##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 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 June 30, 2006

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 0-10674



---

Susquehanna Bancshares, Inc.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Pennsylvania                                                   |  | 23-2201716                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|26 North Cedar St., Lititz, Pennsylvania |  | 17543     
|(Address of Principal Executive Offices) |  | (Zip Code)

Registrants telephone number, including area code (717) 626-4721



---

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 a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer  x    Accelerated Filer ̈Non-Accelerated Filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act)    Yes ̈No  x

As of July 26, 2006, there were 51,799,304 shares of the registrants common stock outstanding, par value $2.00 per share.



---



---

##### Table of Contents

SUSQUEHANNA BANCSHARES, INC.

TABLE OF CONTENTS



|              |  |                                                                                                                        |  |   
|------------- |  | ---------------------------------------------------------------------------------------------------------------------- |  | --
|PART I.       |  | FINANCIAL INFORMATION                                                                                                  |  |   
|              |  |                                                                                                                       
|Item 1        |  | Financial Statements                                                                                                   |  |   
|              |  |                                                                                                                       
|              |  | Consolidated Balance Sheets  as of June 30, 2006 and 2005 (unaudited), and December 31, 2005                          |  | 3 
|              |  |                                                                                                                       
|              |  | Consolidated Statements of Income  for the three and six months ended June 30, 2006 and 2005 (unaudited)              |  | 4 
|              |  |                                                                                                                       
|              |  | Consolidated Statements of Cash Flows - for the six months ended June 30, 2006 and 2005 (unaudited)                    |  | 5 
|              |  |                                                                                                                       
|              |  | Consolidated Statements of Changes in Shareholders Equity for the six months ended June 30, 2006 and 2005 (unaudited) |  | 7 
|              |  |                                                                                                                       
|              |  | Notes to the Consolidated Financial Statements (unaudited)                                                             |  | 8 
|              |  |                                                                                                                       
|Item 2        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                  |  | 18
|              |  |                                                                                                                       
|Item 3        |  | Quantitative and Qualitative Disclosures about Market Risk                                                             |  | 29
|              |  |                                                                                                                       
|Item 4        |  | Controls and Procedures                                                                                                |  | 36
|              |  |                                                                                                                       
|PART II.      |  | OTHER INFORMATION                                                                                                      |  |   
|              |  |                                                                                                                       
|Item 1        |  | Legal Proceedings                                                                                                      |  | 37
|              |  |                                                                                                                       
|Item 1A       |  | Risk Factors                                                                                                           |  | 37
|              |  |                                                                                                                       
|Item 2        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                            |  | 37
|              |  |                                                                                                                       
|Item 3        |  | Defaults Upon Senior Securities                                                                                        |  | 37
|              |  |                                                                                                                       
|Item 4        |  | Submission of Matters to a Vote of Security Holders                                                                    |  | 37
|              |  |                                                                                                                       
|Item 5        |  | Other Information                                                                                                      |  | 38
|              |  |                                                                                                                       
|Item 6        |  | Exhibits                                                                                                               |  | 38
|              | 
|SIGNATURES    |  | 39                                                                                                                    
|              | 
|EXHIBIT INDEX |  | 40                                                                                                                    



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------------------------------- | --------- | - | --------------- | - | --------- | ------------ |  | - | --------- | -
|                                                                                                                                                                   |  | June 30 2006                      |           |   | December 312005 |   |           | June 30 2005 | 
|                                                                                                                                                                   |  | (in thousands, except share data) |          
|Assets                                                                                                                                                             |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Cash and due from banks                                                                                                                                            |  | $                                 | 203,151   |   |                 | $ | 196,557   |              |  | $ | 199,906   |  
|Unrestricted short-term investments                                                                                                                                |  |                                   | 48,551    |   |                 |   | 69,948    |              |  |   | 30,215    |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Cash and cash equivalents                                                                                                                                          |  |                                   | 251,702   |   |                 |   | 266,505   |              |  |   | 230,121   |  
|Restricted short-term investments                                                                                                                                  |  |                                   | 29,086    |   |                 |   | 26,336    |              |  |   | 27,715    |  
|Securities available for sale                                                                                                                                      |  |                                   | 1,250,948 |   |                 |   | 1,147,862 |              |  |   | 1,155,221 |  
|Securities held to maturity (fair values approximate $6,261; $6,399; and $6,533)                                                                                   |  |                                   | 6,261     |   |                 |   | 6,399     |              |  |   | 6,533     |  
|Loans and leases, net of unearned income                                                                                                                           |  |                                   | 5,743,859 |   |                 |   | 5,218,659 |              |  |   | 5,164,456 |  
|Less: Allowance for loan and lease losses                                                                                                                          |  |                                   | 60,138    |   |                 |   | 53,714    |              |  |   | 53,927    |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Net loans and leases                                                                                                                                               |  |                                   | 5,683,721 |   |                 |   | 5,164,945 |              |  |   | 5,110,529 |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Premises and equipment, net                                                                                                                                        |  |                                   | 106,410   |   |                 |   | 88,058    |              |  |   | 88,846    |  
|Foreclosed assets                                                                                                                                                  |  |                                   | 2,530     |   |                 |   | 2,620     |              |  |   | 2,218     |  
|Accrued income receivable                                                                                                                                          |  |                                   | 28,869    |   |                 |   | 24,223    |              |  |   | 22,431    |  
|Bank-owned life insurance                                                                                                                                          |  |                                   | 259,502   |   |                 |   | 257,289   |              |  |   | 253,166   |  
|Goodwill                                                                                                                                                           |  |                                   | 332,095   |   |                 |   | 242,718   |              |  |   | 242,718   |  
|Intangible assets with finite lives                                                                                                                                |  |                                   | 20,641    |   |                 |   | 11,574    |              |  |   | 12,535    |  
|Investment in and receivables from unconsolidated entities                                                                                                         |  |                                   | 147,317   |   |                 |   | 104,069   |              |  |   | 108,058   |  
|Other assets                                                                                                                                                       |  |                                   | 137,083   |   |                 |   | 123,409   |              |  |   | 107,333   |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|                                                                                                                                                                   |  | $                                 | 8,256,165 |   |                 | $ | 7,466,007 |              |  | $ | 7,367,424 |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Liabilities and Shareholders Equity                                                                                                                               |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Deposits:                                                                                                                                                          |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Demand                                                                                                                                                             |  | $                                 | 1,019,976 |   |                 | $ | 918,854   |              |  | $ | 892,605   |  
|Interest-bearing demand                                                                                                                                            |  |                                   | 1,839,089 |   |                 |   | 1,774,759 |              |  |   | 1,662,367 |  
|Savings                                                                                                                                                            |  |                                   | 540,011   |   |                 |   | 458,906   |              |  |   | 529,930   |  
|Time                                                                                                                                                               |  |                                   | 1,646,010 |   |                 |   | 1,381,959 |              |  |   | 1,381,929 |  
|Time of $100 or more                                                                                                                                               |  |                                   | 872,225   |   |                 |   | 774,709   |              |  |   | 636,989   |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Total deposits                                                                                                                                                     |  |                                   | 5,917,311 |   |                 |   | 5,309,187 |              |  |   | 5,103,820 |  
|Short-term borrowings                                                                                                                                              |  |                                   | 360,430   |   |                 |   | 307,523   |              |  |   | 367,521   |  
|FHLB borrowings                                                                                                                                                    |  |                                   | 621,949   |   |                 |   | 668,666   |              |  |   | 759,818   |  
|Long-term debt                                                                                                                                                     |  |                                   | 150,041   |   |                 |   | 150,000   |              |  |   | 150,000   |  
|Junior subordinated debentures                                                                                                                                     |  |                                   | 72,515    |   |                 |   | 22,777    |              |  |   | 23,031    |  
|Accrued interest, taxes, and expenses payable                                                                                                                      |  |                                   | 61,919    |   |                 |   | 49,836    |              |  |   | 60,864    |  
|Deferred taxes                                                                                                                                                     |  |                                   | 122,132   |   |                 |   | 131,789   |              |  |   | 105,362   |  
|Other liabilities                                                                                                                                                  |  |                                   | 44,939    |   |                 |   | 45,759    |              |  |   | 38,100    |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Total liabilities                                                                                                                                                  |  |                                   | 7,351,236 |   |                 |   | 6,685,537 |              |  |   | 6,608,516 |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Shareholders equity:                                                                                                                                              |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Common stock, $2.00 par value, 100,000,000 shares authorized; Issued:51,798,970 at June 30, 2006; 46,853,193 at December 31,
2005; and 46,694,324 at June 30, 2005 |  |                                   | 103,598   |   |                 |   | 93,706    |              |  |   | 93,389    |  
|Additional paid-in capital                                                                                                                                         |  |                                   | 339,870   |   |                 |   | 231,085   |              |  |   | 228,240   |  
|Unearned restricted stock                                                                                                                                          |  |                                   | (74       | ) |                 |   | 0         |              |  |   | 0         |  
|Retained earnings                                                                                                                                                  |  |                                   | 484,659   |   |                 |   | 471,290   |              |  |   | 447,821   |  
|Accumulated other comprehensive loss, net of taxes of $(12,451); $(8,406); and $(5,676), respectively                                                              |  |                                   | (23,124   | ) |                 |   | (15,611   | )            |  |   | (10,542   | )
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|Total shareholders equity                                                                                                                                         |  |                                   | 904,929   |   |                 |   | 780,470   |              |  |   | 758,908   |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  
|                                                                                                                                                                   |  | $                                 | 8,256,165 |   |                 | $ | 7,466,007 |              |  | $ | 7,367,424 |  
|                                                                                                                                                                   |  |                                   |           |   |                 |   |           |              |  |   |           |  

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



3



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME



|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|-------------------------------------------------------------- |  | ------------------------------------- | ------- | ----------------------- | ---- | - | ------ |  | - | ------- | - |  | - | -------
|                                                               |  | Three Months EndedJune 30             |         | Six Months EndedJune 30
|                                                               |  | 2006                                  |         |                         | 2005 |   | 2006   |  |   | 2005   
|                                                               |  | (in thousands, except per share data)
|Interest Income:                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Loans and leases, including fees                               |  | $                                     | 100,796 |                         |      | $ | 81,463 |  | $ | 192,160 |   |  | $ | 161,318
|Securities:                                                    |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Taxable                                                        |  |                                       | 12,549  |                         |      |   | 10,643 |  |   | 23,396  |   |  |   | 21,272 
|Tax-exempt                                                     |  |                                       | 187     |                         |      |   | 332    |  |   | 363     |   |  |   | 813    
|Dividends                                                      |  |                                       | 914     |                         |      |   | 704    |  |   | 1,751   |   |  |   | 1,336  
|Short-term investments                                         |  |                                       | 847     |                         |      |   | 382    |  |   | 1,585   |   |  |   | 686    
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Total interest income                                          |  |                                       | 115,293 |                         |      |   | 93,524 |  |   | 219,255 |   |  |   | 185,425
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Interest Expense:                                              |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Deposits:                                                      |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Interest-bearing demand                                        |  |                                       | 12,243  |                         |      |   | 5,754  |  |   | 22,860  |   |  |   | 11,196 
|Savings                                                        |  |                                       | 1,324   |                         |      |   | 562    |  |   | 1,946   |   |  |   | 1,165  
|Time                                                           |  |                                       | 23,975  |                         |      |   | 15,164 |  |   | 44,314  |   |  |   | 29,317 
|Short-term borrowings                                          |  |                                       | 2,970   |                         |      |   | 2,218  |  |   | 5,688   |   |  |   | 4,135  
|FHLB borrowings                                                |  |                                       | 5,559   |                         |      |   | 7,495  |  |   | 13,012  |   |  |   | 14,990 
|Long-term debt                                                 |  |                                       | 3,113   |                         |      |   | 2,429  |  |   | 5,588   |   |  |   | 5,308  
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Total interest expense                                         |  |                                       | 49,184  |                         |      |   | 33,622 |  |   | 93,408  |   |  |   | 66,111 
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Net interest income                                            |  |                                       | 66,109  |                         |      |   | 59,902 |  |   | 125,847 |   |  |   | 119,314
|Provision for loan and lease losses                            |  |                                       | 1,275   |                         |      |   | 2,480  |  |   | 3,950   |   |  |   | 5,230  
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Net interest income, after provision for loan and lease losses |  |                                       | 64,834  |                         |      |   | 57,422 |  |   | 121,897 |   |  |   | 114,084
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Noninterest Income:                                            |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Service charges on deposit accounts                            |  |                                       | 6,592   |                         |      |   | 5,329  |  |   | 11,648  |   |  |   | 10,292 
|Vehicle origination, servicing, and securitization fees        |  |                                       | 5,150   |                         |      |   | 4,631  |  |   | 9,155   |   |  |   | 7,833  
|Asset management fees                                          |  |                                       | 4,633   |                         |      |   | 4,442  |  |   | 9,401   |   |  |   | 8,826  
|Income from fiduciary-related activities                       |  |                                       | 1,531   |                         |      |   | 1,465  |  |   | 3,025   |   |  |   | 2,946  
|Commissions on brokerage, life insurance, and annuity sales    |  |                                       | 1,147   |                         |      |   | 1,041  |  |   | 2,247   |   |  |   | 2,259  
|Commissions on property and casualty insurance sales           |  |                                       | 2,762   |                         |      |   | 2,658  |  |   | 7,109   |   |  |   | 5,954  
|Income from bank-owned life insurance                          |  |                                       | 2,615   |                         |      |   | 2,255  |  |   | 4,784   |   |  |   | 4,527  
|Net gain on sale of loans and leases                           |  |                                       | 2,014   |                         |      |   | 872    |  |   | 5,307   |   |  |   | 4,570  
|Net gain on sale of bank branches                              |  |                                       | 0       |                         |      |   | 638    |  |   | 0       |   |  |   | 638    
|Net (loss) gain on securities                                  |  |                                       | (20     | )                       |      |   | 3,259  |  |   | (84     | ) |  |   | 3,380  
|Other                                                          |  |                                       | 5,654   |                         |      |   | 3,633  |  |   | 9,337   |   |  |   | 6,968  
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Total noninterest income                                       |  |                                       | 32,078  |                         |      |   | 30,223 |  |   | 61,929  |   |  |   | 58,193 
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Noninterest Expenses:                                          |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Salaries and employee benefits                                 |  |                                       | 32,531  |                         |      |   | 27,187 |  |   | 62,505  |   |  |   | 56,469 
|Occupancy                                                      |  |                                       | 5,135   |                         |      |   | 4,580  |  |   | 10,284  |   |  |   | 9,619  
|Furniture and equipment                                        |  |                                       | 2,821   |                         |      |   | 2,640  |  |   | 5,306   |   |  |   | 4,988  
|Amortization of intangible assets                              |  |                                       | 546     |                         |      |   | 389    |  |   | 971     |   |  |   | 754    
|Vehicle residual value                                         |  |                                       | 920     |                         |      |   | 2,445  |  |   | 1,822   |   |  |   | 5,249  
|Vehicle delivery and preparation                               |  |                                       | 2,558   |                         |      |   | 3,013  |  |   | 5,047   |   |  |   | 6,448  
|Other                                                          |  |                                       | 23,883  |                         |      |   | 19,783 |  |   | 43,419  |   |  |   | 38,590 
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Total noninterest expenses                                     |  |                                       | 68,394  |                         |      |   | 60,037 |  |   | 129,354 |   |  |   | 122,117
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Income before income taxes                                     |  |                                       | 28,518  |                         |      |   | 27,608 |  |   | 54,472  |   |  |   | 50,160 
|Provision for income taxes                                     |  |                                       | 9,178   |                         |      |   | 8,902  |  |   | 17,431  |   |  |   | 16,051 
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Net Income                                                     |  | $                                     | 19,340  |                         |      | $ | 18,706 |  | $ | 37,041  |   |  | $ | 34,109 
|                                                               |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Earnings per share:                                            |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Basic                                                          |  | $                                     | 0.38    |                         |      | $ | 0.40   |  | $ | 0.76    |   |  | $ | 0.73   
|Diluted                                                        |  | $                                     | 0.38    |                         |      | $ | 0.40   |  | $ | 0.76    |   |  | $ | 0.73   
|Cash dividends                                                 |  | $                                     | 0.24    |                         |      | $ | 0.23   |  | $ | 0.48    |   |  | $ | 0.46   
|Average shares outstanding:                                    |  |                                       |         |                         |      |   |        |  |   |         |   |  |   |        
|Basic                                                          |  |                                       | 50,697  |                         |      |   | 46,652 |  |   | 48,796  |   |  |   | 46,631 
|Diluted                                                        |  |                                       | 50,820  |                         |      |   | 46,837 |  |   | 48,938  |   |  |   | 46,831 

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



4



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                  |  |      |          |   |      |   |          |  
|--------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | -
|(Dollars in thousands) Six
months ended June 30,                                  |  | 2006 |          |   | 2005 |  
|                                                                                  | 
|Cash Flows from Operating Activities:                                             |  |      |          |   |      |   |          |  
|Net income                                                                        |  | $    | 37,041   |   |      | $ | 34,109   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |      |          |   |      |   |          |  
|Depreciation, amortization, and accretion                                         |  |      | 7,761    |   |      |   | 9,701    |  
|Provision for loan and lease losses                                               |  |      | 3,950    |   |      |   | 5,230    |  
|Realized loss (gain) on sales of available-for-sale securities, net               |  |      | 84       |   |      |   | (3,380   | )
|Deferred income taxes                                                             |  |      | (703     | ) |      |   | (4,645   | )
|Gain on sale of loans and leases                                                  |  |      | (5,307   | ) |      |   | (4,570   | )
|Gain on sale of other real estate owned                                           |  |      | (86      | ) |      |   | (60      | )
|Gain on sale of branch                                                            |  |      | 0        |   |      |   | (638     | )
|Mortgage loans originated for sale                                                |  |      | (46,732  | ) |      |   | (68,960  | )
|Proceeds from sale of mortgage loans originated for sale                          |  |      | 46,630   |   |      |   | 70,020   |  
|Loans and leases originated for sale, net of payments received                    |  |      | (183,845 | ) |      |   | (155,006 | )
|Net proceeds from sale of leases originated for sale                              |  |      | 302,887  |   |      |   | 5,218    |  
|Increase in cash surrender value of bank-owned life insurance                     |  |      | (4,784   | ) |      |   | (3,475   | )
|Increase in accrued interest receivable                                           |  |      | (2,445   | ) |      |   | (770     | )
|Increase (decrease) in accrued interest payable                                   |  |      | 302      |   |      |   | (171     | )
|Increase in accrued expenses and taxes payable                                    |  |      | 10,150   |   |      |   | 19,810   |  
|Other, net                                                                        |  |      | (16,635  | ) |      |   | (30,254  | )
|                                                                                  |  |      |          |   |      |   |          |  
|Net cash provided by (used in) operating activities                               |  |      | 148,268  |   |      |   | (127,841 | )
|                                                                                  |  |      |          |   |      |   |          |  
|Cash Flows from Investing Activities:                                             |  |      |          |   |      |   |          |  
|Net increase in restricted short-term investments                                 |  |      | (2,750   | ) |      |   | (525     | )
|Activity in available-for-sale securities:                                        |  |      |          |   |      |   |          |  
|Sales                                                                             |  |      | 92,763   |   |      |   | 125,463  |  
|Maturities, repayments and calls                                                  |  |      | 41,621   |   |      |   | 137,729  |  
|Purchases                                                                         |  |      | (193,179 | ) |      |   | (188,296 | )
|Net proceeds from sale of leases in banks' portfolios                             |  |      | 0        |   |      |   | 318,350  |  
|Net increase in loans and leases                                                  |  |      | (212,836 | ) |      |   | (82,042  | )
|Cash flows received from retained interests                                       |  |      | 12,837   |   |      |   | 8,186    |  
|Proceeds from bank-owned life insurance                                           |  |      | 2,571    |   |      |   | 0        |  
|Acquisitions, net of cash and cash equivalents acquired                           |  |      | (15,379  | ) |      |   | (3,227   | )
|Additions to premises and equipment                                               |  |      | (7,688   | ) |      |   | (9,672   | )
|                                                                                  |  |      |          |   |      |   |          |  
|Net cash (used in) provided by investing activities                               |  |      | (282,040 | ) |      |   | 305,966  |  
|                                                                                  |  |      |          |   |      |   |          |  
|Cash Flows from Financing Activities:                                             |  |      |          |   |      |   |          |  
|Net increase (decrease) in deposits                                               |  |      | 82,997   |   |      |   | (18,939  | )
|Sale of branch, net of premium received                                           |  |      | 0        |   |      |   | (6,861   | )
|Net increase (decrease) in short-term borrowings                                  |  |      | 52,907   |   |      |   | (53,347  | )
|Net (decrease) increase in FHLB borrowings                                        |  |      | (46,717  | ) |      |   | 8,598    |  
|Repayment of long-term debt                                                       |  |      | 0        |   |      |   | (50,000  | )
|Proceeds from issuance of junior subordinated debentures                          |  |      | 50,000   |   |      |   | 0        |  
|Proceeds from issuance of common stock                                            |  |      | 3,118    |   |      |   | 1,874    |  
|Tax benefit from exercise of stock options                                        |  |      | 336      |   |      |   | 0        |  
|Cash dividends paid                                                               |  |      | (23,672  | ) |      |   | (21,447  | )
|                                                                                  |  |      |          |   |      |   |          |  
|Net cash provided by (used in) financing activities                               |  |      | 118,969  |   |      |   | (140,122 | )
|                                                                                  |  |      |          |   |      |   |          |  



5



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)



|                                                      |  |   |         |   |  |   |        
|----------------------------------------------------- |  | - | ------- | - |  | - | -------
|Net change in cash and cash equivalents               |  |   | (14,803 | ) |  |   | 38,003 
|Cash and cash equivalents at January 1                |  |   | 266,505 |   |  |   | 192,118
|                                                      |  |   |         |   |  |   |        
|Cash and cash equivalents at June 30                  |  | $ | 251,702 |   |  | $ | 230,121
|                                                      |  |   |         |   |  |   |        
|Supplemental Disclosure of Cash Flow Information      |  |   |         |   |  |   |        
|                                                      |  |  
|Cash paid for interest on deposits and borrowings     |  | $ | 93,106  |   |  | $ | 65,941 
|Income tax payments                                   |  | $ | 6,958   |   |  | $ | 1,990  
|                                                      |  |  
|Supplemental Schedule of Noncash Investing Activities |  |   |         |   |  |   |        
|                                                      |  |  
|Real estate acquired in settlement of loans           |  | $ | 1,024   |   |  | $ | 2,840  
|Interests retained in securitizations                 |  | $ | 53,665  |   |  | $ | 48,920 
|Acquisition of Minotola National Bank:                |  |   |         |   |  |   |        
|Common stock issued                                   |  | $ | 115,149 |   |  | $ | 0      
|Fair value of assets acquired (noncash)               |  | $ | 653,339 |   |  | $ | 0      
|Liabilities assumed                                   |  | $ | 522,811 |   |  | $ | 0      

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



6



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY

(In thousands, except share data)



|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------- |  | -------------------- |  | ----------- | ------- | ------------------------ | - | ----------------------- |  | - | ---------------- | - |  | ------------------------------------------ | ------- | - | ----- | -- | ------- | - |  | - | ------- | -
|                                                                                                              |  | Shares ofCommonStock |  | CommonStock |         | AdditionalPaid-inCapital |   | UnearnedRestrictedStock |  |   | RetainedEarnings |   |  | AccumulatedOtherComprehensiveIncome (Loss) |         |   | Total |   
|Balance at January 1, 2005                                                                                    |  | 46,592,930           |  | $           | 93,186  |                          | $ | 226,384                 |  | $ | 0                |   |  | $                                          | 435,159 |   |       | ($ | 3,035   | ) |  | $ | 751,694 |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Comprehensive income:                                                                                         |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Net income                                                                                                    |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            | 34,109  |   |       |    |         |   |  |   | 34,109  |  
|Change in unrealized loss on securities available for sale, net of tax effect and reclassification adjustment |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | (6,376  | ) |  |   | (6,376  | )
|Change in unrealized loss on recorded interests in securitized assets, net of tax effect                      |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | 20      |   |  |   | 20      |  
|Unrealized loss on cash flow hedges, net of tax effect                                                        |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | (1,151  | ) |  |   | (1,151  | )
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Total comprehensive income                                                                                    |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 26,602  |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Common stock issued under employee benefit plans (including related tax benefit of $167)                      |  | 80,382               |  |             | 161     |                          |   | 1,430                   |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 1,591   |  
|Common stock issued under contingent earnings agreement                                                       |  | 21,012               |  |             | 42      |                          |   | 426                     |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 468     |  
|Cash dividends declared ($0.46 per share)                                                                     |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            | (21,447 | ) |       |    |         |   |  |   | (21,447 | )
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Balance at June 30, 2005                                                                                      |  | 46,694,324           |  | $           | 93,389  |                          | $ | 228,240                 |  | $ | 0                |   |  | $                                          | 447,821 |   |       | ($ | 10,542  | ) |  | $ | 758,908 |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Balance at January 1, 2006                                                                                    |  | 46,853,193           |  | $           | 93,706  |                          | $ | 231,085                 |  | $ | 0                |   |  | $                                          | 471,290 |   |       | ($ | 15,611  | ) |  | $ | 780,470 |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Comprehensive income:                                                                                         |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Net income                                                                                                    |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            | 37,041  |   |       |    |         |   |  |   | 37,041  |  
|Change in unrealized loss on securities available for sale, net of tax effect and reclassification adjustment |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | (8,302  | ) |  |   | (8,302  | )
|Change in unrealized gain on recorded interests in securitized assets, net of tax effect                      |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | 999     |   |  |   | 999     |  
|Change in unrealized gain on cash flow hedges, net of tax effect and reclassification adjustment of $940      |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    | (210    | ) |  |   | (210    | )
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Total comprehensive income                                                                                    |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 29,528  |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Common stock issued in acquisition                                                                            |  | 4,797,870            |  |             | 9,596   |                          |   | 105,553                 |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 115,149 |  
|Common stock issued under employee benefit plans (including related tax benefit of $336)                      |  | 139,717              |  |             | 280     |                          |   | 3,049                   |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   | 3,329   |  
|Restricted stock issued under employee benefit plans, net of amortization                                     |  | 8,190                |  |             | 16      |                          |   | 183                     |  |   | (74              | ) |  |                                            |         |   |       |    |         |   |  |   | 125     |  
|Cash dividends declared ($0.48 per share)                                                                     |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            | (23,672 | ) |       |    |         |   |  |   | (23,672 | )
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  
|Balance at June 30, 2006                                                                                      |  | 51,798,970           |  | $           | 103,598 |                          | $ | 339,870                 |  | $ | (74              | ) |  | $                                          | 484,659 |   |       | $  | (23,124 | ) |  | $ | 904,929 |  
|                                                                                                              |  |                      |  |             |         |                          |   |                         |  |   |                  |   |  |                                            |         |   |       |    |         |   |  |   |         |  

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



7



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands, except as noted and per share data)

NOTE 1. Accounting Policies

The information contained in this report is unaudited and is subject to
year-end adjustments. Certain prior year amounts have been reclassified to conform with current period classifications. The adjustments had no effect on gross revenues, gross expenses or net income. In the opinion of management, the information
reflects all adjustments necessary for a fair statement of results for the periods ended June 30, 2006 and 2005.

The accounting
policies of Susquehanna Bancshares, Inc. and Subsidiaries, as applied in the consolidated interim financial statements presented herein, are substantially the same as those followed on an annual basis as presented on pages 71 through 80 of the
Annual Report on Form 10-K/A for the fiscal year ended December 31, 2005.

Recent Accounting
Pronouncements.

In July 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48, Accounting for
Uncertainty in Income Tax Positions. This interpretation clarifies the application of FAS. No. 109, Accounting for Income Taxes, by establishing a threshold condition that a tax position must meet for any part of the benefit
of that position to be recognized in the financial statements. In addition to recognition, FASB Interpretation No. 48 provides guidance concerning measurement, derecognition, classification, and disclosure of tax positions and is effective for
fiscal years beginning after December 15, 2006. Susquehanna is evaluating the impact of this Interpretation on results of operations and financial condition.

In March 2006, the Financial Accounting Standards Board issued Statement No. 156, Accounting for Servicing of Financial Assets. Statement 156, which is an amendment to FAS No. 140, simplifies the
accounting for servicing assets and liabilities, such as those common with mortgage securitization activities. The new Standard clarifies when an obligation to service financial assets should be separately recognized as a servicing asset or a
servicing liability; requires that a separately recognized servicing asset or servicing liability be initially measured at fair value, if practicable; and permits an entity with a separately recognized servicing asset or servicing liability to
choose either the Amortization Method or Fair Value Method for subsequent measurement. Statement No. 156 is effective for separately recognized servicing assets and liabilities acquired or issued after the beginning of an entity's fiscal year
that begins after September 15, 2006, with early adoption permitted. Adoption of this statement is not expected to have a material effect on results of operations or financial condition.

In February 2006, the Financial Accounting Standards Board issued Statement No. 155, Accounting for Certain Hybrid Instruments, which is
an amendment of Statements No. 133 and 140. Statement No. 155 allows financial instruments that have embedded derivatives to be accounted for as a whole (eliminating the need to bifurcate the derivative from its host) if the holder elects
to account for the whole instrument on a fair value basis. The statement also clarifies which interest-only strips and principal-only strips are not subject to the requirements of Statement No. 133; establishes a requirement to evaluate
interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation; clarifies that concentrations of credit risk in the
form of subordination are not embedded derivatives; and amends Statement No. 140 to eliminate the prohibition on a qualifying special-purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other
than another derivative financial instrument. Statement No. 155 is effective for all financial instruments acquired or issued after the beginning of an entitys first fiscal year that begins after September 15, 2006. Adoption of this
statement is not expected to have a material effect on results of operations or financial condition.

In November 2005, the Financial
Accounting Standards Board issued FASB Staff Position (FSP) FAS 123(R)-3, Transition Election Related to Accounting for the Tax Effects of Share-Based Payment Awards, to provide an alternative transition method for accounting for the tax
effects of share-based payment awards to employees. This method comprises (a) a



8



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

computational component that establishes a beginning balance of the additional-paid-in-capital pool related to
employee compensation: and (b) a simplified method to determine the subsequent impact on the pool of employee awards that are fully vested and outstanding upon adoption of FAS No. 123(R). The guidance in the FSP was effective
November 10, 2005. Susquehanna adopted FAS 123(R) using modified prospective application and has calculated its pool of windfall tax benefits in accordance with the guidance in FAS No. 123(R).

NOTE 2. Acquisitions

Minotola National Bank

On April 21, 2006, Susquehanna acquired Minotola National Bank in a stock and cash transaction valued at approximately $172,000. The acquisition of
Minotola, with total assets of $607,000 and fourteen branch locations, provides Susquehanna with an opportunity to expand its franchise into high-growth markets in southern New Jersey. The acquisition was accounted for under the purchase method, and
all transactions since that date are included in Susquehannas consolidated financial statements.

The acquisition of Minotola is
considered immaterial for purposes of the disclosures required by FAS No. 141, Business Combinations.

Brandywine Benefits Corporation
and Rockford Pensions, LLC

On February 1, 2005, Susquehanna acquired Brandywine Benefits Corporation and Rockford Pensions, LLC
(collectively Brandywine) located in Wilmington, Delaware. Brandywine is a financial planning, consulting and administration firm specializing in retirement benefit plans for small-to-medium-sized businesses. Brandywine Benefits
Corporation is a wholly owned subsidiary of Brandywine Benefits Corp., LLC, which in turn is a wholly owned subsidiary of VFAM.

The
acquisition of Brandywine is considered immaterial for purposes of the disclosures required by FAS No. 141.



9



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

NOTE 3. Investment Securities

The amortized costs and fair values of securities were as follows:



|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|--------------------------- |  | -------------- | --------- | ----------------- | - | -------------- |  | ---------- | --------- |  | - | ---------
|                            |  | June 30, 2006  |           | December 31, 2005
|                            |  | Amortized cost |           | Fair value        |   | Amortized cost |  | Fair value
|Available-for-sale:         |  |                |           |                   |   |                |  |            |           |  |   |          
|U.S. Treasury               |  | $              | 740       |                   | $ | 740            |  | $          | 0         |  | $ | 0        
|U.S. Government agencies    |  |                | 531,922   |                   |   | 522,229        |  |            | 405,098   |  |   | 399,039  
|State & municipal           |  |                | 11,121    |                   |   | 11,005         |  |            | 11,803    |  |   | 11,771   
|Mortgage-backed             |  |                | 604,807   |                   |   | 575,457        |  |            | 623,347   |  |   | 602,564  
|Other debt securities       |  |                | 70,280    |                   |   | 70,076         |  |            | 64,262    |  |   | 64,139   
|Equities                    |  |                | 71,838    |                   |   | 71,441         |  |            | 70,338    |  |   | 70,349   
|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|                            |  |                | 1,290,708 |                   |   | 1,250,948      |  |            | 1,174,848 |  |   | 1,147,862
|                            |  |                |           |                  
|Held-to-maturity:           |  |                |           |                   |   |                |  |            |           |  |   |          
|State & municipal           |  |                | 6,261     |                   |   | 6,261          |  |            | 6,399     |  |   | 6,399    
|                            |  |                |           |                   |   |                |  |            |           |  |   |          
|Total investment securities |  | $              | 1,296,969 |                   | $ | 1,257,209      |  | $          | 1,181,247 |  | $ | 1,154,261
|                            |  |                |           |                   |   |                |  |            |           |  |   |          

NOTE 4. Loans and Leases

Loans and leases, net of unearned income, were as follows:



|                                                                                                        |  |                            |           |   |                   |   |           |  
|------------------------------------------------------------------------------------------------------- |  | -------------------------- | --------- | - | ----------------- | - | --------- | -
|                                                                                                        |  | June 30, 2006              |           |   | December 31, 2005 |  
|Commercial, financial, and agricultural                                                                 |  | $                          | 948,068   |   |                   | $ | 832,695   |  
|Real estate - construction                                                                              |  |                            | 1,075,954 |   |                   |   | 934,601   |  
|Real estate secured - residential                                                                       |  |                            | 1,476,250 |   |                   |   | 1,355,513 |  
|Real estate secured - commercial                                                                        |  |                            | 1,558,151 |   |                   |   | 1,257,860 |  
|Consumer                                                                                                |  |                            | 317,115   |   |                   |   | 319,925   |  
|Leases                                                                                                  |  |                            | 368,321   |   |                   |   | 518,065   |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|Total loans and leases                                                                                  |  | $                          | 5,743,859 |   |                   | $ | 5,218,659 |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|Leases held for sale (included in Leases, above)                                                      |  | $                          | 127,112   |   |                   | $ | 340,572   |  
|Home equity line of credit loans held for sale (included in Real estate secured - residential, above) |  | $                          | 41,165    |   |                   | $ | 0         |  
|                                                                                                        |  |                           
|The net investment in direct financing leases was as follows:                                           |  |                            |           |   |                   |   |           |  
|                                                                                                        |  |                           
|Minimum lease payments receivable                                                                       |  | $                          | 323,057   |   |                   | $ | 321,798   |  
|Estimated residual value of leases                                                                      |  |                            | 97,159    |   |                   |   | 259,462   |  
|Unearned income under lease contracts                                                                   |  |                            | (51,895   | ) |                   |   | (63,195   | )
|                                                                                                        |  |                            |           |   |                   |   |           |  
|Total leases                                                                                            |  | $                          | 368,321   |   |                   | $ | 518,065   |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|                                                                                                        |  |                           
|An analysis of impaired loans, as of June 30, 2006 and December 31, 2005, is as follows:                |  |                            |           |   |                   |   |           |  
|                                                                                                        |  |                           
|Impaired loans without a related reserve                                                                |  | $                          | 2,044     |   |                   | $ | 1,731     |  
|Impaired loans with a reserve                                                                           |  |                            | 1,774     |   |                   |   | 2,066     |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|Total impaired loans                                                                                    |  | $                          | 3,818     |   |                   | $ | 3,797     |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|Reserve for impaired loans                                                                              |  | $                          | 1,305     |   |                   | $ | 1,312     |  
|                                                                                                        |  |                            |           |   |                   |   |           |  
|                                                                                                        |  |                           
|An analysis of impaired loans, for the three-month periods ended June 30, 2006 and 2005, is as follows: |  |                            |           |   |                   |   |           |  
|                                                                                                        | 
|                                                                                                        |  | Three Months EndedJune 30, |          
|                                                                                                        |  | 2006                       |           |   | 2005              |  
|Average balance of impaired loans                                                                       |  | $                          | 3,840     |   |                   | $ | 3,603     |  
|Interest income on impaired loans (cash-basis)                                                          |  |                            | 36        |   |                   |   | 6         |  
|                                                                                                        | 
|                                                                                                        |  | Six Months Ended June 30,  |          
|                                                                                                        |  | 2006                       |           |   | 2005              |  
|Average balance of impaired loans                                                                       |  | $                          | 3,766     |   |                   | $ | 4,713     |  
|Interest income on impaired loans (cash-basis)                                                          |  |                            | 71        |   |                   |   | 19        |  



10



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

NOTE 5. Borrowings

Short-term borrowings were as follows:



|                                            |  |              |         |                  |   |        
|------------------------------------------- |  | ------------ | ------- | ---------------- | - | -------
|                                            |  | June 30,2006 |         | December 31,2005
|Securities sold under repurchase agreements |  | $            | 235,331 |                  | $ | 206,502
|Federal funds purchased                     |  |              | 121,900 |                  |   | 96,200 
|Treasury tax and loan notes                 |  |              | 3,199   |                  |   | 4,821  
|                                            |  |              |         |                  |   |        
|Total short-term borrowings                 |  | $            | 360,430 |                  | $ | 307,523
|                                            |  |              |         |                  |   |        
|Long-term debt was as follows:              |  |              |         |                  |   |        
|                                            |  |             
|Subordinated notes due November, 2012       |  | $            | 75,000  |                  | $ | 75,000 
|Subordinated notes due May, 2014            |  |              | 75,000  |                  |   | 75,000 
|Other                                       |  |              | 41      |                  |   | 0      
|Junior subordinated notes callable 2007     |  |              | 22,515  |                  |   | 22,777 
|Junior subordinated notes callable 2011     |  |              | 50,000  |                  |   | 0      
|                                            |  |              |         |                  |   |        
|Total long-term debt                        |  | $            | 222,556 |                  | $ | 172,777
|                                            |  |              |         |                  |   |        

On April 19, 2006, Susquehanna completed a private placement to an institutional investor of $50,000 of
fixed/floating rate trust preferred securities, through a newly formed Delaware trust affiliate, Susquehanna TP Trust 2006-1. The trust preferred securities mature in June 2036, are redeemable at Susquehannas option beginning after five years,
and bear interest initially at a rate of 6.392% per annum through the interest payment date in June 2011 and, after the interest payment date in June 2011, at a rate per annum equal to the three-month LIBOR plus 1.33%. The proceeds from the
sale of the trust preferred securities were used by the Trust to purchase Susquehannas fixed/floating rate junior subordinated notes. The net proceeds from the sale of the notes was used to finance the acquisition of Minotola National Bank.

NOTE 6. Earnings per Share

The following tables set
forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2006 and 2005.



|                                                                |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     
|--------------------------------------------------------------- |  | ---------------------------------- | ------ | ------ | ------ | --------------- | - | ------ |  | ------ | ------ | --------------- | ------ |  | - | ----
|                                                                |  | For the three months ended June 30
|                                                                |  | 2006                               |        | 2005  
|                                                                |  | Income                             |        | Shares |        | Per ShareAmount |   | Income |  | Shares |        | Per ShareAmount
|Basic Earnings per Share:                                       |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     
|Income available to common shareholders                         |  | $                                  | 19,340 |        | 50,697 |                 | $ | 0.38   |  | $      | 18,706 |                 | 46,652 |  | $ | 0.40
|                                                                |  |                                    |        |        |        |                
|Effect of Diluted Securities:                                   |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     
|Stock options and restricted shares outstanding                 |  |                                    |        |        | 123    |                 |   |        |  |        |        |                 | 185    |  |   |     
|                                                                |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     
|Diluted Earnings per Share:                                     |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     
|Income available to common shareholders and assuming conversion |  | $                                  | 19,340 |        | 50,820 |                 | $ | 0.38   |  | $      | 18,706 |                 | 46,837 |  | $ | 0.40
|                                                                |  |                                    |        |        |        |                 |   |        |  |        |        |                 |        |  |   |     

For the three months ended June 30, 2006 and 2005, average options to purchase 1,209 and 727 shares,
respectively, were outstanding but were not included in the computation of diluted EPS because the options common stock equivalents under FAS No. 123(R) were antidilutive.



|                                                                |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|--------------------------------------------------------------- |  | -------------------------------- | ------ | ------ | ------ | ---------------- | - | ------ |  | ------ | ------ | ---------------- | ------ |  | - | ----
|                                                                |  | For the six months ended June 30
|                                                                |  | 2006                             |        | 2005  
|                                                                |  | Income                           |        | Shares |        | Per Share Amount |   | Income |  | Shares |        | Per Share Amount
|Basic Earnings per Share:                                       |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Income available to common shareholders                         |  | $                                | 37,041 |        | 48,796 |                  | $ | 0.76   |  | $      | 34,109 |                  | 46,631 |  | $ | 0.73
|                                                                |  |                                  |        |        |        |                 
|Effect of Diluted Securities:                                   |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Stock options and restricted shares outstanding                 |  |                                  |        |        | 142    |                  |   |        |  |        |        |                  | 200    |  |   |     
|                                                                |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Diluted Earnings per Share:                                     |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     
|Income available to common shareholders and assuming conversion |  | $                                | 37,041 |        | 48,938 |                  | $ | 0.76   |  | $      | 34,109 |                  | 46,831 |  | $ | 0.73
|                                                                |  |                                  |        |        |        |                  |   |        |  |        |        |                  |        |  |   |     



11



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

For the six months ended June 30, 2006 and 2005, average options to purchase 1,000 and 504 shares, respectively,
were outstanding but were not included in the computation of diluted EPS because the options common stock equivalents under FAS No. 123(R) were antidilutive.

NOTE 7. Share-Based Compensation

On January 1, 2006, Susquehanna adopted FAS No. 123(R), Share-Based
Payment. As a result, compensation cost related to share-based payment transactions is now recognized in Susquehannas financial statements using modified prospective application. For the three months ended June 30, 2006, share-based
compensation expense totaling $562 has been included in salaries and employee benefits expense in the Consolidated Statement of Income. Included in the $562, is $313 attributable to grants in 2006 to retirement eligible individuals.

Prior to adopting FAS No. 123(R), Susquehannas stock-based compensation was accounted for using the intrinsic value method set forth in the
now- superseded APB Opinion 25. Under APB 25, no compensation expense was recognized. Pursuant to the disclosure requirements of FAS No. 123(R), pro forma net income and earnings per share for the three-month and six-month periods ended
June 30, 2005 are presented in the following table as if compensation cost for stock options was determined under the fair value method and recognized as expense over the options vesting periods. On March 1, 2005, options to purchase
151 shares of common stock were granted to employees and directors for past service. The fair value of the options on the date of grant was $4.35, and the options vested immediately.



|                                                                                                                                            |  |                                        |        |                                      |   |       
|------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------- | ------ | ------------------------------------ | - | ------
|                                                                                                                                            |  | For the threemonths endedJune 30, 2005 |        | For the sixmonths endedJune 30, 2005
|Net income, as reported                                                                                                                     |  | $                                      | 18,706 |                                      | $ | 34,109
|                                                                                                                                            |  |                                       
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                                        | 205    |                                      |   | 913   
|                                                                                                                                            |  |                                        |        |                                      |   |       
|Pro forma net income                                                                                                                        |  | $                                      | 18,501 |                                      | $ | 33,196
|                                                                                                                                            |  |                                        |        |                                      |   |       
|Earnings per share:                                                                                                                         |  |                                        |        |                                      |   |       
|Basic - as reported                                                                                                                         |  | $                                      | 0.40   |                                      | $ | 0.73  
|Basic - pro forma                                                                                                                           |  | $                                      | 0.40   |                                      | $ | 0.71  
|                                                                                                                                            |  |                                       
|Diluted - as reported                                                                                                                       |  | $                                      | 0.40   |                                      | $ | 0.73  
|Diluted - pro forma                                                                                                                         |  | $                                      | 0.40   |                                      | $ | 0.71  

Susquehanna followed the nominal vesting period approach to recognize pro forma expense for retirement
eligible employees, rather than the non-substantive vesting period approach. Current guidance states that companies that have followed the nominal vesting period approach must continue following that approach for the remaining
portion of unvested outstanding awards granted prior to the adoption of FAS No. 123(R) and, upon adoption of FAS No. 123(R), apply the non-substantive vesting period approach to new grants that include retirement eligibility provisions.
Susquehanna believes that the impact of applying the nominal vesting period approach rather than the non-substantive vesting period approach is immaterial.

Susquehanna implemented an Equity Compensation Plan (Compensation Plan) in 1996 under which Susquehanna may grant options to its employees and directors for up to 2,462.5 shares of common stock. Under the Compensation Plan, the
exercise price of each nonqualified option equals the market price of the companys stock on the date of grant, and an options maximum term is ten years. Options are granted upon approval of the Board of Directors and typically vest
one-third at the end of years three, four and five. The option prices range from a low of $13.00 to a high of $25.47. This Compensation Plan expires in 2006.

In May 2005, Susquehannas shareholders approved the 2005 Equity Compensation Plan (the 2005 Plan). Subject to adjustment in certain circumstances, the 2005 Plan authorized up to 2,000 shares of common stock for issuance.
Incentives under the 2005 Plan consist of incentive stock options, non-qualified stock options, restricted stock options, restricted stock grants, restricted stock unit grants, and stock appreciation rights. The exercise price of any stock option
granted under the 2005 Plan will be the fair market value of such stock on the date that option is granted, and the exercise period may not exceed ten years. Options typically will vest one-third at the end of years three, four and five.

On December 16, 1998, Susquehanna acquired Cardinal Bancorp, Inc. (Cardinal), a Pennsylvania bank holding company. Cardinal, prior to the merger with
Susquehanna, had issued 135.1 Stock Purchase Options to the members of Cardinals board of directors. Susquehanna succeeded Cardinal as a party to the options as a result of the merger. The option prices ranged from a low of $6.483 to a high of
$10.25.

On December 14, 2005, the Board of Directors of Susquehanna approved the accelerated vesting, effective as of December 15, 2005, of all
unvested stock options granted to employees and directors in 2002 and 2004. The decision to accelerate the vesting of these options was made primarily to reduce non-cash compensation expense that would have been recorded in Susquehannas income
statement in future periods as a result of the adoption of FAS No. 123(R) in January 2006.



12



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

The fair value of each option award is estimated on the date of grant using the Black-Scholes-Merton model, with the
assumptions noted in the following table. Expected volatilities are based on the historical volatility of Susquehanna stock, based on the monthly high stock price over the past six years. The expected term of options granted is based upon historical
exercise behavior of all employees and directors. The risk-free rate is based on zero coupon treasury rates in effect on the grant date of the options.



|                         |  |       |   |  |       |   |  |       |  
|------------------------ |  | ----- | - |  | ----- | - |  | ----- | -
|                         |  | 2006  |   |  | 2005  |   |  | 2004  |  
|Volatility               |  | 21.44 | % |  | 20.60 | % |  | 21.37 | %
|Expected dividend yield  |  | 3.80  | % |  | 3.80  | % |  | 3.60  | %
|Expected term (in years) |  | 6     |   |  | 7     |   |  | 7     |  
|Risk-free rate           |  | 4.30  | % |  | 4.28  | % |  | 3.65  | %

A summary of option activity under the Plans as of June 30, 2006, is presented below:



|                               |  |         |  |                               |       |                                          |    
|------------------------------ |  | ------- |  | ----------------------------- | ----- | ---------------------------------------- | ---
|                               |  | Options |  | Weighted-averageExercisePrice |       | Weighted-averageRemainingContractualTerm
|Outstanding at January 1, 2006 |  | 1,697   |  | $                             | 20.77 |                                          |    
|Granted                        |  | 275     |  |                               | 24.34 |                                          |    
|Forfeited                      |  | 48      |  |                               | 21.97 |                                          |    
|Exercised                      |  | 107     |  |                               | 15.58 |                                          |    
|                               |  |         |  |                               |       |                                          |    
|Outstanding at June 30, 2006   |  | 1,817   |  | $                             | 21.59 |                                          | 5.7
|                               |  |         |  |                               |       |                                          |    
|Exercisable at June 30, 2006   |  | 1,393   |  | $                             | 20.97 |                                          | 4.8

The weighted-average grant-date fair value of options granted during the years 2006, 2005, and 2004 was $4.24,
$4.35, and $4.38, respectively. The total intrinsic value of options exercised during 2006 and the years ended December 31, 2005 and 2004, was $960, $1,848, and $2,957, respectively.

A summary of the status of Susquehannas nonvested shares as of June 30, 2006, and changes during the six-month period ended June 30, 2006 is presented
below:



|                             |  |        |  |                                      |     
|---------------------------- |  | ------ |  | ------------------------------------ | ----
|                             |  | Shares |  | Weighted-averageGrant-dateFair Value
|Nonvested at January 1, 2006 |  | 330    |  | $                                    | 3.89
|Granted                      |  | 275    |  |                                      | 4.24
|Vested                       |  | 156    |  |                                      | 3.93
|Forfeited                    |  | 25     |  |                                      | 3.97
|                             |  |        |  |                                      |     
|Nonvested at June 30, 2006   |  | 424    |  | $                                    | 4.10
|                             |  |        |  |                                      |     

As of June 30, 2006, there was $1,315 of total unrecognized compensation cost related to nonvested
share-based compensation arrangements granted under the Plans. That cost is expected to be recognized through 2011.

NOTE 8. Benefit Plans

Components of Net Periodic Benefit Cost



|                                              |  |                            |        |   |                |   |        |      |  |      |     |  |   |    
|--------------------------------------------- |  | -------------------------- | ------ | - | -------------- | - | ------ | ---- |  | ---- | --- |  | - | ---
|                                              |  | Three months ended June 30
|                                              |  | Pension Benefits           |        |   | Other Benefits
|                                              |  | 2006                       |        |   | 2005           |   |        | 2006 |  | 2005
|Service cost                                  |  | $                          | 1,045  |   |                | $ | 840    |      |  | $    | 106 |  | $ | 86 
|Interest cost                                 |  |                            | 1,102  |   |                |   | 992    |      |  |      | 110 |  |   | 93 
|Expected return on plan assets                |  |                            | (1,538 | ) |                |   | (1,327 | )    |  |      | 0   |  |   | 0  
|Amortization of prior service cost            |  |                            | 21     |   |                |   | (14    | )    |  |      | 20  |  |   | 12 
|Amortization of transition obligation (asset) |  |                            | (17    | ) |                |   | (17    | )    |  |      | 28  |  |   | 28 
|Amortization of net actuarial (gain) or loss  |  |                            | 239    |   |                |   | 220    |      |  |      | 11  |  |   | 6  
|                                              |  |                            |        |   |                |   |        |      |  |      |     |  |   |    
|Net periodic benefit cost                     |  | $                          | 852    |   |                | $ | 694    |      |  | $    | 275 |  | $ | 225
|                                              |  |                            |        |   |                |   |        |      |  |      |     |  |   |    



13



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)



|                                              |  |                          |        |   |                |   |        |      |  |      |     |  |   |    
|--------------------------------------------- |  | ------------------------ | ------ | - | -------------- | - | ------ | ---- |  | ---- | --- |  | - | ---
|                                              |  | Six months ended June 30
|                                              |  | Pension Benefits         |        |   | Other Benefits
|                                              |  | 2006                     |        |   | 2005           |   |        | 2006 |  | 2005
|Service cost                                  |  | $                        | 1,978  |   |                | $ | 1,680  |      |  | $    | 202 |  | $ | 172
|Interest cost                                 |  |                          | 2,156  |   |                |   | 1,984  |      |  |      | 215 |  |   | 186
|Expected return on plan assets                |  |                          | (3,006 | ) |                |   | (2,654 | )    |  |      | 0   |  |   | 0  
|Amortization of prior service cost            |  |                          | 42     |   |                |   | (28    | )    |  |      | 32  |  |   | 24 
|Amortization of transition obligation (asset) |  |                          | (34    | ) |                |   | (34    | )    |  |      | 56  |  |   | 56 
|Amortization of net actuarial (gain) or loss  |  |                          | 478    |   |                |   | 440    |      |  |      | 22  |  |   | 12 
|                                              |  |                          |        |   |                |   |        |      |  |      |     |  |   |    
|Net periodic benefit cost                     |  | $                        | 1,614  |   |                | $ | 1,388  |      |  | $    | 527 |  | $ | 450
|                                              |  |                          |        |   |                |   |        |      |  |      |     |  |   |    

Employer Contributions

Susquehanna previously disclosed in its financial statements for the year ended December 31, 2005, that it expected to contribute $117 to its pension
plans and $247 to its other postretirement benefit plan in 2006. As of June 30, 2006, $60 of contributions have been made to its pension plans, and $153 of contributions have been made to its other postretirement benefit plan. Susquehanna
anticipates contributing an additional $57 to fund its pension plans in 2006 for a total of $117, and $95 to its other postretirement benefit plan for a total of $247.

NOTE 9. Goodwill and Other Intangible Assets

The change in the carrying amount of goodwill for the
six months ended June 30, 2006, is as follows:



|                                                                                                        |  |   |        
|------------------------------------------------------------------------------------------------------- |  | - | -------
|Balance as of January 1, 2006                                                                           |  | $ | 242,718
|                                                                                                        | 
|Additional goodwill related to contingent earn-out agreement associated with the Brandywine acquisition |  |   | 1,086  
|Goodwill related to the Minotola acquisition                                                            |  |   | 88,291 
|                                                                                                        |  |   |        
|Balance at June 30, 2006                                                                                |  | $ | 332,095
|                                                                                                        |  |   |        

As of June 30, 2006, the allocation of fair value to net assets acquired in the Minotola
transaction has not been finalized. Management believes that finalization will occur in the third quarter of 2006 and does not anticipate any material changes to amounts presented.

The change in the carrying amount of other intangible assets for the six months ended June 30, 2006, is as follows:



|                                                            |  |       |        |   |                         |   |        |                |  |   |                            |   |  |   |      |  
|----------------------------------------------------------- |  | ----- | ------ | - | ----------------------- | - | ------ | -------------- |  | - | -------------------------- | - |  | - | ---- | -
|                                                            |  | Total |        |   | Core DepositIntangibles |   |        | Customer Lists |  |   | Favorable LeaseAdjustments |  
|Gross carrying amount as of January 1, 2006                 |  | $     | 16,603 |   |                         | $ | 13,991 |                |  | $ | 2,219                      |   |  | $ | 393  |  
|Accumulated amortization                                    |  |       | (5,029 | ) |                         |   | (4,556 | )              |  |   | (185                       | ) |  |   | (288 | )
|                                                            |  |       |        |   |                         |   |        |                |  |   |                            |   |  |   |      |  
|                                                            |  |       | 11,574 |   |                         |   | 9,435  |                |  |   | 2,034                      |   |  |   | 105  |  
|Core deposit intangible related to the Minotola acquisition |  |       | 10,053 |   |                         |   | 10,053 |                |  |   |                            |   |  |   |      |  
|Amortization expense through June 30, 2006                  |  |       | (971   | ) |                         |   | (847   | )              |  |   | (77                        | ) |  |   | (47  | )
|Other adjustments                                           |  |       | (15    | ) |                         |   |        |                |  |   | (15                        | ) |  |   |      |  
|                                                            |  |       |        |   |                         |   |        |                |  |   |                            |   |  |   |      |  
|Balance at June 30, 2006                                    |  | $     | 20,641 |   |                         | $ | 18,641 |                |  | $ | 1,942                      |   |  | $ | 58   |  
|                                                            |  |       |        |   |                         |   |        |                |  |   |                            |   |  |   |      |  

NOTE 10. Derivative Financial Instruments and Hedging Activities

Beginning in April 2006, Susquehanna entered into amortizing interest rate swaps with an aggregate total of $91,816. For purposes of Susquehannas
consolidated financial statements, the entire notional amount of the swaps is designated as a cash flow hedge of expected future cash flows associated with the forecasted sale of auto leases. These transactions are subject to FAS No. 133,
Accounting for Derivative Instruments and Hedging Activities. At June 30, 2006, the unrealized gain, net of taxes, recorded in other comprehensive income was $200.

On March 16, 2005, Susquehanna entered into a $219,836 amortizing interest rate swap; and subsequently, Susquehanna entered into three incremental
swaps totaling $109,791. For purposes of Susquehannas consolidated financial statements, the $329,627 amortizing interest rate swaps were designated as cash flow hedges of expected future cash flows associated with a forecasted sale of auto
leases. This transaction was subject to FAS No. 133 (as amended), Accounting for Derivative Instruments and Hedging Activities. On March 14, 2006, the swaps were terminated, and Susquehanna received payment of $2,688 from the
swap counterparty. On March 22, 2006, the forecasted sale of auto leases occurred, and the $940 reported in accumulated other comprehensive income at December 31, 2005 was reclassified to gain on sale of loans and leases.



14



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

In June 2005, Susquehanna entered into two $25,000 interest rate swaps to hedge the interest rate risk exposure on
$50,000 of variable-rate debt. The risk management objective with respect to these interest rate swaps is to hedge the risk of changes in cash flow attributable to changes in the LIBOR swap rate.

Prospective effectiveness evaluations are performed by qualitatively assessing that the critical terms of the swaps and hedged transactions still match, and a review of
the credit quality of the swap counterparty is periodically performed to evaluate whether it is probable that the swap counterparty will not default. At June 30, 2006, the hedges were assessed as effective.

The following table summarizes our derivative financial instruments at June 30, 2006:



|                |         |           |   |               |  |                   |  |               |  
|--------------- | ------- | --------- | - | ------------- |  | ----------------- |  | ------------- | -
|Notional Amount |         | FairValue |   | Variable Rate |  | Fixed Rate        | 
|$               | 91,816  |           | $ | 307           |  | One-month LIBOR   |  | 5.20% to 5.32 | %
|                | 25,000  |           |   | 722           |  | Three-month LIBOR |  | 3.935         | %
|                | 25,000  |           |   | 1,263         |  | Three-month LIBOR |  | 4.083         | %
|                |         |           |   |               |  |                   |  |               |  
|$               | 141,816 |           | $ | 2,292         |  |                   |  |               |  
|                |         |           |   |               |  |                   |  |               |  



15



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

Note 11. Securitization Activity

Since 2001, Susquehanna has sold the beneficial interests in automobile leases in securitization transactions. In 2005, Susquehanna entered into a term securitization transaction in which it sold a portfolio of home
equity line of credit loans. In all those securitizations, Susquehanna retained servicing responsibilities and subordinated interests. Susquehanna receives annual servicing fees and rights to future cash flows arising after the investors have
received the return for which they contracted. Susquehanna enters into securitization transactions primarily to achieve low-cost funding for the growth of its loan portfolio and to manage capital.

The investors and the securitization trusts have no recourse to Susquehannas other assets, except retained interests, for failure of debtors to pay
when due. Susquehannas retained interests are subordinate to investors interests. Their value is subject to credit, prepayment, and interest-rate risks on the transferred financial assets.

The following table presents quantitative information about delinquencies, net credit losses, and components of loan and lease sales serviced by
Susquehanna, including securitization transactions.



|                                        |  |                   |                                |                                           |   |                                 |  |                   |        |      |   |        |      |   |       |   |  |   |      
|--------------------------------------- |  | ----------------- | ------------------------------ | ----------------------------------------- | - | ------------------------------- |  | ----------------- | ------ | ---- | - | ------ | ---- | - | ----- | - |  | - | -----
|                                        |  | Principal Balance |                                | Loans and Leases Past Due 30 Days or More |   | For the Six MonthsEnded June 30
|                                        |  |                   | Net Credit Losses (Recoveries)
|                                        |  | June 30, 2006     |                                | December 31, 2005                         |   | June 30, 2006                   |  | December 31, 2005 |        | 2006 |   |        | 2005
|Loans and leases held in portfolio      |  | $                 | 5,743,859                      |                                           | $ | 5,218,659                       |  | $                 | 67,874 |      | $ | 80,592 |      | $ | 3,040 |   |  | $ | 5,396
|Leases securitized                      |  |                   | 783,073                        |                                           |   | 576,890                         |  |                   | 438    |      |   | 848    |      |   | 115   |   |  |   | 145  
|Home equity lines of credit securitized |  |                   | 181,413                        |                                           |   | 221,930                         |  |                   | 301    |      |   | 208    |      |   | 0     |   |  |   | 0    
|Leases serviced for others (1)          |  |                   | 463,332                        |                                           |   | 509,831                         |  |                   | 2,731  |      |   | 2,451  |      |   | (39   | ) |  |   | 3    
|                                        |  |                   |                                |                                           |   |                                 |  |                   |        |      |   |        |      |   |       |   |  |   |      
|Total loans and leases serviced         |  | $                 | 7,171,677                      |                                           | $ | 6,527,310                       |  | $                 | 71,344 |      | $ | 84,099 |      | $ | 3,116 |   |  | $ | 5,544
|                                        |  |                   |                                |                                           |   |                                 |  |                   |        |      |   |        |      |   |       |   |  |   |      

---

|(1) | Amounts include the sale/leaseback transaction and agency arrangements.
|--- | -----------------------------------------------------------------------

Certain cash flows received from the structured entities associated with the securitizations described above are as follows:



|                                                  |      |                            |        |                          |      |       |      |   |         |  |   |        
|------------------------------------------------- | ---- | -------------------------- | ------ | ------------------------ | ---- | ----- | ---- | - | ------- |  | - | -------
|Automobile Leases                                 |      | Three Months Ended June 30 |        | Six Months Ended June 30
|                                                  | 2006 |                            | 2005   |                          | 2006 |       | 2005
|Proceeds from securitizations                     |      | $                          | 0      |                          | $    | 0     |      | $ | 302,887 |  | $ | 323,568
|Amounts derecognized                              |      |                            | 0      |                          |      | 0     |      |   | 356,140 |  |   | 372,488
|Servicing fees received                           |      |                            | 2,663  |                          |      | 2,504 |      |   | 4,404   |  |   | 3,958  
|Other cash flows received from retained interests |      |                            | 7,776  |                          |      | 3,161 |      |   | 12,837  |  |   | 8,186  
|                                                  |      |                           
|Home Equity Lines of Credit                       |      | Three Months Ended June 30 |        | Six Months Ended June 30
|                                                  | 2006 |                            | 2005   |                          | 2006 |       | 2005
|Additional draws conveyed to the trust            |      | $                          | 15,310 |                          | $    | 0     |      | $ | 28,747  |  | $ | 0      
|Servicing fees received                           |      |                            | 247    |                          |      | 0     |      |   | 518     |  |   | 0      

There were no proceeds from securitization, amounts derecognized, or other cash flows received
from retained interests for the six-month periods ended June 30, 2006 and June 30, 2005 relating to home equity lines of credit.

The following table sets forth a summary of the fair values of the interest-only strips, key economic assumptions used to arrive at the fair values, and the sensitivity of the June 30, 2006 fair values to immediate 10% and 20% adverse
changes in those assumptions. The sensitivities are hypothetical and should be used with caution. Changes in fair value based on a 10% variation in assumptions generally cannot be extrapolated because the relationship of the change in assumption to
the change in fair value may not be linear. Also, the effect of a variation in a particular assumption on the fair value of the retained interest is calculated without changing any other assumption: in reality, changes in one factor may result in
changes in another (for example, increases in market interest rates may result in lower prepayments and increased credit losses), which might magnify or counteract the sensitivities.



16



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Amounts in thousands,
except as noted and per share data)

As of June 30, 2006



|                                                 |  |            |       |                                  |    |                         |   |       |                                |  |   |                        |   |  |   |      |  
|------------------------------------------------ |  | ---------- | ----- | -------------------------------- | -- | ----------------------- | - | ----- | ------------------------------ |  | - | ---------------------- | - |  | - | ---- | -
|Automobile Leases                                |  | Fair Value |       | Weighted-average Life(in months) |    | MonthlyPrepayment Speed |   |       | ExpectedCumulativeCreditLosses |  |   | AnnualDiscountRate (1) |  
|2006 transaction - Interest-Only Strip           |  | $          | 829   |                                  | 19 |                         |   | 3.00  | %                              |  |   | 0.05                   | % |  |   | 5.27 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                         | $ | 18    |                                |  | $ | 24                     |   |  | $ | 6    |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                         |   | 19    |                                |  |   | 49                     |   |  |   | 12   |  
|                                                 |  |            |       |                                  |   
|2005 transaction - Interest-Only Strip           |  | $          | 1,350 |                                  | 11 |                         |   | 3.00  | %                              |  |   | 0.05                   | % |  |   | 4.06 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                         | $ | 31    |                                |  | $ | 11                     |   |  | $ | 6    |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                         |   | 44    |                                |  |   | 21                     |   |  |   | 11   |  
|                                                 |  |            |       |                                  |   
|2004 revolving transaction - Interest-Only Strip |  | $          | 313   |                                  | 19 |                         |   | 3.00  | %                              |  |   | 0.10                   | % |  |   | 5.58 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                         | $ | 0     |                                |  | $ | 0                      |   |  | $ | 3    |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                         |   | 1     |                                |  |   | 0                      |   |  |   | 6    |  
|                                                 |  |            |       |                                  |   
|2003 transaction - Interest-Only Strip           |  | $          | 362   |                                  | 1  |                         |   | 5.00  | %                              |  |   | 0.10                   | % |  |   | 2.13 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                         | $ | 0     |                                |  | $ | 0                      |   |  | $ | 0    |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                         |   | 1     |                                |  |   | 0                      |   |  |   | 0    |  
|                                                 |  |            |       |                                  |   
|Home Equity Lines of Credit                      |  | Fair Value |       | Weighted-average Life(in months) |    | ConstantPrepayment Rate |   |       | ExpectedCumulativeCreditLosses |  |   | AnnualDiscountRate (2) |  
|2005 transaction - Interest-Only Strips          |  | $          | 8,038 |                                  | 26 |                         |   | 45.00 | %                              |  |   | 0.15                   | % |  |   | 6.50 | %
|Decline in fair value of 10% adverse change      |  |            |       |                                  |    |                         | $ | 422   |                                |  | $ | 43                     |   |  | $ | 160  |  
|Decline in fair value of 20% adverse change      |  |            |       |                                  |    |                         |   | 781   |                                |  |   | 86                     |   |  |   | 314  |  

---

|(1) | The annual discount rate used is derived from the interpolated Treasury swap rate as of the reporting date.
|--- | -----------------------------------------------------------------------------------------------------------

|(2) | The annual discount rate is based upon a cost estimate for issuing Tier 1 Capital.
|--- | ----------------------------------------------------------------------------------



17



---

##### Table of Contents

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations.

Managements discussion and analysis of the significant changes in the consolidated results of operations, financial condition, and cash flows of Susquehanna Bancshares, Inc. and its subsidiaries is set forth below for the periods
indicated. Unless the context requires otherwise, the terms Susquehanna, we, us, and our refer to Susquehanna Bancshares, Inc. and its subsidiaries.

Certain statements in this document may be considered to be forward-looking statements as that term is defined in the U.S. Private Securities
Litigation Reform Act of 1995, such as statements that include the words expect, estimate, project, anticipate, should, intend, probability, risk,
target, objective, and similar expressions or variations on such expressions. In particular, this document includes forward-looking statements relating, but not limited to, Susquehannas potential exposures to various
types of market risks, such as interest rate risk and credit risk; whether Susquehannas allowance for loan and lease losses is adequate to meet probable loan and lease losses; the impact of a breach by Auto Lenders Liquidation Center, Inc.
(Auto Lenders) on residual loss exposure; the likelihood of an occurrence of an Early Amortization Event; and expectations regarding the future performance of Hann. Such statements are subject to certain risks and uncertainties. For
example, certain of the market risk disclosures are dependent on choices about essential model characteristics and assumptions and are subject to various limitations. By their nature, certain of the market risk disclosures are only estimates and
could be materially different from what actually occurs in the future. As a result, actual income gains and losses could materially differ from those that have been estimated. Other factors that could cause actual results to differ materially from
those estimated by the forward-looking statements contained in this document include, but are not limited to:



| |  |  | adverse changes in our loan and lease portfolios and the resulting credit risk-related losses and expenses;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | interest rate fluctuations which could increase our cost of funds or decrease our yield on earning assets and therefore reduce our net interest income;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | continued levels of our loan and lease quality and origination volume;
| | - |  | ----------------------------------------------------------------------



| |  |  | the adequacy of the allowance for loan and lease losses;
| | - |  | --------------------------------------------------------



| |  |  | the loss of certain key officers, which could adversely impact our business;
| | - |  | ----------------------------------------------------------------------------



| |  |  | continued relationships with major customers;
| | - |  | ---------------------------------------------



| |  |  | the inability to continue to grow our business internally and through acquisition and successful integration of bank and non-bank entities while controlling our costs;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | adverse economic and business conditions;
| | - |  | -----------------------------------------



| |  |  | compliance with laws and regulatory requirements of federal and state agencies;
| | - |  | -------------------------------------------------------------------------------



| |  |  | competition from other financial institutions in originating loans, attracting deposits, and providing various financial services that may affect our profitability;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the inability to hedge certain risks economically;
| | - |  | --------------------------------------------------



| |  |  | our ability to effectively implement technology driven products and services;
| | - |  | -----------------------------------------------------------------------------



| |  |  | changes in consumer confidence, spending and savings habits relative to the bank and non-bank financial services we provide; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | our success in managing the risks involved in the foregoing.
| | - |  | ------------------------------------------------------------



18



---

##### Table of Contents

We encourage readers of this report to understand forward-looking statements to be strategic objectives
rather than absolute targets of future performance. Forward-looking statements speak only as of the date they are made. We do not intend to update publicly any forward-looking statements to reflect circumstances or events that occur after the date
the forward-looking statements are made or to reflect the occurrence of unanticipated events except as required by law.

The following
discussion and analysis, the purpose of which is to provide investors and others with information that we believe to be necessary for an understanding of Susquehannas financial condition, changes in financial condition, and results of
operations, should be read in conjunction with the financial statements, notes, and other information contained in this document.

The
following information refers to the parent company and its wholly owned subsidiaries: Boston Service Company, Inc., (t/a Hann Financial Service Corporation) (Hann), Conestoga Management Company, Susquehanna Bank PA and subsidiaries,
Susquehanna Patriot Bank and subsidiaries, (Susquehanna Patriot), Susquehanna Bank and subsidiaries, Valley Forge Asset Management Corp. and subsidiaries (VFAM), and The Addis Group, LLC (Addis).

Availability of Information

Our
web-site address is www.susquehanna.net. We make available free of charge, through the Investor Relations section of our web site, our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, current reports on Form 8-K, and all
amendments to those reports as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission. We include our web-site address in this Quarterly Report on Form 10-Q as an
inactive textual reference only.

Acquisitions

Minotola National Bank

On April 21, 2006, we acquired Minotola National Bank in a stock and cash transaction valued at
approximately $172 million. The acquisition of Minotola, with total assets of $607 million and fourteen branch locations, significantly enhances our presence in the high-growth markets in southern New Jersey. The acquisition was accounted for under
the purchase method, and all transactions since that date are included in our consolidated financial statements.

The acquisition of
Minotola is considered immaterial for purposes of the disclosures required by FAS No. 141, Business Combinations.

Brandywine Benefits
Corporation and Rockford Pensions, LLC

On February 1, 2005, we acquired Brandywine Benefits Corporation and Rockford Pension, LLC,
located in Wilmington, Delaware. Brandywine was a financial planning, consulting and administration firm specializing in retirement benefit plans for small-to-medium-sized businesses. Brandywine was merged into Valley Forge Asset Management
Enterprises, LLC, a wholly owned subsidiary of our wealth management affiliate, VFAM. The acquisition was accounted for under the purchase method, and all transactions since that date are included in our consolidated financial statements.

Results of Operations

Summary
of 2006 Compared to 2005

Net income for the second quarter of 2006 was $19.3 million, an increase of $0.6 million, or 3.4%, over
net income of $18.7 million for the second quarter of 2005. Net interest income increased 10.4%, to $66.1 million for the second quarter of 2006, from $59.9 million for the second quarter of 2005. Non-interest income increased 6.1%, to $32.1 million
for the second quarter of 2006, from $30.2 million for the second quarter of 2005. Non-interest expenses increased 13.9%, to $68.4 million for the second quarter of 2006, from $60.0 million for the second quarter of 2005.



19



---

##### Table of Contents

Net income for the first six months of 2006 was $37.0 million, an increase of $2.9 million, or 8.6%, over
net income of $34.1 million for the first six months of 2005. Net interest income increased 5.5%, to $125.8 million for the first six months of 2006, from $119.3 million for the first six months of 2005. Non-interest income increased 6.4%, to $61.9
million for the first six months of 2006, from $58.2 million for the first six months of 2005. Non-interest expenses increased 5.9%, to $129.4 million for the first six months of 2006, from $122.1 million for the first six months of 2005.

Additional information is as follows:



|                                      |  |                            |       |   |                          |   |       |      |  |   |       |   |  |   |       |  
|------------------------------------- |  | -------------------------- | ----- | - | ------------------------ | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                      |  | Three Months EndedJune 30, |       |   | Six Months EndedJune 30, |  
|                                      |  | 2006                       |       |   | 2005                     |   |       | 2006 |  |   | 2005  |  
|Diluted Earnings per Share            |  | $                          | 0.38  |   |                          | $ | 0.40  |      |  | $ | 0.76  |   |  | $ | 0.73  |  
|Return on Average Assets              |  |                            | 0.97  | % |                          |   | 1.03  | %    |  |   | 0.97  | % |  |   | 0.93  | %
|Return on Average Equity              |  |                            | 8.88  | % |                          |   | 10.01 | %    |  |   | 9.03  | % |  |   | 9.19  | %
|Return on Average Tangible Equity (1) |  |                            | 14.43 | % |                          |   | 15.39 | %    |  |   | 14.14 | % |  |   | 14.13 | %
|Efficiency Ratio                      |  |                            | 69.19 | % |                          |   | 66.15 | %    |  |   | 68.47 | % |  |   | 68.27 | %
|Efficiency Ratio excluding Hann (1)   |  |                            | 64.09 | % |                          |   | 57.53 | %    |  |   | 63.03 | % |  |   | 59.38 | %
|Net Interest Margin                   |  |                            | 3.89  | % |                          |   | 3.81  | %    |  |   | 3.83  | % |  |   | 3.76  | %

The following discussion details the factors that contributed to these results.



---

|(1) | Supplemental Reporting of Non-GAAP-based Financial Measures
|--- | -----------------------------------------------------------

Return on average tangible equity is a non-GAAP-based financial measure calculated using non-GAAP amounts. The most directly comparable GAAP-based measure is return on average equity. We calculate return on average
tangible equity by excluding the balance of intangible assets and their related amortization expense from our calculation of return on average equity. Management uses the return on average tangible equity in order to review our core operating
results. Management believes that this is a better measure of our performance. In addition, this is consistent with the treatment by bank regulatory agencies, which excludes goodwill and other intangible assets from the calculation of risk-based
capital ratios. A reconciliation of return on average equity to return on average tangible equity is set forth below.



|                                                                       |  |                            |   |  |                          |   |  |       |   |  |       |  
|---------------------------------------------------------------------- |  | -------------------------- | - |  | ------------------------ | - |  | ----- | - |  | ----- | -
|                                                                       |  | Three Months EndedJune 30, |   |  | Six Months EndedJune 30, |  
|                                                                       |  | 2006                       |   |  | 2005                     |   |  | 2006  |   |  | 2005  |  
|Return on average equity (GAAP basis)                                  |  | 8.88                       | % |  | 10.01                    | % |  | 9.03  | % |  | 9.19  | %
|Effect of excluding average intangible assets and related amortization |  | 5.55                       | % |  | 5.38                     | % |  | 5.11  | % |  | 4.94  | %
|Return on average tangible equity                                      |  | 14.43                      | % |  | 15.39                    | % |  | 14.14 | % |  | 14.13 | %

Efficiency ratio excluding Hann is a non-GAAP-based financial measure calculated using non-GAAP
amounts. The most directly comparable GAAP-based measure is efficiency ratio. We measure our efficiency ratio by dividing noninterest expenses by the sum of net interest income, on an FTE basis, and noninterest income. The presentation of an
efficiency ratio excluding Hann is computed as the efficiency ratio excluding the effects of our auto leasing subsidiary, Hann. Management believes this to be a preferred measure because it excludes the volatility of vehicle residual values and
vehicle delivery and preparation expense of Hann and provides better visibility into our core business activities. A reconciliation of efficiency ratio to efficiency ratio excluding Hann is set forth below.



|                                |  |       |   |  |       |   |  |       |   |  |       |  
|------------------------------- |  | ----- | - |  | ----- | - |  | ----- | - |  | ----- | -
|Efficiency ratio (GAAP basis)   |  | 69.19 | % |  | 66.15 | % |  | 68.47 | % |  | 68.27 | %
|Effect of excluding Hann        |  | 5.10  | % |  | 8.62  | % |  | 5.44  | % |  | 8.89  | %
|Efficiency ratio excluding Hann |  | 64.09 | % |  | 57.53 | % |  | 63.03 | % |  | 59.38 | %



20



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

TABLE 1 - Distribution of Assets, Liabilities and Shareholders Equity

(dollars in thousands)

Interest rates and interest differentialtaxable equivalent basis



|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|----------------------------------------------------- |  | --------------------------------------------- | --------- | --------------------------------------------- | -------- | - | -------- |  | -------------- |  | - | --------- | - | -------- | - | ------ |  | ----
|                                                      |  | For the Three-Month Period EndedJune 30, 2006 |           | For the Three-Month Period EndedJune 30, 2005
|                                                      |  | AverageBalance                                |           |                                               | Interest |   | Rate (%) |  | AverageBalance |  |   | Interest  |   | Rate (%)
|Assets                                                |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Short-term investments                                |  | $                                             | 75,998    |                                               |          | $ | 847      |  | 4.47           |  | $ | 55,122    |   |          | $ | 381    |  | 2.77
|Investment securities:                                |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Taxable                                               |  |                                               | 1,272,836 |                                               |          |   | 13,462   |  | 4.24           |  |   | 1,207,306 |   |          |   | 11,346 |  | 3.77
|Tax-advantaged                                        |  |                                               | 18,768    |                                               |          |   | 289      |  | 6.18           |  |   | 29,851    |   |          |   | 511    |  | 6.87
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total investment securities                           |  |                                               | 1,291,604 |                                               |          |   | 13,751   |  | 4.27           |  |   | 1,237,157 |   |          |   | 11,857 |  | 3.84
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Loans and leases, (net):                              |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Taxable                                               |  |                                               | 5,425,315 |                                               |          |   | 99,756   |  | 7.38           |  |   | 5,001,800 |   |          |   | 80,610 |  | 6.46
|Tax-advantaged                                        |  |                                               | 87,997    |                                               |          |   | 1,601    |  | 7.30           |  |   | 83,232    |   |          |   | 1,315  |  | 6.34
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total loans and leases                                |  |                                               | 5,513,312 |                                               |          |   | 101,357  |  | 7.37           |  |   | 5,085,032 |   |          |   | 81,925 |  | 6.46
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total interest-earning assets                         |  |                                               | 6,880,914 |                                               |          | $ | 115,955  |  | 6.76           |  |   | 6,377,311 |   |          | $ | 94,163 |  | 5.92
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Allowance for loan and lease losses                   |  |                                               | (59,150   | )                                             |          |   |          |  |                |  |   | (53,800   | ) |          |   |        |  |     
|Other non-earning assets                              |  |                                               | 1,142,707 |                                               |          |   |          |  |                |  |   | 989,128   |   |          |   |        |  |     
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total assets                                          |  | $                                             | 7,964,471 |                                               |          |   |          |  |                |  | $ | 7,312,639 |   |          |   |        |  |     
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Liabilities                                           |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Deposits:                                             |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Interest-bearing demand                               |  | $                                             | 1,824,434 |                                               |          | $ | 12,243   |  | 2.69           |  | $ | 1,664,388 |   |          | $ | 5,754  |  | 1.39
|Savings                                               |  |                                               | 527,067   |                                               |          |   | 1,324    |  | 1.01           |  |   | 552,308   |   |          |   | 562    |  | 0.41
|Time                                                  |  |                                               | 2,413,185 |                                               |          |   | 23,975   |  | 3.98           |  |   | 1,997,421 |   |          |   | 15,164 |  | 3.05
|Short-term borrowings                                 |  |                                               | 290,603   |                                               |          |   | 2,970    |  | 4.10           |  |   | 374,994   |   |          |   | 2,218  |  | 2.37
|FHLB borrowings                                       |  |                                               | 625,979   |                                               |          |   | 5,559    |  | 3.56           |  |   | 739,996   |   |          |   | 7,495  |  | 4.06
|Long-term debt                                        |  |                                               | 212,741   |                                               |          |   | 3,113    |  | 5.87           |  |   | 173,115   |   |          |   | 2,429  |  | 5.63
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total interest-bearing liabilities                    |  |                                               | 5,894,009 |                                               |          | $ | 49,184   |  | 3.35           |  |   | 5,502,222 |   |          | $ | 33,622 |  | 2.45
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Demand deposits                                       |  |                                               | 976,738   |                                               |          |   |          |  |                |  |   | 863,089   |   |          |   |        |  |     
|Other liabilities                                     |  |                                               | 220,450   |                                               |          |   |          |  |                |  |   | 197,898   |   |          |   |        |  |     
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total liabilities                                     |  |                                               | 7,091,197 |                                               |          |   |          |  |                |  |   | 6,563,209 |   |          |   |        |  |     
|Equity                                                |  |                                               | 873,274   |                                               |          |   |          |  |                |  |   | 749,430   |   |          |   |        |  |     
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Total liabilities and shareholders equity            |  | $                                             | 7,964,471 |                                               |          |   |          |  |                |  | $ | 7,312,639 |   |          |   |        |  |     
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     
|Net interest income / yield on average earning assets |  |                                               |           |                                               |          | $ | 66,771   |  | 3.89           |  |   |           |   |          | $ | 60,541 |  | 3.81
|                                                      |  |                                               |           |                                               |          |   |          |  |                |  |   |           |   |          |   |        |  |     

Additional Information

Average loan balances include non-accrual loans.

Tax-exempt income has been adjusted to a tax-equivalent basis using a marginal rate of 35%.

For presentation in this table,
average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.



21



---

##### Table of Contents

Susquehanna Bancshares, Inc. and Subsidiaries

TABLE 1 - Distribution of Assets, Liabilities and Shareholders Equity (continued)

(dollars in thousands)

Interest rates and interest differentialtaxable equivalent basis



|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|----------------------------------------------------- |  | ------------------------------------------- | --------- | ------------------------------------------- | -------- | - | -------- |  | -------------- |  | - | --------- | - | -------- | - | ------- |  | ----
|                                                      |  | For the Six-Month Period EndedJune 30, 2006 |           | For the Six-Month Period EndedJune 30, 2005
|                                                      |  | AverageBalance                              |           |                                             | Interest |   | Rate (%) |  | AverageBalance |  |   | Interest  |   | Rate (%)
|Assets                                                |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Short-term investments                                |  | $                                           | 74,235    |                                             |          | $ | 1,585    |  | 4.31           |  | $ | 56,202    |   |          | $ | 686     |  | 2.46
|Investment securities:                                |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Taxable                                               |  |                                             | 1,223,724 |                                             |          |   | 25,147   |  | 4.14           |  |   | 1,205,364 |   |          |   | 22,608  |  | 3.78
|Tax-advantaged                                        |  |                                             | 18,259    |                                             |          |   | 558      |  | 6.16           |  |   | 35,836    |   |          |   | 1,251   |  | 7.04
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total investment securities                           |  |                                             | 1,241,983 |                                             |          |   | 25,705   |  | 4.17           |  |   | 1,241,200 |   |          |   | 23,859  |  | 3.88
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Loans and leases, (net):                              |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Taxable                                               |  |                                             | 5,297,370 |                                             |          |   | 190,371  |  | 7.25           |  |   | 5,091,442 |   |          |   | 159,617 |  | 6.32
|Tax-advantaged                                        |  |                                             | 78,562    |                                             |          |   | 2,752    |  | 7.06           |  |   | 84,259    |   |          |   | 2,617   |  | 6.26
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total loans and leases                                |  |                                             | 5,375,932 |                                             |          |   | 193,123  |  | 7.24           |  |   | 5,175,701 |   |          |   | 162,234 |  | 6.32
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total interest-earning assets                         |  |                                             | 6,692,150 |                                             |          | $ | 220,413  |  | 6.64           |  |   | 6,473,103 |   |          | $ | 186,779 |  | 5.82
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Allowance for loan and lease losses                   |  |                                             | (56,782   | )                                           |          |   |          |  |                |  |   | (53,820   | ) |          |   |         |  |     
|Other non-earning assets                              |  |                                             | 1,069,962 |                                             |          |   |          |  |                |  |   | 979,893   |   |          |   |         |  |     
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total assets                                          |  | $                                           | 7,705,330 |                                             |          |   |          |  |                |  | $ | 7,399,176 |   |          |   |         |  |     
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Liabilities                                           |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Deposits:                                             |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Interest-bearing demand                               |  | $                                           | 1,785,276 |                                             |          | $ | 22,860   |  | 2.58           |  | $ | 1,701,368 |   |          | $ | 11,196  |  | 1.33
|Savings                                               |  |                                             | 488,820   |                                             |          |   | 1,946    |  | 0.80           |  |   | 557,370   |   |          |   | 1,165   |  | 0.42
|Time                                                  |  |                                             | 2,312,000 |                                             |          |   | 44,314   |  | 3.87           |  |   | 1,992,037 |   |          |   | 29,317  |  | 2.97
|Short-term borrowings                                 |  |                                             | 298,817   |                                             |          |   | 5,688    |  | 3.84           |  |   | 384,665   |   |          |   | 4,135   |  | 2.17
|FHLB borrowings                                       |  |                                             | 659,285   |                                             |          |   | 13,012   |  | 3.98           |  |   | 773,778   |   |          |   | 14,990  |  | 3.91
|Long-term debt                                        |  |                                             | 192,849   |                                             |          |   | 5,588    |  | 5.84           |  |   | 181,739   |   |          |   | 5,308   |  | 5.89
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total interest-bearing liabilities                    |  |                                             | 5,737,047 |                                             |          | $ | 93,408   |  | 3.28           |  |   | 5,590,957 |   |          | $ | 66,111  |  | 2.38
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Demand deposits                                       |  |                                             | 923,525   |                                             |          |   |          |  |                |  |   | 866,307   |   |          |   |         |  |     
|Other liabilities                                     |  |                                             | 217,293   |                                             |          |   |          |  |                |  |   | 193,123   |   |          |   |         |  |     
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total liabilities                                     |  |                                             | 6,877,865 |                                             |          |   |          |  |                |  |   | 6,650,387 |   |          |   |         |  |     
|Equity                                                |  |                                             | 827,465   |                                             |          |   |          |  |                |  |   | 748,789   |   |          |   |         |  |     
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Total liabilities and shareholders equity            |  | $                                           | 7,705,330 |                                             |          |   |          |  |                |  | $ | 7,399,176 |   |          |   |         |  |     
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     
|Net interest income / yield on average earning assets |  |                                             |           |                                             |          | $ | 127,005  |  | 3.83           |  |   |           |   |          | $ | 120,668 |  | 3.76
|                                                      |  |                                             |           |                                             |          |   |          |  |                |  |   |           |   |          |   |         |  |     

Additional Information

Average loan balances include non-accrual loans.

Tax-exempt income has been adjusted to a tax-equivalent basis using a marginal rate of 35%.

For presentation in this table,
average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.



22



---

##### Table of Contents

Net Interest Income  Taxable Equivalent Basis

Our major source of operating revenues is net interest income, which increased to $66.1 million in the second quarter of 2006, as compared to $59.9
million for the same period in 2006. For the six months ended June 30, 2006, net interest income increased to $125.8 million, as compared to $119.3 million for the same period in 2005.

Net interest income as a percentage of net interest income plus noninterest income was 67.3% for the quarter ended June 30, 2006, and 66.5% for the
quarter ended June 30, 2005. Net interest income as a percentage of net interest income plus noninterest income was 67.0% for the six months ended June 30, 2006, and 67.2% for the six months ended June 30, 2005.

Net interest income is the income that remains after deducting, from total income generated by earning assets, the interest expense attributable to the
acquisition of the funds required to support earning assets. Income from earning assets includes income from loans, investment securities, and short-term investments. The amount of interest income is dependent upon many factors including the volume
of earning assets, the general level of interest rates, the dynamics of the change in interest rates, and the levels of non-performing loans. The cost of funds varies with the amount of funds necessary to support earning assets, the rates paid to
attract and hold deposits, the rates paid on borrowed funds, and the levels of noninterest-bearing demand deposits and equity capital.

Table 1 presents average balances, taxable equivalent interest income and expense, and yields earned or paid on these assets and liabilities. For purposes of calculating taxable equivalent interest income, tax-exempt interest has been
adjusted using a marginal tax rate of 35% in order to equate the yield to that of taxable interest rates.

The $6.2 million increase in our
net interest income for the second quarter of 2006, as compared to the second quarter of 2005, was primarily the result of the net contribution from interest-earning assets and interest-bearing liabilities acquired from Minotola National Bank on
April 21, 2006. In addition, our net interest margin improved from 3.81% for the second quarter of 2005, to 3.89% for the second quarter of 2006. This increase in net interest margin primarily was due to the acquisition of Minotola, as its
margin was in excess of 4.50%.

The $6.5 million increase in our net interest income for the six-month period ended June 30, 2006, as
compared to the same period in 2005, was primarily the result of the net contribution from interest-earning assets and interest-bearing liabilities acquired from Minotola National Bank on April 21, 2006. In addition, our net interest margin
improved from 3.76% for the six-month period ended June 30, 2005, to 3.83% for the six-month period ended June 30, 2006. This increase in net interest margin was also due primarily to the acquisition of Minotola.

Variances do occur in the net interest margin, as an exact repricing of assets and liabilities is not possible. A further explanation of the impact of
asset and liability repricing is found in Item 3, Quantitative and Qualitative Disclosures about Market Risk.

Provision and
Allowance for Loan and Lease Losses

The provision for loan and lease losses is the expense necessary to maintain the allowance for
loan and lease losses at a level adequate to absorb managements estimate of probable losses in the loan and lease portfolio. Our provision for loan and lease losses is based upon managements quarterly review of the loan portfolio. The
purpose of the review is to assess loan quality, identify impaired loans and leases, analyze delinquencies, ascertain loan and lease growth, evaluate potential charge-offs and recoveries, and assess general economic conditions in the markets we
serve.

As illustrated in Table 2, the provision for loan and lease losses was $1.3 million for the second quarter of 2006, and $2.5
million for the second quarter of 2005. This $1.2 million decrease in the provision is the result of a $1.0 million decrease in net charge-offs.



23



---

##### Table of Contents

The provision for loan and lease losses was $4.0 million for the six months ended June 30, 2006, and
$5.2 million for the six months ended June 30, 2005. This $1.2 million decrease in the provision is the result of a $2.4 million decrease in net charge-offs.

The allowance for loan and lease losses was 1.05% of period-end loans and leases, or $60.1 million at June 30, 2006, and 1.04% of period-end loans and leases, or $53.9 million, at June 30, 2005.

Determining the level of the allowance for possible loan and lease losses at any given point in time is difficult, particularly during uncertain
economic periods. We must make estimates using assumptions and information that is often subjective and changing rapidly. The review of the loan and lease portfolios is a continuing event in light of a changing economy and the dynamics of the
banking and regulatory environment. In our opinion, the allowance for loan and lease losses is adequate to meet probable loan and lease losses at June 30, 2006. There can be no assurance, however, that we will not sustain losses in future
periods that could be greater than the size of the allowance at June 30, 2006.

Susquehanna Bancshares, Inc. and Subsidiaries

(dollars in thousands)

TABLE 2 -
Allowance for Loan and Lease Losses



|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|--------------------------------------------------------------------- |  | --------------------------- | --------- | - | ------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | --------- | -
|                                                                      |  | Three Months Ended June 30, |           |   | Six Months Ended June 30, |  
|                                                                      |  | 2006                        |           |   | 2005                      |   |           | 2006 |  |   | 2005      |  
|Balance - Beginning of period                                         |  | $                           | 53,999    |   |                           | $ | 53,127    |      |  | $ | 53,714    |   |  | $ | 54,093    |  
|Additions through acquisition                                         |  |                             | 5,514     |   |                           |   | 0         |      |  |   | 5,514     |   |  |   | 0         |  
|Additions charged to operating expenses                               |  |                             | 1,275     |   |                           |   | 2,480     |      |  |   | 3,950     |   |  |   | 5,230     |  
|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|                                                                      |  |                             | 60,788    |   |                           |   | 55,607    |      |  |   | 63,178    |   |  |   | 59,323    |  
|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|Charge-offs                                                           |  |                             | (1,711    | ) |                           |   | (3,649    | )    |  |   | (5,236    | ) |  |   | (8,340    | )
|Recoveries                                                            |  |                             | 1,061     |   |                           |   | 1,969     |      |  |   | 2,196     |   |  |   | 2,944     |  
|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|Net charge-offs                                                       |  |                             | (650      | ) |                           |   | (1,680    | )    |  |   | (3,040    | ) |  |   | (5,396    | )
|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|Balance - Period end                                                  |  | $                           | 60,138    |   |                           | $ | 53,927    |      |  | $ | 60,138    |   |  | $ | 53,927    |  
|                                                                      |  |                             |           |   |                           |   |           |      |  |   |           |   |  |   |           |  
|Net charge-offs as a percent of average loans and leases (annualized) |  |                             | 0.05      | % |                           |   | 0.13      | %    |  |   | 0.11      | % |  |   | 0.21      | %
|Allowance as a percent of period-end loans and leases                 |  |                             | 1.05      | % |                           |   | 1.04      | %    |  |   | 1.05      | % |  |   | 1.04      | %
|                                                                      |  |                             |           |  
|Average loans and leases                                              |  | $                           | 5,513,312 |   |                           | $ | 5,085,032 |      |  | $ | 5,375,932 |   |  | $ | 5,175,701 |  
|Period-end loans and leases                                           |  |                             | 5,743,859 |   |                           |   | 5,164,456 |      |  |   | 5,743,859 |   |  |   | 5,164,456 |  

TABLE 3 - Risk Assets



|                                                                         |  |              |        |   |                  |   |        |              |  |   |        |  
|------------------------------------------------------------------------ |  | ------------ | ------ | - | ---------------- | - | ------ | ------------ |  | - | ------ | -
|                                                                         |  | June 30,2006 |        |   | December 31,2005 |   |        | June 30,2005 | 
|Nonperforming assets:                                                    |  |              |        |   |                  |   |        |              |  |   |        |  
|Nonaccrual loans and leases                                              |  | $            | 16,816 |   |                  | $ | 17,392 |              |  | $ | 16,518 |  
|Restructured loans                                                       |  | $            | 2,393  |   |                  |   | 0      |              |  |   | 0      |  
|Other real estate owned                                                  |  |              | 2,530  |   |                  |   | 2,620  |              |  |   | 2,218  |  
|                                                                         |  |              |        |   |                  |   |        |              |  |   |        |  
|Total nonperforming assets                                               |  | $            | 21,739 |   |                  | $ | 20,012 |              |  | $ | 18,736 |  
|                                                                         |  |              |        |   |                  |   |        |              |  |   |        |  
|As a percent of period-end loans and leases plus other real estate owned |  |              | 0.38   | % |                  |   | 0.38   | %            |  |   | 0.36   | %
|Coverage ratio                                                           |  |              | 313.07 | % |                  |   | 308.84 | %            |  |   | 326.47 | %
|Loans and leases contractually past due 90 days and still accruing       |  | $            | 8,735  |   |                  | $ | 8,998  |              |  | $ | 9,696  |  



24



---

##### Table of Contents

Noninterest Income

Second Quarter 2006 Compared to Second Quarter 2005

Noninterest income, as a percentage of
net interest income plus noninterest income, was 32.7% for the second quarter of 2006, and 33.5% for the second quarter of 2005.

Noninterest income increased $1.9 million, or 6.1%, for the second quarter of 2006, over the second quarter of 2005. This net increase is composed primarily of the following:



| |  |  | Increased service charges on deposit accounts of $1.3 million;
| | - |  | --------------------------------------------------------------



| |  |  | Increased vehicle origination, servicing, and securitization fees of $0.5 million;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | Increased gains on the sales of loans and leases of $1.1 million;
| | - |  | -----------------------------------------------------------------



| |  |  | Decreased gains on the sales of securities of $3.3 million; and
| | - |  | ---------------------------------------------------------------



| |  |  | Increased other income of $2.0 million.
| | - |  | ---------------------------------------

Service charges on deposit accounts.The 23.7% increase was the result of improvements relating to the processing of customer overdrafts and the inclusion of Minotola operations since April 21, 2006.

Vehicle origination, securitization, and servicing fees.The 11.2% increase was primarily due to higher origination and securitization fees.

Gains on sales of loans and leases.The 131.0% increase can be attributed to gains recognized on additional draws conveyed to the
HELOC securitization trust and increased gains recognized on the sale of SBA loans.

Gains on sales of securities.During the second
quarter of 2005, we made a determination, based upon market conditions, the interest-rate environment, and our objective to shorten the duration of our investment portfolio, that it was an opportune time to sell certain municipal and mortgage-backed
securities. Accordingly, we sold securities with a book value of $66.4 million and recognized net gains of $3.3 million.

Other income.The 55.6% increase primarily was the result of the inclusion of Minotola operations, most notably the merchant services division which contributed $1.0 million to other income, since April 21, 2006. Furthermore, the rewards program
associated with our Susquehanna-branded debit cards generated an additional $0.9 million.

Six Months ended June 30, 2006
Compared to Six Months ended June 30, 2005

Noninterest income, as a percentage of net interest income plus noninterest income,
was 33.0% for the six-month period ended June 30, 2006, and 32.8% for the six-month period ended June 30, 2005.

Noninterest
income increased $3.7 million, or 6.4%, for the six-month period ended June 30, 2006, over the comparable period in 2005. This net increase is composed primarily of the following:



| |  |  | Increased service charges on deposit accounts of $1.4 million;
| | - |  | --------------------------------------------------------------



| |  |  | Increased vehicle origination, servicing, and securitization fees of $1.3 million;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | Increased commissions on property and casualty insurance sales of $1.2 million;
| | - |  | -------------------------------------------------------------------------------



25



---

##### Table of Contents

| |  |  | Decreased gains on the sales of securities of $3.5 million; and
| | - |  | ---------------------------------------------------------------



| |  |  | Increased other income of $2.4 million.
| | - |  | ---------------------------------------

Service charges on deposit accounts.The 13.2% increase was the result of improvements relating to the processing of customer overdrafts and the inclusion of Minotola operations since April 21, 2006.

Vehicle origination, securitization, and servicing fees.The 16.9% increase was primarily due to higher origination and securitization fees.

Commissions on property and casualty insurance sales.The 19.4% increase can be attributed to new business and better than expected
contingency fee income in the first quarter of 2006.

Gains on sales of securities.During the second quarter of 2005, we made a
determination, based upon market conditions, the interest-rate environment, and our objective to shorten the duration of our investment portfolio, that it was an opportune time to sell certain municipal and mortgage-backed securities. Accordingly,
we sold securities with a book value of $66.4 million and recognized net gains of $3.3 million.

Other income.The 34.0% increase
primarily was the result of the inclusion of Minotola operations, most notably the merchant services division which contributed $1.0 million to other income, since April 21, 2006. Furthermore, the rewards program associated with our
Susquehanna-branded debit cards generated an additional $1.0 million.

Noninterest Expenses

Second Quarter 2006 Compared to Second Quarter 2005

Noninterest expenses increased $8.4 million, or 13.9%, from $60.0 million for the second quarter of 2005, to $68.4 million for the second quarter of 2006. This net increase is composed primarily of the following:



| |  |  | Increased salaries and employee benefits of $5.3 million;
| | - |  | ---------------------------------------------------------



| |  |  | Decreased vehicle residual value expense of $1.5 million; and
| | - |  | -------------------------------------------------------------



| |  |  | Increased other expenses of $4.1 million.
| | - |  | -----------------------------------------

Salaries and employee benefits. The largest component of noninterest expense is salaries and employee benefits, which increased 19.7% for the second quarter of 2006, as compared to the second quarter of 2005. This increase was
primarily the result of the inclusion of Minotola operations since April 21, 2006, normal annual salary increases, and higher benefit costs. In addition, $0.6 million was recorded as share-based compensation expense as a result of our adoption
of FAS No. 123(R), Share-based Payment on January 1, 2006. Of this $0.6 million, $0.4 million represented expenses related to retirement eligible employees and directors.

Vehicle residual value expense. The 62.4% decrease is the result of the contractual decrease in residual value guarantee premiums for 2006.

Other expense. The 20.7% increase primarily was the result of increased advertising and marketing expenditures and the inclusion of
Minotola operations since April 21, 2006.

Six Months ended June 30, 2006 Compared to Six Months ended June 30, 2005

Noninterest expenses increased $7.2 million, or 5.9%, from $122.1 million for the six-month period ended June 30, 2005, to
$129.4 million for the comparable period in 2006. This net increase is composed primarily of the following:



| |  |  | Increased salaries and employee benefits of $6.0 million;
| | - |  | ---------------------------------------------------------



26



---

##### Table of Contents

| |  |  | Decreased vehicle residual value expense of $3.4 million;
| | - |  | ---------------------------------------------------------



| |  |  | Decreased vehicle delivery and preparation expense of $1.4 million; and
| | - |  | -----------------------------------------------------------------------



| |  |  | Increased other expenses of $4.8 million.
| | - |  | -----------------------------------------

Salaries and employee benefits. The largest component of noninterest expense is salaries and employee benefits, which increased 10.7% for the first six months of 2006, as compared to the first six months of 2005. This increase was
primarily the result of the inclusion of Minotola operations since April 21, 2006, normal annual salary increases, and higher benefit costs. In addition, $0.7 million was recorded as share-based compensation expense as a result of our adoption
of FAS No. 123(R), Share-based Payment on January 1, 2006. Of this $0.7 million, $0.4 million represented expenses related to retirement eligible employees and directors.

Vehicle residual value expense. The 65.3% decrease is the result of the contractual decrease in residual value guarantee premiums for 2006.

Vehicle delivery and preparation expense. The 21.7% decrease in these expenses is the result of efficiencies recognized through the
operation of the new reconditioning center at Auto Lenders.

Other expense. The 12.5% increase was the result of increased
advertising and marketing expenditures and the inclusion of Minotola operations since April 21, 2006.

Income Taxes

Our effective tax rate for the second quarter of 2006 and the second quarter of 2005 was 32.2%, and our effective tax rate for the six-month periods ended
June 30, 2006 and June 30, 2005, was also unchanged at 32.0%.

Financial Condition

Summary of June 30, 2006 Compared to December 31, 2005

Total assets at June 30, 2006 were $8.3 billion, an increase of 10.6%, as compared to total assets of $7.5 billion at December 31, 2005. The fair value of assets acquired in the Minotola transaction was
$689.4 million. Loans and leases increased to $5.7 billion at June 30, 2006, from $5.2 billion at December 31, 2005. Total deposits increased to $5.9 billion at June 30, 2006, from $5.3 billion at December 31, 2005. Equity
capital was $904.9 million at June 30, 2006, or $17.47 per share, compared to $780.5 million, or $16.66 per share, at December 31, 2005.

Loans and Leases

In March 2006, our banking subsidiaries entered into a term securitization transaction in which
they collectively sold and contributed beneficial interests in a portfolio of automobile leases and related vehicles with an aggregate total of $356.1 million. The fair value of net loans and leases acquired in the Minotola transaction was $474.7
million. Internal growth in the loan and lease portfolio during the first six months of 2006 was approximately $212.8 million, and loans and leases originated for sale increased $183.8 million.

Risk Assets

Table 3 shows a decrease in
non-accrual loans and leases, from $17.4 million at December 31, 2005, to $16.8 million at June 30, 2006. Loans and leases past due 90 days or more and still accruing interest also decreased, from $9.0 million at December 31, 2005, to
$8.7 million at June 30, 2006. The percentage of loan and lease loss reserves to non-performing loans and leases (coverage ratio) increased from 308.8% at December 31, 2005, to 313.1% at June 30, 2006.



27



---

##### Table of Contents

Goodwill and Other Identifiable Intangible Assets

Goodwill recognized in the Minotola acquisition was $88.3 million. The core deposit intangible recognized was $10.1 million.

Investment in and Receivables from Unconsolidated Entities

Concurrent with the lease securitization transaction in March 2006, our banking subsidiaries recorded investments in and receivables from unconsolidated entities of $53.3 million, representing notes and equity
certificates of the issuer.

Deposits

Total deposits increased 11.5%, from $5.3 billion at December 31, 2005, to $5.9 billion at June 30, 2006. The fair value of deposit liabilities assumed in the Minotola acquisition totaled $525.1 million. Internal growth in total
deposits was $83.0 million.

Borrowings

On April 19, 2006, we completed a private placement to an institutional investor of $50.0 million of fixed/floating rate trust preferred securities, through a newly formed Delaware trust affiliate, Susquehanna TP Trust 2006-1 (the
Trust). The trust preferred securities mature in June 2036, are redeemable at our option beginning after five years, and bear interest initially at a rate of 6.392% per annum through the interest payment date in June 2011 and, after
the interest payment date in June 2011, at a rate per annum equal to the three-month LIBOR plus 1.33%.

The proceeds from the sale of the
trust preferred securities were used by the Trust to purchase our fixed/floating rate junior subordinated notes. The net proceeds to us from the sale of the notes to the Trust were used to finance our acquisition of Minotola National Bank.

The notes were issued pursuant to a Junior Subordinated Indenture, dated April 19, 2006, between us, as issuer, and the trustee. Like
the trust preferred securities, the notes bear interest initially at a rate of 6.392% per annum through the interest payment date in June 2011 and, after the interest payment date in June 2011, at a rate per annum equal to the three-month LIBOR
plus 1.33%. Our interest payments will be used to pay the quarterly distributions payable by the Trust to the holder of the trust preferred securities. However, so long as no event of default, as described below, has occurred under the notes, we may
defer interest payments on the notes (in which case the Trust will be entitled to defer distributions otherwise due on the trust preferred securities) for up to twenty quarters.

The notes are subordinated to the prior payments of any of our other indebtedness that, by its terms, is not similarly subordinated. The trust preferred
securities will be recorded as a long-term liability on our balance sheet; however, for regulatory purposes the trust preferred securities will be treated as Tier 1 or Tier 2 capital under rulings of the Federal Reserve Board, our primary federal
regulatory agency.

The notes mature on June 15, 2036, but may be redeemed at our option at any time on or after June 15, 2011 or
at any time upon certain events, such as a change in the regulatory capital treatment of the notes, the Trust being deemed an investment company or the occurrence of certain adverse tax events. Except upon the occurrence of certain events described
above, we may redeem the notes at their aggregate principal amount, plus accrued and unpaid interest, if any. If the notes are redeemed in connection with the certain events described above, if the redemption occurs before the Interest Payment Date
in June 2011, the redemption price will be the greater of 107.5% of the principal amount of the notes, plus accrued and unpaid interest (including additional interest) on the notes to the redemption date, or as determined by the quotation agent, the
sum of the present values of the scheduled



28



---

##### Table of Contents

payments of principal and interest on the notes during the fixed-rate-period remaining life of the Debentures (assuming
the notes matured on the interest payment date in June 2011) discounted to the redemption date on a quarterly basis at the Treasury Rate, plus accrued and unpaid interest (including additional interest) on the notes to such redemption date, or if
the redemption date occurs on or after the interest payment date in June 2011, 100% of the principal amount of the notes being redeemed, plus accrued and unpaid interest (including any additional interest) on such notes to the redemption date.

The notes may be declared immediately due and payable at the election of the trustee or holders of 25% of aggregate principal amount of
outstanding notes upon the occurrence of any event of default. An event of default generally means a default in the payment of any interest following our deferral of interest payments by twenty consecutive quarters, a default in the payment of the
principal amount of the notes at maturity, a default in our performance, or breach, of any covenant or warranty in the Indenture which is not cured within sixty days, the institution of any bankruptcy or similar proceedings by or against us or the
liquidation or winding up of the Trust, other than as contemplated in the Indenture.

We also have entered into a Guarantee Agreement,
dated April 19, 2006, pursuant to which we have agreed to guarantee the payment by the Trust of distributions of the trust preferred securities, and the payment of principal of the trust preferred securities when due, either at maturity or on
redemption, but only if and to the extent that the Trust fails to pay distributions on or principal of the trust preferred securities after having received interest payments or principal payments on the note from us for the purpose of paying those
distributions or the principal amount of the trust preferred securities.

Capital Adequacy

Capital elements are segmented into two tiers. Tier 1 capital represents shareholders equity plus junior subordinated debentures, reduced by
excludable intangibles. Tier 2 capital represents certain allowable long-term debt, the portion of the allowance for loan and lease losses limited to 1.25% of risk-adjusted assets, and 45% of the unrealized gain on equity securities. The sum of Tier
1 capital and Tier 2 capital is total risk-based capital.

The minimum Tier 1 capital ratio is 4%; our ratio at June 30,
2006, was 8.82%. The minimum total capital (Tiers 1 and 2) ratio is 8%; our ratio at June 30, 2006, was 11.70%. The minimum leverage ratio is 4%; our leverage ratio at June 30, 2006, was 8.47%. We and each of our bank subsidiaries have
leverage and risk-weighted ratios well in excess of regulatory minimums, and each entity is considered well capitalized under regulatory guidelines.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

The types of market risk exposures
generally faced by banking entities include equity market price risk, liquidity risk, interest rate risk, foreign currency risk, and commodity price risk.

Due to the nature of our operations, foreign currency and commodity price risk are not significant to us. However, in addition to general banking risks, we have other risks that are related to vehicle leasing, asset
securitizations, and off-balance sheet financing that are also discussed below.

Equity Market Price Risk

Equity market price risk is the risk related to market fluctuations of equity prices in the securities markets. While we do not have significant risk in
our investment portfolio, market price fluctuations may affect fee income generated through our asset management operations. Generally, our fee structure is based on the market value of assets being managed at specific time frames. If market values
decline, our fee income may also decline.

Liquidity Risk

The maintenance of adequate liquidity  the ability to meet the cash requirements of our customers and other financial commitments  is a fundamental aspect of our asset/liability management strategy. Our
policy of



29



---

##### Table of Contents

diversifying our funding sources  purchased funds, repurchase agreements, and deposit accounts  allows us to
avoid undue concentration in any single financial market and also to avoid heavy funding requirements within short periods of time. At June 30, 2006, our bank subsidiaries had approximately $724.3 million available to them under collateralized
lines of credit with various FHLBs; and approximately $419.6 million more would have been available provided that additional collateral had been pledged.

Liquidity is not entirely dependent on increasing our liability balances. Liquidity is also evaluated by taking into consideration maturing or readily marketable assets. Unrestricted short-term investments amounted to
$48.6 million at June 30, 2006 and represented additional sources of liquidity.

As an additional source of liquidity, we periodically
enter into securitization transactions in which we sell the beneficial interests in loans and leases to qualified special purpose entities (QSPEs). In March 2006, we entered into a term securitization transaction of leases and related vehicles. The
purchase of these assets by the QSPEs was financed through the issuance of asset-backed notes to third-party investors. Net proceeds from this transaction totaled $302.9 million.

Interest Rate Risk

The management of interest rate risk focuses on controlling the risk to net
interest income and the associated net interest margin as the result of changing market rates and spreads. Interest rate sensitivity is the matching or mismatching of the repricing and rate structure of the interest-bearing assets and liabilities.
Our goal is to control risk exposure to changing rates within managements accepted guidelines to maintain an acceptable level of risk exposure in support of consistent earnings.

We employ a variety of methods to monitor interest rate risk. These methods include basic gap analysis, which points to directional exposure; routine
rate shocks simulation; and evaluation of the change in economic value of equity. Board directed guidelines have been adopted for both the rate shock simulations and economic value of equity exposure limits. By dividing the assets and liabilities
into three groups, fixed rate, floating rate and those which reprice only at our discretion, strategies are developed to control the exposure to interest rate fluctuations.

Our policy, as approved by our Board of Directors, is designed so that we experience no more than a 15% decline in net interest income and no more than a
30% decline in the economic value of equity for a 300 basis point shock (immediate change) in interest rates. The assumptions used for the interest rate shock analysis are reviewed and updated at least quarterly. Based upon the most recent interest
rate shock analysis, we were within the Boards approved guidelines at a down 300 basis point shock and an up 300 basis point shock.

Derivative Financial Instruments and Hedging Activities

In June 2005, we entered into two $25.0 interest rate swaps
to hedge the interest rate risk exposure on $50.0 million of variable-rate debt. The risk management objective with respect to these interest rate swaps is to hedge the risk of changes in our cash flow attributable to changes in the LIBOR swap rate.
At June 30, 2006, the unrealized gain, net of taxes, recorded in other comprehensive income totaled $1.3 million.

On March 16,
2005, we entered into a $219.8 million amortizing interest rate swap; and subsequently, we entered into three incremental swaps totaling $109.8 million. For purposes of our consolidated financial statements, the $329.6 million amortizing interest
rate swaps were designated as cash flow hedges of expected future cash flows associated with a forecasted sale of auto leases. This transaction is subject to FAS No. 133 (as amended), Accounting for Derivative Instruments and Hedging
Activities. On March 14, 2006, the swaps were terminated, and we received payment of $2.7 million from the swap counterparty. On March 22, 2006, the forecasted sale of auto leases occurred, and the $0.9 million reported in other
comprehensive income at December 31, 2005, was reclassified to gain on sale of loans and leases.

Beginning in April 2006, we have
entered into amortizing interest rate swaps with an aggregate total of $91.8 million. For purposes of our consolidated financial statements, the entire notional amount of the swaps is designated as a cash flow hedge of expected future cash flows
associated with a forecasted sale of auto leases. These transactions are subject to FAS No. 133, Accounting for Derivative Instruments and Hedging Activities. At June 30, 2006, the unrealized gain, net of taxes, recorded in
other comprehensive income totaled $0.2 million.



30



---

##### Table of Contents

The following table summarizes our derivative financial instruments as of June 30, 2006:



|                |         |                        |   |               |  |                   |  |               |  
|--------------- | ------- | ---------------------- | - | ------------- |  | ----------------- |  | ------------- | -
|Notional Amount |         | Fair Value             |   | Variable Rate |  | Fixed Rate        | 
|                |         | (dollars in thousands) |   |               | 
|$               | 91,816  |                        | $ | 307           |  | One-month LIBOR   |  | 5.20% to 5.32 | %
|                | 25,000  |                        |   | 722           |  | Three-month LIBOR |  | 3.935         | %
|                | 25,000  |                        |   | 1,263         |  | Three-month LIBOR |  | 4.083         | %
|                |         |                        |   |               |  |                   |  |               |  
|$               | 141,816 |                        | $ | 2,292         |  |                   |  |               |  
|                |         |                        |   |               |  |                   |  |               |  

Vehicle Leasing Residual Value Risk

In an effort to manage the vehicle residual value risk arising from the auto leasing business of Hann and our affiliate banks, Hann and the banks have
entered into arrangements with Auto Lenders Liquidation Center, Inc. (Auto Lenders) pursuant to which Hann or a bank, as applicable, effectively transferred to Auto Lenders all residual value risk of its respective auto lease portfolio,
and all residual value risk on any new leases originated over the term of the applicable agreement. Auto Lenders, which was formed in 1990, is a used-vehicle remarketer with four retail locations in New Jersey and has access to various wholesale
facilities throughout the country. Under these arrangements, Auto Lenders agrees to purchase the beneficial interest in all vehicles returned by the obligors at the scheduled expiration of the related leases for a purchase price equal to the stated
residual value of such vehicles. Stated residual values of new leases are set in accordance with the standards approved in advance by Auto Lenders. Under a servicing agreement with Auto Lenders, Hann also agrees to make monthly guaranty payments to
Auto Lenders based upon a negotiated schedule covering a three-year period. At the end of each year, the servicing agreement may be renewed by the mutual agreement of the parties for an additional one-year term, beyond the current three-year term,
subject to renegotiation of the payments for the additional year. During the renewal process, we periodically obtain competitive quotes from third parties to determine the best remarketing and/or residual guarantee alternatives for Hann and our bank
affiliates.

Securitizations and Off-Balance Sheet Financings

The following table summarizes the components of loans and leases serviced:



|                                     |  |                        |           |                     |   |          
|------------------------------------ |  | ---------------------- | --------- | ------------------- | - | ---------
|                                     |  | As of June 30, 2006    |           | As of June 30, 2005
|                                     |  | (dollars in thousands)
|Lease Securitization Transactions*   |  | $                      | 783,073   |                     | $ | 699,454  
|HELOC Securitization Transactions*   |  |                        | 181,413   |                     |   | 0        
|Agency Arrangements and Lease Sales* |  |                        | 377,708   |                     |   | 479,846  
|Sale-Leaseback Transactions*         |  |                        | 85,624    |                     |   | 103,459  
|Leases and Loans Held in Portfolio   |  |                        | 5,743,859 |                     |   | 5,164,465
|                                     |  |                        |           |                     |   |          
|Total Leases and Loans Serviced      |  | $                      | 7,171,677 |                     | $ | 6,447,224
|                                     |  |                        |           |                     |   |          

---

|* | Off-balance sheet
|- | -----------------

Securitization Transactions

As of June 30, 2006, the aggregate fair value of all recorded interest-only strips in connection with securitizations was $10.9 million. For a
description of the accounting policies for measuring the interest-only strips, the characteristics of the securitization transactions, including the gain or loss from sale, and the key assumptions used in measuring the fair value of the
interest-only strips, see Note 1  Summary of Significant Accounting



31



---

##### Table of Contents

Policies under the captions Asset Securitizations and Recorded Interests in Securitized
Assets to the financial statements appearing in our Annual Report on Form 10-K/A for the year ended December 31, 2005, and Note 11, Securitization Activity to the financial statements appearing in Part I, Item 1 of this
Quarterly Report on Form 10-Q.

Summary of 2006 Securitization Transaction

In March 2006, each of our wholly owned commercial and retail banking subsidiaries (each, a Sponsor Subsidiary) entered into a term
securitization transaction (the 2006 transaction). In connection with the 2006 transaction, each Sponsor Subsidiary sold and contributed the beneficial interest in a portfolio of automobile leases and related vehicles to a separate
wholly owned QSPE (each QSPE a Transferor and, collectively the Transferors). Collectively, the Sponsor Subsidiaries sold and contributed the beneficial interest in $356.1 million in automobile leases and related vehicles to
the Transferors. However, the transaction documents for the 2006 transaction provide, among other things, that any assets that failed to meet the eligibility requirements when transferred by the applicable Sponsor Subsidiary must be repurchased by
such Sponsor Subsidiary. Each Transferor sold and contributed the portfolio acquired from the related Sponsor Subsidiary to a newly formed statutory trust (the Issuer). The equity interests of the Issuer are owned pro rata by the
Transferors (based on the value of the portfolio conveyed by each Transferor to the Issuer). The Transferors financed the purchases of the beneficial interests from the Sponsor Subsidiaries primarily through the issuance by the Issuer of $311.9
million of fixed-rate asset-backed notes to third-party investors. The Issuer also issued $10.5 million of notes, which will be retained pro rata by the Transferors in the same ratio as the Transferors retain the equity interests of the Issuer.

The initial recorded interest-only strip for this transaction was $0.7 million, and the fair value of this interest-only strip at
June 30, 2006, was $0.8.

Summary of Securitization Transactions in Prior Reporting Periods

HELOCs

In December 2005, one of our
banking subsidiaries, Susquehanna Bank PA, entered into a term securitization transaction of HELOCs (the 2005 HELOC transaction). Some of the loans sold were originated by two of our other banking subsidiaries, Susquehanna Bank and
Susquehanna Patriot Bank, and sold to Susquehanna Bank PA immediately prior to the closing of the securitization. In connection with the 2005 HELOC transaction, Susquehanna Bank PA sold a portfolio of loans with an aggregate total of approximately
$239.8 million to a wholly owned special purpose subsidiary (the Transferor). In the transaction documents for the 2005 HELOC transaction Susquehanna Bank PA provides, among other things, representations and warranties with respect to
the home equity loans transferred. In the event that any such representations and warranties were materially untrue with respect to any assets when transferred, the affected loans must be repurchased by Susquehanna Bank PA. We provide a guaranty of
such repurchase obligation. The Transferor sold the portfolio acquired from Susquehanna Bank PA to a newly formed statutory trust (the Issuer). The equity interests of the Issuer are owned by the Transferor. The Transferor financed the
purchase of the portfolio of HELOCs from Susquehanna Bank PA primarily through the issuance by the Issuer of $239.8 million of floating-rate asset-backed notes to third-party investors. In connection with the securitization, Susquehanna retained
servicing responsibilities for the loans.

Some of the HELOCs, which generally accrue interest at a variable rate, include a feature that
permits the obligor to convert all or a portion of the loan from a variable interest rate to a fixed interest rate. Under the transaction documents for the 2005 HELOC transaction, if the aggregate principal balance of loans converted to
fixed-rate loans exceeds 10% of the outstanding aggregate principal balance of the portfolio, then Susquehanna Bank PA is required to repurchase converted loans in excess of this 10% threshold until the aggregate principal balance of loans
repurchased by Susquehanna Bank PA for this reason is equal to 10% of the original principal balance of the loans. If, after giving effect to any repurchase by Susquehanna Bank PA of loans with converted balances, the aggregate principal balance of
fixed-interest-rate loans exceeds 10% of the aggregate principal balance of the portfolio, then an interest rate protection agreement between the Issuer and Susquehanna becomes operative. Under the interest rate protection agreement, the Issuer will
be obligated to make fixed payments, which will be based on the fixed rates of the converted mortgage loans, and we will be obligated to make floating payments, which will be based on the indices of the variable-rate mortgage loans. We do not expect
to repurchase any converted loans nor enter into any interest rate protection agreements.



32



---

##### Table of Contents

The initial recorded interest-only strips for this transaction were $8.0 million, and the fair value of
these interest-only strips at June 30, 2006, was $8.0 million.

Leases

In March 2005, each of our wholly owned commercial and retail banking subsidiaries entered into a term securitization transaction (the 2005
transaction). In connection with the 2005 transaction, each Sponsor Subsidiary sold and contributed the beneficial interest in a portfolio of automobile leases and related vehicles to a separate wholly owned QSPE. Collectively, the Sponsor
Subsidiaries sold and contributed the beneficial interest in $366.8 million in automobile leases and related vehicles to the Transferors. However, the transaction documents for the 2005 transaction provide, among other things, that any assets that
failed to meet the eligibility requirements when transferred by the applicable Sponsor Subsidiary must be repurchased by such Sponsor Subsidiary. Each Transferor sold and contributed the portfolio acquired from the related Sponsor Subsidiary to a
newly formed statutory trust (the Issuer). The equity interests of the Issuer are owned pro rata by the Transferors (based on the value of the portfolio conveyed by each Transferor to the Issuer). The Transferors financed the purchases
of the beneficial interests from the Sponsor Subsidiaries primarily through the issuance by the Issuer of $329.4 million of fixed-rate asset-backed notes to third-party investors. The Issuer also issued $11.1 million of notes, which will be retained
pro rata by the Transferors in the same ratio as the Transferors retain the equity interests of the Issuer.

The initial recorded
interest-only strip for this transaction was $2.3 million, and the fair value of this interest-only strip at June 30, 2006, was $1.4 million.

Late in the third quarter of 2004, Hann entered into a revolving securitization transaction (the 2004 transaction). In connection with this transaction, Hann sells and contributes beneficial interests in automobile leases and
related vehicles to a wholly owned QSPE. From time to time, the QSPE may purchase the beneficial interests in additional automobile leases and related vehicles from Hann. Transfers to the QSPE are accounted for as sales under the guidelines of FAS
No. 140. The QSPE finances the purchases by borrowing funds in an amount up to $200.0 million from a non-related, asset-backed commercial paper issuer (the lender). There were no transfers made to the QSPE during the first six
months of 2006. Neither Hann nor Susquehanna provides recourse for credit losses. However, the QSPEs obligation to pay Hann the servicing fee each month is subordinate to the QSPEs obligation to pay interest, principal and fees due on
the loans. Therefore, if the QSPE suffers credit losses on its assets, it may have insufficient funds to pay the servicing fee to Hann. Additionally, if an early amortization event were to occur under the QSPEs loan agreement, Hann, as
servicer, would not receive payments of the servicing fee until all interest, principal and fees due on the loans have been paid (although the servicing fee will continue to accrue).

In connection with the transaction, Susquehanna has entered into a back-up servicing agreement pursuant to which it has agreed to service the automobile
leases and related vehicles beneficially owned by the QSPE if Hann is terminated as servicer. If Susquehanna were appointed servicer, it would receive a servicing fee each month.

The debt issued in the revolving securitization transaction bears a floating rate of interest. In this transaction, the QSPE is required to obtain an
interest rate hedge agreement if the weighted-average fixed interest rate of its assets is less than a targeted portfolio yield calculated monthly and if the funds on deposit in a yield supplement account established by the QSPE are less than a
targeted amount. Neither Hann nor Susquehanna has any obligation to obtain such a hedge agreement for the QSPE, but the failure of the QSPE to obtain the required hedge agreement could be an event of default under its loan documents.

The transaction documents for the revolving transaction contain several requirements, obligations, liabilities, provisions and consequences, including
events of default, which become applicable upon, among other conditions, the failure of the sold portfolio to meet certain performance tests. That transaction also provides that any assets that fail to meet the eligibility requirements set forth in
that transaction must be repurchased by Hann and reallocated to Hanns beneficial interest in the Origination Trust.



33



---

##### Table of Contents

The fair value of this interest-only strip at June 30, 2006 was $0.3 million.

In July 2003, Hann entered into a term securitization transaction (the 2003 transaction). In this transaction, Hann sold and contributed the
beneficial interest in $239.5 million in automobile leases and related vehicles to a wholly owned QSPE. The QSPE financed the purchase of the beneficial interest primarily by issuing $233.0 million of asset-backed notes.

The initial recorded interest-only strip for this transaction was $12.0 million, and the fair value of this interest-only strip at June 30, 2006 was
$0.4 million.

During the third quarter of 2002, Hann entered into a revolving securitization transaction and sold and contributed
beneficial interests in automobile leases and related vehicles to a wholly owned QSPE. From time to time, the QSPE may purchase the beneficial interests in additional automobile leases and related vehicles from Hann. Transfers to the QSPE are
accounted for as sales under the guidelines of FAS No. 140. The QSPE finances the purchases by borrowing funds in an amount up to $250.0 million from a non-related, asset-backed commercial paper issuer (a lender); however, the
lender is not committed to make loans to the QSPE. Neither Hann nor Susquehanna provides recourse for credit losses. However, the QSPEs obligation to pay Hann the servicing fee each month is subordinate to the QSPEs obligation to pay
interest, principal and fees due on the loans. Therefore, if the QSPE suffers credit losses on its assets, it may have insufficient funds to pay the servicing fee to Hann. Additionally, if an early amortization event were to occur under the
QSPEs loan agreement, Hann, as servicer, will not receive payments of the servicing fee until all interest, principal and fees due on the loans have been paid (although the servicing fee will continue to accrue).

The debt issued in the revolving securitization transaction bears a floating rate of interest. In this transaction, the QSPE is required to obtain an
interest rate hedge agreement if the weighted average fixed interest rate of its assets is less than a targeted portfolio yield calculated monthly. Neither Hann nor Susquehanna has any obligation to obtain such a hedge agreement for the QSPE, but
the failure of the QSPE to obtain a required hedge agreement would be an event of default under its loan documents.

The transaction
documents for the revolving securitization transaction contain several requirements, obligations, liabilities, provisions and consequences, including events of default, which become applicable upon, among other conditions, the failure of the sold
portfolio to meet certain performance tests. That transaction also provides that any assets that fail to meet the eligibility requirements set forth in that transaction must be repurchased by Hann and reallocated to Hanns beneficial interest
in the Origination Trust.

Agency Agreements and Lease Sales

Agency arrangements and lease sales generally occur on economic terms similar to vehicle lease terms and generally result in no accounting gains or losses to Hann and no retention of credit, residual value, or
interest rate risk with respect to the sold assets. Agency arrangements involve the origination and servicing by Hann of automobile leases for other financial institutions, and lease sales involve the sale of previously originated leases (with
servicing retained) to other financial institutions. Hann generally is entitled to receive all of the administrative fees collected from obligors, a servicing fee and, in the case of agency arrangements, an origination fee per lease. Lease sales are
generally accounted for as sales under FAS No. 140.

During the second quarter of 2002, Hann entered into an agency arrangement. In
connection with that arrangement, we entered into an agreement under which we guarantee Auto Lenders performance of its obligations to the new agency client (the Residual Interest Agreement). Auto Lenders has agreed to purchase
leased vehicles in the agency clients portfolio at the termination of the leases for the full residual value of those vehicles. In the event the agency client incurs any losses, costs or expenses as a result of any failure of Auto Lenders to
perform this purchase obligation, we will compensate the agency client for any final liquidation losses with respect to such leased vehicle. However, our liability is limited to 12% of the maximum aggregate residual value of all leases purchased by
the agency client. At June 30, 2006, the total residual value of the vehicles in the portfolio for this transaction was $15.6 million, and our maximum obligation under the Residual Interest Agreement at June 30, 2006, was $1.9 million. We
have evaluated this obligation under FIN 45, Guarantors Accounting and Disclosure Requirements for



34



---

##### Table of Contents

Guarantees, Including Indirect Guarantees of Indebtedness of Others  an interpretation of FASB Statements
No. 5, 57, and 107 and rescission of FASB Interpretation No. 34 and FAS No. 5, Accounting for Contingencies and have determined that no liability exists at June 30, 2006.

Sale-Leaseback Transactions

In December 2000, Hann
sold and contributed the beneficial interest in $190 million of automobiles and related auto leases owned by the Origination Trust to a wholly owned special purpose subsidiary (the Lessee). The Lessee sold such beneficial interests to a
lessor (the Lessor), and the Lessor in turn leased the beneficial interests in the automobiles and auto leases back to the Lessee under a Master Lease Agreement that has an eight-year term. For accounting purposes, the sale-leaseback
transaction between the Lessee and the Lessor is treated as a sale and an operating lease and qualifies as a sale and leaseback under FAS No. 13. The Lessor held the beneficial interest in vehicles and auto leases with a remaining balance of
approximately $85.6 million at June 30, 2006. To support its obligations under the Master Lease Agreement, at closing the Lessee pledged the beneficial interest in an additional $43.0 million of automobile leases and related vehicles, which
were also sold or contributed to the Lessee. At June 30, 2006, the beneficial interest in additional automobile leases and related vehicles pledged by the Lessee was $42.3 million.

Summary of Susquehannas Potential Exposure under Off-Balance Sheet Vehicle Lease Financings as of June 30, 2006.

Sale-Leaseback Transaction

Under the existing sale-leaseback transaction, we guarantee
certain obligations of the Lessee, which is a wholly owned special purpose subsidiary of Hann. If we fail to maintain our investment-grade senior unsecured long-term debt ratings, then we must obtain a $35.0 million letter of credit from an eligible
financial institution for the benefit of the equity participants in the transaction to secure our obligations under the guarantee. We also have obtained from a third party an $8.0 million letter of credit for the benefit of an equity
participant if we fail to make payments under the guarantee.

Additionally, as discussed above, the transaction documents contain several
requirements, obligations, liabilities, provisions, and consequences that become applicable upon the occurrence of an Early Amortization Event, as described above. The precise amount of the termination and other related payments is subject to a
great deal of variability and depends significantly on future interest rates, the sales proceeds for the respective vehicles, the termination dates at which consumer leases terminate, and the length of the remaining term of the Master Lease
Agreement at the time of the Early Amortization Event. It is virtually impossible to calculate the amount of the termination payments. Even if an Early Amortization Event were to occur, we would expect that the present value of these payments would
not exceed the present value of the rent avoided and tax benefits gained by a material amount. We believe that the occurrence of any Early Amortization Event is remote.

At the end of the lease term under the Master Lease Agreement, the Lessee has agreed to act as a remarketing agent for the Lessor if the Lessor decides to sell the beneficial interest in the leases and related
vehicles. The Lessee has agreed that if the aggregate net proceeds of such sale are less then the Lease End Value of the beneficial interest in the leases and related vehicles at that time, the Lessee will pay to the Lessor the excess, if any, of
the Lease End Value over the aggregate net proceeds of such sale. If the leases and related vehicles were to be worthless at such time, the maximum exposure to Susquehanna and its subsidiaries under these provisions would be $38 million.

Agency Agreements and Lease Sales

Under the agency arrangements, our maximum obligation under the Residual Interest Agreement at June 30, 2006 was $1.9 million. We have evaluated this obligation under FIN 45, Guarantors Accounting and Disclosure
Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others  an interpretation of FASB Statements No. 5, 57, and 107 and rescission of FASB Interpretation No. 34 and FAS No. 5, Accounting for
Contingencies and have determined that no liability exists at June 30, 2006.



35



---

##### Table of Contents

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

Susquehannas management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the
effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)), including a review of the remediation plan and the changes
to our disclosure controls and procedures described below, as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and
procedures as of the end of the period covered by this report have been designed and are functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms. We believe that a control system, no matter how well designed and operated, cannot provide absolute assurance that
the objectives of the control system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company can be detected.

Status of Remediation of Material Weakness in Internal Control

As reported in Item 9A of our Form 10-K/A for the fiscal year ended December 31, 2005, management concluded that as of December 31, 2005, our disclosure controls and procedures were ineffective due to
an internal control deficiency that constituted a material weakness in our internal control over financial reporting. Our controls did not ensure that our presentation of cash flows relating to the origination, repayment and disposition of vehicle
leases was in accordance with generally accepted accounting principles. Specifically, shortly after the Audit Committee approved the originally filed Form 10-K for the fiscal year ended December 31, 2005, erroneous changes were made to the
consolidated statements of cash flows by our financial reporting unit without notifying our Chief Financial Officer, as required by our internal control procedures, on the basis that the changes were considered to be appropriate and immaterial. As a
result, the originally filed 2005 Form 10-K included erroneous changes to the consolidated statements of cash flows that were not approved by our Chief Financial Officer or our Audit Committee.

As reported in Item 4 of our Form 10-Q for the quarterly period ended March 31, 2006 (the March Form 10-Q), by the end of the
period covered by the March 10-Q, management had implemented additional internal control procedures in order to address the identified material weakness in our internal control over financial reporting. Specifically, during the fiscal first
quarter, we implemented the following supplemental procedures, which were made a part of our corporate governance and financial reporting process and which:

 institute additional levels of review by executive management, the Disclosure Committee and our financial reporting unit of all financial information presented in quarterly and annual reports on Forms 10-Q and
10-K; and

 detail the approval process of, and limit how changes may be made to such reports subsequent to approval by our Audit
Committee.

The supplemental procedures remain in effect, and management has concluded that the internal control deficiency identified
above has been remediated.

(b) Change in Internal Control Over Financial Reporting

Other than as described above, there was no change in our internal control over financial reporting that occurred during the most recent fiscal quarter
that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



36



---

##### Table of Contents

PART IIOTHER INFORMATION

Item 1. Legal Proceedings.

There are no material proceedings to which Susquehanna or any of our
subsidiaries are a party or by which, to Susquehannas knowledge, we, or any of our subsidiaries, are threatened. All legal proceedings presently pending or threatened against Susquehanna or our subsidiaries involve routine litigation
incidental to our business or that of the subsidiary involved and are not material in respect to the amount in controversy.

Item 1A. Risk Factors.

There have been no material changes in our risk factors from those disclosed in
our Annual Report on Form 10-K/A for the fiscal year ended December 31, 2005.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Issuance of Trust Preferred Securities

On April 19, 2006, we completed a private placement offering through our newly formed Delaware trust affiliate, Susquehanna TP
Trust 2006-1 (the Trust), of $50.0 million of fixed/floating rate trust preferred securities. The trust preferred securities were issued pursuant to a Placement Agreement dated as of April 18, 2006 by and among Susquehanna and the
Trust, as issuer of the trust preferred securities, and Keefe, Bruyette & Woods, Inc. and FTN Capital Markets, as purchasers. The trust preferred securities, which mature in June 2036, are redeemable at our option until their initial
interest payment date in June 2011, and will until that time bear interest at an initial rate of 6.392% per annum. After the June 2011 interest payment date, the trust preferred securities will bear interest at a rate per annum equal to the
three-month LIBOR plus 1.33%. The issuance of the trust preferred securities was made in private placement in reliance upon the exemption from compliance with the registration requirements of the Securities Act contained in Section 4(2) of the
Securities Ace and applicable state securities law exemptions.

The proceeds from the sale of the trust preferred securities were used by
the Trust to purchase our fixed/floating rate junior subordinated notes. The net proceeds to us from the sale of the notes to the Trust were used to finance our acquisition of Minotola National Bank.

The offering of the trust preferred securities was previously disclosed on our Current Report on Form 8-K, dated April 24, 2006.

Item 3. Defaults Upon Senior Securities

None

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

Susquehannas Annual Meeting of
Shareholders was held on May 3, 2006. Susquehannas shareholders were asked to vote on a proposal to elect four directors to the Class of 2009 and one director to the Class of 2008, and to vote upon approval of amendments to
Susquehannas Employee Stock Purchase Plan.

The following directors were nominated by the board of directors and elected to
Susquehannas board of directors Class of 2009:



|                 |  |  |  |                
|---------------- |  |  |  | ---------------
|Nominee          |  |  |  | Number of Votes
|Henry H. Gibbel  |  |  |  |                
|For              |  |  |  | 39,507,407     
|Withhold/Abstain |  |  |  | 1,649,103      
|Not Voted        |  |  |  | 5,748,391      
|                 |  | 
|Bruce A. Hepburn |  |  |  |                
|For              |  |  |  | 39,588,583     
|Withhold/Abstain |  |  |  | 1,567,927      
|Not Voted        |  |  |  | 5,748,391      
|                 |  | 
|M. Zev Rose      |  |  |  |                
|For              |  |  |  | 40,010,295     
|Withhold/Abstain |  |  |  | 1,146,215      
|Not Voted        |  |  |  | 5,748,391      
|                 |  | 
|Roger V. Wiest   |  |  |  |                
|For              |  |  |  | 39,368,743     
|Withhold/Abstain |  |  |  | 1,787,767      
|Not Voted        |  |  |  | 5,748,391      



37



---

##### Table of Contents

The following director was nominated by the board of directors and elected to Susquehannas board of
directors Class of 2008:



|                   |  |           
|------------------ |  | ----------
|Michael A. Morello |  |           
|For                |  | 40,117,321
|Withhold/Abstain   |  | 1,039,189 
|Not Voted          |  | 5,748,391 

Other directors whose term of office as a director continued after the meeting are as follows:
Wayne E. Alter, Jr., James G. Apple, John M. Denlinger, T. Max Hall, William B. Zimmerman, Owen O. Freeman, Jr., Russell J. Kunkel, Guy W. Miller, Jr., E. Susan Piersol, and William J. Reuter.

The amendments to the Employee Stock Purchase Plan were approved by the holders of Susquehanna common stock as follows:



|                 |  |           
|---------------- |  | ----------
|For              |  | 31,473,140
|Withhold/Abstain |  | 2,506,059 
|Broker No Vote   |  | 7,177,311 

No other matters were submitted for shareholder action.

Item 5. Other Information.

None

Item 6. Exhibits.

The Exhibits filed as part of this report are as follows:



|     |  |                                                                                                                                                                                                                                                                                 
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|10.1 |  | Susquehanna Bancshares, Inc. Employee Stock Purchase Plan (as amended and restated, effective January 1, 2006), approved as amended by Susquehannas shareholders on May 3,
2006, is incorporated by reference to Exhibit A to Susquehannas Schedule 14A, filed March 31, 2006.
|     | 
|10.2 |  | Seventh Amendment to the 2002 Amended Servicing Agreement, dated June 30, 2006, between Boston Service Company, Inc. and Auto Lenders Liquidation
Center, Inc., is attached hereto as Exhibit 10.2.                                                                             
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Executive Officer                                                                                                                                                                                                               
|     | 
|31.2 |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Financial Officer                                                                                                                                                                                                               
|     | 
|32   |  | Section 1350 Certifications                                                                                                                                                                                                                                                     



38



---

##### Table of Contents

SIGNATURES

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



|               |  |                                                     
|-------------- |  | ----------------------------------------------------
|               |  | SUSQUEHANNA BANCSHARES, INC.                        
|               | 
|August 3, 2006 |  | /s/ William J. Reuter                               
|               |  | William J. Reuter                                   
|               |  | Chairman, President and Chief Executive Officer     
|               | 
|August 3, 2006 |  | /s/ Drew K. Hostetter                               
|               |  | Drew K. Hostetter                                   
|               |  | Executive Vice President and Chief Financial Officer



39



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                                                                                                                                                                                                                                 
|-------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumbers |  | Description and Method of Filing                                                                                                                                                                                                                                                
|10.1           |  | Susquehanna Bancshares, Inc. Employee Stock Purchase Plan (as amended and restated, effective January 1, 2006), approved as amended by Susquehannas shareholders on May 3, 2006, is
incorporated by reference to Exhibit A to Susquehannas Schedule 14A, filed March 31, 2006.
|               | 
|10.2           |  | Seventh Amendment to the 2002 Amended Servicing Agreement, dated June 30, 2006, between Boston Service Company, Inc. and Auto Lenders Liquidation
Center, Inc., is attached hereto as Exhibit 10.2.                                                                             
|               | 
|31.1           |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Executive Officer                                                                                                                                                                                                               
|               | 
|31.2           |  | Rule 13a-14(a)/15d-14(a) Certification by Chief Financial Officer                                                                                                                                                                                                               
|               | 
|32             |  | Section 1350 Certifications                                                                                                                                                                                                                                                     



40