Partners Trust Announces Third Quarter Results

Partners Trust Announces Third Quarter Results

UTICA, N.Y., Oct. 19 /PRNewswire-FirstCall/ -- Partners Trust Financial Group, Inc. , the holding company for Partners Trust Bank, announced today its financial results for the quarter ended September 30, 2005. Net income was $13.1 million, or $0.27 per diluted share for the third quarter, compared to $2.3 million, or $0.05 per diluted share for the third quarter of 2004. The most significant item of note was a negative provision for loan losses of $9.0 million in the third quarter of 2005, compared with a provision of $1.6 million in the third quarter of 2004. The negative provision increased income after taxes by $5.4 million, or $0.11 per diluted share. In addition, the third quarter of 2004 was impacted by acquisition and conversion expenses of $4.0 million relating to the acquisition of BSB Bancorp ("BSB").

In addition to reporting our results of operations in accordance with Generally Accepted Accounting Principles (GAAP), we also report our "Core Operating Earnings." Core operating earnings were $9.0 million for the third quarter of 2005, a 31.3% increase from the $6.8 million in the third quarter of 2004. Our core operating earnings is net income, as reported on a GAAP basis, adjusted to exclude large non-cash items which effect the reporting of results of operations, such as net amortization of fair market value adjustments on net assets acquired in mergers, amortization of intangibles and covenant-not-to-compete expense, and the negative provision for loan losses. Additionally, we exclude acquisition and conversion expenses. We believe these expenses are not reflective of on-going operations and therefore "nonoperating" in nature. A table reconciling core operating earnings with net income as reported under GAAP immediately follows the text of this release.

John Zawadzki, President & CEO of Partners Trust, commented, "Now, little over a year after our acquisition of BSB, the successful efforts of our loan workout group over the past year, as reflected by the substantial recoveries and improvement in asset quality, resulted in a negative provision for loan losses." Non-performing assets totaled $7.6 million at September 30, 2005, and were 0.20% of total assets, compared to $9.1 million or 0.24% of total assets at June 30, 2005, and $13.2 million or 0.36% of total assets at December 31, 2004. Furthermore, nonperforming assets decreased $9.6 million, or 55.8%, from September 30, 2004. In addition to the non-performing loans, we had $10.0 million of performing loans classified as substandard or worse at September 30, 2005, compared with $17.9 million at June 30, 2005 and $24.4 million at December 31, 2004. The allowance for loan losses covered 501.4% of non-performing loans at September 30, 2005, compared to 488.5% and 353.0% at June 30, 2005 and December 31, 2004, respectively.

Total assets of the Company at September 30, 2005 were $3.8 billion, and are up slightly from the end of 2004 and from June 30, 2005. Securities available-for-sale increased $99.5 million or 9.4% from the end of 2004, and totaled $1.2 billion at September 30, 2005. The increase primarily reflects security purchases to take advantage of market rate increases at various times, and was funded by a $30.8 million decrease in federal funds sold and increases in deposits and borrowings. Loans receivable (including net deferred loan costs) increased $80.9 million during the third quarter ($58.6 million increase year to date), with a $61.2 million increase in consumer loans and a $26.3 million increase in residential mortgages being partially offset by a $9.6 million decline in commercial (real estate and C&I) loans. Indirect auto loans comprised $329.7 million or 59.2% of the consumer loan portfolio at September 30, 2005, compared with $265.2 million or 53.5% at June 30, 2005 and $244.1 million or 50.3% at December 31, 2004.

Mr. Zawadzki stated, "We have focused considerable efforts on our indirect auto lending business this year, developing strong relationships with reputable, established automobile dealers in our markets. These strong relationships, coupled with a temporary cutback in special financing promotions by the captive auto financing companies, resulted in significant growth in our high quality indirect auto loan portfolio during the quarter." He continued, "Our commercial real estate and C&I portfolio decreased slightly in the third quarter of 2005 due in large part to workout and charge-offs of problem loans, however we are encouraged by recent momentum resulting from our commercial business development activities."

Total deposits were $2.3 billion at September 30, 2005, and are little changed from the end of 2004 and June 30, 2005. Savings and money market accounts comprised 33.3% of total deposits at September 30, 2005, compared to 36.1% and 37.7% at June 30, 2005 and December 31, 2004, respectively. Offsetting these decreases was an increase in time deposits to 46.1% of total deposits at September 30, 2005, compared to 42.7% and 41.6% at June 30, 2005 and December 31, 2004, respectively. The change in deposit mix reflects seasonal growth in municipal time deposits, as well as a change in consumer sentiment toward higher yielding shorter-term time accounts. This trend is likely to continue as increasing market interest rates and competitive pressures may cause us to increase the rates we pay on time deposits.

Net interest income for the three months ended September 30, 2005 totaled $25.3 million, an increase of $2.3 million from the same period in 2004. This increase is due primarily to a $63.2 million increase in average net earning assets in the third quarter of 2005 compared with the prior year period, partially offset by a 10 basis point decrease in net interest margin. Average earning assets increased due to a combination of loan growth and the timing of the BSB acquisition (July 14, 2004). The net interest margin for the three months ended September 30, 2005 and 2004 was 3.00% and 3.10%, respectively. The net interest margin for the second quarter of 2005 was 3.08%. The decline in margin is primarily attributable to the flattening of the yield curve that occurred over the past year, coupled with increased deposit rates in 2005. If time deposits continue to become a larger portion of our deposit base, the resulting higher interest cost will put further pressure on our net interest margin, and could also cause us to increase rates on savings and money market accounts.

Non-interest income was $5.9 million for the quarter ended September 30, 2005, compared to $5.4 million in the same period of last year, an increase of $477,000. The increase resulted primarily from gains on sale of fixed assets of $258,000 and an increase in gains on the sales of securities available for sale.

Non-interest expenses were $19.5 million and $23.6 million for the three months ended September 30, 2005, and 2004, respectively. The third quarter of 2004 included acquisition and conversion expenses of $4.0 million relating to the BSB acquisition. There were no such expenses in the third quarter of 2005. Technology expense increased $259,000 in the third quarter of 2005 compared with the year-ago quarter due primarily to a processing system upgrade. Amortization of intangible assets decreased $436,000 due to the use of an accelerated amortization schedule for certain intangible assets that arose from the BSB acquisition. Non-interest expenses, excluding acquisition and conversion expenses, as a percent of average total assets was 2.08% (annualized) for the third quarter of 2005, an improvement from the 2.36% for the third quarter of 2004, reflecting our attention to improving the efficiency of the Company.

In July 2005, Partners Trust announced that it had been authorized by its Board of Directors to purchase up to 5 million shares (10%) of its then outstanding common stock. Through September 30, 2005, 831,301 shares of common stock were repurchased by Partners Trust pursuant to such plan at an average cost per share of $11.90. The extent to which shares are repurchased will continue to depend on a number of factors including market trends and prices as well as alternative uses of capital.

The Company will conduct a conference call at 10:00 a.m. Eastern Time on October 20, 2005, in which management will discuss the Company's financial results and business strategy, followed by a question-and-answer session.

Those wishing to participate in the call may dial toll-free 1-877-407-8035. A webcast presentation will also be available via the Company's website at http://www.partnerstrust.com/ through the "Investor Relations" section. A replay of the call will be available until October 27 by dialing 1-877-660-6853, account number 286, event ID number 171826.

In addition to results presented in accordance with GAAP, this press release contains certain non-GAAP financial measures. We believe that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends and financial position. Specifically, we provide measures based on what we believe are our "core operating earnings." In presenting core operating earnings, on a consistent basis we exclude large non-cash items which effect the GAAP reporting of results of operations such as net amortization of fair market value adjustments on net assets acquired in mergers, amortization of intangibles and covenant-not-to-compete expense, and the negative provision for loan losses. Additionally, we exclude acquisition and conversion expenses. We believe these expenses are not reflective of on- going operations and therefore "nonoperating" in nature.

We utilize "core operating earnings," along with other factors, to evaluate ongoing operating performance for internal planning and forecasting purposes. We, as well as securities analysts, investors and other interested parties, also use this measure as a tool to compare peer company operating performance. We believe that our presentation and discussion of "core operating earnings," together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting our business and allows investors to view performance in a manner similar to management. We also believe that the adjustments we use to calculate "core operating earnings" remove the effects of factors that are not representative of our ongoing operations and otherwise distort trends in underlying operating results. While some of these items may have occurred historically and may be considered to be recurring items for GAAP purposes, occurrence in future periods is dependent upon future business and economic factors, including for example, the ability to identify and execute on further acquisition transactions, as well as other evaluation criteria. These factors are often frequently beyond the control of Company management. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare this financial measure with other companies' non-GAAP financial measures having the same or similar names. A reconciliation of these non-GAAP measures to the most comparable GAAP equivalent is included in the attached financial tables.

Partners Trust Financial Group, Inc., headquartered in Utica, New York, is the holding company for Partners Trust Bank, which was founded in 1839. Partners Trust Bank offers a wide variety of business and retail banking products as well as a full range of trust, investment, and municipal banking services through its 35 Central and Southern New York locations in Oneida, Onondaga, Herkimer, Broome, Tioga and Chenango counties. Customers' banking needs are serviced 24 hours a day through a network of ATMs, automated telephone banking, and through the convenience of internet banking.

Investors and other interested parties can access the Company's securities filings and code of ethics at http://www.partnerstrust.com/.

Statements contained in this news release contain forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs of management as well as the assumptions made using information currently available to management. Since these statements reflect the views of management concerning future events, these statements involve risks, uncertainties and assumptions. These risks and uncertainties include among others, the impact of changes in market interest rates and general economic conditions, changes in government regulations, changes in accounting principles and the quality or composition of the loan and investment portfolios. Therefore, actual future results may differ significantly from results discussed in the forward-looking statements due to a number of factors, which include, but are not limited to, factors discussed in the documents filed by the Company with the Securities and Exchange Commission from time to time.

                                   Three months ended      Nine months ended
  Core Operating Earnings             September 30,          September 30,
  (In thousands, except             2005        2004        2005       2004
    per share data)

  Net Income as Reported (GAAP)  $13,126      $2,267     $26,263     $8,123
  Adjustments
    Net amortization of premium
     on net assets acquired
     in mergers                      235       1,311       2,307      1,686
    Acquisition and conversion
     expense                           -       3,980           -      4,746
    Amortization of core
     deposit & trust intangibles   1,802       2,237       6,205      2,671
    Covenant-not-to-compete
     expense                          88          89         266         89
    Negative provision for
     loan loss                    (9,006)          -      (9,006)         -
  Total adjustments pre-tax       (6,881)      7,617        (228)     9,192
  Related income taxes            (2,744)      3,037         (91)     3,665
  Total adjustments after-tax     (4,137)      4,580        (137)     5,527
  Core Operating Earnings         $8,989      $6,847     $26,126    $13,650

  Diluted EPS using Core
   Operating Earnings              $0.18       $0.15       $0.54      $0.41


  Partners Trust Financial Group, Inc. and Subsidiary
  Consolidated Balance Sheets (Unaudited)
                                              September 30,   December 31,
                                                      2005           2004
  Assets                                   (In thousands, except share data)
  Cash and due from banks                          $62,040        $54,633
  Federal funds sold                                     -         30,848
                                                    62,040         85,481
  Securities available-for-sale, at fair value   1,163,528      1,064,070
  Securities held-to-maturity (fair value
   of $845 at September 30, 2005 and $1,241 at
   December 31, 2004)                                  842          1,241
  Federal Home Loan Bank of New York
   ("FHLB") stock                                   38,105         36,394
  Loans held for sale                                1,172          1,107
  Loans receivable                               2,150,999      2,092,351
  Less: Allowance for loan losses                  (37,142)       (42,716)
    Net loans receivable                         2,113,857      2,049,635
  Premises and equipment, net                       26,775         29,187
  Land and buildings held for sale                     674          1,400
  Accrued interest receivable                       14,862         13,333
  Bank-owned life insurance                         70,084         68,079
  Other real estate owned and repossessed assets       142          1,055
  Goodwill                                         244,700        245,892
  Other intangible assets, net                      22,263         28,889
  Other assets                                      25,325         25,864
    Total Assets                               $ 3,784,369    $ 3,651,627

  Liabilities and Shareholders' Equity
  Liabilities:
    Deposits:
      Non-interest bearing                         250,912       $235,994
      Interest bearing                           2,096,107      2,001,521
      Total deposits                             2,347,019      2,237,515
    Borrowings                                     800,944        776,813
    Mortgagors' escrow funds                         9,705         18,691
    Other liabilities                               32,407         35,757
    Junior subordinated obligations issued
     to unconsolidated subsidiary trusts
     (Junior subordinated obligations)              43,202         43,202
      Total Liabilities                          3,233,277      3,111,978

  Shareholders' Equity:
    Preferred stock, $0.0001 par value,
     10,000,000 shares authorized, none issued           -              -
    Common stock, $0.0001 par value,
     190,000,000 shares authorized and
     50,305,098 and 49,722,984 shares issued
     at September 30, 2005 and December 31,
     2004, respectively                                  5              5
    Additional paid-in capital                     441,003        435,604
    Retained earnings                              135,843        120,597
    Accumulated other comprehensive (loss) income   (2,198)           394
    Treasury stock (309,537 and 60,971 shares at
     September 30, 2005 and December 31, 2004,
     respectively)                                  (3,559)          (593)
    Unallocated ESOP shares (1,606,028 and
     1,769,688 shares at September 30, 2005 and
     December 31, 2004, respectively)              (13,016)       (14,293)
    Unearned restricted stock awards                (6,986)        (2,065)
      Total shareholders' equity                   551,092        539,649
      Total Liabilities and Shareholders'
       Equity                                   $3,784,369     $3,651,627

  See accompanying notes to consolidated financial statements.



                                      Average Outstanding Balance
                                Three months ended      Nine months ended
                                   September 30,          September 30,
                                  2005       2004        2005       2004
                                         (Dollars in thousands)
  Earning assets:
  Federal funds sold and
   interest bearing deposits    $2,655    $32,569     $18,760    $30,800
  Securities (1)             1,232,470    939,804   1,179,314    551,282
  Loans (2)                  2,110,370  1,980,101   2,080,299  1,198,019
    Total earning assets     3,345,495  2,952,474   3,278,373  1,780,101

  Non-earning assets           404,220    385,641     409,911    203,510
    Total assets            $3,749,715 $3,338,115  $3,688,284 $1,983,611

  Interest bearing liabilities:
    Savings deposits          $292,511   $371,025    $296,867   $274,427
    Money market accounts      497,623    422,480     522,030    210,932
    NOW accounts               234,562    200,608     231,829    130,129
    Time accounts            1,013,188    846,081     988,699    474,315
    Borrowings (3)             849,446    723,884     787,732    439,629
    Junior subordinated
     obligations issued to
     unconsolidated subsidiary
     trusts                     43,202     36,628      43,202     12,298
      Total interest bearing
       liabilities           2,930,532  2,600,706   2,870,359  1,541,730

    Non-interest bearing
     deposits                  238,673    227,705     236,191    141,997
    Other non-interest
     bearing liabilities        31,372     33,344      36,339     19,628
      Total liabilities      3,200,577  2,861,755   3,142,889  1,703,355
    Shareholders' equity       549,138    476,360     545,395    280,256
      Total liabilities and
       shareholders' equity $3,749,715 $3,338,115  $3,688,284 $1,983,611

  (1) The amounts shown are amortized cost and include FHLB stock.
  (2) Net of net deferred loan fees and costs.
  (3) Borrowings include mortgagors' escrow funds.


                               September 30,     June 30,     December 31,
                                   2005            2005           2004
                                             (In thousands)
                          Amount  Percent   Amount  Percent  Amount  Percent
  Loan portfolio
   composition:
    Residential real
     estate            $1,102,793  51.6% $1,076,502  52.2% $1,081,256  51.8%
    Commercial real
     estate               310,019  14.5%    312,674  15.2%    339,587  16.3%
    Commercial and
     industrial           169,157   7.9%    176,117   8.5%    180,897   8.7%
    Consumer, including
     home equity loans    557,123  26.0%    495,950  24.1%    485,057  23.2%
      Total loans
       receivable       2,139,092 100.0%  2,061,243 100.0%  2,086,797 100.0%
    Plus (less):
      Net deferred
       loan costs          11,907             8,881             5,554
      Allowance for
       loan losses        (37,142)          (43,709)          (42,716)
        Net loans
         receivable    $2,113,857        $2,026,415        $2,049,635

  Deposit composition:
    Non-interest
     bearing checking    $250,912  10.7%   $249,761  11.0%   $235,994  10.5%
    Interest bearing
     -checking            234,663   9.9%    234,651  10.2%    227,341  10.2%
      Total checking      485,575  20.6%    484,412  21.2%    463,335  20.7%
    Savings               278,720  11.9%    298,967  13.1%    300,678  13.4%
    Money market          501,164  21.4%    523,942  23.0%    543,591  24.3%
    Time                1,081,560  46.1%    973,247  42.7%    929,911  41.6%
      Total deposits   $2,347,019 100.0% $2,280,568 100.0% $2,237,515 100.0%


  Partners Trust Financial Group, Inc. and Subsidiary
  Consolidated Statements of Income (Unaudited)

                                Three months ended       Nine months ended
                                    September 30,           September 30,
                                  2005       2004         2005       2004
                                     (In thousands, except share data)
  Interest income:
  Loans, including fees        $29,396    $27,003      $86,208    $51,174
  Federal funds sold and
   interest bearing deposits         3        140          328        281
  Securities                    13,925      9,605       38,989     16,247
    Total interest income       43,324     36,748      125,525     67,702

  Interest expense:
    Deposits:
      Savings accounts             243        296          729        535
      Money market accounts      1,877      1,140        5,414      1,695
      Time accounts              7,778      6,343       22,810     10,032
      NOW accounts                 117         97          344        177
                                10,015      7,876       29,297     12,439
  Borrowings:
    Repurchase agreements          105         74          261        167
    FHLB advances                7,050      5,133       18,550      9,832
    Mortgagors' escrow funds        91         89          208        134
                                 7,246      5,296       19,019     10,133
    Junior subordinated
     obligations                   783        554        2,245        554
      Total interest expense    18,044     13,726       50,561     23,126
      Net interest income       25,280     23,022       74,964     44,576
  Provision for loan losses     (9,006)     1,620       (9,006)     1,160
      Net interest income
       after provision for
       loan losses              34,286     21,402       83,970     43,416

  Non-interest income:
    Service fees                 3,936      3,878       11,751      7,581
    Trust and investment
     services                      763        703        2,419      1,623
    Income from bank-owned
     life insurance                667        650        2,004      1,226
    Net gain (loss) on sale of
     securities available-for-sale  82        (68)         158        (68)
    Net gain on sale of loans       62         78          151        193
    Other income                   347        139          694        168
      Total non-interest income  5,857      5,380       17,177     10,723

  Non-interest expense:
    Salaries and employee
     benefits                    9,996     10,030       29,897     19,812
    Occupancy and equipment
     expense                     1,986      1,889        6,017      3,870
    Marketing expense              741        637        2,279      1,233
    Professional services          721        724        2,602      1,452
    Technology expense           1,899      1,640        5,875      3,338
    Amortization of intangible
     assets                      1,890      2,326        6,471      2,760
    Acquisition and conversion
     expense                         -      3,980            -      4,746
    Other expense                2,224      2,418        7,138      4,797
      Total non-interest
       expense                  19,457     23,644       60,279     42,008
      Income before income tax
       expense                  20,686      3,138       40,868     12,131
    Income tax expense           7,560        871       14,605      4,008
      Net income               $13,126     $2,267      $26,263     $8,123

      Basic earnings per share   $0.27      $0.05        $0.55      $0.25
      Diluted earnings per share $0.27      $0.05        $0.54      $0.25

      Basic weighted average
       shares outstanding   47,788,582 43,632,809   47,805,067 32,270,682
      Diluted weighted
       average shares
       outstanding          48,880,235 44,719,827   48,703,230 33,017,650

All share and per share amounts have been restated giving effect to the 1.9502 exchange ratio in the Company's second step conversion on July 14, 2004.

                              Three months ended         Nine months ended
                                September 30,               September 30,
                             2005            2004        2005          2004

  Selected Financial
   and Other Data: (1)
     Performance Ratios:
     Return on Average
      Assets:
     Using GAAP earnings     1.39%           0.27%       0.95%         0.55%
     Using Core Operating
      Earnings               0.95%           0.82%       0.95%         0.92%

     Return on Average Equity:
     Using GAAP earnings     9.48%           1.89%       6.44%         3.87%
     Using Core Operating
      Earnings               6.49%           5.72%       6.40%         6.51%

     Return on Average
      Tangible Equity:
     Using GAAP earnings    18.54%           3.84%      12.80%         6.23%
     Using Core Operating
      Earnings              12.70%          11.61%      12.73%        10.46%

     Efficiency ratio: (2)
     Using GAAP earnings    62.78%          83.28%      65.64%        76.14%
     Using Core
      Operating Earnings    56.25%          58.37%      57.16%        60.68%

     Interest rate information:
        Yield on assets      5.14%           4.95%       5.12%         5.08%
        Cost of funds        2.44%           2.10%       2.36%         2.00%
        Net interest
         rate spread         2.70%           2.85%       2.76%         3.08%
     Net interest
      margin (3)             3.00%           3.10%       3.06%         3.34%


                          September 30, December 31,
                              2005          2004
     Equity ratios:
     Book value
      per share            $11.39          $11.27
     Book value per share,
      including unallocated
      ESOP shares           11.02           10.87
     Tangible book value
      per share              5.87            5.53
     Tangible book value
      per share
      including unallocated
      ESOP shares           $5.68           $5.33
     Tier 1 leverage ratio   9.35%           9.07%

  (1)  Ratios have been annualized where appropriate.  Averages are daily
       averages.
  (2)  Represents the ratio of non-interest expense divided by the sum of
       net interest income and non-interest income, excluding gains or
       losses on the sale of securities and loans.
  (3)  Net interest income divided by average earning assets.


                        September 30, 2005  June 30, 2005  December 31, 2004
  Asset Quality:                    (Dollars in thousands)

  Non-accruing loans:
    Residential
     real estate              $ 1,576          $2,183             $1,885
    Commercial
     real estate                3,366           2,014              5,525
    Commercial                    828           3,863              3,178
    Consumer (1)                  651             639                642
      Total non-accruing
       loans                    6,421           8,699             11,230
  Accruing loans delinquent
   90 days or more                987             249                871
      Total non-performing
       loans                    7,408           8,948             12,101
  Other real estate owned
   and repossessed assets          142             134              1,055
  Total non-performing
   assets                     $ 7,550          $9,082            $13,156

  Non-performing loans
   to total loans                0.35%           0.43%              0.58%
  Non-performing assets
   to total assets               0.20%           0.24%              0.36%
  Allowance for loan losses
   to non-performing loans     501.38%         488.48%            353.00%
  Allowance for loan losses
   to total loans (2)            1.74%           2.12%              2.05%


  (1)  Includes home equity loans.

  (2)  Total loans excludes loans held for sale.


                            Three months ended         Nine months ended
                               September 30,             September 30,
                            2005         2004         2005          2004
                                        (Dollars in thousands)
  Allowance for loan
   losses at beginning
   of period             $ 43,709       $7,436     $ 42,716        $8,608
  Charge-offs              (4,605)      (1,553)     (12,475)       (2,966)
  Recoveries                7,044        2,735       15,907         3,436
  Provision for
   loan losses             (9,006)       1,620       (9,006)        1,160
  Allowance recorded
   in merger                    -       40,355            -        40,355
  Allowance for loan
   losses at end of
   period                $ 37,142     $ 50,593     $ 37,142      $ 50,593

  Net recoveries to
   average loans
   (annualized)              0.46%        0.30%        0.22%         0.09%


                                 2005                         2004
                     Third     Second     First        Fourth      Third
              (Dollars in thousands, except share data)
  Selected Quarterly
   Financial Data

  Interest income    $43,324    $41,819    $40,382   $40,187     $36,748
  Interest expense    18,044     16,739     15,778    15,471      13,726
  Net interest
   income             25,280     25,080     24,604    24,716      23,022
  Provision for
   loan losses        (9,006)         -          -         -       1,620
    Net interest
     income after
     provision
     for loan
     losses           34,286     25,080     24,604    24,716      21,402
  Other-than-temporary
   impairment of
   securities              -          -          -    (2,803)          -
  Net gain (loss) on
   sale securities
   available-for-sale     82         76          -        (7)        (68)
  Other non-interest
   income              5,775      5,784      5,460     5,927       5,448
  Acquisition and
   conversion expense      -          -          -       305       3,980
  Other non-interest
   expense            19,457     20,313     20,509    21,830      19,664
  Income before
   income tax
   expense            20,686     10,627      9,555     5,698       3,138
  Income tax
   expense             7,560      3,683      3,362     1,681         871
  Net income         $13,126     $6,944     $6,193   $ 4,017     $ 2,267
  Basic earnings
   per share           $0.27      $0.15      $0.13     $0.09       $0.05 (3)
  Diluted earnings
   per share           $0.27      $0.14      $0.13     $0.08       $0.05 (3)
  Basic weighted
   average shares
   outstanding    47,788,582 47,480,826 47,720,041 47,119,851 43,632,809 (3)
  Diluted weighted
   average shares
   outstanding    48,880,235 48,255,189 48,558,070 48,271,672 44,719,827 (3)
  Dividends paid
   per share           $0.07      $0.07      $0.07      $0.06      $0.06 (3)
  Net interest
   margin (1)           3.00%      3.08%      3.10%      3.06%      3.10%
  Return on
   average assets       1.39%      0.76%      0.69%      0.44%      0.27%
  Return on
   average equity       9.48%      5.12%      4.61%      2.93%      1.89%
  Efficiency
   ratio (2)           62.78%     65.88%     68.35%     72.27%     83.28%


  (1)  Net interest income divided by average earning assets.
  (2)  Represents the ratio of non-interest expense divided by the sum of
       net interest income and non-interest income, excluding gains or
       losses on securities and loans.
  (3)  Restated giving effect to the 1.9502 exchange ratio in the Company's
       second step conversion on July 14, 2004.
Website: http://www.partnerstrust.com/



Issuers of news releases and not PR Newswire are solely responsible for the accuracy of the content.
Terms and conditions, including restrictions on redistribution, apply.



Copyright © 1996-2003 PR Newswire Association LLC. All Rights Reserved.
A
United Business Media company.