U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

(Mark One)

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


For the quarterly period ended September 30, 2003

                                       OR

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

For the transition period from                to
                               --------------    -----------

                         Commission file number 0-22608


                               FFLC BANCORP, INC.
                               ------------------
             (Exact Name of Registrant as Specified in Its Charter)


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


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


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

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

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

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

                     Common stock, par value $.01 per share
                     --------------------------------------

                5,393,880 shares outstanding at October 28, 2003
                ------------------------------------------------

                                                                  CONFORMED COPY




                               FFLC BANCORP, INC.

                                      INDEX


Part I. FINANCIAL INFORMATION                                                             Page
                                                                                          ----
   Item 1. Financial Statements Page
                                                                                         
     Condensed Consolidated Balance Sheets -
     at September 30, 2003 (Unaudited) and at December 31, 2002..............................2

     Condensed Consolidated Statements of Income (Unaudited) -
     Three and Nine months ended September 30, 2003 and 2002.................................3

     Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) -
     Nine months ended September 30, 2003 and 2002.........................................4-5

     Condensed Consolidated Statements of Cash Flows (Unaudited) -
     Nine months ended September 30, 2003 and 2002.........................................6-7

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

     Review by Independent Certified Public Accountants.....................................14

     Report on Review by Independent Certified Public Accountants...........................15

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

   Item 3.  Quantative and Qualitative Disclosures About Market Risk........................24

   Item 4.  Controls and Procedures.........................................................24

Part II. OTHER INFORMATION

   Item 1.  Legal Proceedings...............................................................24

   Item 2.  Changes in Securities...........................................................24

   Item 3.  Default upon Senior Securities..................................................24

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

   Item 5.  Other Information...............................................................25

   Item 6.  Exhibits and Reports on Form 8-K................................................25

SIGNATURES..................................................................................26









                               FFLC BANCORP, INC.

                          Part I. FINANCIAL INFORMATION

                          Item 1. Financial Statements

                      Condensed Consolidated Balance Sheets
                   ($ in thousands, except per share amounts)



                                                                                   At             At
                                                                              September 30,    December 31,
                                                                              -------------    ------------
                                                                                  2003           2002
                                                                                  ----           ----
            Assets                                                             (unaudited)

                                                                                           
Cash and due from banks                                                       $   33,590         20,157
Interest-earning deposits                                                         41,926         49,237
                                                                              -------------    ------------

            Cash and cash equivalents                                             75,516         69,394

Securities available for sale                                                     78,601         77,324
Loans, net of allowance for loan losses of $5,411 in 2003
    and $5,181 in 2002                                                           737,430        735,338
Accrued interest receivable                                                        3,454          4,181
Premises and equipment, net                                                       20,730         19,369
Foreclosed assets                                                                    727            626
Federal Home Loan Bank stock, at cost                                              6,900          7,700
Deferred income taxes                                                                962            487
Other assets                                                                       1,364          1,402
                                                                              -------------    ------------

            Total                                                             $  925,684        915,821
                                                                              =============   =============

            Liabilities and Stockholders' Equity

Liabilities:
    Noninterest-bearing demand deposits                                           26,402         18,867
    NOW and money-market accounts                                                153,888        137,858
    Savings accounts                                                              26,023         25,403
    Certificates                                                                 479,186        485,930
                                                                              -------------    ------------

            Total deposits                                                       685,499        668,058

Advances from Federal Home Loan Bank                                             133,000        149,000
Other borrowed funds                                                              15,152         14,303
Guaranteed preferred beneficial interest in junior subordinated debentures         5,000          5,000
Accrued expenses and other liabilities                                            11,151          8,398
                                                                              -------------    ------------

            Total liabilities                                                    849,802        844,759
                                                                              -------------    ------------

Stockholders' equity:
    Preferred stock, $.01 par value, 1,000,000 shares authorized,
        none outstanding                                                               -              -
    Common stock, $.01 par value, 15,000,000 shares authorized,
        6,393,928 in 2003 and 4,574,944 in 2002 shares issued                         64             46
    Additional paid-in-capital                                                    31,811         31,638
    Retained income                                                               63,638         58,409
    Accumulated other comprehensive income                                           283            636
    Treasury stock, at cost (1,000,048 shares in 2003 and
        991,669 shares in 2002)                                                  (19,914)       (19,667)
                                                                              -------------    ------------

            Total stockholders' equity                                            75,882         71,062
                                                                              -------------    ------------

            Total                                                              $ 925,684        915,821
                                                                              =============   =============




     See accompanying Notes to Condensed Consolidated Financial Statements.






                               FFLC BANCORP, INC.

             Condensed Consolidated Statements of Income (Unaudited)
                   ($ in thousands, except per share amounts)



                                                            Three Months Ended          Nine Months Ended
                                                               September 30,              September 30,
                                                          -----------------------    ------------------------
                                                             2003         2002          2003           2002
Interest income:                                          ---------    ----------    ----------    ----------
                                                                                           
    Loans                                                 $  12,264        13,300        37,576        39,293
    Securities                                                  482           782         1,607         2,322
    Other interest-earning assets                               160           298           629           722

            Total interest income                            12,906        14,380        39,812        42,337
                                                          ---------    ----------    ----------    ----------
Interest expense:
    Deposits                                                  3,916         5,225        12,561        15,397
    Borrowed funds                                            2,010         2,352         6,224         6,955
                                                          ---------    ----------    ----------    ----------

            Total interest expense                            5,926         7,577        18,785        22,352
                                                          ---------    ----------    ----------    ----------

            Net interest income                               6,980         6,803        21,027        19,985

Provision for loan losses                                       330           399         1,124         1,270
                                                          ---------    ----------    ----------    ----------

            Net interest income after provision
                for loan losses                               6,650         6,404        19,903        18,715
                                                          ---------    ----------    ----------    ----------

Noninterest income:
    Deposit account fees                                        276           245           762           696
    Other service charges and fees                              670           430         1,956         1,344
    Net gain on sales of loans held for sale                    381            73         1,011           225
    Other                                                       138           114           451           365
                                                          ---------    ----------    ----------    ----------

            Total noninterest income                          1,465           862         4,180         2,630
                                                          ---------    ----------    ----------    ----------

Noninterest expense:
    Salaries and employee benefits                            2,624         2,254         7,570         6,404
    Occupancy   expense                                         704           630         2,054         1,788
    Data processing expense                                     333           238           886           730
    Professional services                                       123           115           346           312
    Advertising and promotion                                   111           105           364           339
    Other                                                       540           432         1,600         1,242
                                                          ---------    ----------    ----------    ----------

            Total noninterest expense                         4,435         3,774        12,820        10,815
                                                          ---------    ----------    ----------    ----------

Income before income taxes                                    3,680         3,492        11,263        10,530

            Income taxes                                      1,387         1,315         4,250         3,932
                                                          ---------    ----------    ----------    ----------

Net income                                                $   2,293         2,177         7,013         6,598
                                                          =========    ==========    ==========    ==========

Basic income per share                                    $     .42           .41          1.30          1.23
                                                          =========    ==========    ==========    ==========

Weighted-average number of shares outstanding
    for basic                                             5,389,768     5,365,227     5,383,140     5,357,775
                                                          =========    ==========    ==========    ==========

Diluted income per share                                  $     .42           .40          1.28          1.21
                                                          =========    ==========    ==========    ==========

Weighted-average number of shares outstanding
    for diluted                                           5,482,560     5,471,244     5,481,431     5,466,338
                                                          =========    ==========    ==========    ==========

Dividends per share                                       $     .13           .09           .33           .28
                                                          =========    ==========    ==========    ==========



     See accompanying Notes to Condensed Consolidated Financial Statements

                                       3






                               FFLC BANCORP, INC.

 Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)

                  Nine Months Ended September 30, 2003 and 2002
                                ($ in thousands)




                                                Common Stock                                            Accumulated
                                         -----------------------  Additional                               Other           Total
                                           Number of               Paid-In      Treasury    Retained   Comprehensive   Stockholders'
                                            Shares       Amount    Capital        Stock      Income       Income          Equity
                                         ------------   --------  ----------    --------   ---------   -------------   -------------
                                                                                                      
Balance at December 31, 2001                4,542,953   $     45      31,355     (19,347)     51,575             440       64,068

Comprehensive income:
  Net income (unaudited)                           --         --          --          --       6,598              --        6,598

  Change in unrealized gains on securities
       available for sale, net of income taxes
       of $111 (unaudited)                         --         --          --          --          --             184          184

  Change in unrealized loss on derivative
       instrument, net of income tax
       benefit of $27 (unaudited)                  --         --          --          --          --             (45)         (45)
                                                                                                                       -------------
Comprehensive income (unaudited)                                                                                            6,737
                                                                                                                       -------------
Net proceeds from the issuance of common
  stock, stock options exercised
  (unaudited)                                  28,741          1         249          --          --              --          250

Dividends paid   (unaudited)                       --         --          --          --      (1,500)             --       (1,500)

Purchase of treasury stock, 11,871 shares
  (unaudited)                                      --         --          --        (298)         --              --         (298)
                                         ------------   --------  ----------    --------   ---------   -------------   -------------

Balance at September 30, 2002 (unaudited)   4,571,694   $     46      31,604     (19,645)     56,673             579       69,257
                                         ============   ========  ==========    ========   =========   =============   =============


                                                                     (continued)
                                       4





                               FFLC BANCORP, INC.

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

                  Nine Months Ended September 30, 2003 and 2002
                                ($ in thousands)



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

                                                                                                       
Balance at December 31, 2002              4,574,944     $     46       31,638     (19,667)     58,409          636          71,062
                                                                                                                       -------------
Comprehensive income:
  Net income (unaudited)                           --         --          --          --      7,013               --         7,013

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

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

Comprehensive income (unaudited)                                                                                           6,660
                                                                                                                       -------------

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

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

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

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

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



     See accompanying Notes to Condensed Consolidated Financial Statements.

                                       5





                                                   FFLC BANCORP, INC.

                               Condensed Consolidated Statements of Cash Flows (Unaudited)
                                                     (In thousands)



                                                                                   Nine Months Ended
                                                                                     September 30,
                                                                                  -------------------
                                                                                     2003       2002
Cash flows from operating activities:                                             ---------  --------
                                                                                          
    Net income                                                                    $   7,013     6,598
    Adjustments to reconcile net income to net cash provided by operations:
        Provision for loan losses                                                     1,124     1,270
        Depreciation and amortization                                                   989       781
        Credit for deferred income taxes                                               (262)     (169)
        Net amortization of premiums and discounts on securities                        912       130
        Net amortization of deferred loan fees and costs                                216       (83)
        Net gain on sales of loans held for sale                                     (1,011)     (225)
        Loans originated for sale                                                   (69,173)  (18,769)
        Proceeds from sales of loans held for sale                                   71,767    14,710
        Decrease in accrued interest receivable                                         727        66
        Decrease (increase) in other assets                                              38      (372)
        Increase in accrued expenses and other liabilities                            2,726     4,122
                                                                                  ---------  --------
                 Net cash provided by operating activities                           15,066     8,059
                                                                                  ---------  --------
Cash flows from investing activities:
    Proceeds from principal repayments and maturities on securities
        available for sale                                                           27,754    11,183
    Purchase of securities available for sale                                       (30,482)  (33,067)
    Loan disbursements                                                             (186,426) (170,865)
    Principal repayments on loans                                                   180,129   116,586
    Purchase of premises and equipment, net                                          (2,350)   (5,209)
    Redemption (purchase) of Federal Home Loan Bank stock                               800      (500)
    Net proceeds from sales of foreclosed assets                                      1,181     1,035
                                                                                  ---------  --------
                    Net cash used in investing activities                            (9,394)  (80,837)
                                                                                  ---------  --------
                                                                                          (continued)


                                       6







                               FFLC BANCORP, INC.

     Condensed Consolidated Statements of Cash Flows (Unaudited), Continued
                                 (In thousands)

                                                                                     Nine Months Ended
                                                                                        September 30,
                                                                                     -------------------
                                                                                       2003       2002
Cash flows from financing activities:                                                --------   --------
                                                                                            
    Net increase in deposits                                                         $ 17,441     71,076
    Net (decrease) increase in advances from Federal Home Loan Bank                   (16,000)    10,000
    Net increase in other borrowed funds                                                  849      2,523
    Increase in guaranteed preferred beneficial interest in junior
        subordinated debentures                                                            --      5,000
    Issuance of common stock                                                              191        250
    Purchase of treasury stock                                                           (247)      (298)
    Cash dividends paid                                                                (1,784)    (1,500)
                                                                                     --------   --------
                Net cash provided by financing activities                                 450     87,051
                                                                                     --------   --------

Net increase in cash and cash equivalents                                               6,122     14,273

Cash and cash equivalents at beginning of period                                       69,394     49,792
                                                                                     --------   --------

Cash and cash equivalents at end of period                                           $ 75,516     64,065
                                                                                     ========   ========
Supplemental disclosures of cash flow information-
    Cash paid during the period for:
        Interest                                                                     $ 18,891     22,503
                                                                                     ========   ========

        Income taxes                                                                 $  4,908      4,204
                                                                                     ========   ========

Noncash investing and financing activities:
    Accumulated other comprehensive income:
        Net change in unrealized gain on securities available for sale, net of tax   $   (336)       184
                                                                                     ========   ========

        Net change in unrealized loss on derivative instrument, net of tax$               (17)       (45)
                                                                                     ========   ========

    Transfers from loans to foreclosed assets                                        $  1,418      1,097
                                                                                     ========   ========

    Loans originated on sales of foreclosed assets                                   $    136        238
                                                                                     ========   ========

    Loans funded by and sold to correspondent                                        $ 12,264     10,640
                                                                                     ========   ========



See accompanying Notes to Condensed Consolidated Financial Statements.
                                       7



                               FFLC BANCORP, INC.

        Notes to Condensed Consolidated Financial Statements (Unaudited)


1.Basis of Presentation. In the opinion of the management of FFLC Bancorp,  Inc.
          (the  "Holding  Company"),  the  accompanying  condensed  consolidated
          financial  statements  contain all  adjustments  (consisting of normal
          recurring accruals) necessary to present fairly the financial position
          at September 30, 2003 and the results of operations for the three- and
          nine-month  periods  ended  September 30, 2003 and 2002 and cash flows
          for the  nine-month  periods ended  September  30, 2003 and 2002.  The
          results of  operations  for the  three-and  nine-month  periods  ended
          September 30, 2003 are not necessarily  indicative of results that may
          be expected for the year ending December 31, 2003.

          The condensed  consolidated  financial statements include the accounts
          of the  Holding  Company  and its three  subsidiaries,  First  Federal
          Savings Bank of Lake County (the "Bank"),  First Alliance  Title,  LLC
          and FFLC  Statutory  Trust I and the Bank's  wholly-owned  subsidiary,
          Lake  County  Service  Corporation  (together,  the  "Company").   All
          significant   intercompany   accounts  and   transactions   have  been
          eliminated in consolidation.

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



                                                    At September 30, 2003   At December 31, 2002
                                                    ---------------------  ---------------------
                                                                  % of                   % of
                                                      Amount      Total      Amount      Total
   Mortgage loans:                                   ---------   -------   ---------   ---------
                                                                             
       One-to-four-family residential *              $ 378,163    49.33%   $ 395,116     52.23%
       Construction and land                            38,978     5.08       30,792      4.07
       Multi-family units                               12,202     1.59       22,796      3.01
       Commercial real estate, churches and other      155,824    20.32      140,770     18.61
                                                     ---------   -------   ---------   ---------
           Total mortgage loans                        585,167    76.32      589,474     77.92

   Consumer loans                                      150,179    19.59      138,202     18.26
   Commercial loans                                     31,338     4.09       28,879      3.82
                                                     ---------   -------   ---------   ---------

           Total loans (1)                             766,684   100.00%     756,555    100.00%
                                                                 =======               =========
   Undisbursed portion of loans in process             (24,570)              (16,770)
   Net deferred loan costs                                 727                   734
   Allowance for loan losses (2)                        (5,411)               (5,181)
                                                     ---------             ---------
           Loans, net                                $ 737,430             $ 735,338
                                                     =========             =========


     *    Includes  $12.9  million  and $14.4  million of loans held for sale at
          September 30, 2003 and December 31, 2002, respectively.

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

                                                       At
                                      -------------------
                                       September 30, 2003    December 31, 2002
                                      -------------------   --------------------
                                                    % of                  % of
                                         Amount    Total       Amount    Total
                                      ---------   -------   ---------    -------
            Residential               $ 368,821    48.10%   $ 385,711     50.98%
            Commercial                  244,697    31.92      229,930     30.39
            Consumer                    153,166    19.98      140,914     18.63
                                      ---------   -------   ---------    -------

                                      $ 766,684   100.00%   $ 756,555    100.00%
                                      =========   =======   =========    =======
                                                                     (continued)
                                       8



                               FFLC BANCORP, INC.

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


2.  Loans, Continued.

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

                                                       At
                                      -------------------
                                       September 30, 2003    December 31, 2002
                                      -------------------   --------------------
                                                   % to                 % to
                                                   Gross                Gross
                                        Amount     Loans     Amount     Loans
                                      ---------   -------   --------- ---------

            Residential               $ 1,094        .30%   $ 1,175       .30%
            Commercial                  3,109        1.27     2,949      1.28
            Consumer                    1,208         .79     1,057       .75
                                      ---------   -------   --------- ---------

                                      $ 5,411        .71%   $ 5,181       .68%
                                      =========   =======   ========= =========

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

                                   Three Months Ended      Nine Months Ended
                                      September 30,          September 30,
                                   --------------------   ------------------
                                      2003       2002       2003       2002
                                   ---------   --------   -------    -------
           Residential             $  57,583    34,290     154,174   105,243
           Commercial                 22,238    18,322      75,174    72,432
           Consumer                   24,381    19,626      71,628    62,107
                                   ---------   --------   -------    -------

                                   $ 104,202    72,238     300,976   239,782
                                   =========   ========   ========   =======

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

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

                                    Three Months Ended      Nine Months Ended
                                       September 30,          September 30,
                                   --------------------   -------------------
                                      2003      2002        2003       2002
                                   ---------   --------   -------    -------
           Beginning balance         $ 5,426    4,701       5,181     4,289
           Provision for loan losses     330      399       1,124     1,270
           Net loans charged-off        (345)    (319)       (894)     (778)
                                   ---------   --------   -------    -------

           Ending balance            $ 5,411    4,781       5,411     4,781
                                   =========   ========   =======    ========

                                                                     (continued)
                                       9



                               FFLC BANCORP, INC.

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


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



                                                                                                             At
                                                                                            -------------------
                                                                                  September 30,    December 31,
                                                                                  -------------    ------------
                                                                                     2003              2002
                                                                                     ----              ----
                                                                                                  
            Loans identified as impaired:
                Gross loans with no related allowance for losses                   $ 2,966                -
                Gross loans with related allowance for losses recorded                   -              400
                Less:  Allowances on these loans                                         -              (50)
                                                                                  -------------    ------------
            Net investment in impaired loans                                       $ 2,966              350
                                                                                  =============    ============





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

                                                            Three Months Ended  Nine Months Ended
                                                               September 30,      September 30,
                                                            ------------------  -----------------
                                                              2003      2002     2003      2002
                                                            --------  --------  -------  --------
                                                                                
      Average net investment in impaired loans              $ 3,149      170     1,742      50
                                                            ========  ========  =======  ========
      Interest income recognized on impaired loans          $    64        5        73       5
                                                            ========  ========  =======  ========
      Interest income received on impaired loans            $    64        5        73       5
                                                            ========  ========  =======  ========



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

                                                                             At
                                                               -----------------
                                                     September 30,  December 31,
                                                     -------------  ------------
                                                         2003          2002
                                                         ----          ----

      Nonaccrual loans                                 $ 5,181         2,592
      Accruing loans past due ninety days or more           -             -
                                                       -------        ------

         Total                                         $ 5,181         2,592
                                                       =======        ======

The increase in impaired and nonaccrual  loans during 2003 mainly  resulted from
     two loans to an  agricultural  borrower  being  identified  as impaired and
     placed  on  nonaccrual  status.  Management  estimates  that  equity in the
     related  collateral is sufficient  and no loss is  anticipated on these two
     loans.

                                                                     (continued)
                                       10


                               FFLC BANCORP, INC.

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


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




                                                                    Three Months Ended          Nine Months Ended
                                                                       September 30,               September 30,
                                                                --------------------------     ---------------------
                                                                    2003           2002          2003        2002
                                                                                               
           Weighted-average shares of common stock issued
             and outstanding before adjustments for
             RRP and common stock options                         5,393,871      5,369,330     5,387,243   5,361,878

           Adjustment to reflect the effect of unallocated
             RRP shares                                              (4,103)        (4,103)       (4,103)     (4,103)
                                                                -----------     ----------     ---------   ---------

           Weighted-average shares for basic income per
             share                                                5,389,768      5,365,227     5,383,140   5,357,775
                                                                ===========     ==========     =========   =========
           Basic income per share of common stock               $       .42            .41          1.30        1.23
                                                                ===========     ==========     =========   =========

           Total weighted-average common shares and
             equivalents outstanding for basic income
             per share computation                                5,389,768      5,365,227     5,383,140   5,357,775

           Additional dilutive shares using the average market
             value for the period utilizing the treasury stock
             method regarding stock options                          92,792        106,017        98,291     108,563
                                                                -----------     ----------     ---------   ---------

           Weighted-average shares and equivalents
             outstanding for diluted income per share             5,482,560      5,471,244     5,481,431   5,466,338
                                                                ===========     ==========     =========   =========

           Diluted income per share of common stock             $       .42            .40          1.28        1.21
                                                                ===========     ==========     =========   =========


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

                                                                     (continued)
                                       11


                               FFLC BANCORP, INC.

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


6. Stock Option Plans.  During 2002, the Company adopted a new stock option plan
     (the  "2002  Plan")  which  authorizes  the  Company to issue up to 375,000
     shares (adjusted) in connection with options granted to directors, officers
     or  employees  of the  Company.  The  terms  and  vesting  periods  will be
     determined  as each option is granted,  but the option price cannot be less
     than the then  current  market value of the common stock at the grant date.
     No options have been  granted  under the 2002 Plan  through  September  30,
     2003.

The  Company  also has a 1993 stock  option plan (the "1993  Plan")  under which
     common  shares  are  authorized  to be issued in  connection  with  options
     granted to  directors,  officers  and  employees  of the  Company.  Options
     granted  under the Plan are  exercisable  at the market price of the common
     stock at the date of grant. Incentive stock options granted to officers and
     employees  are  exercisable  in three equal annual  installments,  with the
     first  installment  becoming  exercisable  one year from the date of grant.
     Options granted to outside directors are exercisable  immediately,  but any
     common  shares  obtained from exercise of the options may not be sold prior
     to one year from the date of grant.  All  options  expire at the earlier of
     ten years for officers and employees or twenty years for directors from the
     date of grant or one year  following  the date which the outside  director,
     officer or employee  ceases to serve in such  capacity.  At  September  30,
     2003,  50,571 options  (adjusted)  remain available under the 1993 Plan for
     future grant to directors, officers and employees.

The following is a summary of stock option  transactions  during the  nine-month
     periods ended September 30, 2003 and 2002 (All options and option price per
     share  information  has been  adjusted to reflect the  three-for-two  stock
     split in 2003):



                                                                                   Weighted-
                                                                   Range of        Average
                                                    Number        Per Share       Per Share
     1993 Plan:                                  of Options      Option Price       Price
     ----------                                 ------------    -------------    --------------
                                                                           
     Outstanding, December 31, 2001               200,312       $ 4.00-14.17        6.01
     Exercised                                    (43,111)        4.00-10.83        4.77
                                                ------------
     Outstanding, September 30, 2002              157,201       $ 4.00-14.17        6.53
                                                ============    =============    ==============
     Outstanding, December 31, 2002               152,327         4.00-14.17        6.61
     Exercised                                    (28,828)        4.00-11.75        6.03
                                                ------------
     Outstanding, September 30, 2003              123,499       $ 4.00-14.17        6.99
                                                ============    =============    ==============


                                                                     (continued)
                                       12





                               FFLC BANCORP, INC.

   Notes to Condensed Consolidated Financial Statements (Unaudited), Continued


6. Stock Option Plans, Continued
No stock  options were granted  under the plans  during the  nine-month  periods
     ended  September  30, 2003 or 2002.  SFAS No. 123  requires  pro forma fair
     value  disclosures if the intrinsic value method is being utilized to value
     stock-based compensation awards. For purposes of pro forma disclosures, the
     estimated fair value of stock options granted is included in expense in the
     period vesting occurs.  The proforma  information has been determined as if
     the Company had accounted for its stock options under the fair value method
     of SFAS No. 123.  The Company  accounts  for their stock option plans under
     the recognition  and  measurement  principles of APB No. 25. No stock-based
     employee  compensation  cost is reflected in net income  during the periods
     presented,  as all stock  options  granted  under the plans had an exercise
     price equal to the market value of the underlying  common stock on the date
     of grant.  The  following  table  illustrates  the effect on net income and
     basic and  diluted  income per share as if the Company had applied the fair
     value  recognition  provisions  of SFAS  No.  123 to  stock-based  employee
     compensation (in thousands, except per share amounts):




                                                         Three Months Ended     Nine Months Ended
                                                           September 30,           September 30,
                                                         ------------------     -----------------
                                                          2003      2002         2003       2002
                                                         -------  ---------     -------    ------
                                                                                
     Net income, as reported                             $ 2,293     2,177       7,013      6,598

     Deduct: Total stock-based employee compensation
          determined under the fair value based method
          for all awards, net of related tax benefit          -         (2)         -          (7)
                                                         -------  ---------     -------    ------
     Proforma net income                                 $ 2,293     2,175        7,013     6,591
                                                         =======  =========     =======    ======
     Basic income per share:
          As reported                                    $   .42       .41         1.30      1.23
                                                         =======  =========     =======    ======
          Proforma                                       $   .42       .41         1.30      1.23
                                                         =======  =========     =======    ======
     Diluted income per share:
          As reported                                    $   .42       .40         1.28      1.21
                                                         =======  =========     =======    ======
          Proforma                                       $   .42       .40         1.28      1.21
                                                         =======  =========     =======    ======


7.  Reclassifications.  Certain  amounts  in  the  2002  condensed  consolidated
     financial  statements  have  been  reclassified  to  conform  to  the  2003
     presentation.

                                       13





                               FFLC BANCORP, INC.

               Review by Independent Certified Public Accountants


Hacker,   Johnson  &  Smith  PA,  the  Company's  independent  certified  public
accountants,  have made a limited  review of the financial  data as of September
30, 2003, and for the three- and nine-month periods ended September 30, 2003 and
2002 presented in this document, in accordance with standards established by the
American Institute of Certified Public Accountants.

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

                                       14







          Report on Review by Independent Certified Public Accountants



The Board of Directors
FFLC Bancorp, Inc.
Leesburg, Florida:

     We have reviewed the accompanying  condensed  consolidated balance sheet of
FFLC Bancorp,  Inc. and  Subsidiaries  (the "Company") as of September 30, 2003,
the  related  condensed  consolidated  statements  of income  for the three- and
nine-month  periods ended September 30, 2003 and 2002 and the related  condensed
consolidated  statements of changes in  stockholders'  equity and cash flows for
the  nine-month  periods  ended  September  30, 2003 and 2002.  These  financial
statements are the responsibility of the Company's management.

     We conducted our reviews in accordance  with  standards  established by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with auditing  standards  generally  accepted in the United States of
America,  the objective of which is the  expression of an opinion  regarding the
financial  statements taken as a whole.  Accordingly,  we do not express such an
opinion.

     Based on our reviews,  we are not aware of any material  modifications that
should be made to the condensed  consolidated  financial  statements referred to
above for them to be in conformity with accounting principles generally accepted
in the United States of America.

     We have previously audited, in accordance with auditing standards generally
accepted in the United States of America,  the consolidated  balance sheet as of
December 31, 2002, and the related consolidated statements of income, changes in
stockholders'  equity  and cash  flows for the year then  ended  (not  presented
herein);  and in our report dated  January 15, 2003 we expressed an  unqualified
opinion  on  those  consolidated  financial  statements.  In  our  opinion,  the
information set forth in the accompanying  condensed  consolidated balance sheet
as of December 31, 2002, is fairly stated, in all material respects, in relation
to the consolidated balance sheet from which it has been derived.



HACKER, JOHNSON & SMITH PA
Orlando, Florida
October 10, 2003

                                       15



                               FFLC BANCORP, INC.

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


General

FFLC Bancorp, Inc., (the "Holding Company") is the holding company for its three
subsidiaries,  First  Federal  Savings Bank of Lake County (the  "Bank"),  First
Alliance  Title,  LLC and FFLC  Statutory  Trust I and the  Bank's  wholly-owned
subsidiary,  Lake County Service Corporation ("LCSC") (together, the "Company").
The  Company's  consolidated  results of operations  are primarily  those of the
Bank.

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

The Bank has 14  full-service  banking  facilities in Lake,  Sumter,  Citrus and
Marion  Counties,  Florida.  The Bank is in the process of constructing  two new
branches, one in Citrus County and the other in Sumter County.

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


                                       16







                               FFLC BANCORP, INC.


Capital Resources

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

     The Company is a party to financial instruments with off-balance-sheet risk
     in the  normal  course  of  business  to meet  the  financing  needs of its
     customers.   The  Company's  exposure  to  credit  loss  in  the  event  of
     nonperformance  by  the  other  party  to the  off-balance-sheet  financial
     instrument is represented by the contractual  amount of those  instruments.
     The Company uses the same credit policies in making  commitments as it does
     for on-balance-sheet  instruments.  A summary of the contractual amounts of
     the  Company's  financial  instruments  with   off-balance-sheet   risk  at
     September 30, 2003 follows (in thousands):

        Commitments to extend credit                 $ 31,923
                                                     ========
        Unused lines of credit                       $ 58,783
                                                     ========
        Undisbursed portion of loans in process      $ 24,570
                                                     ========
        Standby letters of credit                    $  3,600
                                                     ========

     The Company  believes that it will have sufficient  funds available to meet
     its commitments.  At September 30, 2003, certificates of deposit which were
     scheduled to mature in one year or less totaled  $273.8  million.  Based on
     past experience,  management believes,  that a significant portion of those
     funds will remain with the Company.

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

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts  (set forth in the table) of
     total and Tier I capital (as defined in the  regulations) to  risk-weighted
     assets (as defined).  Management  believes  that, as of September 30, 2003,
     the Bank meets all capital adequacy requirements to which it is subject.

                                       17



                               FFLC BANCORP, INC.


As of September 30, 2003, the most recent  notification from the OTS categorized
the  Bank  as  well  capitalized  under  the  regulatory  framework  for  prompt
corrective action. To be categorized as well capitalized, the Bank must maintain
minimum  tangible,  Tier I (core),  Tier I  (risk-based)  and  total  risk-based
capital percentages as set forth in the table. There are no conditions or events
since that notification that management  believes have changed the institution's
category.

The Bank's actual capital amounts and percentages at September 30, 2003 are also
presented in the table.




                                                                         To Be Well
                                                          Minimum        Capitalized
                                                        For Capital      For Prompt
                                                         Adequacy      Corrective Action
                                          Actual         Purposes        Provisions
                                      ---------------   -------------   ----------------
                                        %      Amount     %  Amount       %     Amount
                                      -----  --------   ---- --------   ----   --------
                                                              ($ in thousands)
                                                             
     Stockholders' equity,
         and ratio to total
         assets                        8.4%  $ 78,149
     Less: investment in
         nonincludable
         subsidiary                              (254)
     Less: unrealized gain on
         securities available for sale           (451)
                                             --------
     Tangible capital,
         and ratio to adjusted
         total assets                  8.4%  $ 77,444   1.5% $ 13,875
                                             ========        ========
     Tier 1 (core) capital, and
         ratio to adjusted total
         assets                        8.4%  $ 77,444   3.0% $ 27,750   5.0%   $ 46,250
                                             ========        ========          ========
     Tier 1 capital, and ratio
         to risk-weighted assets      12.6%             4.0% $ 24,619   6.0%   $ 36,928
                                                             ========          ========
     Tier 2 capital (allowance for
         loan losses)                          5,296
                                             --------
     Total risk-based capital,
         and ratio to risk-
         weighted assets              13.4%  $ 82,740   8.0% $ 49,237   10.0%  $ 61,547
                                             ========        ========          ========
     Total assets                            $925,713
                                             ========
     Adjusted total assets                   $925,004
                                             ========
     Risk-weighted assets                    $615,467
                                             ========



                                       18





                               FFLC BANCORP, INC.

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

                                                       Nine Months                    Nine Months
                                                          Ended        Year Ended       Ended
                                                      September 30,   December 31,   September 30,
                                                          2003            2002           2002
                                                      -------------   ------------   -------------
                                                                               
     Average equity as a percentage
        of average assets                                 7.96%           7.67%         7.70%

     Total equity to total assets at end of period        8.20%           7.76%         7.52%

     Return on average assets (1)                         1.01%           1.00%         1.01%

     Return on average equity (1)                        12.63%          13.05%        13.16%

     Noninterest expense to average assets (1)            1.84%           1.68%         1.66%

     Nonperforming assets to total assets
        at end of period                                   .64%            .35%          .28%

     Operating efficiency ratio (1)                      50.86%          48.23%        47.82%

(1)  Annualized for the nine months ended September 30, 2003 and 2002.






                                                            At            At              At
                                                      September 30,   December 31,    September 30,
                                                           2003          2002            2002
                                                      -------------   ------------   -------------
                                                                               
   Weighted-average interest rates:
        Interest-earning assets:
           Loans                                          6.57%         7.10%           7.24%
           Securities                                     3.90%         4.45%           4.63%
           Other interest-earning assets                  1.32%         1.77%           2.50%
                Total interest-earning assets             6.03%         6.52%           6.76%
        Interest-bearing liabilities:
           Interest-bearing deposits                      2.37%         2.78%           3.05%
           Borrowed funds                                 5.13%         5.38%           5.15%
                Total interest-bearing liabilities        2.80%         3.29%           3.51%
        Interest-rate spread                              3.23%         3.23%           3.25%



Changes in Financial Condition

Total assets increased $9.9 million or 1.1%, from $915.8 million at December 31,
2002 to $925.7  million at  September  30, 2003  primarily as a result of a $2.1
million  increase in net loans, an increase in securities  available for sale of
$1.3  million  and an  increase in cash and cash  equivalents  of $6.1  million.
Deposits  increased  $17.4  million from $668.1  million at December 31, 2002 to
$685.5  million at September 30, 2003.  Advances from the Federal Home Loan Bank
decreased  $16.0  million  from $149.0  million at  December  31, 2002 to $133.0
million at September  30, 2003.  The $4.8 million net increase in  stockholders'
equity during the nine months ended  September 30, 2003 resulted from net income
of $7.0 million and proceeds of $191,000 from stock options exercised, partially
offset by repurchases of the Company's stock of $247,000, dividends paid of $1.8
million  and a  $353,000,  net of tax  benefit  decrease  in  accumulated  other
comprehensive income.

                                       19



                                                         FFLC BANCORP, INC.

Results of Operations

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





                                                                                      Three Months Ended September 30,
                                                                  ----------------------------------------------------
                                                                      2003                                        2002
                                                      --------------------------------------------   -----------------
                                                                  Interest    Average                Interest  Average
                                                        Average      and      Yield/      Average       and    Yield/
                                                        Balance   Dividends    Cost       Balance    Dividends  Cost
                                                      ---------   --------   --------   ----------   --------- -------
                                                                                 ($ in Thousands)
                                                                                              
Interest-earning assets:
    Loans                                             $ 736,183     12,264       6.66%  $ 738,259     13,300     7.21%
    Securities                                           87,031        482       2.22      84,316        782     3.71
    Other interest-earning assets (1)                    42,478        160       1.51      45,206        298     2.64
                                                      ---------   --------              ----------   --------
        Total interest-earning assets                   865,692     12,906       5.96     867,781     14,380     6.63
                                                                  --------                           --------
Noninterest-earning assets                               57,500                            46,971
                                                      ---------                         ----------
        Total assets                                   $923,192                         $ 914,752
                                                      =========                         ==========
Interest-bearing liabilities:
    NOW and money-market accounts                       150,907        163        .43     129,895        332     1.02
    Savings accounts                                     25,804         37        .57      24,051         52      .86
    Certificates                                        478,979      3,716       3.10     484,962      4,841     3.99
    Federal Home Loan Bank advances                     133,000      1,891       5.69     164,000      2,283     5.57
    Other borrowed funds                                 21,944        119       2.17      16,914         69     1.63
                                                      ---------   --------              ----------   --------

        Total interest-bearing liabilities              810,634      5,926       2.92     819,822      7,577     3.70
                                                                  --------                           --------

Noninterest-bearing deposits                             26,059                            17,284
Noninterest-bearing liabilities                          10,902                             9,437
Stockholders' equity                                     75,597                            68,209
                                                      ---------                         ----------

        Total liabilities and stockholders' equity    $ 923,192                         $ 914,752
                                                      =========                         ==========
Net interest income                                               $  6,980                           $ 6,803
                                                                  ========                           ========
Interest-rate spread (2)                                                         3.04%                           2.93%
                                                                              ========                           =======
Net interest-earning assets, net margin (3)           $  55,058                  3.23%  $  47,959                3.14%
                                                      =========               ========  ==========               =======
Ratio of interest-earning assets to interest-bearing
    liabilities                                            1.07                              1.06
                                                      =========                         ==========



(1)  Includes interest-bearing deposits and Federal Home Loan Bank stock.
(2)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net  margin  is  annualized   net  interest   income   divided  by  average
     interest-earning assets.


                                       20



                               FFLC BANCORP, INC.


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




                                                                                         Nine Months Ended September 30,
                                                           -------------------------------------------------------------
                                                                                 2003                               2002
                                                      --------------------------------  --------------------------------
                                                                   Interest    Average               Interest    Average
                                                       Average       and       Yield/    Average       and       Yield/
                                                       Balance    Dividends     Cost     Balance     Dividends    Cost
                                                      ---------   ---------   --------  ----------   ---------   -------
                                                                                 ($ in Thousands)
Interest-earning assets:
                                                                                              
    Loans                                             $ 738,253      37,576      6.79%  $  715,484      39,293      7.32%
    Securities                                           89,478       1,607      2.39       78,067       2,322      3.97
    Other interest-earning assets (1)                    47,718         629      1.76       31,889         722      3.02
                                                      ---------   ---------             ----------   ---------

        Total interest-earning assets                   875,449      39,812      6.06      825,440      42,337      6.84
                                                                  ---------                          ---------

Noninterest-earning assets                               54,377                             42,559
                                                      ---------                         ----------
        Total assets                                  $ 929,826                          $ 867,999
                                                      =========                         ==========

Interest-bearing liabilities:
    NOW and money-market accounts                       147,798         617       .56      125,246       1,137      1.21
    Savings accounts                                     25,789         118       .61       23,113         165       .95
    Certificates                                        485,195      11,826       3.25     453,255      14,095      4.15
    Federal Home Loan Bank advances                     141,136       5,856      5.53      159,385       6,738      5.64
    Other borrowed funds                                 21,117         368      2.32       15,577         217      1.86
                                                      ---------   ---------             ----------   ---------

        Total interest-bearing liabilities              821,035      18,785      3.05      776,576      22,352      3.84
                                                                  ---------                          ---------

Noninterest-bearing deposits                             24,006                             16,100
Noninterest-bearing liabilities                          10,738                              8,496
Stockholders' equity                                     74,047                             66,827
                                                      ---------                         ----------

        Total liabilities and stockholders' equity    $ 929,826                         $  867,999
                                                      =========                         ==========

Net interest income                                               $  21,027                          $  19,985
                                                                  =========                          =========

Interest-rate spread (2)                                                         3.01%                            3.00%
                                                                              ========                           =======

Net interest-earning assets, net margin (3)           $  54,414                  3.20%  $   48,864                3.23%
                                                      =========               ========  ==========               =======

Ratio of interest-earning assets to
    interest-bearing liabilities                           1.07                               1.06
                                                      =========                         ==========




(1)  Includes interest-bearing deposits and Federal Home Loan Bank stock.
(2)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net  margin  is  annualized   net  interest   income   divided  by  average
     interest-earning assets.

                                       21



                               FFLC BANCORP, INC.

     Comparison of the Three-Month Periods Ended September 30, 2003 and 2002


General Operating Results. Net income for the three-month period ended September
     30, 2003 was $2.3 million, or $.42 per basic and diluted share, compared to
     $2.2 million,  or $.41 per basic share and $.40 per diluted share,  for the
     comparable  period in 2002. All per share  information has been adjusted to
     reflect the  three-for-two  stock split in 2003. The increase in net income
     was  primarily a result of an increase of $177,000 in net interest  income,
     an  increase  of  $603,000  in  noninterest  income and a  decrease  in the
     provision  for loan losses of $69,000,  partially  offset by an increase of
     $661,000 in noninterest expense.

Interest Income. Interest income decreased $1.5 million to $12.9 million for the
     three-month  period ended  September  30,  2003.  The decrease was due to a
     decrease in the average yield earned on interest-earning  assets from 6.63%
     for the three months ended September 30, 2002 to 5.96% for the three months
     ended   September  30,  2003  and  a  $2.1  million   decrease  in  average
     interest-earning  assets  outstanding  for the three months ended September
     30, 2003 compared to the 2002 period.

Interest  Expense.  Interest expense  decreased $1.7 million or 21.8%, from $7.6
     million for the three-month period ended September 30, 2002 to $5.9 million
     for the  three-month  period ended  September  30,  2003.  The decrease was
     primarily  due  to a  decrease  in the  average  cost  of  interest-bearing
     liabilities  from 3.70% for the three  months ended  September  30, 2002 to
     2.92% for the  comparable  2003  period and a decrease  of $9.2  million in
     average interest-bearing liabilities outstanding.  Average interest-bearing
     deposits increased $16.8 million from $638.9 million outstanding during the
     three months ended September 30, 2002 to $655.7 million  outstanding during
     the comparable period for 2003. Average borrowings  decreased $26.0 million
     from $180.9  million  during the three months ended  September  30, 2002 to
     $154.9 million for the comparable 2003 period.

Provision for Loan Losses. The provision for loan losses is charged to income to
     increase the total  allowance to a level deemed  appropriate by management.
     It is based upon the volume and type of lending  conducted  by the Company,
     the Company's  charge-off  experience,  industry  standards,  the amount of
     nonperforming  loans,  general  economic  conditions,  particularly as they
     relate to the  Company's  market  area,  and other  factors  related to the
     collectibility  of the  Company's  loan  portfolio.  The  Company  recorded
     provisions for loan losses for the three-month  periods ended September 30,
     2003 and 2002 of $330,000 and $399,000, respectively. Net loans charged off
     for the three-month periods ended September 30, 2003 and 2002 were $345,000
     and $319,000, respectively. Management believes that the allowance for loan
     losses, which was $5.4 million or .71% of gross loans at September 30, 2003
     is adequate.

Noninterest Income. Noninterest income increased $603,000 or 70.0% from $862,000
     during the 2002 period to $1.5 million during the 2003 period. The increase
     was partly due to a  $308,000  increase  in gain on sales of loans held for
     sale.  The Company has decided to sell an  increased  number of  fixed-rate
     residential mortgage loans it originates in the secondary market due to the
     low interest-rate environment.

Noninterest  Expense.  Noninterest  expense  increased by $661,000 or 17.5% from
     $3.8 million for the  three-month  period ended  September 30, 2002 to $4.4
     million for the  three-month  period ended September 30, 2003. The increase
     was  primarily  due to  increases  of  $370,000 in  salaries  and  employee
     benefits,  $74,000 in  occupancy  expense  and  $95,000 in data  processing
     expense related to the overall growth of the Company.

Income  Taxes.  The income tax  provision  increased  from $1.3  million for the
     three-month  period  ended  September  30, 2002 (an  effective  tax rate of
     37.7%)  to  $1.4  million  (an   effective  tax  rate  of  37.7%)  for  the
     corresponding period in 2003.

                                       22



                               FFLC BANCORP, INC.

     Comparison of the Nine-Month Periods Ended September 30, 2003 and 2002

General Operating Results.  Net income for the nine-month period ended September
     30, 2003 was $7.0  million,  or $1.30 per basic share and $1.28 per diluted
     share,  compared  to $6.6  million,  or $1.23 per basic share and $1.21 per
     diluted share, for the comparable period in 2002. All per share information
     has been  adjusted to reflect the  three-for-two  stock split in 2003.  The
     increase  in net  income  was  primarily  a result of an  increase  of $1.0
     million  in net  interest  income  and  an  increase  of  $1.6  million  in
     noninterest  income,  partially  offset by an increase  of $2.0  million in
     noninterest expense.

Interest Income. Interest income decreased $2.5 million to $39.8 million for the
     nine-month  period  ended  September  30,  2003.  The decrease was due to a
     decrease in the average yield earned on interest-earning  assets from 6.84%
     for the nine months ended  September  30, 2002 to 6.06% for the nine months
     ended  September  30,  2003,  partially  offset by a $50.0  million or 6.1%
     increase in average interest-earning assets outstanding for the nine months
     ended September 30, 2003 compared to the 2002 period.

Interest  Expense.  Interest expense decreased $3.6 million or 16.0%, from $22.4
     million for the nine-month period ended September 30, 2002 to $18.8 million
     for the  nine-month  period  ended  September  30,  2003.  The decrease was
     primarily  due  to a  decrease  in the  average  cost  of  interest-bearing
     liabilities  from 3.84% for the nine  months  ended  September  30, 2002 to
     3.05% for the comparable  2003 period,  partially  offset by an increase of
     $44.5 million in average interest-bearing liabilities outstanding.  Average
     interest-bearing  deposits  increased  $57.2  million  from $601.6  million
     outstanding  during the nine  months  ended  September  30,  2002 to $658.8
     million   outstanding  during  the  comparable  period  for  2003.  Average
     borrowings  decreased  $12.7  million from $175.0  million  during the nine
     months ended  September 30, 2002 to $162.3 million for the comparable  2003
     period.

Provision for Loan Losses. The provision for loan losses is charged to income to
     increase the total  allowance to a level deemed  appropriate by management.
     It is based upon the volume and type of lending  conducted  by the Company,
     the Company's  charge-off  experience,  industry  standards,  the amount of
     nonperforming  loans,  general  economic  conditions,  particularly as they
     relate to the  Company's  market  area,  and other  factors  related to the
     collectibility  of the  Company's  loan  portfolio.  The  Company  recorded
     provisions for loan losses for the nine-month  periods ended  September 30,
     2003 and 2002 of $1.1  million and $1.3  million,  respectively.  Net loans
     charged off for the  nine-month  periods ended  September 30, 2003 and 2002
     were  $894,000 and  $778,000,  respectively.  Management  believes that the
     allowance for loan losses, which was $5.4 million or .71% of gross loans at
     September 30, 2003 is adequate.

Noninterest Income. Noninterest income increased $1.6 million or 58.9% from $2.6
     million during the 2002 period to $4.2 million during the 2003 period.  The
     increase  was mainly due to a  $786,000  increase  in gain on sale of loans
     held for sale.  The  Company  has  decided to sell an  increased  number of
     fixed-rate residential mortgage loans it originates in the secondary market
     due to the low interest-rate environment.

Noninterest Expense. Noninterest expense increased by $2.0 million or 18.5% from
     $10.8 million for the nine-month  period ended  September 30, 2002 to $12.8
     million for the  nine-month  period ended  September 30, 2003. The increase
     was  primarily  due to  increases  of $1.2 million in salaries and employee
     benefits,  $266,000 in occupancy  expense and  $156,000 in data  processing
     expense related to the overall growth of the Company.

Income  Taxes.  The income tax  provision  increased  from $3.9  million for the
     nine-month period ended September 30, 2002 (an effective tax rate of 37.3%)
     to $4.3  million  (an  effective  tax rate of 37.7%) for the  corresponding
     period in 2003.

                                       23



                               FFLC BANCORP, INC.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

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

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

Item 4. Controls and Procedures

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

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

                           Part II - OTHER INFORMATION

Item 1. Legal Proceedings

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

Item 2. Changes in Securities

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

Item 3. Defaults upon Senior Securities

     Not applicable

                                       24




                                                          FFLC BANCORP, INC.


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

     Not applicable

Item 5.    Other Information

     Not applicable

Item 6.    Exhibits and Reports on Form 8-K

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

          3.1 Certificate of Incorporation of FFLC Bancorp, Inc.*
          3.2 Bylaws of FFLC Bancorp, Inc. ***
          4.0 Stock Certificate of FFLC Bancorp, Inc.*
          10.1  First  Federal  Savings  Bank of  Lake  County  Recognition  and
                Retention Plan**
          10.2  First  Federal  Savings  Bank of  Lake  County  Recognition  and
                Retention Plan for Outside Directors**
          10.3 FFLC Bancorp,  Inc. Incentive Stock Option Plans for Officers and
               Employees**
          10.4 FFLC Bancorp, Inc. Stock Option Plan for Outside Directors**
          31.1  Certification  of  Chief  Executive  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act
          31.2  Certification  of  Chief  Financial  Officer  required  by  Rule
                13a-14(a)/15d-14(a) under the Exchange Act
          32.1  Certification  of Chief Executive  Officer pursuant to 18 U.S.C.
                Section 1350, as adopted pursuant to Section 906 of Sarbanes-
                Oxley Act of 2002
          32.2  Certification  of Chief Financial  Officer pursuant to 18 U.S.C.
                Section 1350, as adopted pursuant to Section 906 of Sarbanes-
                Oxley Act of 2002


     *    Incorporated  herein by reference into this document from the Exhibits
          to Form S-1, Registration Statement,  initially filed on September 27,
          1993, Registration No. 33-69466.
     **   Incorporated  herein by reference  into this  document  from the Proxy
          Statement for the Annual Meeting of Stockholders held on May 12, 1994.
     ***  Incorporated herein by reference into this document from the September
          30, 1999 FFLC Bancorp, Inc. Form 10-Q filed November 3, 1999.

     (b)  The following  Forms 8-K's filed during the  three-month  period ended
          September 30, 2003:

          On July 11, 2003,  the Company  filed a Form 8-K to disclose  that the
          Company had issued  three press  releases to announce  (i) the Company
          joined the  Russell  3000 Index,  (ii) the  Company's  second  quarter
          earnings and (iii) declaration of a dividend.

          On July 28, 2003,  the Company  filed a Form 8-K to disclose  that the
          Company was  participating in a community bank investor  conference in
          New York.

                                       25







                               FFLC BANCORP, INC.



                                   SIGNATURES


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


Date: October 28, 2003

                                                    FFLC Bancorp Inc.
                                             By:   /s/ Stephen T. Kurtz
                                                   -----------------------------
                                             Name: Stephen T. Kurtz
                                             Title:President and
                                                   Chief Executive Officer

                                             By:   /s/ Paul K. Mueller
                                                   -----------------------------
                                             Name: Paul K. Mueller
                                             Title:Executive Vice President
                                                   and Chief Financial Officer

                                       26