UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549

                                   FORM 10Q


[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the quarterly period ended September 30, 1998
 
[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from _________ to ________

                        Commission file number 0-27428


                             OCEAN FINANCIAL CORP.
     --------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)


         Delaware                                        22-3412577
     --------------------------------      ------------------------------------
      (State of other jurisdiction of      (I.R.S. Employer Identification No.)
       incorporation or organization)


      975 Hooper Avenue, Toms River, NJ                    08753
     ----------------------------------    ------------------------------------
     (Address of principal executive                     (Zip Code)
      offices) 

     Registrant's telephone number,                         
      including area code:                             (732) 240-4500       
                                            ------------------------------------



    (Former name, former address and formal fiscal year, if changed since 
                                 last report)


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

YES   X   NO _____.
    -----          

As of  November 6, 1998, there were 14,757,428 shares of the Registrant's Common
Stock, par value $.01 per share, outstanding.

 
                             OCEAN FINANCIAL CORP.

                              INDEX TO FORM 10-Q

 
 
PART I.     FINANCIAL INFORMATION                                                                        
- -------     ---------------------                                                                        
                                                                                                         PAGE 
                                                                                                         ----  
                                                                                                            
Item 1.     Consolidated Financial Statements

            Consolidated Statements of Financial Condition                                                  
            as of September 30, 1998 (unaudited) and December 31, 1997...................................  1
                                                                                                           
            Consolidated Statements of Income for the three and nine                                       
            months ended September 30, 1998 and 1997 (unaudited).........................................  2
                                                                                                           
            Consolidated Statements of Cash Flows for the nine                                             
            months ended September 30, 1998 and 1997 (unaudited).........................................  3
                                                                                                           
            Notes to Unaudited Consolidated Financial Statements.........................................  5
                                                                                                           
Item 2.     Management's Discussion and Analysis of Financial                                              
            Condition and Results of Operations..........................................................  7

Item 3.     Quantitative and Qualitative Disclosure about Market Risk.................................... 11


Part II.    OTHER INFORMATION
- --------    -----------------

Item 1.     Legal Proceedings............................................................................ 13
                                                                                                          
Item 2.     Changes in Securities........................................................................ 13
                                                                                                          
Item 3.     Default Upon Senior Securities............................................................... 13
                                                                                                          
Item 4.     Submission of Matters to a Vote of Security Holders.......................................... 13
                                                                                                          
Item 5.     Other Information............................................................................ 13
                                                                                                          
Item 6.     Exhibits and Reports on Form 8-K............................................................. 13
                                                                                                          
                                                                                                          
Signatures  ............................................................................................. 14
 

 
                     OCEAN FINANCIAL CORP. AND SUBSIDIARY
                CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
               (dollars in thousands, except per share amounts)

 
 
                                                                                  September 30,          December 31,
                                                                                     1998                    1997
                                                                                  ------------           -----------
                                                                                  (Unaudited)
ASSETS
- ------
                                                                                                    
Cash and due from banks                                                            $     8,738            $     2,225            
Federal funds sold                                                                         -                      -
                                                                                   -----------            -----------      
   Cash and cash equivalents                                                             8,738                  2,225      
Investment securities available for sale                                               145,468                207,357      
Federal Home Loan Bank of New York                                                                                         
  stock, at cost                                                                        15,042                 14,980      
Mortgage-backed securities available for                                                                                   
  sale                                                                                 428,955                457,148      
Loans receivable, net                                                                  893,417                783,695      
Interest and dividends receivable                                                       10,242                 11,064      
Real estate owned, net                                                                     576                  1,198      
Premises and equipment, net                                                             14,251                 14,279      
Other assets                                                                            27,645                 19,001      
                                                                                   -----------            -----------      
                                                                                                                           
      Total assets                                                                 $ 1,544,334            $ 1,510,947      
                                                                                   ===========            ===========      
                                                                                                                           
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                       
- ------------------------------------ 

Deposits                                                                           $ 1,028,522            $   976,764      
Federal Home Loan Bank borrowings                                                       27,000                 20,400      
Securities sold under agreements to repurchase                                         275,405                288,200      
Advances by borrowers for taxes and insurance                                            5,453                  4,773      
Other liabilities                                                                       11,368                  5,266      
                                                                                   -----------            -----------      
                                                                                                                           
      Total liabilities                                                              1,347,748              1,295,403      
                                                                                   -----------            -----------      
                                                                                                                           
Stockholders' Equity:                                                                                                      
   Preferred stock, $.01 par value,                                                                                        
      5,000,000 shares authorized, no shares issued                                        -                      - 
   Common stock, $.01 par value, 55,000,000 shares authorized,
      18,118,248 shares issued and 14,757,428 and 15,705,720 shares
      outstanding at September 30, 1998 and December 31, 1997,
         respectively                                                                      181                    181
   Additional paid-in capital                                                          178,306                177,223       
   Retained earnings-substantially restricted                                          102,606                 97,487       
   Accumulated other comprehensive income                                               (1,728)                   989       
   Less: Unallocated common stock held by                                                                                   
         Employee Stock Ownership Plan                                                 (18,079)               (10,903)      
         Unearned Incentive Awards                                                      (6,447)                (7,897)      
         Treasury Stock at cost (3,360,820 and 2,412,528 shares                                                             
            at September 30, 1998 and December 31, 1997, respectively)                 (58,253)               (41,536)      
                                                                                   -----------            -----------       
                                                                                                                            
         Total stockholders' equity                                                    196,586                215,544       
                                                                                   -----------            -----------       
                                                                                                                            
         Total liabilities and stockholders'                                                                                
           equity                                                                  $ 1,544,334            $ 1,510,947       
                                                                                   ===========            ===========         
 

See accompanying notes to unaudited consolidated financial statements
Note:    Shares and related amounts for prior periods have been adjusted for the
         two-for-one stock split effected in the form of a 100% stock dividend
         paid on May 15, 1998.

                                       1

 
                     OCEAN FINANCIAL CORP. AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF INCOME
          (dollars and shares in thousands, except per share amounts)

 
 
                                                                For the three months                   For the nine months
                                                                 ended September 30,                   ended September 30,
                                                              ------------------------               ----------------------
                                                                1998            1997                  1998           1997
                                                              ------           -------               -------        -------
                                                                    (Unaudited)                            (Unaudited)
                                                                                                         
Interest income:
  Loans                                                       $17,048          $14,637               $49,465        $42,328
  Mortgage-backed securities                                    5,853            7,192                19,185         19,602
  Investment securities and other                               3,593            3,739                10,290         10,493
                                                              -------          -------               -------       --------
      Total interest income                                    26,494           25,568                78,940         72,423
                                                              -------          -------               -------       --------

Interest expense:
  Deposits                                                     11,248           11,001                32,923         31,901
  Borrowed funds                                                4,412            3,657                13,194          8,300
                                                              -------          -------               -------        -------
      Total interest expense                                   15,660           14,658                46,117         40,201
                                                              -------          -------               -------        -------

      Net interest income                                      10,834           10,910                32,823         32,222

Provision for loan losses                                         225              225                   675            675
                                                              -------          -------              --------        -------

      Net interest income after provision for loan losses      10,609           10,685                32,148         31,547
                                                              -------          -------              --------        -------

Other income:
  Fees and service charges                                        622              477                 1,663          1,427
  Net gain on sales of loans available for sale                    53                1                   221              1
  Net income from other real estate operations                     20                5                   160             12
  Other                                                           181               89                   506            294
                                                              -------          -------               -------        -------
     Total other income                                           876              572                 2,550          1,734
                                                              -------          -------               -------        -------

Operating expenses:
  Compensation and employee benefits                            3,710            3,492                10,994         10,290
  Occupancy                                                       490              480                 1,408          1,445
  Equipment                                                       343              307                 1,011            978
  Marketing                                                       301              138                 1,053            541
  Federal deposit insurance                                       217              210                   651            506
  Data processing                                                 319              288                   945            959
  General and administrative                                      924              809                 2,897          2,311
                                                              -------          -------               -------        -------
     Total operating expenses                                   6,304            5,724                18,959         17,030
                                                              -------          -------               -------        -------

     Income before provision for income taxes                   5,181            5,533                15,739         16,251

Provision for income taxes                                      1,845            1,993                 5,692          5,906
                                                              -------          -------               -------        -------

      Net income                                              $ 3,336          $ 3,540               $10,047        $10,345
                                                              =======          =======               =======       ========

Basic earnings per share                                      $   .25          $   .24               $   .74        $   .66
                                                              =======          =======               =======       ========

Diluted earnings per share                                    $   .25          $   .23               $   .72        $   .65
                                                              =======          =======               =======       ========

Average basic shares outstanding                               13,202           14,834                13,517         15,706
                                                              =======          =======               =======       ========

Average diluted shares outstanding                             13,505           15,169                13,893         15,887
                                                              =======          =======               =======       ========
 

See accompanying notes to unaudited consolidated financial statements.

Note: Earnings per share and shares outstanding for prior periods have been
      adjusted for the two-for-one stock split effected in the form of a 100%
      stock dividend paid on May 15, 1998.

                                       2

 
                     OCEAN FINANCIAL CORP. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (dollars in thousands)

 
 
                                                                                        For the nine months
                                                                                        ended September 30,
                                                                                      -----------------------
                                                                                         1998         1997
                                                                                      ---------     ---------     
                                                                                             (Unaudited)
                                                                                              
Cash flows from operating activities:
  Net income                                                                          $  10,047    $  10,345                        
                                                                                      ---------    ---------                        

                                                                                                                                    

Adjustments to reconcile net income to net cash provided by operating                                                               
  activities:                                                                                                                       
    Depreciation and amortization of premises                                                                                       
         and equipment                                                                    1,093        1,008                        
    Amortization of Incentive Awards                                                      1,450        1,289                        
    Amortization of ESOP                                                                  1,024        1,071                        
    ESOP adjustment                                                                         826          613                        
    Tax benefit of stock plans                                                              257          -                          
    Amortization of servicing asset                                                         238          138                        
    Net premium amortization in excess of discount                                                                                  
         accretion on securities                                                          2,524        2,719                        
    Net accretion of deferred fees and discounts                                                                                    
         in excess of premium amortization on loans                                        (380)        (272)
    Provision for loan losses                                                               675          675                        
    Net gain on sales of real estate owned                                                 (107)        (184)
    Net gain on sales of loans available for sale                                          (221)          (1)
    Proceeds from sales of mortgage loans held for sale                                  15,962          703                        
    Mortgage loans originated for sale                                                  (16,132)         -
    Decrease (increase) in interest and dividends receivable                                822       (2,456)
    Increase in other assets                                                             (5,866)        (612)
    Increase in other liabilities                                                         6,102        1,007                        
                                                                                      ---------    ---------                        
      Total adjustments                                                                   8,267        5,698                        
                                                                                      ---------    ---------                        
      Net cash provided by operating activities                                          18,314       16,043                        
                                                                                      ---------    ---------                        
Cash flows from investing activities:                                                                                               
  Net increase in loans receivable                                                     (110,864)     (77,843)
  Purchase of investment securities available for sale                                 (126,986)     (50,984)
  Purchase of mortgage-backed securities available for sale                            (131,172)    (202,319)
  Proceeds from maturities of investment securities                                                                                 
         available for sale                                                             185,160       20,270                        
  Principal payments on mortgage-backed securities                                                                                  
         available for sale                                                             156,243      123,253                        
  Purchases of Federal Home Loan Bank of New York stock                                     (62)      (4,709)
  Proceeds from sales of real estate owned                                                1,576        2,205                        
  Purchases of premises and equipment                                                    (1,065)      (1,407)
                                                                                      ---------    ---------                        
      Net cash used in investing activities                                             (27,170)    (191,534)
                                                                                      ---------    --------- 
 

                                                                       Continued

                                       3

 
                     OCEAN FINANCIAL CORP. AND SUBSIDIARY
               CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                            (dollars in thousands)

 
 
                                                                                                                 For the nine months
                                                                                                                 ended September 30,
                                                                                                            ------------------------
                                                                                                              1998           1997
                                                                                                            ------------------------
                                                                                                                    (Unaudited)
                                                                                                                     
Cash flows from financing activities:
  Acquisition of deposits                                                                                    $  10,732         --
  Deposit premium                                                                                               (1,030)        --
  Increase  in deposits                                                                                         41,026       31,006
  Increase in Federal Home Loan Bank borrowings                                                                  6,600        9,600
  (Decrease) increase in securities sold under agreements
         to repurchase                                                                                         (12,795)     169,793
  Increase in advances by borrowers for taxes and
         insurance                                                                                                 680          854
  Dividends paid                                                                                                (4,927)      (3,287)
  Purchase of  Incentive Award stock                                                                              --        (10,176)
  Purchase of ESOP shares                                                                                       (8,200)        --
  Purchase of treasury stock                                                                                   (16,717)     (29,546)
                                                                                                             ---------    ---------
      Net cash provided by financing activities                                                                 15,369      168,244
                                                                                                             ---------    ---------

      Net increase (decrease) in cash and cash equivalents                                                       6,513       (7,247)


Cash and cash equivalents at beginning of period                                                                 2,225        5,372
                                                                                                             ---------    ---------

Cash and cash equivalents at end of period                                                                   $   8,738    $   1,875
                                                                                                             =========    =========

Supplemental Disclosure of Cash Flow
  Information:
  Cash paid during the period for:
      Interest                                                                                               $  45,691    $  39,656
      Income taxes                                                                                                  20        5,346
   Noncash investing activities:
      Transfer of loans receivable to real estate owned                                                            847        1,455
      Mortgage loans securitized into mortgage-backed
         securities                                                                                             16,082         --
                                                                                                             =========    =========
 

See accompanying notes to unaudited consolidated financial statements.

                                       4

 
                     OCEAN FINANCIAL CORP. AND SUBSIDIARY

             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------


NOTE 1. BASIS OF PRESENTATION
- -----------------------------

The accompanying unaudited consolidated financial statements include the
accounts of Ocean Financial Corp. (the "Company") and its wholly-owned
subsidiary, Ocean Federal Savings Bank (the "Bank") and its wholly-owned
subsidiaries, Ocean Federal Realty Inc. and Ocean Investment Services, Inc.

The interim consolidated financial statements reflect all normal and recurring
adjustments which are, in the opinion of management, considered necessary for a
fair presentation of the financial condition and results of operations for the
periods presented. The results of operations for the three and nine months ended
September 30, 1998 are not necessarily indicative of the results of operations
that may be expected for all of 1998.

Certain information and note disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted, pursuant to the rules and regulations of the
Securities and Exchange Commission.

These unaudited consolidated financial statements should be read in conjunction
with the audited consolidated financial statements and notes thereto included in
the Company's Annual Report to Stockholders on Form 10-K for the year ended
December 31, 1997.

NOTE 2.  EARNINGS PER SHARE
- ---------------------------

Amounts per common share for prior periods have been adjusted for the
two-for-one stock split effected in the form of a 100% stock dividend declared
by the Company's Board of Directors on April 22, 1998 and paid on May 15, 1998.

The following reconciles shares outstanding for basic and diluted earnings per
share for the three and nine months ended September 30, 1998 and 1997

 
 
                                                             Three months ended         Nine months ended
                                                                 September 30,            September 30,
                                                             ------------------        -------------------
                                                                1998       1997          1998       1997
                                                              -------    -------        -------    -------
                                                                                        
Weighted average shares issued net of Treasury shares         15,172     16,647         15,322     17,470
Less: Unallocated ESOP Shares                                 (1,424)    (1,142)        (1,243)    (1,177)
      Unallocated incentive award shares                        (546)      (671)          (562)      (587)
                                                              -------    -------        -------    -------
Average basic shares outstanding                              13,202     14,834         13,517     15,706
Add: Effect of dilutive securities:
       Stock options                                             166        190            222         97
       Incentive awards                                          137        145            154         84
                                                              -------    -------        -------    -------
Average diluted shares outstanding                            13,505     15,169         13,893     15,887
                                                              =======    =======        =======    =======
 

NOTE 3. IMPACT OF RECENT ACCOUNTING PRONOUNCEMENTS
- --------------------------------------------------

Effective January 1, 1998, the Company adopted the provisions of Financial
Accounting Standards Board ("FASB") Statement of Financial Accounting Standards
No. 130, "Reporting Comprehensive Income" (SFAS 130). SFAS 130 establishes
standards for reporting and display of comprehensive income and its components
in a full set of general purpose financial statements. Under SFAS 130,
comprehensive income is divided into net income and other comprehensive income.
Other comprehensive income includes items previously recorded directly inequity,
such as unrealized gains or losses on

                                       5

 
securities available for sale. Comparative financial statements provided for
earlier periods have been reclassified to conform with the provisions of this
Statement.

SFAS 130 requires total comprehensive income and its components to be displayed
on the face of a financial statement for annual financial statements. For
interim financial statements, SFAS 130 requires only total comprehensive income
to be reported and allows such disclosure to be presented in the notes to the
interim financial statements.

For the three month periods ended September 30, 1998 and 1997 total
comprehensive income (loss) amounted to $(161,000) and $6,266,000, respectively.
For the nine month periods ended September 30, 1998 and 1997, total
comprehensive income amounted to $7,330,000 and $13,131,000, respectively.

In February 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 132 "Employers' Disclosures about Pensions
and Other Postretirement Benefits" (SFAS 132). SFAS 132 revises employers'
disclosures about pension and other postretirement benefit plans. It does not
change the measurement or recognition of those plans. It standardizes the
disclosure requirements for pensions and other postretirement benefits to the
extent practicable, requires additional information about changes in the benefit
obligations and fair value of plan assets that will facilitate financial
analysis, and eliminates certain required disclosures of previous accounting
pronouncements. SFAS 132 is effective for fiscal years beginning after December
15, 1997. Earlier application is encouraged. Restatement of disclosures for
earlier periods provided for comparative purposes is required unless the
information is not readily available. As SFAS 132 affects disclosure
requirements, it is not expected to have an impact on the financial statements
of the Company.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Actitivies." This statement establishes accounting and
reporting standards for derivative instruments, and for hedging activities. SFAS
No. 133 supersedes the disclosure requirements in SFAS No. 80, 105 and 119. This
statement is effective for periods after June 15, 1999. The adoption of SFAS No.
133 is not expected to have a material impact on the financial position or
results of operations of the Company.

In October 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 134 "Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking Enterprise." This Statement amends FASB
Statement 65 "Accounting for Certain Mortgage Banking Activities" to require
that after the securitization of mortgage loans held for sale, an entity engaged
in mortgage banking activities classify the resulting mortgage-backed securities
or other retained interests based on its ability and intent to sell or hold
those investments. This Statement is effective for the first fiscal quarter
beginning after December 15, 1998. The adoption of this Statement is not
expected to have a material impact on the financial position or results of
operations of the Company.

                                       6

 
NOTE 4. LOANS RECEIVABLE, NET
- -----------------------------
Loans receivable, net at September 30, 1998 and December 31, 1997 consisted of
the following (in thousands):

 
 
                                                         September 30, 1998                   December 31, 1997
                                                         ------------------                   -----------------
                                                            (Unaudited)
                                                                                         
Real estate:
         One- to four-family                                     $802,662                        $711,548
         Commercial real estate, multi-
           family and land                                         36,139                          25,699
         Construction                                               7,284                           8,748
Consumer                                                           51,635                          45,417
Commercial                                                          6,340                           2,904
                                                                ---------                       ---------
                  Total loans                                     904,060                         794,316

Less:
         Loans in process                                           2,712                           2,867
         Deferred fees                                                676                           1,133
         Unearned discounts                                             9                               9
         Allowance for loan losses                                  7,246                           6,612
                                                                ---------                       ---------
                  Total loans, net                                893,417                         783,695

Less: mortgage loans held for sale                                  -                              -
                                                                ---------                       ---------
                  Loans receivable, net                          $893,417                        $783,695
                                                                =========                       =========
 

NOTE 5. DEPOSITS
- ----------------
The major types of deposits at September 30, 1998 and December 31, 1997 were as
follows (in thousands):

 
 
                                                        September 30, 1998           December 31, 1997
                                                        ------------------           -----------------
Type of Account                                           (Unaudited)
- ---------------
                                                                                     
Non-interest bearing                                      $   21,686                   $   13,149
NOW                                                           85,950                       77,994
Money market deposit                                          74,147                       67,979
Savings                                                      168,140                      163,202
Time deposits                                                678,599                      654,440
                                                          ----------                   ----------
                                                          $1,028,522                   $  976,764
                                                          ==========                   ==========
 

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

FINANCIAL CONDITION

Total assets at September 30, 1998 were $1.544 billion, an increase of $33.4
million, compared to $1.511 billion at December 31, 1997.

Investment securities available for sale decreased by $61.9 million, to a
balance of $145.5 million at September 30, 1998, compared to a balance of $207.4
million at December 31, 1997, and mortgage-backed securities available for sale
decreased by $28.2 million, to $429.0 million at September 30, 1998, from $457.1
million at December 31, 1997. The investment and mortgage-backed securities
available for sale portfolios decreased in order to fund growth in the Bank's
loans receivable. Loans receivable, net, increased by $109.7 million, or 14.0%,
to a balance of $893.4 million at September 30, 1998, compared to a balance of
$783.7 million at December 31, 1997. The increase was largely attributable to
robust residential loan growth (including mortgage refinance activity) in the
Bank's market area, as well as commercial lending (including

                                       7

 
commercial real estate) initiatives which accounted for $13.9 million of this
growth. Included in the residential loan growth is $64.0 million of 30-year
fixed-rate non-conforming mortgage loans which the Bank retained in portfolio,
while $16.1 million of 30-year fixed-rate mortgage loans were sold. In the past,
the Bank has often sold most of this product into the secondary market. Of the
loans retained, the Bank funded $58.5 million with repurchase agreements with
approximate terms of three to seven years, mitigating part of the interest rate
risk associated with retaining these mortgages.

Total deposits at September 30, 1998 were $1.029 billion, an increase of $51.8
million, compared to $976.8 million at December 31, 1997. On June 29, 1998, the
Company completed the purchase of $10.7 million in deposit balances from Summit
Bank's Whiting, New Jersey branch, for a deposit premium of $1.0 million.
Stockholders' equity at September 30, 1998 was $196.6 million, compared to
$215.5 million at December 31, 1997. The Company repurchased 948,292 shares of
common stock during the nine months ended September 30, 1998 for $16.7 million,
fully completing the remainder of a 5% repurchase program announced in October
1997 and another 5% repurchase program announced in July 1998. Additionally,
during the second quarter of 1998, the Company loaned $8.2 million to the Bank's
Employee Stock Ownership Plan ("ESOP" or the "Plan") which enabled the ESOP
trustee to purchase 422,500 shares of common stock. After the initial 12 year
ESOP term expires in year 2008, these shares will begin to be allocated to
employees covered by the Plan at which time they will be expensed by the
Company.

RESULTS OF OPERATIONS

GENERAL

Net income decreased to $3.3 million for the three months ended September 30,
1998 as compared to net income of $3.5 million for the three months ended
September 30, 1997. For the nine months ended September 30, 1998 net income
decreased to $10.0 million from $10.3 million for the nine months ended
September 30, 1997.

INTEREST INCOME

Interest income for the three months ended September 30, 1998 was $26.5 million,
compared to $25.6 million for the three months ended September 30, 1997, an
increase of $926,000, or 3.6%. For the nine months ended September 30, 1998,
interest income was $78.9 million compared to $72.4 million for the same period
in 1997, an increase of $6.5 million or 9.0%. The increases in interest income
were the result of increases in the average balance of loans receivable which
increased by $143.5 million and $133.5 million for the three and nine months
ended September 30, 1998, respectively, as compared to the same prior year
periods. For the three months ended September 30, 1998, a $77.0 million increase
in earning assets was largely offset by a decline in the yield on earning assets
which decreased to 7.11% as compared to 7.24% for the same period in 1997 due to
declines in yields for loans and investment and mortgage-backed securities. For
the nine months ended September 30, 1998 the yield on earning assets increased 1
basis point to 7.14% as compared to the same period in 1997 as declines in
yields for loans and investment securities were offset by a shift in the asset
mix from lower yielding securities to higher yielding loans receivable.

INTEREST EXPENSE

Interest expense for the three months ended September 30, 1998 was $15.7
million, compared to $14.7 million for the three months ended September 30,
1997, an increase of $1.0 million, or 6.8%. For the nine months ended September
30, 1998 interest expense was $46.1 million compared to $40.2 million for the
same period in 1997, an increase of $5.9 million or 14.7%. The increases in
interest expense were primarily the result of an increase in the average
outstanding balance of total borrowings (Federal Home Loan Bank and securities
sold under agreements to repurchase) which increased by $46.3 million and $106.8
million for the three and nine months ended September 30, 1998, respectively, as
compared to the same prior year periods and an additional increase in average
interest-bearing deposits of $50.1 million and $38.4 million for the three and
nine months ended September 30, 1998, respectively, as compared to the same
prior year periods. The increase in wholesale borrowings was part of a leverage
strategy adopted in late 1996 to improve returns on invested capital. Proceeds
from the borrowings were invested in mortgage loans and investment and
mortgage-backed securities. The average cost of interest-bearing liabilities
decreased to 4.79% for the three months ended September 30, 1998, as compared to
4.84% for the same prior year period, due to the recent market decline in
interest rates. For the nine months ended September 30, 1998,

                                       8

 
the average cost of interest-bearing liabilities increased to 4.79%, as compared
to 4.70% for the same prior year period due to a greater percentage increase in
higher cost wholesale funding over retail deposit funding.

PROVISION FOR LOAN LOSSES

For the three and nine months ended September 30, 1998, the Company's provision
for loan losses was $225,000 and $675,000, respectively, unchanged from the same
prior year periods. The Company's non-performing assets declined by $1.4 million
at September 30, 1998 as compared to September 30, 1997 allowing for stable
provisions despite loan growth.

OTHER INCOME

Other income increased to $876,000 and $2.6 million for the three and nine
months ended September 30, 1998, respectively, compared to $572,000 and $1.7
million for the same prior year periods. The increases were primarily due to
gains recognized on the sale of 30-year fixed-rate mortgage loans, which the
Company periodically sells as part of the management of interest rate risk.
These gains amounted to $53,000 and $221,000 for the three and nine months ended
September 30, 1998, respectively. Additionally, deposit related fees (part of
fees and service charges) increased by $129,000 and $315,000 for the three and
nine months ended September 30, 1998, respectively, as compared to the same
prior year periods, due to growth in commercial account services and retail core
account balances. The Company also realized $40,000 in fee income during the
third quarter of 1998 from the sale of alternative investment products, a
service the Company introduced late in this year's second quarter. The growth in
these fees was partly offset by reductions in loan servicing fees due to
prepayments of the loans underlying the servicing portfolio.

OPERATING EXPENSES

Operating expenses were $6.3 million and $19.0 million for the three and nine
months ended September 30, 1998, representing increases of $580,000 and $1.9
million compared to the same prior year periods. For the nine months ended
September 30, 1998, the increase was partly due to higher non-cash charges
relating to the Employee Stock Ownership Plan and expenses associated with the
stock awards granted to directors and officers under the 1997 Incentive Plan.
For the three and nine months ended September 30, 1998, marketing expense
increased by $163,000 and $512,000 as the Bank aggressively promoted its new
retail checking products. The Bank also opened its eleventh branch office in
early April of 1998.

PROVISION FOR INCOME TAXES

Income tax expense was $1.8 million and $5.7 million for the three and nine
months ended September 30, 1998, respectively, compared to $2.0 million and $5.9
million for the three and nine months ended September 30, 1997, respectively.
The effective tax rate was relatively stable at 36.2% for the nine months ended
September 30, 1998 as compared to 36.3% for the same prior year period.

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary sources of funds are deposits, principal and interest
payments on loans, FHLB and other borrowings and, to a lesser extent, investment
maturities and proceeds from the sale of loans. While scheduled amortization of
loans is a predictable source of funds, deposit flows and mortgage prepayments
are greatly influenced by general interest rates, economic conditions and
competition. The Company has other sources of liquidity if a need for additional
funds arises, including an overnight line of credit and advances from the FHLB.

At September 30, 1998, the Company had $27.0 outstanding in overnight borrowings
from the FHLB, representing an increase from $20.4 million at December 31, 1997.
The Company utilizes the overnight line from time to time to fund short-term
liquidity needs. The Company also borrowed $275.4 million at September 30, 1998
through securities sold under agreements to repurchase, a decrease from $288.2
million at December 31, 1997. These borrowings were used to fund a wholesale
leverage strategy designed to improve returns on invested capital.

                                       9

 
The Company's cash needs for the nine months ended September 30, 1998, were
principally provided by maturities of investment securities available for sale,
principal payments on loans and mortgage-backed securities and increased
deposits, including a deposit acquisition. The cash provided was principally
used for investing activities, which included the purchase of investment and
mortgage-backed securities and the origination of loans. For the nine months
ended September 30, 1997, the cash needs of the Company were primarily satisfied
by principal payments on loans and mortgage-backed securities, securities sold
under agreements to repurchase and increased deposits. The cash was principally
utilized for loan originations, purchases of investment and mortgage-backed
securities and the purchase of treasury stock.

Federal regulations require the Bank to maintain minimum levels of liquid
assets. The required percentage has varied from time to time based upon economic
conditions and savings flows and is currently 4% of net withdrawable savings
deposits and borrowings payable on demand or in one year or less during the
preceding calendar month. Liquid assets for purposes of this ratio include cash,
accrued interest receivable, certain time deposits, U.S. Treasury and Government
agencies and other securities and obligations generally having remaining
maturities of less than five years. The levels of these assets are dependent on
the Bank's operating, financing, lending and investing activities during any
given period. As of September 30, 1998 and December 31, 1997, the Bank's
liquidity ratios were 38.7% and 9.8%, respectively, both in excess of the
minimum regulatory requirement.

At September 30, 1998, the Bank exceeded all of its regulatory capital
requirements with tangible capital of $164.1 million, or 10.68%, of total
adjusted assets, which is above the required level of $23.0 million or 1.5%;
core capital of $164.1 million or 10.68% of total adjusted assets, which is
above the required level of $61.5 million, or 4.0%; and risk-based capital of
$171.2 million, or 23.2% of risk-weighted assets, which is above the required
level of $59.0 million or 8.0%. The Bank is considered a "well capitalized"
institution under the Office of Thrift Supervision's prompt corrective action
regulations.

NON-PERFORMING ASSETS

The following table sets forth information regarding the Company's nonperforming
assets consisting of non-accrual loans and Real Estate Owned (REO). The Company
had no troubled-debt restructured loans within the meaning of SFAS 15 at
September 30, 1998 or December 31, 1997. It is the policy of the Company to
cease accruing interest on loans 90 days or more past due or in the process of
foreclosure.

 

                                               September 30,      December 31,
                                                  1998               1997
                                               -------------      ------------
                                                      (Dollars in thousands)
                                                   (Unaudited)
                                                             
Non-accrual loans:
      Real estate:
             One-to four-family                     $5,059          $5,062
             Commercial real estate,                             
             multi-family and land                     574             382
      Consumer                                         161             110
                                                    -------         -------
             Total                                   5,794           5,554
REO, net                                               576           1,198
                                                    -------         -------
             Total non-performing assets            $6,370          $6,752
                                                    =======         =======
                                                                 
Non-performing loans as a percent of total                       
         loans receivable                              .64%            .70%
Non-performing assets as a percent of total                      
         assets                                        .41%            .45%
Allowance for loan losses as a percent of                        
         total loans receivable                        .80%            .83%
Allowance for loan losses as percent of                          
         total non-performing loans                 125.06%         119.03%
 

                                       10

 
IMPACT OF YEAR 2000

The Company has developed a formal project plan to prepare its systems,
hardware, and facilities for the Year 2000. The project plan has been in place
since 1997 and is designed to follow the guidelines and recommendations of the
Federal Financial Institutions Examination Council (FFIEC). The Year 2000 effort
is being implemented by qualified personnel from areas throughout the Company.

As stated in the FFIEC guidelines, the Company has created a plan consisting of
five phases. The phases include awareness, assessment, renovation, validation
and implementation. The awareness phase was completed with the development of a
Year 2000 committee and a formal reporting and tracking process. A thorough
analysis of all hardware, software, and facilities that may be effected by the
turn of the century was done to complete the assessment phase. Based on this
analysis, items were prioritized and the renovation effort was started. The
Company primarily utilizes third-party vendors to provide processing of its
mission critical systems. Vendors are being closely monitored to ensure that
renovation and validation dates are met. The planned completion date for all
renovations is December 31, 1998 with all validation and implementation
scheduled to be complete by June 30, 1999. Detailed updates are provided to the
Board of Directors covering all aspects of the project on a periodic basis.

In the case where third party systems fail or are not completed on time, there
is the potential to experience operational problems throughout the Company. To
reduce the risk of any problem due to this type of failure, contingency plans
are being drafted for all mission critical functions and systems. The
contingency plans will address other methods and vendors that may be required to
continue to do business. In the event that any mission critical system
renovation or validation falls behind schedule, the Company may decide to
execute contingency plans to ensure uninterrupted service to customers.

The cost of the Year 2000 project is estimated to be between $300,000 and
$400,000. The cost includes all renovation, testing, and contingency planning
expense for in-house and third-party processing. The expense for the nine months
ended September 30, 1998 is $52,000. The expenses associated with the Year 2000
project are not considered to be incremental to the Company in total. Although
the expense was necessitated by the Year 2000 project, the Company has realized
substantial improvements in its internal system technology.

Estimated expenses and completion dates associated with this project are based
on all known facts and available resources. It is the expectation that the
represented estimates will not change materially, but there can be no guarantee
that the estimates will be achieved. Factors that may influence changes in the
estimates include, but are not limited to, expenses associated for obtaining
qualified personnel, ability to correctly identify and renovate all functions
related to the Year 2000 and other similar items.

PRIVATE SECURITIES LITIGATION REFORM ACT SAFE HARBOR STATEMENT

In addition to historical information, this quarterly report may include certain
forward looking statements based on current management expectations. The
Company's actual results could differ materially from those management
expectations. Factors that could cause future results to vary from current
management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies of
the federal government, changes in tax policies, rates and regulations of
federal and state tax authorities, changes in interest rates, deposit flows, the
cost of funds, demand for loan products, demand for financial services,
competition, changes in the quality or composition of the Bank's loan and
investment portfolios, changes in accounting principles, policies or guidelines,
and other economic, competitive, governmental and technological factors
affecting the Company's operations, markets, products, services and prices.
Further description of the risks and uncertainties to the business are included
in Item 1, Business, of the Company's 1997 Form 10-K.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company's interest rate sensitivity is monitored by management through the
use of an interest rate risk (IRR) model. Based on internal IRR modeling,
management does not believe that there has been a material change in the
Company's interest rate sensitivity from December 31, 1997 to September 30,
1998. All methods used to measure interest rate sensitivity involve the use of
assumptions, which may tend to oversimplify the manner in which actual yields
and costs

                                       11

 
respond to changes in market interest rates. The Company's interest
rate sensitivity should be reviewed in conjunction with the financial statements
and notes thereto contained in the Company's Annual Report for the fiscal year
ended December 31, 1997.

                                       12

 
PART II. OTHER INFORMATION


Item 1. Legal Proceedings
        -----------------
               
          The Company is not engaged in any legal proceedings of a
          material nature at the present time. From time to time, the
          Company is a party to routine legal proceedings within the
          normal course of business. Such routine legal proceedings in
          the aggregate are believed by management to be immaterial to
          the Company's financial condition or results of operations.
       
Item 2. Changes in Securities
        ---------------------

          Not Applicable
       
Item 3. Defaults Upon Senior Securities
        -------------------------------

          Not Applicable
       
Item 4. Submission of Matters to Vote of Security Holders
        -------------------------------------------------
               
          Not Applicable

Item 5. Other Information
        -----------------
               
          Not Applicable
               
Item 6. Exhibits and Reports on Form 8-K
        --------------------------------

        a)  Exhibits:

            3.1   Certificate of Incorporation of Ocean Financial Corp.*

            3.2   Bylaws of Ocean Financial Corp.*

            4.0   Stock Certificate of Ocean Financial Corp.*

            10.8  Amended and Restated Ocean Financial Corp. 1997 Incentive Plan
                  (filed herewith)

            27    Financial Data Schedule (filed herewith)

        b)  There were no reports on Form 8-K filed during the three months 
            ended September 30, 1998.

*  Incorporated herein by reference into this document from the Exhibits to Form
   S-1, Registration Statement, filed on December 7, 1995, as amended,
   Registration No. 33-80123.

                                       13

 
                                  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.

                                       Ocean Financial Corp.
                                       ---------------------
                                       Registrant


DATE:  November 12, 1998               /s/ John R. Garbarino
                                       ----------------------
                                       John R. Garbarino
                                       Chairman of the Board, President
                                       and Chief Executive Officer


DATE:  November 12, 1998               /s/ Michael Fitzpatrick
                                       -----------------------
                                       Michael Fitzpatrick
                                       Executive Vice President and
                                       Chief Financial Officer

                                       14