##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---



FORM 10-QA



---



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



For the quarterly period ended September 30, 2004



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 0-010699



---



HUDSON UNITED BANCORP

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|New Jersey                                                     |  | 22-2405746                             
|(State of other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)
|                                                               | 
|1000 MacArthur Blvd, Mahwah, NJ                                |  | 07430                                  
|(Address of principal executive office)                        |  | (Zip Code)                             



(201)-236-2600

(Registrants telephone number, including area code)



Not Applicable

Former name, former address, and former fiscal year,

if changed since last report.



---



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



Indicate by check mark whether the Registrant is an accelerated filer (as defined in
Exchange Act Rule 120-2)    Yes  x    No ̈



Indicate the number of shares
outstanding of each of the issuers classes of common stock, as of the last practicable date: 44,953,148 shares, no par value, outstanding as of October 31, 2004.



---



---

##### Table of Contents

HUDSON UNITED BANCORP



INDEX



|                              |  |                                                                                                                                                  |  |      
|----------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------ |  | -----
|PART I. FINANCIAL INFORMATION |  |                                                                                                                                                 
|                              |  |                                                                                                                                                 
|Item 1.                       |  | Financial Statements (Unaudited):                                                                                                                |  |      
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Balance Sheets At September 30, 2004 and December 31, 2003                                                                          |  | 3    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Income For the Three Months Ended September 30, 2004 and 2003                                                         |  | 4    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Income For the Nine Months Ended September 30, 2004 and 2003                                                          |  | 5    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Comprehensive Income For the Three Months Ended September 30, 2004 and 2003                                           |  | 6    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Comprehensive Income For the Nine Months Ended September 30, 2004 and 2003                                            |  | 6    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Changes in Stockholders Equity For the Nine Months Ended September 30, 2004 and for the Year Ended December 31, 2003 |  | 7    
|                              |  |                                                                                                                                                 
|                              |  | Consolidated Statements of Cash Flows For the Nine Months Ended September 30, 2004 and 2003                                                      |  | 8    
|                              |  |                                                                                                                                                 
|                              |  | Notes to Consolidated Financial Statements                                                                                                       |  | 9-16 
|                              |  |                                                                                                                                                 
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                            |  | 16-22
|                              |  |                                                                                                                                                 
|Item 3.                       |  | Quantitative and Qualitative Disclosure about Market Risk                                                                                        |  | 22   
|                              |  |                                                                                                                                                 
|Item 4.                       |  | Controls and Procedures                                                                                                                          |  | 22   
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                                                                                 
|                              |  |                                                                                                                                                 
|Item 1.                       |  | Legal Proceedings                                                                                                                                |  | 22-23
|                              |  |                                                                                                                                                 
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                      |  | 23   
|                              |  |                                                                                                                                                 
|Item 5.                       |  | Other Information                                                                                                                                |  | 23   
|                              |  |                                                                                                                                                 
|Item 6.                       |  | Exhibits                                                                                                                                         |  | 24   
|                              |  |                                                                                                                                                 
|                              |  | Signatures                                                                                                                                       |  | 25-28



2



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED BALANCE SHEETS (Unaudited)



|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|(in thousands, except per share data)                                                                                                                                                                |  | September 30,2004 |           |   | December 31,2003 |  
|ASSETS                                                                                                                                                                                               |  |                   |           |   |                  |   |           |  
|Cash and due from banks                                                                                                                                                                              |  | $                 | 192,709   |   |                  | $ | 272,636   |  
|Interest bearing due from banks                                                                                                                                                                      |  |                   | 49,609    |   |                  |   | 41,358    |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL CASH AND CASH EQUIVALENTS                                                                                                                                                                      |  |                   | 242,318   |   |                  | $ | 313,994   |  
|                                                                                                                                                                                                     |  |                  
|Investment securities available for sale, at market value ($1,222 and $1,813 million pledged at September 30, 2004 and December 31, 2003
respectively)                                               |  | $                 | 1,908,582 |   |                  | $ | 2,706,185 |  
|Investment securities held to maturity, at cost; $1,379 million market value ($1,312 million, at cost pledged, at September 30,
2004)                                                                |  | $                 | 1,392,418 |   |                  | $ |          |  
|Loans and leases:                                                                                                                                                                                    |  |                   |           |   |                  |   |           |  
|Commercial and financial                                                                                                                                                                             |  | $                 | 2,231,299 |   |                  | $ | 2,137,499 |  
|Commercial real estate mortgages ($332 million pledged at September 30, 2004)                                                                                                                        |  |                   | 1,089,828 |   |                  |   | 993,937   |  
|Consumer                                                                                                                                                                                             |  |                   | 1,027,347 |   |                  |   | 1,033,693 |  
|Credit card                                                                                                                                                                                          |  |                   | 344,320   |   |                  |   | 326,713   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|Sub-total                                                                                                                                                                                            |  | $                 | 4,692,794 |   |                  | $ | 4,491,842 |  
|Residential mortgages                                                                                                                                                                                |  |                   | 132,671   |   |                  |   | 167,913   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL LOANS AND LEASES                                                                                                                                                                               |  | $                 | 4,825,465 |   |                  | $ | 4,659,755 |  
|Less: Allowance for loan and lease losses                                                                                                                                                            |  |                   | (66,289   | ) |                  |   | (67,846   | )
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|NET LOANS AND LEASES                                                                                                                                                                                 |  | $                 | 4,759,176 |   |                  | $ | 4,591,909 |  
|                                                                                                                                                                                                     |  |                  
|Premises and equipment, net                                                                                                                                                                          |  |                   | 120,721   |   |                  |   | 125,168   |  
|Goodwill                                                                                                                                                                                             |  |                   | 79,008    |   |                  |   | 81,068    |  
|Core deposit and other intangibles, net of amortization                                                                                                                                              |  |                   | 20,326    |   |                  |   | 22,664    |  
|Investment in separate account bank owned life insurance                                                                                                                                             |  |                   | 148,614   |   |                  |   | 144,126   |  
|Other assets                                                                                                                                                                                         |  |                   | 154,064   |   |                  |   | 115,544   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL ASSETS                                                                                                                                                                                         |  | $                 | 8,825,227 |   |                  | $ | 8,100,658 |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                 |  |                   |           |   |                  |   |           |  
|Deposits                                                                                                                                                                                             |  |                   |           |   |                  |   |           |  
|Noninterest bearing                                                                                                                                                                                  |  | $                 | 1,336,062 |   |                  | $ | 1,328,586 |  
|NOW, money market and savings                                                                                                                                                                        |  |                   | 3,314,043 |   |                  |   | 3,009,821 |  
|Time deposits                                                                                                                                                                                        |  |                   | 1,640,334 |   |                  |   | 1,904,952 |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL DEPOSITS                                                                                                                                                                                       |  | $                 | 6,290,439 |   |                  | $ | 6,243,359 |  
|Repurchase agreements                                                                                                                                                                                |  |                   | 551,346   |   |                  |   | 532,485   |  
|Other borrowings                                                                                                                                                                                     |  |                   | 996,603   |   |                  |   | 388,734   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL BORROWINGS                                                                                                                                                                                     |  | $                 | 1,547,949 |   |                  | $ | 921,219   |  
|Other liabilities                                                                                                                                                                                    |  |                   | 242,905   |   |                  |   | 238,117   |  
|Subordinated debt                                                                                                                                                                                    |  |                   | 227,009   |   |                  |   | 239,773   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL LIABILITIES                                                                                                                                                                                    |  | $                 | 8,308,302 |   |                  | $ | 7,642,468 |  
|Stockholders Equity:                                                                                                                                                                                |  |                   |           |   |                  |   |           |  
|Common stock, no par value; authorized 103,000,000 shares; 52,186,866 shares issued and 44,954,248 shares outstanding in 2004 and 52,186,866
shares issued and 44,758,366 shares outstanding in 2003 |  |                   | 92,788    |   |                  |   | 92,788    |  
|Additional paid-in capital                                                                                                                                                                           |  |                   | 309,981   |   |                  |   | 311,310   |  
|Retained earnings                                                                                                                                                                                    |  |                   | 286,818   |   |                  |   | 237,046   |  
|Treasury stock, at cost 7,232,618 shares in 2004 and 7,428,500 shares in 2003                                                                                                                        |  |                   | (170,865  | ) |                  |   | (176,505  | )
|Other Stock Compensation                                                                                                                                                                             |  |                   | (1,680    | ) |                  |   | (3,899    | )
|Accumulated other comprehensive loss                                                                                                                                                                 |  |                   | (117      | ) |                  |   | (2,550    | )
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL STOCKHOLDERS EQUITY                                                                                                                                                                           |  | $                 | 516,925   |   |                  | $ | 458,190   |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                           |  | $                 | 8,825,227 |   |                  | $ | 8,100,658 |  
|                                                                                                                                                                                                     |  |                   |           |   |                  |   |           |  



See Notes to Consolidated Financial
Statements

December 31, 2003 Balance sheet from audited financial statements



3



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)



|                                                                    |  |                                 |         |      |   |       
|------------------------------------------------------------------- |  | ------------------------------- | ------- | ---- | - | ------
|                                                                    |  | Three Months EndedSeptember 30,
|(in thousands, except per share data)                               |  | 2004                            |         | 2003
|INTEREST AND FEE INCOME:                                            |  |                                 |         |      |   |       
|Loans and leases                                                    |  | $                               | 68,450  |      | $ | 64,859
|Investment securities                                               |  |                                 | 37,498  |      |   | 28,800
|Other                                                               |  |                                 | 384     |      |   | 655   
|                                                                    |  |                                 |         |      |   |       
|TOTAL INTEREST AND FEE INCOME                                       |  | $                               | 106,332 |      | $ | 94,314
|                                                                    |  |                                 |         |      |   |       
|INTEREST EXPENSE:                                                   |  |                                 |         |      |   |       
|Deposits                                                            |  | $                               | 12,836  |      | $ | 12,726
|Borrowings                                                          |  |                                 | 7,188   |      |   | 2,636 
|Subordinated and other debt                                         |  |                                 | 6,287   |      |   | 6,200 
|                                                                    |  |                                 |         |      |   |       
|TOTAL INTEREST EXPENSE                                              |  | $                               | 26,311  |      | $ | 21,562
|                                                                    |  |                                 |         |      |   |       
|NET INTEREST INCOME                                                 |  | $                               | 80,021  |      | $ | 72,752
|PROVISION FOR LOAN AND LEASE LOSSES, PORTFOLIO LOANS                |  |                                 | 4,500   |      |   | 6,500 
|                                                                    |  |                                 |         |      |   |       
|NET INTEREST INCOME AFTER TOTAL PROVISION FOR LOAN AND LEASE LOSSES |  | $                               | 75,521  |      | $ | 66,252
|                                                                    |  |                                 |         |      |   |       
|NONINTEREST INCOME:                                                 |  |                                 |         |      |   |       
|Retail service fees                                                 |  | $                               | 8,044   |      | $ | 9,714 
|Credit card fee income                                              |  |                                 | 7,981   |      |   | 7,006 
|Loan Fees                                                           |  |                                 | 3,965   |      |   | 3,197 
|ATM and debit card fees                                             |  |                                 | 1,757   |      |   | 1,853 
|Separate account bank owned life insurance income                   |  |                                 | 1,441   |      |   | 1,243 
|Trust income                                                        |  |                                 | 740     |      |   | 709   
|Income from Landfill Investments                                    |  |                                 | 6,321   |      |   | 4,312 
|Other income                                                        |  |                                 | 2,052   |      |   | 6,225 
|Impairment on mortgage related servicing assets                     |  |                                 |        |      |   |      
|Securities gains                                                    |  |                                 | 12,050  |      |   | 1,228 
|Trading asset losses                                                |  |                                 |        |      |   |      
|                                                                    |  |                                 |         |      |   |       
|TOTAL NONINTEREST INCOME                                            |  | $                               | 44,351  |      | $ | 35,487
|                                                                    |  |                                 |         |      |   |       
|NONINTEREST EXPENSE:                                                |  |                                 |         |      |   |       
|Salaries and benefits                                               |  | $                               | 33,498  |      | $ | 24,822
|Occupancy expense                                                   |  |                                 | 7,459   |      |   | 7,149 
|Equipment expense                                                   |  |                                 | 4,111   |      |   | 4,512 
|Outside services - data processing                                  |  |                                 | 10,507  |      |   | 7,301 
|Outside services-other                                              |  |                                 | 6,281   |      |   | 6,121 
|Amortization of intangibles                                         |  |                                 | 1,222   |      |   | 1,077 
|Marketing expense                                                   |  |                                 | 1,580   |      |   | 584   
|Deposit and other insurance                                         |  |                                 | 664     |      |   | 619   
|Telephone expense                                                   |  |                                 | 1,378   |      |   | 1,480 
|Expense from Landfill Investments                                   |  |                                 | 5,188   |      |   | 5,349 
|Other expense                                                       |  |                                 | 3,996   |      |   | 4,030 
|                                                                    |  |                                 |         |      |   |       
|TOTAL NONINTEREST EXPENSE                                           |  | $                               | 75,884  |      | $ | 63,044
|                                                                    |  |                                 |         |      |   |       
|INCOME BEFORE INCOME TAXES                                          |  | $                               | 43,988  |      | $ | 38,695
|PROVISION FOR INCOME TAXES                                          |  |                                 | 11,450  |      |   | 8,292 
|                                                                    |  |                                 |         |      |   |       
|NET INCOME                                                          |  | $                               | 32,538  |      | $ | 30,403
|                                                                    |  |                                 |         |      |   |       
|NET INCOME PER COMMON SHARE                                         |  |                                 |         |      |   |       
|Basic                                                               |  | $                               | 0.73    |      | $ | 0.68  
|Diluted                                                             |  | $                               | 0.72    |      | $ | 0.68  
|WEIGHTED AVERAGE SHARES OUTSTANDING:                                |  |                                 |         |      |   |       
|Basic                                                               |  |                                 | 44,700  |      |   | 44,777
|Diluted                                                             |  |                                 | 44,952  |      |   | 44,994



See Notes to Consolidated Financial
Statements



4



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)



|                                                                    |  |                                |         |      |   |         |  
|------------------------------------------------------------------- |  | ------------------------------ | ------- | ---- | - | ------- | -
|                                                                    |  | Nine Months EndedSeptember 30, |        
|(in thousands, except per share data)                               |  | 2004                           |         | 2003 |  
|INTEREST AND FEE INCOME:                                            |  |                                |         |      |   |         |  
|Loans and leases                                                    |  | $                              | 202,109 |      | $ | 205,729 |  
|Investment securities                                               |  |                                | 101,500 |      |   | 90,751  |  
|Other                                                               |  |                                | 1,097   |      |   | 1,609   |  
|                                                                    |  |                                |         |      |   |         |  
|TOTAL INTEREST AND FEE INCOME                                       |  | $                              | 304,706 |      | $ | 298,089 |  
|                                                                    |  |                                |         |      |   |         |  
|INTEREST EXPENSE:                                                   |  |                                |         |      |   |         |  
|Deposits                                                            |  | $                              | 35,780  |      | $ | 45,589  |  
|Borrowings                                                          |  |                                | 14,327  |      |   | 9,705   |  
|Subordinated and other debt                                         |  |                                | 18,590  |      |   | 18,641  |  
|                                                                    |  |                                |         |      |   |         |  
|TOTAL INTEREST EXPENSE                                              |  | $                              | 68,697  |      | $ | 73,935  |  
|                                                                    |  |                                |         |      |   |         |  
|NET INTEREST INCOME                                                 |  | $                              | 236,009 |      | $ | 224,154 |  
|PROVISION FOR LOAN AND LEASE LOSSES, PORTFOLIO LOANS                |  |                                | 14,850  |      |   | 20,500  |  
|                                                                    |  |                                |         |      |   |         |  
|NET INTEREST INCOME AFTER TOTAL PROVISION FOR LOAN AND LEASE LOSSES |  | $                              | 221,159 |      | $ | 203,654 |  
|NONINTEREST INCOME:                                                 |  |                                |         |      |   |         |  
|Retail service fees                                                 |  | $                              | 23,834  |      | $ | 28,173  |  
|Credit card fee income                                              |  |                                | 22,109  |      |   | 19,475  |  
|Loan Fees                                                           |  |                                | 13,254  |      |   | 9,758   |  
|ATM and debit card fees                                             |  |                                | 5,230   |      |   | 5,595   |  
|Separate account bank owned life insurance income                   |  |                                | 4,488   |      |   | 4,814   |  
|Trust income                                                        |  |                                | 2,349   |      |   | 1,897   |  
|Income from Landfill Investments                                    |  |                                | 21,936  |      |   | 6,716   |  
|Other Income                                                        |  |                                | 9,429   |      |   | 13,770  |  
|Impairment on mortgage related servicing assets                     |  |                                |        |      |   | (2,004  | )
|Securities gains                                                    |  |                                | 16,377  |      |   | 333     |  
|Trading asset gains                                                 |  |                                |        |      |   | 3,449   |  
|                                                                    |  |                                |         |      |   |         |  
|TOTAL NONINTEREST INCOME                                            |  | $                              | 119,006 |      | $ | 91,976  |  
|                                                                    |  |                                |         |      |   |         |  
|NONINTEREST EXPENSE:                                                |  |                                |         |      |   |         |  
|Salaries and benefits                                               |  | $                              | 84,533  |      | $ | 72,025  |  
|Occupancy expense                                                   |  |                                | 23,095  |      |   | 22,739  |  
|Equipment expense                                                   |  |                                | 12,937  |      |   | 13,884  |  
|Outside services  data processing                                  |  |                                | 26,074  |      |   | 22,100  |  
|Outside services-other                                              |  |                                | 21,659  |      |   | 17,670  |  
|Amortization of intangibles                                         |  |                                | 3,689   |      |   | 3,188   |  
|Marketing expense                                                   |  |                                | 5,073   |      |   | 2,165   |  
|Deposit and other insurance                                         |  |                                | 1,925   |      |   | 1,658   |  
|Telephone expense                                                   |  |                                | 4,239   |      |   | 4,476   |  
|Expense from Landfill Investments                                   |  |                                | 18,567  |      |   | 8,947   |  
|Other expense                                                       |  |                                | 10,452  |      |   | 7,848   |  
|                                                                    |  |                                |         |      |   |         |  
|TOTAL NONINTEREST EXPENSE                                           |  | $                              | 212,243 |      | $ | 176,700 |  
|                                                                    |  |                                |         |      |   |         |  
|INCOME BEFORE INCOME TAXES                                          |  | $                              | 127,922 |      | $ | 118,930 |  
|PROVISION FOR INCOME TAXES                                          |  |                                | 32,743  |      |   | 31,091  |  
|                                                                    |  |                                |         |      |   |         |  
|NET INCOME                                                          |  | $                              | 95,179  |      | $ | 87,839  |  
|                                                                    |  |                                |         |      |   |         |  
|NET INCOME PER COMMON SHARE                                         |  |                                |         |      |   |         |  
|Basic                                                               |  | $                              | 2.13    |      | $ | 1.96    |  
|Diluted                                                             |  | $                              | 2.12    |      | $ | 1.96    |  
|WEIGHTED AVERAGE SHARES OUTSTANDING:                                |  |                                |         |      |   |         |  
|Basic                                                               |  |                                | 44,649  |      |   | 44,716  |  
|Diluted                                                             |  |                                | 44,888  |      |   | 44,893  |  



See Notes to Consolidated Financial
Statements



5



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)



|                                                                                                                                                |      |                                |        |  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------- | ---- | ------------------------------ | ------ |  | - | ------- | -
|(In thousands)                                                                                                                                  |      | Three Months EndedSeptember 30 |       
|                                                                                                                                                | 2004 |                                | 2003   | 
|NET INCOME                                                                                                                                      |      | $                              | 32,538 |  | $ | 30,403  |  
|                                                                                                                                                |      |                               
|OTHER COMPREHENSIVE INCOME, NET OF TAX:                                                                                                         |      |                                |        |  |   |         |  
|Net unrealized securities (losses)/gains arising during period (tax expense of $29,643 and tax benefit of $7,943,
respectively)                 |      | $                              | 23,939 |  | $ | (15,843 | )
|Amortization of net unrealized losses arising from the transfer of securities from AFS to HTM (tax expense of $221)                             |      |                                | 366    |  |   |        |  
|Less: reclassification for net losses on available for sale securities included in net income (tax expense of $5,349 and tax benefit or
$751)   |      |                                | 18,399 |  |   | (1,236  | )
|                                                                                                                                                |      |                                |        |  |   |         |  
|Other comprehensive income                                                                                                                      |      | $                              | 5,906  |  | $ | (14,607 | )
|                                                                                                                                                |      |                                |        |  |   |         |  
|COMPREHENSIVE INCOME / (LOSS)                                                                                                                   |      | $                              | 38,444 |  | $ | 15,796  |  
|                                                                                                                                                |      |                                |        |  |   |         |  
|                                                                                                                                                |     
|(In thousands)                                                                                                                                  |      | Nine Months EndedSeptember 30  |       
|                                                                                                                                                | 2004 |                                | 2003   | 
|NET INCOME                                                                                                                                      |      | $                              | 95,179 |  | $ | 87,839  |  
|                                                                                                                                                |      |                               
|OTHER COMPREHENSIVE INCOME NET OF TAX:                                                                                                          |      |                                |        |  |   |         |  
|Net unrealized securities losses arising during period (tax expense of $ 20,200 and tax benefit of $8,326)                                      |      | $                              | 8,713  |  | $ | (16,884 | )
|Amortization of net unrealized losses arising from the transfer of securities from AFS to HTM (tax expense of $623)                             |      |                                | 901    |  |   |        |  
|                                                                                                                                                |      |                               
|Change in valuation of derivative contracts (tax benefit $2,471 in 2003)                                                                        |      |                                |       |  |   | (3,684  | )
|Less: reclassification for net losses on available for sale securities included in net income (tax expense of $4,959 and tax benefit of
$5,213) |      |                                | 7,181  |  |   | (8,048  | )
|                                                                                                                                                |      |                                |        |  |   |         |  
|Other comprehensive income                                                                                                                      |      | $                              | 2,433  |  | $ | (12,520 | )
|                                                                                                                                                |      |                                |        |  |   |         |  
|COMPREHENSIVE INCOME / (LOSS)                                                                                                                   |      | $                              | 97,612 |  | $ | 75,319  |  
|                                                                                                                                                |      |                                |        |  |   |         |  



See Notes to Consolidated Financial
Statements



6



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (Unaudited)



(in thousands, except shares)



|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  
|------------------------------------------ |  | ------------ | - | --------------------------- | ------ | ------ | ---------------- | - | ------- | -------------- |  | - | --------------------------------- | - |  | -------------------------------------------- | -------- | - | ----- | - | ------ | - |  | - | ------- | - |  | - | ------- | -
|                                           |  | Common Stock |   | Additional Paid-in- Capital |        |        | RetainedEarnings |   |         | Treasury Stock |  |   | Effect ofStock Based Compensation |   |  | Accumulated OtherComprehensive Income (Loss) |          |   | Total |  
|                                           |  | Shares       |   |                             | Amount |        |                  |   |         |                | 
|Balance at December 31, 2002               |  | 45,023,459   |   |                             | $      | 92,788 |                  | $ | 313,467 |                |  | $ | 177,544                           |   |  | $                                            | (169,871 | ) |       | $ | (2,456 | ) |  | $ | 21,054  |   |  | $ | 432,526 |  
|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  
|Net income                                 |  |             |   |                             |        |       |                  |   |        |                |  |   | 112,321                           |   |  |                                              |         |   |       |   |       |   |  |   |        |   |  |   | 112,321 |  
|Cash dividends ($1.18 cash paid per share) |  |             |   |                             |        |       |                  |   |        |                |  |   | (52,819                           | ) |  |                                              |         |   |       |   |       |   |  |   |        |   |  |   | (52,819 | )
|Stock options exercised                    |  | 250,383      |   |                             |        |       |                  |   | (2,332  | )              |  |   |                                  |   |  |                                              | 7,778    |   |       |   |       |   |  |   |        |   |  |   | 5,446   |  
|Other transactions                         |  | (11,220      | ) |                             |        |       |                  |   | 175     |                |  |   |                                  |   |  |                                              | (175     | ) |       |   |       |   |  |   |        |   |  |   |        |  
|Purchase of treasury stock                 |  | (527,095     | ) |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              | (16,525  | ) |       |   |       |   |  |   |        |   |  |   | (16,525 | )
|Effect of stock based compensation plans   |  | 63,374       |   |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              | 2,288    |   |       |   | (1,443 | ) |  |   |        |   |  |   | 845     |  
|Other comprehensive income                 |  |             |   |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              |         |   |       |   |       |   |  |   | (23,604 | ) |  |   | (23,604 | )
|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  
|Balance at December 31, 2003               |  | 44,798,901   |   |                             | $      | 92,788 |                  | $ | 311,310 |                |  | $ | 237,046                           |   |  | $                                            | (176,505 | ) |       | $ | (3,899 | ) |  | $ | (2,550  | ) |  | $ | 458,190 |  
|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  
|Net income                                 |  |             |   |                             |        |       |                  |   |        |                |  |   | 95,179                            |   |  |                                              |         |   |       |   |       |   |  |   |        |   |  |   | 95,179  |  
|Cash dividends ($1.01 cash paid per share) |  |             |   |                             |        |       |                  |   |        |                |  |   | (45,407                           | ) |  |                                              |         |   |       |   |       |   |  |   |        |   |  |   | (45,407 | )
|Stock options exercised                    |  | 73,277       |   |                             |        |       |                  |   | (1,329  | )              |  |   |                                  |   |  |                                              | 2,562    |   |       |   |       |   |  |   |        |   |  |   | 1,233   |  
|Other transactions                         |  |             |   |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              |         |   |       |   |       |   |  |   |        |   |  |   |        |  
|Purchase of treasury stock                 |  | (14,980      | ) |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              | (561     | ) |       |   |       |   |  |   |        |   |  |   | (561    | )
|Effect of stock based compensation plans   |  | 97,050       |   |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              | 3,639    |   |       |   | 2,219  |   |  |   |        |   |  |   | 5,858   |  
|Other comprehensive income                 |  |             |   |                             |        |       |                  |   |        |                |  |   |                                  |   |  |                                              |         |   |       |   |       |   |  |   | 2,433   |   |  |   | 2,433   |  
|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  
|Balance at September 30, 2004              |  | 44,954,248   |   |                             | $      | 92,788 |                  | $ | 309,981 |                |  | $ | 286,818                           |   |  | $                                            | (170,865 | ) |       | $ | (1,680 | ) |  | $ | (117    | ) |  | $ | 516,925 |  
|                                           |  |              |   |                             |        |        |                  |   |         |                |  |   |                                   |   |  |                                              |          |   |       |   |        |   |  |   |         |   |  |   |         |  



See Notes to Consolidated Financial
Statements



7



---

##### Table of Contents

HUDSON UNITED BANCORP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)



|                                                                                  |  |                                |            |   |      |   |            |  
|--------------------------------------------------------------------------------- |  | ------------------------------ | ---------- | - | ---- | - | ---------- | -
|(in thousands)                                                                    |  | Nine Months EndedSeptember 30, |           
|                                                                                  |  | 2004                           |            |   | 2003 |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                             |  |                                |            |   |      |   |            |  
|Net Income                                                                        |  | $                              | 95,179     |   |      | $ | 87,839     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                |            |   |      |   |            |  
|Provision for loan and lease losses                                               |  |                                | 14,850     |   |      |   | 20,500     |  
|Provision for securities impairment                                               |  |                                | 4,300      |   |      |   |            |  
|Provision for depreciation and amortization                                       |  |                                | 14,295     |   |      |   | 14,317     |  
|Amortization (Accretion) of investment securities premiums (discounts), net       |  |                                | 4,926      |   |      |   | 22,046     |  
|Amortization on stock based compensation                                          |  |                                | 5,858      |   |      |   | 587        |  
|Impairment on mortgage servicing assets                                           |  |                                |           |   |      |   | 2,004      |  
|Securities (gains) / losses                                                       |  |                                | (20,677    | ) |      |   | (333       | )
|Trading gains                                                                     |  |                                |           |   |      |   | (3,449     | )
|(Gain) / Loss on sales of premises and equipment                                  |  |                                | (134       | ) |      |   | (176       | )
|(Increase)/Decrease in other assets                                               |  |                                | 38,316     | ) |      |   | (3,381     | )
|Decrease in other liabilities                                                     |  |                                | (16,527    | ) |      |   | (35,671    | )
|                                                                                  |  |                                |            |   |      |   |            |  
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                         |  | $                              | 63,754     |   |      | $ | 104,283    |  
|                                                                                  |  |                                |            |   |      |   |            |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                             |  |                                |            |   |      |   |            |  
|Proceeds from sales of investment securities:                                     |  |                                |            |   |      |   |            |  
|Available for sale                                                                |  | $                              | 1,256,713  |   |      | $ | 1,249,684  |  
|Proceeds from repayments and maturities of investment securities:                 |  |                                |            |   |      |   |            |  
|Available for sale                                                                |  |                                | 838,269    |   |      |   | 1,294,372  |  
|Held to maturity                                                                  |  |                                | 260,449    |   |      |   |           |  
|Purchases of investment securities:                                               |  |                                |            |   |      |   |            |  
|Available for sale                                                                |  |                                | (2,862,574 | ) |      |   | (2,901,832 | )
|Held to maturity                                                                  |  |                                | (73,300    | ) |      |   |           |  
|Net (increase) / decrease in loans other than purchases and sales                 |  |                                | (173,155   | ) |      |   | (46,927    | )
|Increase in loans due to purchases                                                |  |                                |           |   |      |   | (2,718     | )
|Proceeds from sales of loans                                                      |  |                                | 6,003      |   |      |   |           |  
|Acquisition of credit card assets                                                 |  |                                | (14,965    | ) |      |   | (10,148    | )
|Proceeds from sales of premises and equipment                                     |  |                                | 407        |   |      |   | 430        |  
|Purchases of premises and equipment                                               |  |                                | (6,432     | ) |      |   | (4,073     | )
|(Increase) / Decrease in foreclosed property                                      |  |                                | (1,134     | ) |      |   | 207        |  
|                                                                                  |  |                                |            |   |      |   |            |  
|NET CASH USED IN INVESTING ACTIVITIES                                             |  | $                              | (769,719   | ) |      | $ | (421,005   | )
|                                                                                  |  |                                |            |   |      |   |            |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                             |  |                                |            |   |      |   |            |  
|Net increase / (decrease) in demand, now and money market deposits                |  | $                              | 311,698    |   |      | $ | 164,210    |  
|Net increase / (decrease) in Time Deposits                                        |  |                                | (264,618   | ) |      |   | (95,120    | )
|Net increase / (decrease) in borrowings                                           |  |                                | 626,730    |   |      |   | 333,826    |  
|Payment of subordinated debt securities                                           |  |                                | (14,597    | ) |      |   | (37,698    | )
|Proceeds from issuance of debt securities                                         |  |                                | 19,810     |   |      |   | 33,967     |  
|Payment of debt securities                                                        |  |                                |           |   |      |   | (25,300    | )
|Proceeds from issuance of Common stock                                            |  |                                | 1,234      |   |      |   | 5,200      |  
|Cash dividends                                                                    |  |                                | (45,407    | ) |      |   | (39,387    | )
|Acquisition of treasury stock                                                     |  |                                | (561       | ) |      |   | (16,525    | )
|                                                                                  |  |                                |            |   |      |   |            |  
|NET CASH PROVIDED BY FINANCING ACTIVITIES                                         |  | $                              | 634,289    |   |      | $ | 323,173    |  
|                                                                                  |  |                                |            |   |      |   |            |  
|INCREASE / (DECREASE) IN CASH AND CASH EQUIVALENTS                                |  | $                              | (71,676    | ) |      | $ | 6,451      |  
|CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                  |  |                                | 313,994    |   |      |   | 275,580    |  
|                                                                                  |  |                                |            |   |      |   |            |  
|CASH AND CASH EQUIVALENTS AT END OF PERIOD                                        |  | $                              | 242,318    |   |      | $ | 282,031    |  
|                                                                                  |  |                                |            |   |      |   |            |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                                | 
|Cash paid during the period                                                       |  |                                |            |   |      |   |            |  
|Interest                                                                          |  | $                              | 21,881     |   |      | $ | 73,919     |  
|Taxes                                                                             |  |                                | 38,627     |   |      |   | 29,248     |  
|Additional Disclosures                                                            |  |                                |            |   |      |   |            |  
|Securities transferred from available for sale to held to maturity                |  | $                              | 1,581,566  |   |      | $ |           |  



See Notes to Consolidated Financial
Statements





8



---

##### Table of Contents

HUDSON UNITED BANCORP



NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(in thousands, except per share data)



NOTE A  BASIS OF PRESENTATION



The accompanying unaudited consolidated financial statements of Hudson United Bancorp and
Subsidiaries (Hudson Unitedor the Company) include the accounts of the parent company, Hudson United Bancorp, and its wholly-owned subsidiary: Hudson United Bank (the Bank). These unaudited consolidated financial
statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,
they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the information presented includes all adjustments and normal recurring accruals considered necessary for a
fair presentation, in all material respects, of the interim period results. The results of operations for periods of less than one year are not necessarily indicative of results for the full year. The consolidated financial statements should be read
in conjunction with the Companys Annual Report on Form 10-K for the year ended December 31, 2003. The Companys significant accounting policies are outlined in Note 1 Summary of Significant Accounting Policies in its Form 10-K for
the year ended December 31, 2003, previously filed with the SEC. There have not been any significant changes in factors or methodology applied to our critical accounting policies since December 31, 2003 that would be considered material to the
Companys operations.



During May 2003, the Company acquired ownership
interests in two companies, a wholly owned company and a 50% owned company, involved in landfill gas projects (LGPs). The Company has included both companies in the consolidated financial statements from their date of acquisition, the
minority interest is included in other liabilities, income in the noninterest income category and expense in the noninterest expense category.



All intercompany accounts and transactions are eliminated in consolidation.



Trusts holding solely junior debentures of the Company that issued Company-obligated mandatory redeemable preferred capital securities have been deconsolidated and the
junior debentures are included under other liabilities on the Companys consolidated balance sheet, as a result of the application of FIN 46 and SFAS 150.



Certain amounts from the prior year have been reclassified to the current years presentation.



NOTE B  EARNINGS PER SHARE



Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding less restricted stock during the period. Diluted
earnings per share is computed by dividing net income by the weighted average number of common shares plus the incremental number of shares issuable from restricted stock and the exercise of stock options, calculated using the treasury stock method.



A reconciliation of weighted average common shares outstanding to weighted
average common shares outstanding assuming dilution follows (in thousands, except per share data):



|                                                             |  |                                 |        |      |   |       
|------------------------------------------------------------ |  | ------------------------------- | ------ | ---- | - | ------
|                                                             |  | Three Months EndedSeptember 30,
|                                                             |  | 2004                            |        | 2003
|Basic Earnings Per Share                                     |  |                                 |        |      |   |       
|Net Income                                                   |  | $                               | 32,538 |      | $ | 30,403
|Weighted average common shares outstanding                   |  |                                 | 44,700 |      |   | 44,777
|Basic earnings per share                                     |  | $                               | 0.73   |      | $ | 0.68  
|Diluted Earnings Per Share                                   |  |                                 |        |      |   |       
|Net Income                                                   |  | $                               | 32,538 |      | $ | 30,403
|Weighted average common shares outstanding                   |  |                                 | 44,700 |      |   | 44,777
|Effect of dilutive securities:                               |  |                                 |        |      |   |       
|Stock options and restricted stock                           |  |                                 | 252    |      |   | 217   
|                                                             |  |                                 |        |      |   |       
|Weighted average common shares outstanding assuming dilution |  |                                 | 44,952 |      |   | 44,994
|Diluted earnings per share                                   |  | $                               | 0.72   |      | $ | 0.68  



9



---

##### Table of Contents

|                                                             |  |                                |        |      |   |       
|------------------------------------------------------------ |  | ------------------------------ | ------ | ---- | - | ------
|                                                             |  | Nine Months EndedSeptember 30,
|                                                             |  | 2004                           |        | 2003
|Basic Earnings Per Share                                     |  |                                |        |      |   |       
|Net Income                                                   |  | $                              | 95,179 |      | $ | 87,839
|Weighted average common shares outstanding                   |  |                                | 44,649 |      |   | 44,716
|Basic earnings per share                                     |  | $                              | 2.13   |      | $ | 1.96  
|Diluted Earnings Per Share                                   |  |                                |        |      |   |       
|Net Income                                                   |  | $                              | 95,179 |      | $ | 87,839
|Weighted average common shares outstanding                   |  |                                | 44,649 |      |   | 44,716
|Effect of dilutive securities:                               |  |                                |        |      |   |       
|Stock options and restricted stock                           |  |                                | 239    |      |   | 177   
|                                                             |  |                                |        |      |   |       
|Weighted average common shares outstanding assuming dilution |  |                                | 44,888 |      |   | 44,893
|Diluted earnings per share                                   |  | $                              | 2.12   |      | $ | 1.96  



NOTE C  ACQUISITIONS/BUSINESS
COMBINATIONS



The Company, through its subsidiary Hudson United Bank, acquired
Flatiron Credit Company (Flatiron) on October 31, 2003. The purchase price of the acquisition was approximately $40 million in cash based on the estimated book value of Flatiron on the closing date of the acquisition. The Bank may also
be obligated to make additional earn-out payments, based on the increase in net income of Flatiron in the two years after the closing of the acquisition. The purchase price (excluding any potential earn-out payments) represented a $3.4 million
premium to Flatirons estimated book value (before acquisition costs). During the first quarter of 2004 the Company finalized the book value calculation of Flatiron. This finalization resulted in a downward adjustment to goodwill for $2.1
million.



The Company acquired ownership interests in the second quarter of
2003 in two companies involved in landfill gas projects These LGPs lease gas rights within landfills and own and operate the equipment that recovers methane gas, and generate revenues by selling the gas. The Company as the owner of the LGPs is
eligible to receive tax credits under Section 29 of the Internal Revenue Code (Section 29 tax credits), which are available to producers of fuel from non-conventional sources. The acquisition occurred in connection with the satisfaction
of a loan the Company had previously made to the prior owner of the LGPs. The LGPs or predecessor entities have been in existence since 1997.



The company entered into agreements in the first and third quarter of 2004 to purchase third party credit card assets from unaffiliated third parties. As of September 30,
2004, the Company had paid total consideration of $15.0 million for $16.3 million of these assets, with an associated discount of $1.3 million.



NOTE D  INVESTMENT SECURITIES



The following table presents the amortized cost and estimated market value of investment securities available for sale and held to maturity at the dates indicated
excluding trading assets (in thousands):



|                                                                            |  |                    |           |                  |          |        |                       |   |        |   |  |   |          
|--------------------------------------------------------------------------- |  | ------------------ | --------- | ---------------- | -------- | ------ | --------------------- | - | ------ | - |  | - | ---------
|                                                                            |  | September 30, 2004
|                                                                            |  | Amortized Cost     |           | Gross Unrealized |          |        | EstimatedMarket Value
|                                                                            |  |                    | Gains     |                  | (Losses) |        |                      
|Available for Sale                                                          |  |                    |           |                  |          |        |                       |   |        |   |  |   |          
|U.S. Treasury and Government Agency Obligations                             |  |                    | 149,132   |                  | $        | 155    |                       | $ |       |   |  | $ | 149,287  
|State and Political Subdivisions                                            |  |                    | 50,074    |                  |          | 411    |                       |   |       |   |  |   | 50,485   
|Mortgage backed securities guaranteed or issued by U.S. Government Agencies |  |                    | 1,187,128 |                  |          | 3,627  |                       |   | (4,104 | ) |  |   | 1,186,651
|All other mortgage backed securities                                        |  |                    | 74,660    |                  |          | 478    |                       |   | (189   | ) |  |   | 74,949   
|Asset backed and other debt securities                                      |  |                    | 243,971   |                  |          | 6,285  |                       |   | (135   | ) |  |   | 250,121  
|FHLB stock                                                                  |  |                    | 51,050    |                  |          |       |                       |   |       |   |  |   | 51,050   
|Other securities                                                            |  |                    | 145,011   |                  |          | 2,518  |                       |   | (1,490 | ) |  |   | 146,039  
|                                                                            |  |                    |           |                  |          |        |                       |   |        |   |  |   |          
|                                                                            |  | $                  | 1,901,026 |                  | $        | 13,474 |                       | $ | (5,918 | ) |  | $ | 1,908,582
|                                                                            |  |                    |           |                  |          |        |                       |   |        |   |  |   |          



10



---

##### Table of Contents

|                                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|--------------------------------------------------------------------------- |  | ------------------ | --------- | ---------------- | -------- | ------ | --------------------- | - | ------- | - |  | - | ---------
|                                                                            |  | December 31, 2003 
|                                                                            |  | Amortized Cost     |           | Gross Unrealized |          |        | EstimatedMarket Value
|                                                                            |  |                    | Gains     |                  | (Losses) |        |                      
|Available for Sale                                                          |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|U.S. Treasury and Government Agency Obligations                             |  | $                  | 6,012     |                  | $        | 31     |                       | $ |        |   |  | $ | 6,043    
|State and Political subdivisions                                            |  |                    | 39,560    |                  |          | 514    |                       |   |        |   |  |   | 40,074   
|Mortgage backed securities guaranteed or issued by U.S. Government Agencies |  |                    | 1,478,575 |                  |          | 6,433  |                       |   | (15,157 | ) |  |   | 1,469,851
|All other mortgage backed securities                                        |  |                    | 579,136   |                  |          | 3,488  |                       |   | (3,727  | ) |  |   | 578,897  
|Asset backed and other debt securities                                      |  |                    | 448,546   |                  |          | 12,060 |                       |   | (9,040  | ) |  |   | 451,566  
|FHLB stock                                                                  |  |                    | 16,250    |                  |          |       |                       |   |        |   |  |   | 16,250   
|Other securities                                                            |  |                    | 141,429   |                  |          | 2,175  |                       |   | (100    | ) |  |   | 143,504  
|                                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|                                                                            |  | $                  | 2,709,508 |                  | $        | 24,701 |                       | $ | (28,024 | ) |  | $ | 2,706,185
|                                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|                                                                            | 
|                                                                            |  | September 30, 2004
|                                                                            |  | Amortized Cost     |           | Gross Unrealized |          |        | EstimatedMarketValue 
|                                                                            |  |                    | Gains     |                  | (Losses) |        |                      
|Held to Maturity                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|U.S.Treasury and Government Agency Obligations                              |  | $                  | 73,300    |                  | $        | 5      |                       | $ | (344    | ) |  | $ | 72,961   
|Mortgage backed securities guaranteed or issued by U.S. Government Agencies |  |                    | 1,126,208 |                  |          | 15     |                       |   | (7,797  | ) |  |   | 1,118,426
|All other mortgage backed securities                                        |  |                    | 187,942   |                  |          | 5      |                       |   | (694    | ) |  |   | 187,253  
|Asset backed and other debt securities                                      |  |                    | 4,968     |                  |          |       |                       |   |        |   |  |   | 4,968    
|                                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          
|                                                                            |  | $                  | 1,392,418 |                  | $        | 25     |                       | $ | (8,835  | ) |  | $ | 1,383,608
|                                                                            |  |                    |           |                  |          |        |                       |   |         |   |  |   |          



Investment securities with a market
value of $2,526 million at September 30, 2004 and $1,813 million at December 31, 2003 were pledged as collateral for public sector deposits, customer repurchase agreements and borrowings from the Federal Home Loan Bank and other counterparties.



Other securities include preferred stocks of Government Sponsored Entities,
Community Reinvestment Act Funds, and common and preferred stocks of other financial institutions.



On September 30, 2004 and March 31, 2004 the Company transferred $838.9 million and $815.9 million respectively in investment securities from available for sale to held to maturity.



As part of its ongoing evaluation of the investment securities portfolio and based on
information received during October and November, the Company decided to sell securities with a carrying value of approximately $26 million and recorded a charge of $3.2 million. In addition a charge of $1.1 million related to asset backed
securities was recognized.



The charge of $4.3 million related to securities
identified for sale or impaired is included in net securities gains in the income statement.



On September 30, 2004, the FASB voted unanimously to delay the effective date of EITF 03-1. The Meaning of Other- Than- Temporary Impairment and its Application to Certain Investments, the delay applies to
both debt and equity securities and specifically applies to impairments caused by interest rate and sector spreads. In addition, the provisions of EITF 03-1 that have been delayed relate to the requirements that a Company declare its intent to hold
the security to recovery and designate a recovery period in order to avoid recognizing an other-than-temporary impairment charge through earnings.



The FASB will be issuing implementation guidance related to this topic. Once issued, the Company will evaluate the impact of adopting EITF 03-1.



11



---

##### Table of Contents

NOTE E  BORROWINGS



The maturity of the Companys federal funds purchased, repurchase agreements and FHLB advances at September 30, 2004 and December 31, 2003 are as follows:



|                    |  |           |           |            |   |        
|------------------- |  | --------- | --------- | ---------- | - | -------
|                    |  | 9/30/2004 |           | 12/31/2003
|2004                |  | $         | 270,929   |            | $ | 215,460
|2005 (1)            |  |           | 1,052,020 |            |   | 100,000
|2006                |  |           | 200,000   |            |   | 400,000
|2007                |  |           |          |            |   | 180,759
|2008 and thereafter |  |           | 25,000    |            |   | 25,000 
|                    |  |           |           |            |   |        
|Total               |  | $         | 1,547,949 |            | $ | 921,219

---

|(1) | Includes $278 million of structured repurchase agreements extendable at the option of the counterparty in May 2005.
|--- | -------------------------------------------------------------------------------------------------------------------



|                      |  |                    |   |  |                   |  
|--------------------- |  | ------------------ | - |  | ----------------- | -
|                      |  | September 30, 2004 |   |  | December 31, 2003 |  
|Weighted average rate |  | 1.49               | % |  | 1.35              | %



The Company increased its borrowings
by $626.7 million at September 30, 2004 over December 31, 2003 levels. This increase was primarily due to increases in Federal Home Loan bank advances with terms ranging from one month to slightly over one year.



NOTE F  SUBORDINATED DEBT



On May 6, 2002, the Bank issued $200 million of 7.00% subordinated notes due May 2012. The
debentures bear interest at a fixed interest rate of 7.00% per annum payable semi-annually. The proceeds of the above issuance were used for general corporate purposes including providing Tier 2 Capital to Hudson United.



In September 1996, the Company issued $75 million aggregate principal amount of subordinated
debentures. The debentures, which mature in 2006, bear interest at a fixed interest rate of 8.20% per annum payable semi-annually. The Company repurchased $7.0 million of this debt during 2002, $37.8 million during 2003 and $5.7 million during 2004.
The outstanding balance of this debt is $24.5 million as of September 30, 2004.



In January, 1994, the Company sold $25.0 million aggregate principal amount of subordinated debentures which bore interest at a fixed rate of 7.75% per annum payable semi-annually. The debentures, matured in January 2004, at which time, the
Company redeemed the debt.



The Company has marked to market $85.0 million of
its subordinated debt as a result of it being hedged by interest rate swaps accounted for as fair value hedges. The fair value adjustment as of September 30, 2004 on the Companys subordinated debt was $2.6 million.



The Company repurchased $37.8 million of its 8.20% fixed rate subordinated debt due in
September of 2006 in the second quarter of 2003. The debt was repurchased from an investment banking firm at a price of 115% of par, which resulted in a premium of $5.7 million and a total transaction value of $44.0 million, which also included
accrued interest. The Company at the same time issued a $45 million, 3.50% fixed rate institutional certificate of deposit due in May of 2008 to the same investment banking firm. The changed terms of the debt instruments and the present value of the
cash flows of the obligations repurchased and the new obligation issued were not considered to be substantially different. The effective annual interest cost of the new obligation issued by the Company is 6.02%. The Company repurchased $5.7 million
of its 8.20% subordinated debt in the third quarter of 2004. The Company recorded a $0.5 million charge associated with this early retirement.



NOTE G  JUNIOR SUBORDINATED DEBENTURES ASSOCIATED WITH CAPITAL TRUST SECURITIES



The Company issued on March 17, 2004, $20 million of capital trust preferred securities, with a final maturity of March 17, 2034, using
Hudson United Statutory Trust I, a statutory business trust formed under the laws of the State of Connecticut. The sole asset of the trust, which is the obligor on the Capital Trust Securities, is $20.6 million principal amount variable rate Junior
Subordinated Debentures due 2034 of the Company. The capital trust preferred securities have a rate equal to the 3-month LIBOR plus 2.79% adjusting quarterly at each interest payment date.



On March 31, 2003, the Company issued $20 million of capital trust preferred securities, with
a final maturity on April 15, 2033, using Hudson United Capital Trust I, a statutory business trust formed under the laws of the State of Delaware. The sole asset of the trust, which is the obligor on the Capital Trust Securities, is $20.6 million
principal amount at a fixed rate of 6.85% Junior Subordinated Debentures due 2038 of the Company. The capital trust preferred securities are callable at par on April 15, 2008, and have a fixed rate yield of 6.85% until the call date. Thereafter the
yield on this issuance is based on 6-month LIBOR plus 3.30%. The Company issued on March 28, 2003, $15 million of capital trust preferred securities, with a final maturity of April 10, 2033, using Hudson United Capital Trust II, a statutory business
trust formed under the laws of the State of Delaware. The sole asset of the trust, which is the obligor on the Capital Trust Securities, is $15.5 million principal amount at a fixed rate of 6.45% Junior Subordinated Debentures due 2038 of the
Company. The capital trust preferred securities are callable at par on April 24, 2008, and have a fixed rate yield of 6.45% until the call date.



12



---

##### Table of Contents

On June 19, 1998, the Company issued $50.0 million in aggregate liquidation amount of 7.65% Capital Securities due June
2028, using HUBCO Capital Trust II, a statutory business trust formed under the laws of the State of Delaware. The sole asset of the trust, which is the obligor on the Series B Capital Securities, is $51.5 million principal amount of 7.65% Junior
Subordinated Debentures due 2028 of the Company. The 7.65% Capital Securities are redeemable by the Company on or after June 15, 2008, or earlier in the event the deduction of related interest for federal income taxes is prohibited, treatment as
Tier 1 capital is no longer permitted or certain other contingencies arise.



On
January 31, 1997, the Company issued $50.0 million in aggregate liquidation amount of 8.98% Capital Securities due February 2027, using HUBCO Capital Trust I, a statutory business trust formed under the laws of the State of Delaware. The sole asset
of the trust, which is the obligor on the Series B Capital Securities, is $51.5 million principal amount of 8.98% Junior Subordinated Debentures due 2027 of the Company. The 8.98% Capital Securities are redeemable by the Company on or after February
1, 2007, or earlier in the event the deduction of related interest for federal income tax is prohibited, treatment as Tier 1 capital is no longer permitted or certain other contingencies arise. As of September 30, 2004, $45.0 million of the 8.98%
Capital Securities and $46.5 Junior Subordinated Debentures respectively, remained outstanding.



The following is a maturity distribution of outstanding subordinated debt and junior subordinated debentures associated with capital trust securities, (which are included in the other liability section of the
Companys consolidated balance sheet at September 30, 2004:



|              |  |                         |  |                   |         |                              |   |                    |  |   |        
|------------- |  | ----------------------- |  | ----------------- | ------- | ---------------------------- | - | ------------------ |  | - | -------
|Year Maturing |  | Year Callable/ Maturity |  | Subordinated Debt |         | JuniorSubordinatedDebentures |   | Total ($ millions)
|2006          |  | Not callable            |  | $                 | 24,515  |                              |   |                    |  | $ | 24,515 
|2012          |  | Not callable            |  |                   | 202,494 |                              |   |                    |  |   | 202,494
|2027          |  | 2007                    |  |                   |         |                              |   | 46,500             |  |   | 46,500 
|2028          |  | 2008                    |  |                   |         |                              |   | 51,500             |  |   | 51,500 
|2033          |  | 2008                    |  |                   |         |                              |   | 35,085             |  |   | 35,085 
|2034          |  | 2009                    |  |                   |         |                              |   | 20,433             |  |   | 20,433 
|              |  |                         |  |                   |         |                              |   |                    |  |   |        
|              |  |                         |  | $                 | 227,009 |                              | $ | 153,518            |  | $ | 380,527
|              |  |                         |  |                   |         |                              |   |                    |  |   |        



The table above includes $ 2.6 million
in mark to market adjustment that is included in the Companys balance sheet on the portion of the Companys subordinated debt that is hedged with interest rate derivatives and $1.2 million in issuance costs associated with the
Companys junior subordinated debentures.



Trusts holding solely junior
subordinated debentures of the Company that issued Company-obligated mandatory redeemable preferred capital securities have been deconsolidated and the junior subordinated debentures are included under other liabilities on its consolidated balance
sheet, as a result of the application of FIN 46 and SFAS 150.



The
outstanding issues of capital trust preferred securities have preference over the common securities under certain circumstances with respect to cash distributions and amounts payable on liquidation and are guaranteed by the Company. The net proceeds
of the offerings are being used for general corporate purposes and to increase capital levels of the Company and its subsidiaries. The Basel Committee on Banking Supervision (Basel Committee) is developing a new set of risk-based capital
standards (New Accord). In a press release dated January 15, 2004, it was announced that the Basel Committee will make further refinements to certain critical components of the New Accord. The consideration of the impact of FIN 46 for
capital trust securities has not yet been finalized by the Federal Reserve. The Company is currently including the allowable portion of its trust preferred securities in the calculation of regulatory capital. Depending upon the final interpretation
given, there may be a material impact upon the Companys regulatory capital. U.S. banking regulators have proposed an effective date of January 1, 2007, for the New Accord, which will affect the Company. The Company will continue to monitor the
progress of the Basel initiative.



NOTE H: - STOCK BASED COMPENSATION



The Board of Directors adopted and the shareholders approved on April
17,2002, the 2002 Stock Option Plan, which provides for the issuance of up to 1,250,000 stock options to employees of the Company, in addition to those previously granted. The option or grant price cannot be less than the fair market value of the
common stock at the date of the grant. As of the adoption date there were no further issuances from any of the Companys previous stock option plans. There are other options outstanding that were granted under the plans of acquired companies.
As of September 30, 2004, there remained 879,200 shares and as of December 31, 2003 there remained 915,700 shares available for grant from the 2002 Stock Option Plan.



The Board of Directors has adopted and the shareholders approved on April 21, 2004 an amended restricted stock plan, which authorized an
additional one million shares available for future issuances. As of September 30, 2004 940,547 remain available for grants.



13



---

##### Table of Contents

If compensation cost had been determined based on the fair value at the grant dates for stock options awarded under the
Companys plans consistent with the method of SFAS No. 123, the Companys net income and income per share would have been reduced to the proforma amounts indicated below for quarter end and period end June 30, 2004 and June 30, 2003. The
Company has adopted the prospective method of recording stock compensation expense effective January 1, 2003 (in thousands except per share data):



|                                                                                                                                                                                                    |  |                    |        |                                 |   |       
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | ------------------------------- | - | ------
|                                                                                                                                                                                                    |  | Three months ended
|                                                                                                                                                                                                    |  | September 30,2004  |        | September 30, 2003 (A) Restated
|Net income                                                                                                                                                                                          |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 32,538 |                                 | $ | 30,403
|Plus: Stock-based employee compensation cost, net of related tax effects, included in the determination of net income as reported
(1)                                                               |  |                    | 3,308  |                                 |   | 226   
|Less: Stock-based employee compensation cost, net of related tax effects, that would have been included in the determination of net income, if
the fair value method had been applied to all awards |  |                    | 3,384  |                                 |   | 404   
|Pro forma                                                                                                                                                                                           |  | $                  | 32,461 |                                 | $ | 30,225
|Basic earnings per share                                                                                                                                                                            |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 0.73   |                                 | $ | 0.68  
|Pro forma                                                                                                                                                                                           |  | $                  | 0.73   |                                 | $ | 0.68  
|Diluted earnings per share                                                                                                                                                                          |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 0.72   |                                 | $ | 0.68  
|Pro forma                                                                                                                                                                                           |  | $                  | 0.72   |                                 | $ | 0.67  
|                                                                                                                                                                                                    | 
|                                                                                                                                                                                                    |  | Nine months ended 
|                                                                                                                                                                                                    |  | September 30,2004  |        | September 30, 2003(A) Restated 
|Net income                                                                                                                                                                                          |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 95,179 |                                 | $ | 87,839
|Plus: Stock-based employee compensation cost, net of related tax effects, included in the determination of net income as reported
(1)                                                               |  |                    | 3,807  |                                 |   | 381   
|Less: Stock-based employee compensation cost, net of related tax effects, that would have been included in the determination of net income, if
the fair value method had been applied to all awards |  |                    | 4,095  |                                 |   | 908   
|Pro forma                                                                                                                                                                                           |  | $                  | 94,891 |                                 | $ | 87,312
|Basic earnings per share                                                                                                                                                                            |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 2.13   |                                 | $ | 1.96  
|Pro forma                                                                                                                                                                                           |  | $                  | 2.13   |                                 | $ | 1.95  
|Diluted earnings per share                                                                                                                                                                          |  |                    |        |                                 |   |       
|As reported                                                                                                                                                                                         |  | $                  | 2.12   |                                 | $ | 1.96  
|Pro forma                                                                                                                                                                                           |  | $                  | 2.11   |                                 | $ | 1.94  

---

|(1) | Includes expenses for both stock options and restricted stock
|--- | -------------------------------------------------------------

|(A) | In July 2004, the Company identified an error in the computation of pro forma stock based compensation cost, pro forma net income and pro forma basic and fully diluted earnings per
share included in the financial statements as of March 31, 2004 and all prior periods. The computation error related to amortization of such awards and the calculation of forfeitures. The table above has been revised for the three months ended
September 30, 2003 and the nine months ended September 30, 2003. These revisions had no effect upon the Companys Consolidated Balance Sheets, Consolidated Statements of Income and reported basic and fully diluted earnings per share.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

NOTE I: INCOME TAXES



The following represents the components of the Companys income tax expense for the nine-month period ended September 30:



|              |  |                   |        |                   |   |       
|------------- |  | ----------------- | ------ | ----------------- | - | ------
|              |  | September 30,2004 |        | September 30,2003
|Federal taxes |  | $                 | 31,993 |                   | $ | 30,713
|State taxes   |  |                   | 750    |                   |   | 378   
|              |  |                   |        |                   |   |       
|Total         |  | $                 | 32,743 |                   | $ | 31,091



A reconciliation of the provision for
income taxes, as reported, with the Federal income tax at the statutory rate for the nine-month period ended September 30 is as follows (in thousands)



|                                                      |  |                   |        |   |                   |   |        |  
|----------------------------------------------------- |  | ----------------- | ------ | - | ----------------- | - | ------ | -
|                                                      |  | Nine months ended |       
|                                                      |  | September 30,2004 |        |   | September 30,2003 |  
|Tax at statutory rate                                 |  | $                 | 44,773 |   |                   | $ | 41,626 |  
|Increase (decrease) in taxes resulting from:          |  |                   |        |   |                   |   |        |  
|Section 29 tax credits                                |  |                   | (7,072 | ) |                   |   | (3,588 | )
|Tax-exempt income                                     |  |                   | (5,149 | ) |                   |   | (5,818 | )
|State income taxes, net of Federal income tax benefit |  |                   | 488    |   |                   |   | 246    |  
|Other, net                                            |  |                   | (297   | ) |                   |   | (1,375 | )
|                                                      |  |                   |        |   |                   |   |        |  
|Provision for income taxes                            |  | $                 | 32,743 |   |                   | $ | 31,091 |  
|                                                      |  |                   |        |   |                   |   |        |  



NOTE J: COMMITMENTS AND CONTINGENT
LIABILITIES



The Company and its subsidiaries, from time to time, may be
defendants in legal proceedings. In the opinion of management, based upon consultation with legal counsel, the ultimate resolution of these legal proceedings will not have a material effect on the financial condition of the Company.



In the normal course of business, the Company and its subsidiaries have various commitments
and contingent liabilities such as commitments to extend credit, letters of credit and liability for assets held in trust which are not reflected in the accompanying financial statements. Loan commitments, commitments to extend lines of credit and
stand-by letters of credit are made to customers in the ordinary course of business. Both arrangements have credit risk essentially the same as that involved in extending loans to customers and are subject to the Companys normal credit
policies. As of September 30, 2004 the Company had a total of $2,214.5 million in commitments to extend credit, $64.1 million in standby letters of credit and $24.6 million in commercial letters of credit.



NOTE K: PENSION AND OTHER POSTRETIREMENT BENEFIT PLANS



The following table outlines the Companys net periodic benefit costs for each of the
income statement period contained in this report on Form 10-QA:



|                                                    |  |                   |        |   |                   |   |        |  
|--------------------------------------------------- |  | ----------------- | ------ | - | ----------------- | - | ------ | -
|                                                    |  | Nine months ended |       
|                                                    |  | September 30,2004 |        |   | September 30,2003 |  
|Service cost                                        |  | $                 | 1,902  |   |                   | $ | 1,758  |  
|Interest cost                                       |  |                   | 2,616  |   |                   |   | 2,352  |  
|Expected return on plan assets                      |  |                   | (3,603 | ) |                   |   | (2,825 | )
|Amortization of unrecognized transition asset       |  |                   |       |   |                   |   | (52    | )
|Amortization on unrecognized gains                  |  |                   | 235    |   |                   |   | 663    |  
|Amortization of unrecognized past service liability |  |                   | 479    |   |                   |   | 255    |  
|                                                    |  |                   |        |   |                   |   |        |  
|Net periodic benefit costs:                         |  | $                 | 1,629  |   |                   | $ | 2,151  |  



15



---

##### Table of Contents

|                                                    |  |                    |        |   |                   |   |      |  
|--------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ---- | -
|                                                    |  | Three months ended |       
|                                                    |  | September 30,2004  |        |   | September 30,2003 |  
|Service cost                                        |  | $                  | 634    |   |                   | $ | 586  |  
|Interest cost                                       |  |                    | 872    |   |                   |   | 784  |  
|Expected return on plan assets                      |  |                    | (1,201 | ) |                   |   | (941 | )
|Amortization of unrecognized transition asset       |  |                    |       |   |                   |   | (18  | )
|Amortization on unrecognized gains                  |  |                    | 78     |   |                   |   | 221  |  
|Amortization of unrecognized past service liability |  |                    | 159    |   |                   |   | 85   |  
|                                                    |  |                    |        |   |                   |   |      |  
|Net periodic benefit costs:                         |  | $                  | 542    |   |                   | $ | 717  |  



The above tables does include costs
associated with the Companys SERP agreements with key employees. The Company did not have any gains or losses on settlements, prior service costs or recognized gains or losses in the nine-month periods ended September 30, 2004 and September
30, 2003.



MANAGEMENTS DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS



This financial review presents managements discussion and analysis of financial
condition and results of operations. It should be read in conjunction with the Companys Consolidated Financial Statements and the accompanying notes. All dollar amounts, other than per share information, are presented in thousands unless
otherwise noted.



STATEMENTS REGARDING FORWARD-LOOKING INFORMATION



This document, both in Management Discussion & Analysis and elsewhere, contains
forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about managements confidence and strategies and managements
expectations about new and existing programs and products, relationships, opportunities, technology and market conditions. These statements may be identified by such forward-looking terminology as expect, look,
believe, anticipate, consider, may, will, or similar statements or variations of such terms. Such forward- looking statements involve certain risks and uncertainties. Actual results may
differ materially from the results discussed in these forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others,



| |  |  | unexpected changes in interest rates,
| | - |  | -------------------------------------



| |  |  | deterioration in economic conditions,
| | - |  | -------------------------------------



| |  |  | deterioration in deposit and loan volume trends,
| | - |  | ------------------------------------------------



| |  |  | deterioration in loan quality,
| | - |  | ------------------------------



| |  |  | one or more changes in business models or failure to realize expected cost savings or revenue enhancements from changes in business models and acquisitions,
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the continued existence and availability of tax credits, especially its Section 29 credits and other tax advantaged investments
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | the effects of legal, tax and regulatory provisions applicable to the Company.
| | - |  | ------------------------------------------------------------------------------



| |  |  | a failure to satisfactorily comply with the FDIC order
| | - |  | ------------------------------------------------------



The Company assumes no obligation for updating any such forward-looking statements at any time. Information on potential factors that could cause the Companys
financial results to differ from the forward-looking statements also is included from time to time in the Companys public reports filed with the SEC, including in our Form 10-K for the year ending December 31, 2003.



RESULTS OF OPERATIONS



OVERVIEW



The Company reported net income of $32.5 million, or $0.72 per diluted share, for the third quarter of 2004 compared to $30.4 million, or $0.68 per diluted share, for the
third quarter of 2003. The Company had net income of $95.2 million, or $2.12 per diluted share, for the nine months ended September 30, 2004. For the corresponding 2003 period, the Company reported net income of $87.8 million, or $1.96 per diluted
share.



16



---

##### Table of Contents

The Companys return on average equity was 26.07% and return on average assets was 1.46% for the third quarter of
2004. The net interest margin was 3.90%. The Companys return on average equity was 28.18% and return on average assets was 1.49% for the third quarter of 2003. The net interest margin was 3.90%.



For the first nine months of 2004, the Company had a return on average equity of 26.38%,
return on average assets of 1.50%, net interest margin of 4.06%. For the same period in 2003, the Company had a return on average equity of 27.19%, return on average assets of 1.48%, and a net interest margin of 4.14%.



NET INTEREST INCOME



Net interest income for the 2004 third quarter was $80.0 million and the net interest margin on a tax equivalent basis was 3.90%. Net
interest income for the third quarter of 2003 was $72.8 million and the net interest margin on a tax equivalent basis was 3.90%. Net interest income increased by $7.2 million in the third quarter of 2004 compared to the same period of 2003. The
increase in net interest income in the third quarter of 2004 compared to the comparable quarter in 2003 was due primarily to lower costs on deposits and an increase in interest-earning assets.



Net interest income for the nine months ended September 30, 2004 was $236.0 million and the
net interest margin on a tax equivalent basis was 4.06%. Net interest income for the same period in 2003 was $224.2 million and the net interest margin on a tax equivalent basis was 4.14%. Net interest income increased by $11.8 when comparing the
2004 period to the corresponding 2003 period. The increase in net interest income for the nine months ended September 30, 2004 compared to the comparable period in 2003 was due primarily to lower costs on deposits. This was offset in part by lower
interest income on earning assets in the 2004 period as compared to the first nine months of 2003, which resulted from lower market interest yields.



NONINTEREST INCOME



Noninterest income was $44.4 million in the third quarter of 2004 and $35.5 million in the third quarter of 2003. Noninterest income for the third quarter of 2004 increased by $8.9 million, or 25.0 %, compared to the
third quarter of 2003. The increase in noninterest income in 2004 compared to 2003 was due mainly to increases in security gains, income from landfill gas operations, loan and credit card fee income offset in part by decreases in retail service fees
and $0.5 million related to the early extinguishment of debt. During the third quarter of 2004 the Company sold approximately $884 million of investment securities which resulted in the recognition of $16.4 million of securities gains and recorded a
provision for other than temporary impairment of $4.3 million..



Noninterest
income was $119.0 million for the first nine months of 2004 and $92.0 million for the first nine months of 2003. Noninterest income in the 2004 period increased by $27.0 million, or 29.4 %, compared to the same 2003 period. The increase in
noninterest income in 2004 compared to 2003 was due mainly to the full nine months of normal income associated with the Companys landfill gas operations and a cash settlement related to bankruptcy claims with respect to the landfill gas
operations in the amount of $4.7 million in the 2004 second quarter as well as securities gains and provision discussed in the above paragraph, increases in credit card income and loan fees offset in part by decreases in retail service fees and
trading asset gains.



NONINTEREST EXPENSE



Noninterest expense was $75.9 million for the third quarter of 2004 and $63.0 million for
the third quarter of 2003. The increase in noninterest expense when comparing the third quarter of 2004 to the corresponding 2003 period included increases in salaries and benefits, primarily related to a $7.9 million charge related to severance,
retirement and early vesting of certain existing benefits, the Companys payment during the third quarter for modification of its data processing and item processing contracts.



Noninterest expense was $212.2 million for the first nine months of 2004 and $176.7 million for the first nine months of 2003. The increase
in noninterest expense when comparing the 2004 period to the corresponding 2003 period was due to salaries and benefits, primarily related to severance, retirement and early vesting of certain benefits together with, outside services  data
processing, primarily related to the Companys third quarter modification of its data processing and item processing contracts, expense from landfill investments, due to the full nine month effect of its acquisition and increases in marketing
and other expenses.



As part of the Companys ongoing review of its
compensation strategies, effective September 27, 2004, the Company accelerated the vesting of restricted stock awards made to its executive officers. The Company expects to eliminate change-in control agreements and employment agreements, including
those that effect executive officers. In connection with the termination of these agreements, the Company expects to amend its company-wide severance policy and no longer enter into separately negotiated agreements. As consideration for the
termination of existing change-in- control and employment agreements, the Company expects to make payments to 14 members of senior management. The Company also expects to complete the sale of certain assets during the fourth quarter.



The Company has amended its previously filed 10-Q to include under Item 5: Other Information
Acceleration of Restricted Stock Grants a detailed description of the awards accelerated by individual. In addition, a minor clerical error in the statement of cash flows has been corrected.



17



---

##### Table of Contents

INCOME TAXES



The Companys pretax income for the third quarter of 2004 was $44.0 million, an increase of $5.3 million, or 13.7%, compared to the third quarter of 2003. The
Companys provision for income taxes was $11.5 million for the quarter ended September 30, 2004 compared to $8.3 million for the same period in 2003. The increase in the provision for income taxes and higher effective tax rate in the 2004
period compared to the corresponding 2003 period was due to higher pretax income in 2004 and a tax benefit in 2003 associated with the closure of a tax year.



The Companys pretax income for the first nine months of 2004 was $127.9 million, an increase of $9.0 million, or 7.6%, compared to the same period of 2003. The
Companys provision for income taxes was $32.7 million for the 2004 period and $31.1 million for the same period in 2003. The increase in the provision for income taxes for the 2004 period compared to the 2003 period was due primarily to higher
2004 pretax income and the aforementioned tax benefit in 2003, partially offset by the full nine-month effect of the Companys tax credits resulting from its acquisition of landfill gas companies in May 2003. The lower effective tax rate for
the 2004 period compared to the 2003 period was due primarily to the full nine-month effect of tax credits related to the landfill gas companies, partially offset by higher 2004 pretax income and the 2003 tax benefit mentioned earlier.



PROVISION FOR LOAN AND LEASE LOSSES AND ALLOWANCE FOR LOAN AND LEASE LOSSES



The provision for loan and lease losses was $4.5 million for the third quarter of 2004 and
$6.5 million for the third quarter of 2003. The decrease in 2004 compared 2003 was primarily due to the lower levels of nonperforming loans and lower net charge-offs. Net charge offs were $4.3 million for the third quarter of 2004 and $5.9 million
for the third quarter of 2003.



The provision for loan and lease losses was
$14.9 million for the first nine months of 2004 and $20.5 million for the first nine months of 2003. The decrease in 2004 compared 2003 was primarily due to the lower levels of nonperforming loans and lower net charge-offs. Net charge-offs were
$15.7 million for the first nine months of 2004 and $19.7 million for the first nine months of 2003.



The Allowance for loan and lease losses (allowance) totaled $66.3 million at September 30, 2004 compared to $67.8 million at December 31, 2003. It represented 530% of nonperforming loans and leases at
September 30, 2004, compared to 513% at December 31, 2003. The Allowance as a percentage of total loans and leases was 1.37% at September 30, 2004 and 1.46% at December 31, 2003.



The determination of the adequacy of the Allowance and the periodic provisioning for estimated losses included in the consolidated financial
statements is the responsibility of management. The evaluation process is undertaken on a monthly basis. The methodology employed for assessing the adequacy of the Allowance consists of the following:



| |  |  | The establishment of allowance amounts for all specifically identified criticized loans, including those arising from business combinations, that have been designated as requiring
attention by managements internal loan review program.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The establishment of reserves for pools of homogenous types of loans not subject to specific review, including 1-4 family residential mortgages, consumer loans and leases, and
credit card portfolios, based upon historical loss rates.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



An
allocation of the allowance for the non-criticized loans in each portfolio is determined based upon the historical average loss experience of those portfolios.



Consideration is also given to the changed risk profile brought about by business combinations, knowledge about customers and industries, the results of ongoing credit
quality monitoring processes, the adequacy and expertise of the Companys lending staff, underwriting policies, loss histories, delinquency trends, nature of economic and business conditions, and any concentration in the portfolio including
real estate related loans located in the northeastern part of the United States. Since many of the loans depend upon the sufficiency of real estate collateral as a secondary source of repayment, any adverse trend in the real estate markets could
affect underlying values available to protect the Company from loss. Other evidence used to determine the amount of the Allowance and its components are as follows:



| |  |  | regulatory and other examinations
| | - |  | ---------------------------------



| |  |  | the amount and trend of criticized loans
| | - |  | ----------------------------------------



| |  |  | actual losses
| | - |  | -------------



| |  |  | peer comparisons with other financial institutions
| | - |  | --------------------------------------------------



| |  |  | opportunities to dispose of marginally performing loans for cash consideration
| | - |  | ------------------------------------------------------------------------------



18



---

##### Table of Contents

Based upon the process employed and giving recognition to all attendant factors associated with the loan portfolio,
management considers the Allowance to be adequate at September 30, 2004.



Non Performing Loans and Non Performing Assets



Nonperforming
loans and leases totaled $12.5 million at September 30, 2004. This was a decrease of $0.7 million, or 5.3 %, compared to $13.2 million of nonperforming loans and leases as of December 31, 2003. Nonperforming loans and leases were 0.26 % of total
loans and leases at September 30, 2004, compared to 0.28% at December 31, 2003.



Nonperforming assets were $14.6 million at September 30, 2004, up slightly from $14.2 million at December 31, 2003. Nonperforming assets as a percent of loans, leases and OREO were 0.30% at June 30, 2004 and 0.31% at December 31, 2003.



The following table presents the composition of non-performing assets and
selected asset quality ratios at the dates indicated (in thousands):



|                                                        |  |                    |        |   |                   |   |        |  
|------------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                                                        |  | September 30, 2004 |        |   | December 31, 2003 |  
|Nonaccrual Loans:                                       |  |                    |        |   |                   |   |        |  
|Commercial                                              |  | $                  | 6,837  |   |                   | $ | 7,555  |  
|Real Estate                                             |  |                    | 5,492  |   |                   |   | 5,477  |  
|Consumer                                                |  |                    | 190    |   |                   |   | 185    |  
|                                                        |  |                    |        |   |                   |   |        |  
|Total Nonaccrual Loans                                  |  | $                  | 12,519 |   |                   | $ | 13,217 |  
|Foreclosed Assets                                       |  |                    | 2,111  |   |                   |   | 977    |  
|                                                        |  |                    |        |   |                   |   |        |  
|Total Nonperforming Assets                              |  | $                  | 14,630 |   |                   | $ | 14,194 |  
|                                                        |  |                    |        |   |                   |   |        |  
|Nonaccrual Loans to Total Loans and Leases              |  |                    | 0.26   | % |                   |   | 0.28   | %
|Allowance for Loan and Lease Losses to Nonaccrual Loans |  |                    | 530    | % |                   |   | 513    | %



Loans Past Due 90 Days and Still
Accruing



The following table shows loans past due 90 days or more and
still accruing, along with the applicable asset quality ratio (in thousands):



|                                            |  |                    |        |   |                   |   |        |  
|------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                                            |  | September 30, 2004 |        |   | December 31, 2003 |  
|Loans Past Due 90 Days or More and Accruing |  |                    |        |   |                   |   |        |  
|Commercial                                  |  | $                  | 2,872  |   |                   | $ | 4,107  |  
|Real Estate                                 |  |                    | 4,696  |   |                   |   | 2,867  |  
|Consumer                                    |  |                    | 1,498  |   |                   |   | 2,228  |  
|Credit card                                 |  |                    | 6,868  |   |                   |   | 7,481  |  
|                                            |  |                    |        |   |                   |   |        |  
|Total Past Due Loans                        |  | $                  | 15,934 |   |                   | $ | 16,683 |  
|                                            |  |                    |        |   |                   |   |        |  
|As a percent of Total Loans and Leases      |  |                    | 0.33   | % |                   |   | 0.36   | %



19



---

##### Table of Contents

Allowance for Loan and Lease Losses



The following table presents the activity in the allowance for loan and lease losses for the periods indicated:



|                                                                                             |  |                                                       |           |       |                             |   |           |  
|-------------------------------------------------------------------------------------------- |  | ----------------------------------------------------- | --------- | ----- | --------------------------- | - | --------- | -
|                                                                                             |  | Summary of Activity in the Allowance By Loan Category |          
|(Dollars in thousands)                                                                       |  | Nine Months EndedSeptember 30, 2004                   |           |       | Year Ended December 31,2003 |  
|Amount of Loans and Leases Outstanding at Period End                                         |  | $                                                     | 4,825,465 |       |                             | $ | 4,659,755 |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Daily Average Amount of Loans and Leases Outstanding                                         |  | $                                                     | 4,673,523 |       |                             | $ | 4,333,434 |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Allowance for Loan and Lease Losses                                                          |  |                                                       |           |       |                             |   |           |  
|Balance at beginning of the period                                                           |  | $                                                     | 67,846    |       |                             | $ | 71,929    |  
|Loans charged off:                                                                           |  |                                                       |           |       |                             |   |           |  
|Real estate                                                                                  |  | $                                                     | 980       |       |                             | $ | 1,427     |  
|Commercial                                                                                   |  |                                                       | 4,458     |       |                             |   | 7,825     |  
|Consumer                                                                                     |  |                                                       | 18,272    |       |                             |   | 28,214    |  
|Other                                                                                        |  |                                                       | 5         |       |                             |   |          |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Total loans charged off                                                                      |  | $                                                     | 23,715    |       |                             | $ | 37,466    |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Recoveries:                                                                                  |  |                                                       |           |       |                             |   |           |  
|Real estate                                                                                  |  | $                                                     | 468       |       |                             | $ | 928       |  
|Commercial                                                                                   |  |                                                       | 2,775     |       |                             |   | 4,412     |  
|Consumer                                                                                     |  |                                                       | 4,631     |       |                             |   | 6,905     |  
|Other                                                                                        |  |                                                       | 129       |       |                             |   | 168       |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Total recoveries                                                                             |  | $                                                     | 8,003     |       |                             | $ | 12,413    |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Net loans charged off                                                                        |  | $                                                     | 15,712    |       |                             | $ | 25,053    |  
|                                                                                             |  |                                                      
|Provision for loan and lease losses, portfolio loans                                         |  |                                                       | 14,850    |       |                             |   | 26,000    |  
|                                                                                             |  |                                                      
|Reclassification of reserves                                                                 |  |                                                       | (695      | )     |                             |   | (5,030    | )
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Balance at period end                                                                        |  | $                                                     | 66,289    |       |                             | $ | 67,846    |  
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Allowance for Loan and Lease Losses to Total Loans and Leases                                |  |                                                       | 1.37      | %     |                             |   | 1.46      | %
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Provision for loan and lease losses, as a percentage of average loans and leases outstanding |  |                                                       | .42       | % (1) |                             |   | 0.60      | %
|                                                                                             |  |                                                       |           |       |                             |   |           |  
|Net loans charged off during period to average loans and leases outstanding                  |  |                                                       | .45       | % (1) |                             |   | 0.58      | %
|                                                                                             |  |                                                       |           |       |                             |   |           |  

---

|(1) | Annualized
|--- | ----------



FINANCIAL CONDITION



Loan and lease categories
consisting of commercial and financial, commercial real estate, consumer, and credit card loans totaled $4.7 billion at September 30, 2004 compared to $4.5 billion at December 31, 2003. These four loan and lease categories are the areas of loans
that the Company emphasizes. This is because they generally have more attractive yields; interest rate sensitivity; and maturity characteristics than single family loans. These four loan and lease categories represented approximately 97% of loans
and leases at September 30, 2004, compared to 96% at December 31, 2003. Residential mortgage loans, which are not an area of emphasis for the Company, were $132.7 million as of September 30, 2004, compared to $167.9 million at December 31, 2003. The
loan to deposit ratio at September 30, 2004 and December 31, 2003 was 77% and 75%, respectively.



Total investment securities were $3.3 billion at September 30, 2004, compared to $2.7 billion at December 31, 2003. The increase in investment securities was due primarily to planned purchases associated with the
growth in stockholders equity. Total assets were $8.8 billion at September 30, 2004 compared to $8.1 billion at December 31, 2003.



20



---

##### Table of Contents

Deposits other than time deposits were $4.7 billion at September 30, 2004 and $4.3 billion at December 31, 2003. Total
deposits were $6.3 billion at September 30, 2004 and $6.2 billion at December 31, 2003.



Total borrowings increased by $626.7 million over year-end 2003 levels to $1.5 billion. This increase was primarily due to increases in Federal Home Loan Bank advances with terms ranging from one month to slightly over one year.



Total stockholders equity was $516.9 million and $458.2 million at September 30,
2004 and December 31, 2003, respectively. Book value per common share (defined as total stockholders equity divided by total shares outstanding) was $11.50 at September 30, 2004 and $10.23 at December 31, 2003. All regulatory capital ratios
exceed those necessary to be considered a well-capitalized institution at both September 30, 2004 and December 31, 2003.



The increase in stockholders equity resulted primarily from $95.2 million of net income, partially offset by payment of cash dividends of $45.4 million.



The Company did not repurchase any shares in the third quarter of 2004. The Company
repurchased a total of 14,980 shares in the first quarter of 2004, at an average price of $37.48 per share. The total cash allocated for these repurchases was $0.6 million.



Total shares outstanding at September 30, 2004 were 45.0 million shares, compared to 44.8 million shares at December 31, 2003.



The Company paid cash dividends of $0.35 per share in the third quarter of 2004. Total
cash dividends paid in the 2004 third quarter were $15.7 million. Dividends paid in 2004 year to date were $1.01 per share. Total cash dividends paid in 2004 year to date were $45.4 million.



MARKET RISK



Interest Rate Risk



The primary objectives of asset-liability management are to provide for the safety of depositor and investor funds, assure adequate liquidity, maintain an appropriate
balance between interest-sensitive earning assets and interest-sensitive liabilities and enhance earnings. Interest rate sensitivity management ensures that the Company maintains acceptable levels of net interest income throughout a range of
interest rate environments. The Company seeks to maintain its interest rate risk within a range that it believes is both manageable and prudent, given its capital and income generating capacity.



The Company evaluates on a monthly basis its simulation model to measure the sensitivity of
net interest income to changes in market interest rates. There have been no material changes in these monthly simulations from the Companys results outlined in its Form 10-K for the year ended December 31, 2003.



During the third quarter of 2004, the Company decreased its investment portfolio by
approximately $205 million compared to June 30, 2004. The overall effect of this transition has relatively no change to the Companys balance sheet interest rate sensitivity at September 30, 2004 as compared to December 31, 2003.



The Company enters into interest rate derivative contracts (interest rate swaps) from time to
time for asset liability management purposes. The notional amount of the derivative contracts totaled $580 million at September 30, 2004 and $590 million at December 31, 2003.



The purpose of these contracts is to attempt to limit the volatility in the Companys net interest income and net interest margin in
the event of changes in interest rates, in the context of the management of the Companys overall asset liability risk. Management did not enter into these contracts for speculative purposes. Under SFAS No.133, the Company has adopted hedge
accounting for these contracts. The derivative contracts hedging the fixed rate certificates of deposit and fixed rate debt and that have payments linked to LIBOR are accounted for as fair value hedges using the short-cut
method under SFAS No. 133. Under the short-cut method, any changes in value of the hedged item are assumed to be exactly as much as the change in the value of the derivative contract. Therefore, in a fair value hedge, the hedged item is
adjusted by exactly the same amount as the derivative, with no impact on earnings. All of the derivative contracts outstanding as of September 30, 2004 that are hedges for the Companys borrowings and certificates of deposit are indexed to
LIBOR. Changes in interest rates will impact the cash flows and valuation of such derivative contracts, but management does not expect the overall financial statement impact to be material under any interest rate scenario.



Liquidity



Liquidity is a measure of the Companys ability to meet the needs of depositors, borrowers, and creditors at a reasonable cost and
without adverse financial consequences. The Company has several liquidity measurements that are evaluated on a frequent basis. The Company has adequate sources of liquidity including the ability to attract deposits from businesses and individuals
through its branches; brokered deposits from securities firms; cash flow from interest, prepayments and principal repayments on investment securities and loans; Securities Available for Sale; and the ability to borrow funds on a collateralized basis
from the Federal Home Loan Bank and Federal Reserve discount window, through repurchase agreements collateralized by securities with customers and with securities firms; and through other sources. The management of balance sheet volumes, mixes and
maturities enables the Company to maintain adequate levels of liquidity.



21



---

##### Table of Contents

Capital



The capital ratios for the Company at September 30, 2004 and the minimum regulatory guidelines for such capital ratios for qualification as a well-capitalized institution
are as follows:



Holding Company Capital Ratios



|                          |  |                            |   |  |                                                   |  
|------------------------- |  | -------------------------- | - |  | ------------------------------------------------- | -
|                          |  | Ratios atSeptember 30,2004 |   |  | Minimum RegulatoryGuidelines for Well-Capitalized |  
|Total Risk-Based Capital  |  | 13.83                      | % |  | 10.0                                              | %
|Tier 1 Risk-Based Capital |  | 9.45                       | % |  | 6.0                                               | %
|Tier 1 Leverage Ratio     |  | 6.69                       | % |  | 4.0                                               | %



Bank Capital Ratios



|                          |  |                             |   |  |                                                   |  
|------------------------- |  | --------------------------- | - |  | ------------------------------------------------- | -
|                          |  | Ratios atSeptember 30, 2004 |   |  | Minimum RegulatoryGuidelines for Well-Capitalized |  
|Total Risk-Based Capital  |  | 13.22                       | % |  | 10.0                                              | %
|Tier 1 Risk-Based Capital |  | 8.90                        | % |  | 6.0                                               | %
|Tier 1 Leverage Ratio     |  | 6.3                         | % |  | 4.0                                               | %



The Company is not aware of any
current recommendations by the regulatory authorities that would have a material adverse effect on the Companys capital resources or operations, other than the potential impact of FIN 46 as described under Note G.



Item 3. Quantitative and Qualitative Disclosure about Market Risk



(see discussion above under Market Risk, Interest rate Risk)



Item 4. Controls and Procedures



The
Companys Chief Executive Officer and Chief Financial Officer, with the assistance of other members of the Companys management, have evaluated the effectiveness of the Companys disclosure controls and procedures as of the end of the
period covered by this report on From 10-QA. Based on such evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded that the Companys disclosure controls and procedures are effective.



The Companys Chief Executive Officer and Chief Financial Officer have also concluded
that there have not been any changes in the Companys internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Companys internal controls over financial reporting.



The Companys management, including the CEO and CFO, does not expect that
our disclosure controls and procedures or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, provides reasonable, not absolute, assurance that the objectives of the control system
are met. The design of a control system reflects resource constraints; the benefits of controls must be considered relative to their costs. Because there are inherent limitations in all control systems, no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within the Company have been or will be detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns occur because of
simple error or mistake. Controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part upon certain
assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all future conditions; over time, controls may become inadequate because of changes in conditions or
deterioration in the degree of compliance with the policies or procedures. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.



22



---

##### Table of Contents

PART II. OTHER INFORMATION



Item 1. Legal Proceedings



In December 2003, the
Company terminated its banking business for its correspondent customers. This business primarily served customers organized in or operating from South America, Central America and the Caribbean. On June 26, 2002, the Company acquired this business
as part of its assumption of the deposit liabilities of Connecticut Bank of Commerce from the Federal Deposit Insurance Corporation as Receiver for Connecticut Bank of Commerce. This business had been operated out of an office located at 90 Broad
Street in New York City.



On March 2, 2004 Hudson United Bank entered into a
complete settlement with the New York County District Attorneys Office. Under the terms of the agreement, the Company agreed to pay $3.5 million to the City of New York and $1.5 million to the District Attorneys office for the costs of
the investigation. The Company, which in the first quarter of 2004 started to upgrade its compliance program, agreed to continue its corrective actions. The $5 million was charged against fourth quarter 2003 results of operations. Further expenses
were incurred during the first nine months of 2004 in the amount of $3.0 million related to the terminated correspondent banking business. The settlement agreement provides that the Company will prepare enhanced written policies and procedures and
implement a Company wide compliance training program. The estimated cost of professional fees related to these initiatives is approximately $1.0 million and will be expensed when incurred.



On May 28, 2004, the Bank consented to the issuance of an order to cease and desist (Order)
by the FDIC. The Bank committed to take affirmative action to complete: an internal assessment of compliance with policies and procedures, an independent comprehensive written review of the BSA/AML program, establish a committee of the board of
directors that is charged with the responsibility of ensuring compliance with the provisions of the Order and the BSA plan, designate a qualified BSA officer to monitor day-to-day compliance, provide appropriate BSA training, enhance the level of
internal and external audits of BSA compliance, implement an enhanced system of internal processes and controls to ensure compliance with BSA and implement an enhanced system of internal processes and controls to ensure compliance with BSA and
implement enhanced due diligence procedures for all high risk accounts that are newly-established, renewed or modified. The Department of Banking and Insurance of the State of New Jersey did not participate in the Order.



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



|                       |  |                             |  |                             |  |                                                                                |  |                                                               
|---------------------- |  | --------------------------- |  | --------------------------- |  | ------------------------------------------------------------------------------ |  | --------------------------------------------------------------
|                       |  | Total numbersharesPurchased |  | Average pricepaid per share |  | Total number of shares purchased aspart of publicly announced plans orprograms |  | Maximum number ofshares that may yet bepurchased under theplan
|July 1  31, 2004      |  |                            |  |                            |  |                                                                               |  | 3,944,707                                                     
|August 1  31, 2004    |  |                            |  |                            |  |                                                                               |  | 3,944,707                                                     
|September 1  30, 2004 |  |                            |  |                            |  |                                                                               |  | 3,944,707                                                     



In November 1993, the Companys
Board of Directors authorized management to repurchase up to 10 percent of its outstanding common stock each year. The program may be discontinued or suspended at any time, and there is no assurance that the Company will purchase the full amount
authorized. The acquired shares are to be held in treasury and to be used for stock option and other employee benefit plans, stock dividends, or in connection with the issuance of common stock in pending or future acquisitions. In June 2000, the
Companys Board of Directors authorized the repurchase of up to 20% of the Companys outstanding shares. In June 2001, the Companys Board of Directors extended the Companys stock repurchase program until December 2002 and
authorized additional repurchases of up to 10% of the Companys outstanding shares. The Board further authorized on January 30, 2003 the repurchase of up to $4.5 million outstanding shares of the Company. This most recent authorization expired
on June 30, 2004.



Item 5: Other Information



Acceleration of
Restricted Stock Grants



The vesting of certain grants of
restricted stock previously made to Messrs. Neilson, Shara, Nelson, Nall, Mayo and Driscoll were accelerated in 2004. Pursuant to this acceleration, these restricted stock awards vested as of September 27, 2004. The named executive officers, the
number of shares accelerated and the dollar value of the shares accelerated and date on which such shares were scheduled to vest are as follows:



| |  | Kenneth T. Neilson: 6,000 shares were scheduled to vest on 12/6/04; 6,666 shares were scheduled to vest on 8/7/05; 6,000 shares were scheduled to vest on 12/6/05; 9,000 shares were
scheduled to vest 6/18/06; 6,667 shares were scheduled to vest on 8/7/06; 6,000 shares were scheduled to vest on 12/6/06; 10,000 shares were scheduled to vest on 4/29/07; 9,000 shares were scheduled to vest on 6/18/07; 6,667 shares were scheduled to
vest 8/7/07; 10,000 shares were scheduled to vest on 4/29/08; 9,000 shares were scheduled to vest on 6/18/08 and 10,000 shares were scheduled to vest on 4/29/09.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Thomas J. Shara: 1,333 shares were scheduled to vest on 12/6/04; 1,300 shares were scheduled to vest on 8/7/05; 1,333 shares were scheduled to vest on 12/6/05; 3,000 shares were
scheduled to vest 6/18/06; 1,300 shares were scheduled to vest on 8/7/06; 1,334 shares
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

were scheduled to vest on 12/6/06; 3,166 shares were scheduled to vest on 4/30/07; 3,000 shares were
scheduled to vest on 6/18/07; 1,300 shares were scheduled to vest 8/7/07; 3,167 shares were scheduled to vest on 4/30/08; 3,000 shares were scheduled to vest on 6/18/08 and 3,167 shares were scheduled to vest on 4/30/09.



| |  | Thomas Nelson: 1,166 shares were scheduled to vest on 12/6/04; 1,533 shares were scheduled to vest 8/7/05; 1,167 shares were scheduled to vest on 12/6/05; 3,000 shares were
scheduled to vest on 6/18/06; 1,533 shares were scheduled to vest on 8/7/06; 1,167 shares were scheduled to vest on 12/6/06; 3,166 shares were scheduled to vest on 4/30/07; 3,000 shares were scheduled to vest 6/18/07; 1,534 shares were scheduled to
vest on 8/7/07; 3,167 shares were scheduled to vest on 4/30/08; 3,000 shares are scheduled to vest on 6/18/08 and 3,167 shares were scheduled to vest on 4/30/09.
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | James Nall: 1,666 shares were scheduled to vest on 9/22/06; 3,166 shares were scheduled to vest on 5/6/07; 1,666 shares were scheduled to vest on 9/22/07; 3,167 shares were
scheduled to vest on 5/6/08; 1,668 shares were scheduled to vest on 9/22/08 and 3,167 shares were scheduled to vest on 5/6/09.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | James Mayo: 833 shares were scheduled to vest on 12/6/04; 966 shares were scheduled to vest 8/7/05; 833 shares were scheduled to vest on 12/6/05; 2,500 shares were scheduled to vest
on 12/18/05; 1,666 shares were scheduled to vest on 6/18/06; 967 shares were scheduled to vest on 8/7/06; 834 shares were scheduled to vest on 12/6/06; 1,200 shares were scheduled to vest on 6/16/07; 1,666 shares were scheduled to vest on 6/18/07;
967 shares were scheduled to vest on 8/7/07; 1,200 shares were scheduled to vest on 6/16/08; 1,668 shares were scheduled to vest on 6/18/08 and 1,200 shares were scheduled to vest on 6/16/09.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Jacques Driscoll: 2,833 shares were scheduled to vest on 6/16/07; 2,833 shares were scheduled to vest on 6/16/08 and 2,834 shares were scheduled to vest on 6/16/09.
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



The dollar value of the shares accelerated based on the closing
market price of $35.77 of the Companys common stock on September 27, 2004, for Kenneth T. Neilson, Thomas J. Shara, Thomas Nelson, James Nall, James Mayo and Jacques Driscoll was: $3,398,150, $944,328, $951,482, $518,665, $590,205 and
$304,045, respectively. The acceleration discussed above was considered by the Compensation Committee and approved along with the early vesting of 12,200 previously awarded shares for a retiring executive. The named executive officers receiving cash
payments for terminating their severance agreements agreed to utilize the cash payment for income taxes resulting from the acceleration of restricted stock awards and to continue to hold the stock awards.



Item 6: Exhibits



3(a) Certificate of
Incorporation of the Company as in effect on the date of this filing (Incorporated by reference from the Companys Amended Quarterly Reports on From 10Q/A for the quarter ended June 30, 1999. filed September 10, 1999, Exhibit 3(a)).



3(b) By-laws of the Company, as in effect on the date of the filing (Incorporated by
reference from the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003 filed May 15, 2003, Exhibit 3(b)).



10(a) Separation Agreement and Release among Hudson United Bancorp, Hudson United Bank and D. Lynn Van Borkulo-Nuzzo (Incorporated by reference from the Companys
report on Form 8-K dated September 29, 2004)



|     |  |                                                                                                                                                                                                                                                                         
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of Chief Executive Officer. (filed herewith)                                                                                                                                                                                                              
|     | 
|31.2 |  | Certification of Chief Financial Officer. (filed herewith)                                                                                                                                                                                                              
|     | 
|32   |  | Certification pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of The Sarbanes-Oxley Act of 2002, signed by Kenneth T. Neilson, Chief Executive Officer of the Company,
and James W. Nall, Chief Financial Officer of the Company. (filed herewith)

|
|

|
|

|
|

|
|

|
|

|
|

|
|

|
|

|
|

|
|



24



---

##### Table of Contents

SIGNATURES



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



|                      |  |  |  |     |  |                                                      
|--------------------- |  |  |  | --- |  | -----------------------------------------------------
|HUDSON UNITED BANCORP
|                      |  |  | 
|March 14, 2005        |  |  |  | By: |  | /s/ KENNETH T. NEILSON                               
|DATE                  |  |  |  |     |  | Kenneth T. Neilson                                   
|                      |  |  |  |     |  | Chairman, President and Chief Executive Officer      
|                      |  |  | 
|March 14, 2005        |  |  |  | By: |  | /s/ JAMES W. NALL                                    
|DATE                  |  |  |  |     |  | James W. Nall                                        
|                      |  |  |  |     |  | Executive Vice President, Chief Financial Officer and
|                      |  |  |  |     |  | Chief Accounting Officer                             



25