- 2 -
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

[X]  Quarterly report pursuant to section 13 or 15(d) of the
         Securities Exchange Act of 1934

            For the quarterly period ended            Commission file
                SEPTEMBER 30, 2001                      No. 0-13660

                     SEACOAST BANKING CORPORATION OF FLORIDA
             (Exact name of registrant as specified in its charter)

             Florida                                        59-2260678
- ---------------------------------                     -----------------------
(State or other jurisdiction of                            (IRS employer
 incorporation or organization)                        identification number)

     815 Colorado Avenue, Stuart  FL                           34994
- ----------------------------------------                   ---------------
(Address of principal executive offices)                      (Zip code)

        (561) 287-4000
- -------------------------------
(Registrant's telephone number,
   including area code)

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

Securities registered pursuant to Section 12 (g) of the Act:
         Class A Common Stock, Par Value $.10
                      (Title of class)

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

         YES [X]      NO [  ]

Indicate the number of shares outstanding of each of the registrant's classes of
common stock as of September 30, 2001:

             Class A Common Stock, $.10 Par Value - 4,322,595 shares

              Class B Common Stock, $.10 Par Value - 350,145 shares







                                      INDEX

                     SEACOAST BANKING CORPORATION OF FLORIDA


Part I   FINANCIAL INFORMATION                                      PAGE #

Item 1   Financial Statements (Unaudited)

                  Condensed consolidated balance sheets -
                  September 30, 2001, December 31, 2000 and
                  September 30, 2000                                3 - 4

                  Condensed consolidated statements of income -
                  Three months and nine months ended September 30,
                  2001 and 2000                                         5

                  Condensed consolidated statements of cash flows -
                  Nine months ended September 30, 2001 and 2000     6 - 7

                  Notes to condensed consolidated financial
                  statements                                            8

Item 2       Management's Discussion and Analysis of Financial
             Condition and Results of Operations                   9 - 17


Part II      OTHER INFORMATION

Item 6       Exhibits and Reports on Form 8-K                          18

SIGNATURES                                                             19







                                      - 3 -


Part I.  FINANCIAL INFORMATION
CONDENSED CONSOLIDATED BALANCE SHEETS       (Unaudited)

Seacoast Banking Corporation of Florida and Subsidiaries

                                         Sept. 30,   December 31,    Sept. 30,
(Dollars in thousands)                      2001         2000           2000
- --------------------------------------------------------------------------------
ASSETS
  Cash and due from banks              $   34,428   $   33,505     $   27,881
  Federal funds sold                       11,000       39,000              0
  Securities:
    Held for Sale (at market)             229,644      178,722        184,297
    Held for Investment (market values:
     $26,664 at September 30, 2001,
     $26,078 at December 31, 2000
     & $26,686 at September 30, 2000)      26,133       25,942         26,776
                                       -----------------------------------------
          TOTAL SECURITIES                255,777      204,664        211,073


    Loans available for sale                9,645        2,030          2,066

    Loans                                 823,207      844,546        834,689
    Less:  Allowance for loan losses       (7,049)      (7,218)        (7,108)
                                       -----------------------------------------
          NET LOANS                       816,158      837,328        827,581
    Bank premises and equipment            15,659       16,633         17,071
    Other assets                           13,265       18,213         18,108
                                       -----------------------------------------
                                       $1,155,932   $1,151,373     $1,103,780
                                       =========================================
LIABILITIES & SHAREHOLDERS' EQUITY
LIABILITIES
    Deposits                           $  977,008   $  957,089     $  919,489

    Federal funds purchased and
      securities sold under agreements
      to repurchase, maturing within
      30 days                              40,546       65,020         57,104

    Other borrowings                       40,000       40,000         40,000

   Other liabilities                        5,641        5,001          5,070
                                       -----------------------------------------
                                        1,063,195    1,067,110      1,021,663






CONDENSED CONSOLIDATED BALANCE SHEETS (continued)    (Unaudited)

Seacoast Banking Corporation of Florida and Subsidiaries

                                         Sept. 30,    December 31,     Sept. 30,
(Dollars in thousands)                     2001           2000           2000
- --------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
  Preferred stock                               0            0              0
  Class A common stock                        483          482            482
  Class B common stock                         35           36             36
  Additional paid-in capital               27,831       27,831         27,814
  Retained earnings                        78,644       72,562         71,520
  Less: Treasury stock                    (16,378)     (14,470)       (13,508)
                                       -----------------------------------------
                                           90,615       86,441         86,344
 Other comprehensive income                 2,122       (2,178)        (4,227)
                                       -----------------------------------------
      TOTAL SHAREHOLDERS'
        EQUITY                             92,737       84,263         82,117
                                       -----------------------------------------
                                       $1,155,932   $1,151,373     $1,103,780
                                       =========================================


- --------------------------------------------------------------------------------
Note:  The balance  sheet at December 31, 2000 has been derived from the audited
financial statements at that date. See notes to condensed consolidated financial
statements.







CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

Seacoast Banking Corporation of Florida and Subsidiaries

                                    Three Months Ended         Nine Months Ended
                                      September 30,               September 30,
                                 -----------------------------------------------
(Dollars in thousands, except
per share data)                      2001        2000          2001        2000
- --------------------------------------------------------------------------------
Interest and dividends on
  securities                     $   3,391   $   3,452     $  10,271   $  10,296
Interest and fees on loans          16,480      16,717        50,058      48,499
Interest on federal funds sold         266          37         1,205         360
                                 ---------------------     ---------------------
    TOTAL INTEREST INCOME           20,137      20,206        61,534      59,155

Interest on deposits                 2,020       2,476         6,552       7,054
Interest on time certificates        5,726       6,214        18,096      17,092
Interest on borrowed money             941       1,230         3,190       3,353
                                 ---------------------     ---------------------
    TOTAL INTEREST EXPENSE           8,687       9,920        27,838      27,499
                                 ---------------------     ---------------------
      NET INTEREST INCOME           11,450      10,286        33,696      31,656
Provision for loan losses                0         150             0         450
                                 ---------------------     ---------------------
    NET INTEREST INCOME AFTER
      PROVISION FOR LOAN LOSSES     11,450      10,136        33,696      31,206
Noninterest income
  Securities gains                       8           2           575           4
  Other income                       3,561       3,221        10,950       9,896
                                 ---------------------     ---------------------
    TOTAL NONINTEREST INCOME         3,569       3,223        11,525       9,900

    TOTAL NONINTEREST EXPENSES       9,441       8,496        28,142      26,243
                                 ---------------------     ---------------------
      INCOME BEFORE INCOME TAXES     5,578       4,863        17,079      14,863
Provision for income taxes           2,195       1,881         6,716       5,711
                                 ---------------------     ---------------------
      NET INCOME                 $   3,383   $   2,982     $  10,363   $   9,152
                                 =====================     =====================

- --------------------------------------------------------------------------------

 PER SHARE COMMON STOCK:
      Net income basic           $    0.72   $    0.63     $    2.20   $    1.91
      Net income diluted              0.71        0.62          2.17        1.89

     CASH DIVIDENDS DECLARED:
       Class A                        0.28        0.26          0.84        0.78
       Class B                       0.254       0.236         0.762       0.708

AVERAGE SHARES OUTSTANDING
     Basic                       4,701,916   4,761,592     4,713,714   4,797,778
     Diluted                     4,793,203   4,796,431     4,775,738   4,832,880

- --------------------------------------------------------------------------------
See notes to condensed consolidated financial statements.





CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      (Unaudited)

Seacoast Banking Corporation of Florida and Subsidiaries
                                                             Nine Months Ended
                                                               September 30,
                                                           ---------------------
(Dollars in thousands)                                      2001           2000
- --------------------------------------------------------------------------------
Increase (Decrease) in Cash and Cash Equivalents
Cash flows from operating activities
  Interest received                                     $ 61,701       $ 58,306
  Fees and commissions received                           11,206         10,071
  Interest paid                                          (28,041)       (27,236)
  Cash paid to suppliers and employees                   (25,166)       (26,429)
  Income taxes paid                                       (6,847)        (5,522)
                                                        ------------------------
Net cash provided by operating activities                 12,853          9,190

Cash flows from investing activities
  Proceeds from maturity of securities held for sale      61,071         14,971
  Proceeds from maturity of securities held for
    investment                                             3,072          3,804
  Proceeds from sale of securities held for sale         135,041            125
  Purchase of securities held for sale                  (226,992)          (765)
  Purchase of securities held for investment             (15,798)       (13,147)
  Net new loans and principal repayments                  14,456        (58,298)
  Proceeds from the sale of other real estate owned          305            665
  Additions to bank premises and equipment                  (582)        (1,979)
  Net change in other assets                               1,240            297
                                                       -------------------------
Net cash used in investing activities                    (28,187)       (54,327)

Cash flows from financing activities
  Net increase in deposits                                18,920         13,551
  Net decrease in federal funds purchased and
    repurchase agreements                                (24,474)        (9,860)
  Net increase in other borrowings                             0         15,030
  Exercise of stock options                                  972            184
  Treasury stock acquired                                 (3,239)        (2,115)
  Dividends paid                                          (3,922)        (3,714)
                                                       -------------------------
Net cash provided by (used in) financing activities      (11,743)        13,076
                                                       -------------------------
Net decrease in cash and cash equivalents                (27,077)       (32,061)
Cash and cash equivalents at beginning of year            72,505         59,942
                                                       -------------------------
Cash and cash equivalents at end of period              $ 45,428       $ 27,881
                                                       =========================

- --------------------------------------------------------------------------------






CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)(Unaudited)

Seacoast Banking Corporation of Florida and Subsidiaries
                                                            Nine Months Ended
                                                              September 30,
                                                        ------------------------
(Dollars in thousands)                                     2001           2000
- --------------------------------------------------------------------------------
Reconciliation of Net Income to Cash Provided by
  Operating Activities
Net Income                                              $ 10,363        $ 9,152
Adjustments to reconcile net income to net cash
  provided by operating activities
  Depreciation and amortization                            2,174          1,929
  Provision for loan losses                                    0            450
  Gains on sale of securities                               (575)            (4)
  Losses on sale and writedown of foreclosed
    assets                                                    10             12
  Gains (losses) on disposition of fixed assets               (1)            15
  Change in interest receivable                              220           (655)
  Change in interest payable                                (203)           263
  Change in prepaid expenses                                 265           (723)
  Change in accrued taxes                                    185            476
  Change in other liabilities                                415         (1,725)
                                                        ------------------------
Total adjustments                                          2,490             38
                                                        ------------------------
Net cash provided by operating activities               $ 12,853        $ 9,190
                                                        ========================

- --------------------------------------------------------------------------------
Supplemental disclosure of noncash investing activities:
  Transfers from loans to other real estate owned       $    100        $   433
  Market value adjustment to securities                    6,980          2,200
  Transfers from securities held for investment to
    securities held for sale                              12,510              0
  Transfers from loans to securities held for sale        19,595              0

- --------------------------------------------------------------------------------

See notes to condensed consolidated financial statements.










NOTES  TO  CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  (UNAUDITED)  SEACOAST
BANKING CORPORATION OF FLORIDA AND SUBSIDIARIES

NOTE A - BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with U.S.  generally accepted  accounting  principles for
interim  financial  information and with the  instructions to Form 10-Q and Rule
10-01 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes  required by U.S.  generally  accepted  accounting  principles for
complete  financial  statements.  In the opinion of management,  all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been included.  Operating  results for the nine-month  period
ended September 30, 2001, are not necessarily indicative of the results that may
be expected for the year ended December 31, 2001. For further information, refer
to the consolidated  financial  statements and footnotes thereto included in the
Company's annual report on Form 10-K for the year ended December 31, 2000.

NOTE B - COMPREHENSIVE INCOME

Under FASB  Statement  of  Financial  Accounting  Standards  No. 130,  Reporting
Comprehensive Income, the Company is required to report a measure of all changes
in equity,  not only reflecting net income but certain other changes as well. At
September 30, 2001 and 2000, comprehensive income was as follows:

                                              Three Months Ended September 30,
(Dollars in thousands)                          2001                    2000
                                            ------------------------------------
Net income                                     $3,383                  $2,982

Unrealized gains-securities                     1,424                   1,273
                                            ------------------------------------
Comprehensive income                           $4,807                  $4,255
                                            ====================================

                                               Nine Months Ended September 30,
(Dollars in thousands)                          2001                    2000
                                            ------------------------------------
Net income                                    $10,363                  $9,152

Unrealized gains-securities                     4,300                   1,499
                                            ------------------------------------
Comprehensive income                          $14,663                 $10,651
                                            ====================================

NOTE C - DERIVATIVE INSTRUMENTS

Derivative financial  instruments,  such as interest rate swaps, options,  caps,
floors,  futures and forward contracts have not been components of the Company's
past risk management profile. The Company monitors its sensitivity to changes in
interest  rates  and in the  future  may use  derivative  instruments  to  limit
volatility of net interest income.  Derivative  instruments had no effect on net
interest income in the first three quarters of 2001 or the prior year.

The Company adopted  Statement of Financial  Accounting  Standards No. 133 (SFAS
133), "Accounting for Derivative Instruments and Hedging Activities," on January
1, 2001. There was no financial impact on earnings or other comprehensive income
as a result of the adoption.

NOTE D - REVOLVING LINE OF CREDIT

On  September  6, 2001,  Seacoast  Banking  Corporation  of Florida  (the parent
company)  entered into an agreement with SunTrust Bank (Orlando,  Florida) for a
$5 million unsecured revolving line of credit.  Drawn funds will be utilized for
general  corporate  purposes,  including but not limited to the capital needs of
the Company and its subsidiaries and the repurchase of Company common stock. The
term is one year,  with  interest  calculated  on a floating  basis at 130 basis
points above 90-day LIBOR (payable  quarterly) and outstanding  principal due at
final maturity. Covenants measured against the Company's subsidiary bank include
an interest  coverage  ratio equal to or greater than 3 times,  a  nonperforming
asset ratio less than or equal to 1%, and capital ratios meeting  benchmarks for
consideration  as  "well-capitalized."  At September  30, 2001, no principal was
outstanding for this revolving line of credit.

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

THIRD QUARTER 2001

The  following   discussion  and  analysis  is  designed  to  provide  a  better
understanding  of the significant  factors  related to the Company's  results of
operations and financial condition.  Such discussion and analysis should be read
in conjunction with the Company's Condensed  Consolidated  Financial  Statements
and the notes attached thereto.

EARNINGS SUMMARY

Net income for the third  quarter of 2001 totaled  $3,383,000 or $0.71 per share
diluted,  slightly lower than the $3,702,000 or $0.78 per share diluted recorded
in the second of 2001, but higher than the $2,982,000 or $0.62 per share diluted
reported  in the  third  quarter  of  2000.  Profits  realized  from  investment
securities  sold added  $259,000  or $0.05 per share  diluted to second  quarter
2001's results.

Return on average  assets was 1.16  percent and return on average  shareholders'
equity  was 14.72  percent  for the third  quarter of 2001,  compared  to second
quarter 2001's performance of 1.28 percent and 16.52 percent,  respectively, and
the prior  year's  third  quarter  results of 1.07  percent  and 13.80  percent,
respectively.

NET INTEREST INCOME

Net interest  income (fully  taxable  equivalent)  increased  $1,150,000 or 11.1
percent to $11,504,000 for the third quarter of 2001 compared to a year ago, and
was $101,000 or 0.9 percent higher than the second quarter of 2001. For the nine
months  ending  September  30, 2001,  net interest  income (on a tax  equivalent
basis) increased $1,994,000 or 6.3 percent year over year to $33,866,000.

The Federal  Reserve spent the first nine months of 2000  increasing  short-term
interest rates 100 basis points,  and as a result,  the Company along with other
banks saw its net interest  margin  decline.  However,  since  December 2000 the
Federal Reserve has been aggressive in decreasing  short-term interest rates (by
400 basis points).  A 50 basis point cut in December 2000 and subsequent cuts of
50 basis points in January,  March, April, and May 2001, 25 basis points in June
2001 and August 2001, and 100 basis points in September 2001 have contributed to
an  improvement  in the  Company's  margin.  On a tax  equivalent  basis the net
interest  margin  during the third quarter of 2001 was 1 basis point higher than
for the second  quarter of 2001.  The margin for the  current  quarter and prior
quarters is as follows:

                      Third Quarter 2001                 4.13%
                      Second Quarter 2001                4.12
                      First Quarter 2001                 4.10
                      Fourth Quarter 2000                3.93
                      Third Quarter 2000                 3.90

In the third quarter of 2001, the cost of interest-bearing liabilities decreased
33 basis points to 3.80 percent from the second quarter of 2001,  with rates for
NOW,  savings,  money market accounts,  certificates of deposit,  and short-term
borrowings  (entirely  composed of  repurchase  agreements  with  customers  and
federal  funds  purchased)  decreasing  19, 37,  15,  38,  and 51 basis  points,
respectively.  In part, the rate for NOW accounts decreased less than what might
be expected as a result of the Company  continuing to successfully  market a new
product called  Investor NOW.  Initially  offered in late 2000, the Investor NOW
product is index  priced to be  competitive  with third party money  funds,  and
requires a minimum  balance of  $100,000.  The average  balance for this account
during the third  quarter  increased to $32.5  million from $29.9 million in the
second  quarter  of 2001 and $22.6  million  in the first  quarter of this year.
Money  Manager,  another  class of NOW account  with a premium rate that permits
linkage to brokerage relationships with the Company's subsidiary,  FNB Brokerage
Services,  Inc.,  have increased as well.  The average  balance during the third
quarter for this account  increased to $63.9 million,  compared to $53.1 million
for the second  quarter of 2001 and $51.5  million for the first quarter of this
year.  Money  market  accounts  were also  refined  this  year with the  Company
adjusting  tiering on its  stratified  money  market  products to meet  customer
expectations,  thereby  stemming outflow of core funds but causing the rate paid
on money market  deposits to not decline as much as might be expected.  The rate
on certificates of deposit is expected to continue to decline over the remainder
of 2001 as $112.5 million or 27 percent of outstanding  certificates  of deposit
mature and re-price.

The yield on earning  assets for the third  quarter of 2001  decreased  25 basis
points to 7.26  percent,  compared to the second  quarter of 2001.  The yield on
loans declined 19 basis points to 7.85 percent, the yield on securities declined
34 basis points to 5.71 percent, and the yield on federal funds sold declined 93
basis points to 3.53 percent.  Average  earning  assets  decreased  $6.0 million
during the third  quarter,  with  decreases of $5.5 million to $239.8 million in
securities and $0.5 million to $834.4  million in loans.  Loan growth during the
third  quarter of 2001 was lower as the  result of the sale of $25.3  million in
originated residential mortgage loans.

No sales in the Company's held for sale securities portfolio were transacted and
purchases  totaled $70.8 million during the third quarter of 2001. This compares
to $69.1 million in sales and purchases of $65.9 million  transacted  during the
second  quarter  of 2001 and  $65.9  million  in sales  and  $106.1  million  in
purchases during the first quarter of 2001. Activity in the securities portfolio
in the first quarter  reflected a restructuring  effort to maximize  earnings in
the declining environment.  Of the $65.9 million in sales in the second quarter,
$58.8 million was  transacted in June 2001, in part to meet seasonal  liquidity,
but also to position the Company to benefit from possible  future interest rates
increases.  Of the $70.8 million in purchases  during the third quarter of 2001,
$30.2  million  was  invested  in  floating  rate  securities   based  upon  the
expectation  (prior to the terrorist  event on September 11, 2001) that interest
rates were likely bottoming.

For the third quarter a year ago, the net interest margin was 3.90 percent.  The
yield on average  earning  assets was 7.64 percent and rate on interest  bearing
liabilities was 4.51 percent.

The mix of earning assets and interest  bearing  liabilities has had some impact
on the margin during the third quarter of 2001.

                                                        Third Quarter
                                                        -------------
                                                   2001                  2000
                                                   ----                  ----
   Average Earning Asset Mix:
         Loans                                     75.6%                 78.8%
         Securities                                21.7                  21.0
         Federal Funds Sold                         2.7                   0.2
                                                  ------                ------
                                                  100.0                 100.0

                                                        Third Quarter
                                                        -------------
                                                   2001                  2000
                                                   ----                  ----
   Average Interest Bearing Liabilities Mix:
         NOW, Savings, Money Market Deposits       44.3%                 42.6%
         Certificates of Deposit                   46.5                  48.3
         Federal Funds Purchased and
             Repurchase Agreements                  4.8                   3.8
         Other Borrowings                           4.4                   5.3
                                                  ------                ------
                                                  100.0                 100.0

Loans (the  highest  yielding  component of earning  assets) as a percentage  of
average  earning  assets  decreased  3.2 percent  compared to a year ago,  while
average securities and federal funds sold (lower yielding components)  increased
0.7 percent and 2.5 percent, respectively. While total loans did not increase as
a percentage of earning  assets versus prior year,  the Company is  successfully
changing the mix of loans, with commercial and consumer volumes  increasing as a
percentage of total loans (see "Loan Portfolio").

As can be seen in the above table as well,  average  certificates  of deposit (a
higher cost  component  of  interest-bearing  liabilities)  as a  percentage  of
interest-bearing  liabilities  decreased  1.8  percent.  Lower  loan  growth has
diminished  funding  requirements,  thereby  allowing  the Company to price less
competitively  for  certificates  of  deposit  and to  de-emphasize  promotional
advertising  for such  deposits.  Also,  with  consumer  interest  in  acquiring
short-term  certificates  of deposit  (less than six  months),  the  Company has
benefited  from more  frequent  pricing of its  certificates  to lower rates (in
synch with recent  Federal  Reserve  actions in 2001).  Lower cost core interest
bearing deposits (NOW,  savings and money market deposits) grew $28.8 million or
7.7 percent to $401.2  million  year over year and average  noninterest  bearing
demand deposits grew $17.3 million or 12.6 percent to $154.4 million,  favorably
affecting the Company's deposit mix.  Short-term  borrowings  (including federal
funds purchased,  but principally sweep repurchase  agreements with customers of
the  Company's  bank  subsidiary)  increased to 4.8 percent of interest  bearing
liabilities,  reflecting  an increase in the  balances  maintained  by customers
utilizing such sweep arrangements.

PROVISION FOR LOAN LOSSES

No  provisioning  was  recorded in the first,  second or third  quarter of 2001,
reflecting the Company's  exceptional  credit quality,  declining  nonperforming
assets,  and slower loan  growth.  A provision  of $150,000  was recorded in all
quarters  in 2000,  $600,000  for the total  year in 2000.  Net  charge-offs  of
$136,000 for the third  quarter and $39,000 for the second  quarter of 2001 were
partially  offset by net recoveries in the first quarter of 2001 of $6,000.  Net
charge-offs  annualized  as a percent of average  loans were at 0.03 percent for
the first nine months of 2001,  compared to 0.03  percent for the same period in
2000 and the total year in 2000.  These  ratios are much better than the banking
industry as a whole.

Management  determines  the provision  for loan losses  charged to operations by
constantly analyzing and monitoring  delinquencies,  nonperforming loans and the
level of outstanding  balances for each loan category,  as well as the amount of
net charge-offs,  and by estimating losses inherent in its portfolio.  While the
Company's  policies and  procedures  used to estimate the monthly  provision for
loan losses charged to operations are considered  adequate by management and are
reviewed  from time to time by the  Office of the  Comptroller  of the  Currency
(OCC),  there exist factors  beyond the control of the Company,  such as general
economic  conditions  both  locally  and  nationally,  which  make  management's
judgment  as to  the  adequacy  of the  provision  necessarily  approximate  and
imprecise (See "Allowance for Loan Losses").

NONINTEREST INCOME

Noninterest  income,  excluding gains and losses from securities sales,  totaled
$3,561,000 for the third  quarter,  an increase of $340,000 or 10.6 percent from
the same period last year.  Noninterest  income was favorably impacted by growth
in  fee-based  businesses.  Noninterest  income  accounted  for 23.7  percent of
revenue in the third quarter of 2001 compared to 24.1 percent a year ago.

Market turmoil has affected  revenue from brokerage  activities  since late 2000
and the trend  continued in 2001 with  consumers  shifting  from the purchase of
investment products to more conservative deposit products.  In the third quarter
brokerage  revenue decreased $93,000 or 18.2 percent year over year to $417,000.
Trust income was diminished in the third quarter as well,  declining  $97,000 or
14.1 percent year over year to $589,000.

The Company has been among the leaders in the production of residential mortgage
loans in its  market.  In order  to  improve  profitability  and  better  manage
interest rate risks, the Company began producing loans for third party permanent
investors in 2000. As a result, the Company increased noninterest income related
to  mortgage  loan  production  to  $534,000  in the third  quarter of 2001,  an
increase of $329,000 or 160.5 percent from a year ago.

Greater  usage of check cards by the  Company's  core deposit  customers  and an
increased cardholder base increased  interchange income to $191,000, an increase
of $82,000 or 75.2  percent  from last year for the third  quarter.  Fees earned
from the  production of marine loans  totaling  $9.6 million by Seacoast  Marine
Finance (which began operations in February 2000) totaled $159,000,  compared to
$77,000 last year (a 106.5 percent increase). Decreasing slightly year over year
in the third quarter, service charges on deposits declined $8,000 or 0.6 percent
to $1,261,000.  Remaining noninterest revenue sources (principally other service
charges and fees) increased $45,000 or 12.3 percent to $410,000.

Lower rates for fixed rate residential 15- and 30-year loan products during late
2000 and in 2001 have resulted in higher  refinance  activity.  Mortgage banking
revenues are expected to remain strong over the remainder of 2001 as a result of
this lower rate environment and increased market penetration. Although financial
markets  have been in  turmoil,  the Company  intends to  continue to  emphasize
investment products  prospectively and expects it will derive a benefit from the
sale of life insurance, a new product added in the second quarter of 2001.

Noninterest  income,  excluding gains and losses from securities sales,  totaled
$10,950,000 for the nine-month  period ending September 30, 2001, an increase of
$1,054,000  or 10.7 percent from the same period last year.  As in the quarterly
comparison,  the more significant increases were in mortgage banking, check card
interchange  income,  and the sale of marine  loans,  increasing  year over year
$922,000,  $233,000  and  $245,000,  respectively.  Service  charges on deposits
increased  $164,000 or 4.6  percent.  Year-to-date  trust and  brokerage  income
decreased  $122,000 and $563,000 year over year,  respectively,  with  brokerage
revenue  hardest hit by financial  market  turmoil in the first quarter of 2001,
declining  $494,000 or 55.3  percent for that period  (versus  2000).  Remaining
noninterest revenue sources increased $175,000.

Securities  gains of $8,000,  $422,000 and $145,000 were  recognized  during the
third,  second and first  quarter  of 2001,  respectively,  compared  to $2,000,
$1,000 and $1,000 in each of the same quarters a year ago. (See "Securities").

NONINTEREST EXPENSES

When compared to 2000,  noninterest  expenses for the third quarter increased by
$945,000  or 11.1  percent  to  $9,441,000.  The  Company's  overhead  ratio has
decreased  over the past three years,  from 67.8 percent in the third quarter of
1998 to 64.2 percent in 1999 to 62.6 percent a year ago. The overhead  ratio was
62.7 percent in the third quarter of 2001.  This is reflective of initiatives to
reduce overhead costs,  particularly staffing,  and streamlined  operational and
procedural changes that have been implemented.

Compared to the third quarter of 2000,  salaries and wages increased $619,000 or
19.5 percent to  $3,792,000.  Base salaries  increased  $291,000 or 9.8 percent,
with staffing (on a full-time  equivalent  basis) increasing from 341 a year ago
to 356 at  September  30, 2001  (including  additional  staff for the  Company's
newest  branch  location  at a  WalMart  superstore  in  Ft.  Pierce,  Florida).
Incentives  were $269,000  higher year over year due to the  Company's  improved
performance and temporary  services were higher by $39,000,  principally in data
processing and loan operations.  Employee  benefits  increased  $237,000 or 34.1
percent to $931,000.  Most of the increase in benefit costs is related to higher
group health  insurance  costs of $158,000  and  performance  award  accruals of
$55,000 for 2001.

Outsourced  data processing  costs were $98,000 or 9.5 percent higher,  totaling
$1,130,000.  Of the increase,  higher costs  associated  with the Company's core
data  processing  service  provider of  $24,000,  merchant  credit card  payment
processing of $34,000, and automatic teller machine (ATM) switch and transaction
processing of $27,000 were recorded.

Marketing  expenses,  including sales promotion costs, ad agency  production and
printing  costs,  newspaper and radio  advertising,  and other public  relations
costs  associated  with the Company's  efforts to market  products and services,
increased  by $40,000 or 9.6 percent to  $456,000  in the third  quarter of 2001
when  compared to a year ago.  Of the  increase,  $16,000  was for higher  sales
promotion costs and $21,000 for local community support.

Noninterest  expenses for the nine-month  period ending  September 30, 2001 were
$1,899,000 or 7.2 percent higher and totaled $28,142,000. Changes year over year
were as follows: 1) salaries and wages increased  $1,086,000 or 11.1 percent, 2)
employee  benefits grew $431,000 or 17.7 percent,  3) outsourced data processing
costs increased $197,000 or 6.4 percent, and 4) marketing expenses were $177,000
or 13.9 percent higher.

INCOME TAXES

Income taxes as a percentage of income before income taxes were 39.3 percent for
the first nine months of this year,  compared to 38.4 percent in 2000.  The rate
reflects a higher rate of provisioning for state income taxes, a result of lower
tax credit, lower tax-exempt interest income and the Company's effective federal
tax rate  increasing due to adjusted  income before taxes expected to exceed $18
million.


FINANCIAL CONDITION

CAPITAL RESOURCES

The  Company's  ratio of average  shareholders'  equity to average  total assets
during the first nine months of 2001 was 7.79 percent,  compared to 7.75 percent
during the first nine  months of 2000.  The  Company  manages the size of equity
through a program of share  repurchases of its outstanding Class A Common stock.
In treasury  stock at September  30, 2001,  there were 510,386  shares  totaling
$16,378,000, compared to 428,247 shares or $13,508,000 a year ago.

The risk-based  capital minimum ratio for total capital to risk-weighted  assets
for  "well-capitalized"  financial  institutions is 10 percent. At September 30,
2001, the Company's ratio was 12.00 percent.

LOAN PORTFOLIO

The Company's  loan activity is principally  with  customers  located within its
defined market area known as the Treasure Coast of Florida. This area is located
on the  southeastern  coast of Florida above Palm Beach County and extends north
to Brevard County.

Total loans (net of unearned income and excluding the allowance for loan losses)
were $823,207,000 at September 30, 2001, $11,482,000 or 1.4 percent less than at
September 30, 2000, and $21,339,000 or 2.5 percent lower than at December 31,
2000.

At  September  30,  2001,  the  Company's  mortgage  loan  balances  secured  by
residential  properties  amounted to $399,253,000 or 48.5 percent of total loans
(versus  55.7  percent a year ago).  The next  largest  concentration  was loans
secured by commercial real estate totaling  $219,191,000 or 26.6 percent (versus
$190,485,000  or 22.8  percent a year ago).  The Company was also a creditor for
consumer loans to individual customers totaling $109,032,000 (versus $91,146,000
a year ago),  most secured with  collateral and including  marine loans totaling
approximately $30.1 million generated by the Company's  subsidiary bank's marine
lending  division,  Seacoast Marine Finance,  headquartered  in Fort Lauderdale,
Florida.  Commercial loans of $33,846,000  (versus  $36,900,000 last year), home
equity lines of credit of $11,948,000  (compared to $13,175,000 for prior year),
and  construction  loans of  $49,539,000  (versus  $38,025,000  a year ago) were
outstanding as well at September 30, 2001.

The Treasure Coast is a residential  community with commercial activity centered
in retail and service  businesses serving the local residents.  Therefore,  real
estate  mortgage  lending  is an  important  segment  of the  Company's  lending
activities. Exposure to market interest rate volatility with respect to mortgage
loans is managed by attempting to match maturities and re-pricing  opportunities
for  assets  against  liabilities,   when  possible.   At  September  30,  2001,
approximately $159 million or 40 percent of the Company's  residential  mortgage
loan  balances  were  adjustable,  compared to $190 million or 41 percent a year
ago.

Of the approximate $103 million of new residential  loans originated in 2001 for
the loan  portfolio,  roughly $21 million were  adjustable  and $82 million were
fixed rate.  Loans secured by residential  mortgages  having fixed rates totaled
approximately  $240  million at  September  30,  2001,  of which 15- and 30-year
mortgages totaled $104 million and $89 million,  respectively.  At September 30,
2000,  fixed rate residential  loans totaled $274 million,  with 15- and 30-year
fixed rate  mortgages  totaling  $117  million and $110  million,  respectively.
Remaining  fixed rate balances  were  comprised of home  improvement  loans with
maturities less than 15 years.

The majority of all loans and  commitments for  one-to-four  family  residential
properties and commercial real estate are generally secured with first mortgages
on  property  with the  amount  loaned  at  inception  to the fair  value of the
property not to exceed 80 percent.  A majority of residential  real estate loans
are made upon terms and  conditions  that would  make such  loans  eligible  for
resale under Federal National Mortgage  Association  (FNMA) or Federal Home Loan
Mortgage  Corporation (FHLMC) guidelines.  The Company's  historical  charge-off
rates for  residential  real estate loans have been minimal,  with $7,000 in net
recoveries  for the  first  nine  months  of 2001  compared  to  $43,000  in net
charge-offs for all of 2000. The Company  considers  residential  mortgages less
susceptible  to adverse  effects  from a  downturn  in the real  estate  market,
especially given the area's large percentage of retired persons.

Fixed rate and adjustable  rate loans secured by commercial  real estate totaled
approximately $124 million and $95 million, respectively, at September 30, 2001,
compared to $116 million and $75 million,  respectively, a year ago. The Company
attempts to reduce its  exposure to the risk of the local real estate  market by
limiting the  aggregate  size of its  commercial  real estate  portfolio  and by
making commercial real estate loans primarily on owner occupied properties.

At September  30, 2001,  the Company had  commitments  to make loans  (excluding
unused home equity lines of credit) of  $92,706,000,  compared to $68,922,000 at
September 30, 2000.

ALLOWANCE FOR LOAN LOSSES

Net recoveries on residential real estate loans,  commercial  loans, home equity
lines of credit  and  credit  cards of  $7,000,  $12,000,  $5,000  and  $26,000,
respectively,  were recorded for the first nine months of 2001. Net  charge-offs
of $206,000 and $13,000 occurred on installment loans and commercial real estate
loans,  respectively,  for the same period.  In comparison,  net recoveries were
recorded  for credit  cards of $63,000  in the first  nine  months of 2000.  Net
charge-offs on installment loans,  residential real estate loans, and commercial
loans totaled $207,000, $50,000 and $18,000, respectively, were recorded for the
first nine months of 2000. As a result of the sale of the credit card  portfolio
in 1998,  the Company  eliminated  its exposure to future credit card losses and
continues to recover amounts on losses  recorded prior to the sale.  Current and
historical credit losses arising from real estate lending transactions  continue
to compare favorably with the Company's peer group.

The ratio of the  allowance  for loan losses to net loans  outstanding  was 0.86
percent at  September  30, 2001.  This ratio was 0.85  percent at September  30,
2000.  The allowance  for loan losses as a percentage  of  nonaccrual  loans and
loans 90 days or more past due was 372.6 percent at September 30, 2001, compared
to 309.7 percent at the same date in 2000.

The model  utilized to analyze the  adequacy  of the  allowance  for loan losses
takes into account  such factors as credit  quality,  internal  controls,  audit
results,  staff turnover,  local market economics and loan growth. The resulting
lower allowance level  necessitated is also reflective of the subsidiary  bank's
favorable and consistent  delinquency  trends and historical  loss  performance.
These  performance  results are attributed to  conservative,  long-standing  and
consistently  applied loan credit policies and to a  knowledgeable,  experienced
and stable staff.  The size of the  allowance  also reflects the large amount of
permanent residential loans held by the Company whose historical charge-offs and
delinquencies have been superior by any comparison.

Concentration  of  credit  risk,   discussed  under  "Loan  Portfolio"  of  this
discussion and analysis,  may affect the level of the allowance.  Concentrations
typically  involve  loans to one  borrower,  an  affiliated  group of borrowers,
borrowers  engaged  in or  dependent  upon  the  same  industry,  or a group  of
borrowers  whose  loans  are  predicated  on the same  type of  collateral.  The
Company's significant  concentration of credit is a collateral  concentration of
loans  secured by real  estate.  At  September  30,  2001,  the Company had $618
million in loans  secured by real  estate,  representing  75.1  percent of total
loans, down from 78.5 percent at September 30, 2000. In addition, the Company is
subject  to  a  geographic  concentration  of  credit  because  it  operates  in
southeastern  Florida.  Although not material enough to constitute a significant
concentration of credit risk, the Company has meaningful credit exposure to real
estate  developers  and  investors.  Levels of exposure to this industry  group,
together with an assessment of current trends and expected  future  performance,
are  carefully  analyzed  in order to  determine  an adequate  allowance  level.
Problem loan activity for this exposure needs to be evaluated over the long term
to include all economic cycles when determining an adequate allowance level.

While it is the  Company's  policy to charge off in the current  period loans in
which a loss is considered probable, there are additional risks of future losses
that cannot be quantified precisely or attributed to particular loans or classes
of loans.  Because  these  risks  include  the state of the  economy  as well as
conditions  affecting  individual   borrowers,   management's  judgment  of  the
allowance  is  necessarily  approximate  and  imprecise.  It is also  subject to
regulatory  examinations and determinations as to adequacy,  which may take into
account such factors as the methodology used to calculate the allowance for loan
losses and the size of the allowance for loan losses in comparison to a group of
peer companies identified by the regulatory agencies.

The  unprecedented  strong economic growth over the last five years has resulted
in improved  credit  quality  measures  for the  Company and the entire  banking
industry.  At year-end 2000, the Company's  allowance for loan losses equated to
8.8 times  average  charge  offs for the last  three  years.  In  contrast,  the
allowance  equated to  approximately  two times  charge-offs in the early 1990's
when Florida experienced a real estate economic decline.

NONPERFORMING ASSETS

At September 30, 2001,  the  Company's  ratio of  nonperforming  assets to loans
outstanding  plus other real estate owned (OREO) was 0.24  percent,  compared to
0.29 percent one year earlier.

At  September  30,  2001,  accruing  loans past due 90 days or more  outstanding
totaled $27,000 and OREO totaled $131,000.  In 2000 on the same date, loans past
due 90  days or  more  totaled  $52,000  and  OREO  balances  of  $154,000  were
outstanding.

Nonaccrual loans totaled $1,865,000 at September 30, 2001, compared to a balance
of  $2,243,000  at  September  30,  2000.  A  portion  of the  nonaccrual  loans
outstanding at September 30, 2001 was performing with respect to payments,  with
the exception of eight loans  aggregating  to $1,243,000.  The performing  loans
were placed on nonaccrual  status  because the Company has  determined  that the
collection of principal or interest in  accordance  with the terms of such loans
is uncertain.  Of the amount reported in nonaccrual loans at September 30, 2001,
98 percent is secured  with real  estate,  the  remainder  by other  collateral.
Management  does not expect  significant  losses for which an allowance for loan
losses has not been provided  associated with the ultimate  realization of these
assets.

SECURITIES

Debt  securities that the Company has the intent and ability to hold to maturity
are carried at amortized cost. All other  securities are carried at market value
and are available for sale. At September 30, 2001, the Company had  $226,170,000
or 89.6 percent of total  securities  available for sale and securities  held to
maturity were carried at an amortized  cost of  $26,133,000,  representing  10.4
percent of total securities.

The Company's  securities  portfolio has increased  $34,426,000  or 15.8 percent
from September 30, 2000 and  $44,131,000 or 21.2 percent from December 31, 2000.
During  the first  nine  months of 2001,  proceeds  from the sale of  securities
totaled  $135,041,000,  of which  $65,927,000  occurred in the first quarter and
$69,105,000  was  transacted  in the second  quarter,  resulting in net gains of
$145,000 and $422,000,  respectively, in each quarter. Maturities over the first
nine months of 2001 totaled $64,143,000 and purchases totaled $242,790,000. With
the Federal  Reserve's  policy shift to decreasing  interest rates,  the Company
transacted  sales of certain  securities  to  restructure  its portfolio to take
advantage  of the lower  rate  environment  in 2001  while  also  posturing  the
portfolio to limit exposure to possible rising rates in the future.  Included in
the sales  was the  divestiture  of the  Company's  $23  million  investment  in
adjustable rate mutual funds.

The Company adopted  Statement of Financial  Accounting  Standards No. 133 (SFAS
133), "Accounting for Derivative Instruments and Hedging Activities," on January
1, 2001. There was no financial impact on earnings or other comprehensive income
as a result of the  adoption.  However,  the Company did  reclassify  during the
first quarter of 2001  $12,510,000 of securities  available for sale  previously
classified as held to maturity in accordance with SFAS No. 115.

Management  controls  the  Company's  interest  rate risk by  maintaining  a low
average  duration for the  securities  portfolio and with  securities  returning
principal monthly that can be reinvested. At September 30, 2001, the duration of
the portfolio was 2.0 years, compared to 2.8 years a year ago.

Unrealized  securities gains totaled $4,004,000 at September 30, 2001,  compared
to losses of  $6,894,000  at September  30, 2000 and  $3,372,000 at December 31,
2000.  The Federal  Reserve  Bank  increased  rates 100 basis points in 2000 and
decreased rates 400 basis points most recently, over the period December 2000 to
September  2001.  The  increase  in  rates  in 2000  did not  affect  rates  for
instruments with maturities over 2 years significantly, but recent rate declines
did  provide  appreciation  in the  market  value  of the  Company's  securities
portfolio.  Company  management  considers the overall quality of the securities
portfolio  to be high.  No  securities  are held  which are not traded in liquid
markets.

DEPOSITS / BORROWINGS

Total deposits increased $57,519,000 or 6.3 percent to $977,008,000 at September
30,  2001,  compared  to one year  earlier.  Certificates  of deposit  decreased
$3,513,000 or 0.8 percent to  $416,815,000  over the past twelve  months,  lower
cost  interest  bearing  deposits  (NOW,  savings  and  money  market  accounts)
increased  $44,550,000 or 12.4 percent to $403,614,000,  and noninterest bearing
demand deposits  increased  $16,482,000 or 11.8 percent to  $156,579,000.  Lower
interest  rates,  an  uncertain  economic  environment,  and  recent  turmoil in
financial  markets have aided growth in deposits as customers seek the stability
of bank products.  The Company's success in marketing desirable deposit products
in this environment, in particular its Investor NOW and Money Manager offerings,
enhanced  growth in lower cost  interest  bearing  deposits  (see "Net  Interest
Income").

Short term borrowings,  entirely  comprised of repurchase  agreement balances at
September 30, 2001,  decreased  $16,558,000  or 29.0 percent to  $40,546,000  at
September 30, 2001 from a year ago when repurchase  agreements and federal funds
purchased  totaled  $30,104,000  and  $27,000,000,  respectively.  The number of
accounts with  customers who wish to sweep excess  balances on a daily basis for
investment  purposes has  increased  from 126 a year ago to 128 at September 30,
2001;  more  significant,  the  incremental  dollar amount invested by customers
under repurchase  agreements has increased.  Other borrowings were the same year
over year at  $40,000,000,  entirely  comprised of funding from the Federal Home
Loan Bank (FHLB).

INTEREST RATE SENSITIVITY

Interest rate exposure is managed by monitoring the relationship between earning
assets and interest bearing  liabilities,  focusing  primarily on those that are
rate sensitive. Rate sensitive assets and liabilities are those that re-price at
market interest rates within a relatively short period, defined here as one year
or less.  The  difference  between  rate  sensitive  assets  and rate  sensitive
liabilities  represents  the Company's  interest  sensitivity  gap, which may be
either  positive  (assets exceed  liabilities) or negative  (liabilities  exceed
assets).

Based on the Company's most recent  asset/liability  management committee (ALCO)
modeling,  the  Company  had  a  negative  gap  position  based  on  contractual
maturities  and  prepayment  assumptions  for the  next  twelve  months,  with a
negative  cumulative  interest  rate  sensitivity  gap as a percentage  of total
earning assets of 20.9 percent.

The  Company  uses model  simulation  to manage and measure  its  interest  rate
sensitivity.  The Company has  determined  that an acceptable  level of interest
rate risk would be for net  interest  income to fluctuate no more than 6 percent
given an immediate  change in interest  rates (up or down) of 200 basis  points.
The Company's most recent ALCO model  simulation  indicated net interest  income
would  decline 0.8 percent if interest  rates would  immediately  rise 200 basis
points.  It has been the Company's  experience  that  non-maturity  core deposit
balances are stable and  subjected to limited  re-pricing  when  interest  rates
increase or decrease within a range of 200 basis points.

Derivative financial  instruments,  such as interest rate swaps, options,  caps,
floors,  futures and forward contracts have not been components of the Company's
past risk  management  profile.  The Company may use  derivative  instruments to
limit the  volatility  of net interest  income.  Derivative  instruments  had no
effect on net  interest  income in the  first  nine  months of 2001 or the prior
year.

LIQUIDITY MANAGEMENT

Contractual  maturities  for assets and  liabilities  are reviewed to adequately
maintain  current  and  expected  future  liquidity  requirements.   Sources  of
liquidity,  both  anticipated  and  unanticipated,   are  maintained  through  a
portfolio of high quality marketable assets, such as residential mortgage loans,
securities  available for sale and federal funds sold. The Company has access to
federal funds lines of credit and is able to provide short term financing of its
activities by selling, under an agreement to repurchase,  United States Treasury
and Government  agency securities not pledged to secure public deposits or trust
funds.  At September  30,  2001,  the Company had  available  lines of credit of
$130,500,000.  The Company also had  $173,607,000  of United States Treasury and
Government  agency  securities  and mortgage  backed  securities not pledged and
available for use under repurchase agreements. At September 30, 2000, the amount
of securities available and not pledged was $114,576,000.

Liquidity,  as  measured  in the form of cash and  cash  equivalents  (including
federal funds sold),  totaled  $45,428,000  at September 30, 2001 as compared to
$27,881,000 at September 30, 2000. Cash and cash  equivalents vary with seasonal
deposit movements and are generally higher in the winter than in the summer, and
vary with the level of principal repayments and investment activity occurring in
the  Company's  securities  portfolio  and  loan  portfolio.  As is  typical  of
financial institutions, cash flows from investing activities (primarily in loans
and  securities)  and  from  financial  activities  (primarily  through  deposit
generation and short term borrowings)  exceeded cash flows from  operations.  In
2001, the cash flow from  operations of $12,853,000  was $3,663,000  higher than
during the same period of 2000.

IMPACT OF INFLATION AND CHANGING PRICES

The financial  statements and related  financial data presented herein have been
prepared in accordance with U.S. generally accepted accounting principles, which
require the measurement of financial  position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power
of money, over time, due to inflation.

Unlike most industrial companies, virtually all of the assets and liabilities of
a financial institution are monetary in nature. As a result, interest rates have
a more  significant  impact on a financial  institution's  performance  than the
general level of inflation.  However,  inflation affects financial institutions'
increased  cost of  goods  and  services  purchased,  the cost of  salaries  and
benefits,  occupancy expense, and similar items. Inflation and related increases
in interest rates  generally  decrease the market value of investments and loans
held and may adversely affect liquidity,  earnings,  and  shareholders'  equity.
Mortgage originations and re-financings tend to slow as interest rates increase,
and likely will  reduce the  Company's  earnings  from such  activities  and the
income from the sale of residential mortgage loans in the secondary market.

NEW ACCOUNTING PRONOUNCEMENTS

In July 2001, the FASB issued  Statement of Financial  Accounting  Standards No.
141  ("SFAS  141"),  "Business  Combinations".   SFAS  141  addresses  financial
accounting  and reporting for business  combinations  and supercedes APB No. 16,
"Business   Combinations"  and  SFAS  No.  38  "Accounting  for  Pre-acquisition
Contingencies of Purchased Enterprises".  All business combinations in the scope
of SFAS 141 are to be  accounted  for under  the  purchase  method.  SFAS 141 is
effective  July 1, 2001. The adoption of SFAS 141 will not have an impact on the
Company's financial position, results of operations or cash flows.

In July 2001,  the FASB also issued  SFAS 142,  "Goodwill  and other  Intangible
Assets".  SFAS 142 addresses  financial  accounting and reporting for intangible
assets  acquired  individually  or with a group of other  assets  (but not those
acquired in a business  combination)  at  acquisition.  SFAS 142 also  addresses
financial  accounting  and  reporting for goodwill and other  intangible  assets
subsequent to their  acquisition.  With the adoption of SFAS 142, goodwill is no
longer subject to amortization.  Rather, goodwill will be subject to at least an
annual  assessment  for  impairment  by applying a fair  value-based  test.  The
impairment  loss is the  amount,  if any,  by which the  implied  fair  value of
goodwill  is less than the  carrying or book value.  SFAS 142 is  effective  for
fiscal years  beginning  after December 15, 2001.  Impairment  loss for goodwill
arising from the initial  application of SFAS 142 is to be reported as resulting
from a change in  accounting  principle.  The Company has assessed the impact of
adopting  SFAS 142, and does not believe the impact is material to its financial
position, results of operations or cash flows.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal  of  Long-Lived   Assets."  SFAS  No.  144  supercedes  SFAS  No.  121,
"Accounting for the Impairment of Long-Lived  Assets and Long-Lived Assets to be
Disposed of" and Accounting  Principles Board Opinion ("APB") No. 30, "Reporting
the Results of  Operations - Reporting  the Effects of the Disposal of a Segment
Business  and  Extraordinary,  Unusual  and  Infrequently  Occurring  Events and
Transactions."  SFAS No. 144 establishes a single accounting model for assets to
be disposed of by sale whether previously held and used or newly acquired.  SFAS
No. 144 retains the provisions of APB No. 30 for  presentation  of  discontinued
operations in the income  statement,  but broadens the presentation to include a
component  of an entity.  SFAS No. 144 is effective  for fiscal years  beginning
after  December 15, 2001 and the interim  periods  within.  The Company does not
believe  that the  adoption  of SFAS No. 144 will have a material  impact on its
consolidated results of operations.

SPECIAL CAUTIONARY NOTICE REGARDING FORWARD LOOKING STATEMENTS

This discussion and analysis contains  "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  statements,  including  statements with respect to our beliefs,
plans, objectives, goals, expectations, anticipations, estimates and intentions,
involve known and unknown risks,  uncertainties and other factors,  which may be
beyond our  control,  and which may cause the  actual  results,  performance  or
achievements  of Seacoast  Banking  Corporation  of Florida  ("Seacoast"  or the
"Company")  to be  materially  different  from future  results,  performance  or
achievements expressed or implied by such forward-looking statements. You should
not expect us to update any forward-looking statements.

You can identify these forward-looking  statements through our use of words such
as  "may",  "will",  "anticipate",   "assume",  "should",  "indicate",  "would",
"believe",   "contemplate",   "expect",  "estimate",   "continue",  "point  to",
"project",  "may",  "intend",  or other  similar  words and  expressions  of the
future. These forward-looking statements may not be realized due to a variety of
factors,   including,   without  limitation:  the  effects  of  future  economic
conditions;  governmental  monetary and fiscal policies,  as well as legislative
and regulatory changes;  the risks of changes in interest rates on the level and
composition  of  deposits,  loan  demand,  and the  values  of loan  collateral,
securities, and interest sensitive assets and liabilities;  interest rate risks;
the  effects of  competition  from other  commercial  banks,  thrifts,  mortgage
banking firms, consumer finance companies,  credit unions,  securities brokerage
firms,  insurance  companies,  money  market  and other  mutual  funds and other
financial  institutions  operating in the Company's  market area and  elsewhere,
including  institutions operating regionally,  nationally,  and internationally,
together  with such  competitors  offering  bank  products and services by mail,
telephone,  computer and the Internet; the failure of assumptions underlying the
establishment of reserves for possible loan losses, and the risks of mergers and
acquisitions,  including,  without  limitation,  the  related  costs,  including
integrating operations as part of these transactions, and the failure to achieve
the  expected   gains,   revenue  growth  and/or   expense   savings  from  such
transactions.

All written or oral forward-looking  statements  attributable to the Company are
expressly  qualified  in their  entirety by this  Cautionary  Notice  including,
without  limitation,  those risks and uncertainties,  described in the Company's
annual report on Form 10-K for the year ended  December 31, 2000 under  "Special
Cautionary  Notice Regarding Forward Looking  Statements",  and otherwise in the
Company's  Securities and Exchange  Commission  (SEC) reports and filings.  Such
reports are available upon request from Seacoast, or from the SEC, including the
SEC's website at http://www.sec.gov.





Part II      OTHER INFORMATION


Item 6.   Exhibits and Reports on Form 8-K

         No reports on Form 8-K were filed for the three-month period ended
September 30, 2001.






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.




                                     SEACOAST BANKING CORPORATION OF FLORIDA





November 13, 2001                    /s/ Dennis S. Hudson, III
- -----------------                    ----------------------------------
                                     DENNIS S. HUDSON, III
                                     President &
                                     Chief Executive Officer


November 13, 2001                    /s/ William R. Hahl
- -----------------                    ----------------------------------
                                     WILLIAM R. HAHL
                                     Executive Vice President &
                                     Chief Financial Officer