushing Financial Corporation (3)
	3.3	Certificate of Amendment to Certificate of Incorporation of Flushing Financial Corporation (6)
	3.4	Certificate of Designations of Series A Junior Participating Preferred Stock of Flushing Financial Corporation (4)
	3.5	Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock of Flushing Financial Corporation (2)
	3.6	Amended and Restated By-Laws of Flushing Financial Corporation (7)
	4.1	Rights Agreement, dated as of September 8, 2006, between Flushing Financial Corporation and Computershare Trust Company N.A., as Rights Agent, which includes the form of Certificate of Increase of Shares Designated as Series A Junior Participating Preferred Stock as Exhibit A, form of Right Certificate as Exhibit B and the Summary of Rights to Purchase Preferred Stock as Exhibit C (5)
	4.2	Flushing Financial Corporation has outstanding certain long-term debt. None of such debt exceeds ten percent of Flushing Financial Corporation's total assets; therefore, copies of constituent instruments defining the rights of the holders of such debt are not included as exhibits. Copies of instruments with respect to such long-term debt will be furnished to the Securities and Exchange Commission upon request.
	10.1	Flushing Bank Specified Officer Change in Control Severance Policy (as Amended Effective July 28, 2015) (filed herewith)
	10.2	Employee Severance Compensation Plan for Vice Presidents and Assistant Vice Presidents of Flushing Bank (Effective as of July 28, 2015) (filed herewith)
	10.3	Employee Severance Compensation Plan of Flushing Bank (Amended and Restated Effective as of July 28, 2015) (filed herewith)
	31.1	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer (filed herewith)
	31.2	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer (filed herewith)
	32.1	Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Executive Officer (furnished herewith)
	32.2	Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002 by the Chief Financial Officer (furnished herewith)
	101.INS	XBRL Instance Document (filed herewith)
	101.SCH	XBRL Taxonomy Extension Schema Document (filed herewith)
	101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
	101.DEF	XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
	101.LAB	XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
	101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
(1) Incorporated by reference to Exhibits filed with the Registration Statement on Form S-1 filed
	September 1, 1995, Registration No. 33-96488.
(2) Incorporated by reference to Exhibit filed with Form 8-K filed September 27, 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 September 11, 2006.
(6) Incorporated by reference to Exhibit filed with Form 10-K for the year ended December 31, 2011.
(7) Incorporated by reference to Exhibit filed with Form 10-Q for the quarter ended June 30, 2014.

-71-

	PAGE
PART I — FINANCIAL INFORMATION

ITEM 1. Financial Statements - (Unaudited)

Consolidated Statements of Financial Condition	1

Consolidated Statements of Income	2

Consolidated Statements of Comprehensive Income	3

Consolidated Statements of Cash Flows	4

Consolidated Statements 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	4249

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk	5767

ITEM 4. Controls and Procedures	5767

PART II — OTHER INFORMATION

ITEM 1. Legal Proceedings	5868

ITEM 1A. Risk Factors	5868

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds	5868

ITEM 3. Defaults Upon Senior Securities	5868

ITEM 4. Mine Safety Disclosures	5868

ITEM 5. Other Information	5868

ITEM 6. Exhibits	5969

SIGNATURES	6070

(Dollars in thousands, except per share data)		March 31, 2015			December 31, 2014
ASSETS
Cash and due from banks		$	21,104		$	34,265
Securities available for sale:
Mortgage-backed securities (including assets pledged of $470,116 and $464,626 at March 31, 2015 and December 31, 2014, respectively; $4,458 and $4,678 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)			717,729			704,933
Other securities (including assets pledged of $69,372 and $57,562 at March 31, 2015 and December 31, 2014, respectively; $28,170 and $27,915 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)			289,955			268,377
Loans:
Multi-family residential			2,013,249			1,923,460
Commercial real estate			687,823			621,569
One-to-four family ― mixed-use property			573,927			573,779
One-to-four family ― residential			190,366			187,572
Co-operative apartments	��		9,413			9,835
Construction			2,828			5,286
Small Business Administration			8,005			7,134
Taxi medallion			21,346			22,519
Commercial business and other			477,823			447,500
Net unamortized premiums and unearned loan fees			13,274			11,719
Allowance for loan losses			(24,091	)		(25,096	)
Net loans			3,973,963			3,785,277
Interest and dividends receivable			17,263			17,251
Bank premises and equipment, net			30,167			21,868
Federal Home Loan Bank of New York stock			50,488			46,924
Bank owned life insurance			113,373			112,656
Goodwill			16,127			16,127
Other assets			40,326			69,335
Total assets		$	5,270,495		$	5,077,013

LIABILITIES
Due to depositors:
Non-interest bearing		$	250,084		$	255,834
Interest-bearing:
Certificate of deposit accounts			1,292,721			1,305,823
Savings accounts			269,610			261,942
Money market accounts			301,587			290,263
NOW accounts			1,438,239			1,359,057
Total interest-bearing deposits			3,302,157			3,217,085
Mortgagors' escrow deposits			53,901			35,679
Borrowed funds ($28,244 and $28,771 at fair value pursuant to the fair value option at March 31, 2015 and December 31, 2014, respectively)			1,019,291			940,492
Securities sold under agreements to repurchase			116,000			116,000
Other liabilities			63,176			55,676
Total liabilities			4,804,609			4,620,766

Commitments and contingencies (Notes 4 & 5)

STOCKHOLDERS' EQUITY
Preferred stock ($0.01 par value; 5,000,000 shares authorized; None issued)			-			-
Common stock ($0.01 par value; 100,000,000 shares authorized; 31,530,595 shares issued at March 31, 2015 and December 31, 2014; 29,407,259 shares and 29,403,823 shares outstanding at March 31, 2015 and December 31, 2014, respectively)			315			315
Additional paid-in capital			208,368			206,437
Treasury stock, at average cost (2,123,336 shares and 2,126,772 shares at March 31, 2015 and December 31, 2014, respectively)			(37,521	)		(37,221	)
Retained earnings			293,131			289,623
Accumulated other comprehensive income (loss), net of taxes			1,593			(2,907	)
Total stockholders' equity			465,886			456,247

Total liabilities and stockholders' equity		$	5,270,495		$	5,077,013

	For the three months ended March 31,
(Dollars in thousands, except per share data)	2015			2014

Interest and dividend income
Interest and fees on loans	$	43,534		$	42,120
Interest and dividends on securities:
Interest		5,870			6,875
Dividends		118			189
Other interest income		21			27
Total interest and dividend income		49,543			49,211

Interest expense
Deposits		7,458			7,718
Other interest expense		4,531			5,006
Total interest expense		11,989			12,724

Net interest income		37,554			36,487
Provision (benefit) for loan losses		(734	)		(1,119	)
Net interest income after provision (benefit) for loan losses		38,288			37,606

Non-interest income
Banking services fee income		884			709
Net gain on sale of loans		2			-
Net loss from fair value adjustments		(595	)		(644	)
Federal Home Loan Bank of New York stock dividends		518			551
Bank owned life insurance		717			776
Other income		404			318
Total non-interest income		1,930			1,710

Non-interest expense
Salaries and employee benefits		14,666			12,578
Occupancy and equipment		2,713			2,035
Professional services		1,779			1,210
FDIC deposit insurance		749			697
Data processing		1,075			1,068
Depreciation and amortization		668			715
Other real estate owned/foreclosure expense		520			256
Other operating expenses		3,769			3,534
Total non-interest expense		25,939			22,093

Income before income taxes		14,279			17,223

Provision for income taxes
Federal		4,252			4,758
State and local		1,294			2,169
Total taxes		5,546			6,927

Net income	$	8,733		$	10,296


Basic earnings per common share	$	0.30		$	0.34
Diluted earnings per common share	$	0.30		$	0.34
Dividends per common share	$	0.16		$	0.15

	For the three months ended March 31,
(Dollars in thousands)	2015			2014


Comprehensive Income, net of tax
Net income	$	8,733		$	10,296
Amortization of actuarial losses		174			63
Amortization of prior service credits		(6	)		(3	)
Net unrealized gains on securities		4,332			5,360
Comprehensive income	$	13,233		$	15,716

	March 31, 2015				December 31, 2014
(Dollars in thousands)	Number of contracts		Recorded investment		Number of contracts		Recorded investment

Multi-family residential		9	$	2,669		10	$	3,034
Commercial real estate		3		2,364		3		2,373
One-to-four family - mixed-use property		7		2,369		7		2,381
One-to-four family - residential		1		351		1		354
Small business administration		1		41		-		-
Commercial business and other		4		2,208		4		2,249
Total performing troubled debt restructured		25	$	10,002		25	$	10,391

(in thousands)	30 - 59 Days ast Due		60 - 89 Days Past Due		Greater than 90 Days		Total Past Due		Current		Total Loans
Multi-family residential	$	8,595	$	-	$	6,903	$	15,498	$	1,997,751	$	2,013,249
Commercial real estate		3,202		-		3,774		6,976		680,847		687,823
One-to-four family - mixed-use property		10,522		-		7,418		17,940		555,987		573,927
One-to-four family - residential		1,694		175		11,022		12,891		177,475		190,366
Co-operative apartments		-		-		-		-		9,413		9,413
Construction loans		-		-		-		-		2,828		2,828
Small Business Administration		56		93		232		381		7,624		8,005
Taxi medallion		-		-		-		-		21,346		21,346
Commercial business and other		4		-		2,688		2,692		475,131		477,823
Total	$	24,073	$	268	$	32,037	$	56,378	$	3,928,402	$	3,984,780

	For the three months ended March 31
(In thousands)	2015			2014
Balance, beginning of period	$	25,096		$	31,776
Benefit for loan losses		(734	)		(1,119	)
Charge-off's		(397	)		(901	)
Recoveries		126			514
Balance, end of period	$	24,091		$	30,270

	Shares			Weighted- Average Exercise Price		WeightedAverage Contractual Remaining Term	Aggregate Intrinsic Value $(000) *
Outstanding at December 31, 2014		154,915		$	15.19
Granted		-			-
Exercised		(1,100	)		17.88
Forfeited		-			-
Outstanding at March 31, 2015		153,815		$	15.17	3.0	$	754

	Three months ended March 31,
(In thousands)	2015			2014
Employee Pension Plan:
Interest cost	$	221		$	223
Amortization of unrecognized loss		291			190
Expected return on plan assets		(350	)		(336	)
Net employee pension expense	$	162		$	77
Outside Director Pension Plan:
Service cost	$	11		$	13
Interest cost		24			29
Amortization of unrecognized gain		(14	)		(15	)
Amortization of past service liability		10			10
Net outside director pension expense	$	31		$	37
Other Postretirement Benefit Plans:
Service cost	$	95		$	90
Interest cost		75			63
Amortization of unrecognized loss		30			-
Amortization of past service liability		(21	)		(21	)
Net other postretirement expense	$	179		$	132

	At or for the three months ended March 31, 2015
	Notional Amount		Net Carrying (1) Value
	(In thousands)
Interest rate saps (non-hedge)	$	36,321	$	(3,492	)
Interest rate swaps (hedge)		10,273		(626	)
Interest rate swaps (hedge)		4,110		6
Total derivatives	$	50,704	$	(4,112	)

	At or for the year ended December 31, 2014
	Notional Amount		Net Carrying Value (1)
	(In thousands)
Interest rate swaps (non-hedge)	$	36,321	$	(2,239	)
Interest rate swaps (hedge)		4,131		84
Interest rate swaps (hedge)		10,340		(410	)
Total derivatives	$	50,792	$	(2,565	)

	Projected Percentage Change In
Change in Interest Rate	Net Interest Income			Net Portfolio Value			Net Portfolio Value Ratio
-200 Basis points		-3.76	%		7.89	%		12.18	%
-100 Basis points		-0.45			5.94			12.14
Base interest rate		-			-			11.75
+100 Basis points		-5.41			12.32			10.63
+200 Basis points		-11.42			-27.56			9.09

	For the three months ended March 31,
	2015							2014
	Average Balance		Interest		Yield/ Cost			Average Balance		Interest		Yield/ Cost
Assets	(Dollars in thousands)
Interest-earning assets:
Mortgage loans, net (1)	$	3,358,603	$	39,440		4.70	%	$	2,990,670	$	38,582		5.16	%
Other loans, net (1)		489,117		4,094		3.35			400,646		3,538		3.53
Total loans, net		3,847,720		43,534		4.53			3,391,316		42,120		4.97
Taxable securities:
Mortgage-backed securities		702,507		4,381		2.49			769,914		5,390		2.80
Other securities		129,943		720		2.22			143,407		850		2.37
Total taxable securities		832,450		5,101		2.45			913,321		6,240		2.73
Tax-exempt securities: (2)
Other securities		137,987		887		2.57			126,646		824		2.60
Total tax-exempt securities		137,987		887		2.57			126,646		824		2.60
Interest-earning deposits and
federal funds sold		43,485		21		0.19			54,555		27		0.20
Total interest-earning assets		4,861,642		49,543		4.08			4,485,838		49,211		4.39
Other assets		271,317							251,801
Total assets	$	5,132,959						$	4,737,639

Liabilities and Equity
Interest-bearing liabilities:
Deposits:
Savings accounts	$	266,208		264		0.40		$	263,691		119		0.18
NOW accounts		1,451,446		1,550		0.43			1,472,015		1,693		0.46
Money market accounts		304,662		253		0.33			197,454		107		0.22
Certificate of deposit accounts		1,297,766		5,368		1.65			1,109,738		5,786		2.09
Total due to depositors		3,320,082		7,435		0.90			3,042,898		7,705		1.01
Mortgagors' escrow accounts		47,840		23		0.19			43,296		13		0.12
Total deposits		3,367,922		7,458		0.89			3,086,194		7,718		1.00
Borrowed funds		1,021,920		4,531		1.77			983,867		5,006		2.04
Total interest-bearing liabilities		4,389,842		11,989		1.09			4,070,061		12,724		1.25
Non interest-bearing deposits		233,685							189,688
Other liabilities		49,327							37,464
Total liabilities		4,672,854							4,297,213
Equity		460,105							440,426
Total liabilities and equity	$	5,132,959						$	4,737,639

Net interest income /
net interest rate spread			$	37,554		2.99	%			$	36,487		3.14	%

Net interest-earning assets /
net interest margin	$	471,800				3.09	%	$	415,777				3.25	%

Ratio of interest-earning assets to
interest-bearing liabilities						1.11	X						1.10	X