##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



|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 0-13270



---



Unizan Financial Corp.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Ohio                                                           |  | 34-1442295                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



220 Market Avenue
South, Canton, Ohio 44702

(Address of principal executive offices)

(Zip Code)



(330) 438-1118

(Registrants telephone number, including area code)



---



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



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).    Yes  x    No ̈



Indicate the number of shares outstanding of each of the issuers classes of common
stock as of the latest practicable date.



|                                 |  |                                   
|-------------------------------- |  | ----------------------------------
|Class                            |  | Outstanding as of October 31, 2004
|Common Stock, $1.00 Stated Value |  | 22,062,998                        



---





---

##### Table of Contents

INDEX

UNIZAN FINANCIAL CORP.



|                                                                                               |  |         
|---------------------------------------------------------------------------------------------- |  | --------
|                                                                                               |  | PAGE NO.
|PART I. FINANCIAL INFORMATION                                                                 
|                                                                                              
|Item 1. Financial Statements                                                                  
|                                                                                               | 
|Consolidated Balance Sheets                                                                    |  | 1       
|                                                                                               | 
|Consolidated Statements of Income                                                              |  | 2       
|                                                                                               | 
|Consolidated Statements of Comprehensive Income                                                |  | 3       
|                                                                                               | 
|Consolidated Statements of Cash Flows                                                          |  | 4       
|                                                                                               | 
|Notes to Consolidated Financial Statements                                                     |  | 5-12    
|                                                                                               | 
|Item 2 .
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 13-22   
|                                                                                               | 
|Item 3.
Quantitative and Qualitative Disclosures About Market Risk                             |  | 23-24   
|                                                                                               | 
|Item 4.
Controls and Procedures                                                                |  | 24      
|                                                                                               | 
|PART II.
OTHER INFORMATION                                                                     |  |         
|                                                                                               | 
|Other Information                                                                              |  | 25-27   
|                                                                                               | 
|Item 1.
Legal Proceedings                                                                      |  |         
|                                                                                               | 
|Item 2.
Changes in Securities and Use of Proceeds                                              |  |         
|                                                                                               | 
|Item 3.
Defaults upon Senior Securities                                                        |  |         
|                                                                                               | 
|Item 4.
Submission of Matters to a Vote of Security Holders                                    |  |         
|                                                                                               | 
|Item 5.
Other Information                                                                      |  |         
|                                                                                               | 
|Item 6.
Exhibits and Reports on Form 8-K                                                       |  |         
|(a) Exhibits on Item 601 of Regulation S-K                                                     |  |         
|                                                                                               | 
|Signatures                                                                                     |  | 27      



---

##### Table of Contents

Unizan Financial Corp.

CONSOLIDATED BALANCE SHEETS



|                                                                                              |  |                   |           |   |                  |   |           |  
|--------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|(Unaudited, except December 31, 2003) (In
thousands except per share data)                    |  | September 30,2004 |           |   | December 31,2003 |  
|ASSETS                                                                                        |  |                   |           |   |                  |   |           |  
|Cash and cash equivalents                                                                     |  | $                 | 61,072    |   |                  | $ | 56,558    |  
|Federal funds sold                                                                            |  |                   | 1,815     |   |                  |   |          |  
|Interest bearing deposits with banks                                                          |  |                   | 6,593     |   |                  |   | 1,942     |  
|Securities held-to-maturity, (Fair value: $2,119 and $2,982, respectively)                    |  |                   | 1,993     |   |                  |   | 2,861     |  
|Securities available-for-sale, at fair value                                                  |  |                   | 402,111   |   |                  |   | 471,775   |  
|Federal Home Loan Bank stock, at cost                                                         |  |                   | 35,788    |   |                  |   | 34,716    |  
|Loans originated and held for sale                                                            |  |                   | 2,353     |   |                  |   | 2,679     |  
|Loans:                                                                                        |  |                   |           |   |                  |   |           |  
|Commercial, financial and agricultural                                                        |  |                   | 266,262   |   |                  |   | 261,167   |  
|Aircraft                                                                                      |  |                   | 117,497   |   |                  |   | 133,277   |  
|Commercial real estate                                                                        |  |                   | 610,061   |   |                  |   | 658,699   |  
|Residential real estate                                                                       |  |                   | 441,338   |   |                  |   | 450,398   |  
|Consumer                                                                                      |  |                   | 465,591   |   |                  |   | 464,943   |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total loans                                                                                   |  |                   | 1,900,749 |   |                  |   | 1,968,484 |  
|Less allowance for loan losses                                                                |  |                   | (26,387   | ) |                  |   | (24,611   | )
|                                                                                              |  |                   |           |   |                  |   |           |  
|Net loans                                                                                     |  |                   | 1,874,362 |   |                  |   | 1,943,873 |  
|Premises and equipment, net                                                                   |  |                   | 22,787    |   |                  |   | 25,353    |  
|Goodwill                                                                                      |  |                   | 91,971    |   |                  |   | 91,971    |  
|Other intangible assets                                                                       |  |                   | 16,157    |   |                  |   | 18,661    |  
|Accrued interest receivable and other assets                                                  |  |                   | 76,500    |   |                  |   | 76,860    |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total Assets                                                                                  |  | $                 | 2,593,502 |   |                  | $ | 2,727,249 |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|LIABILITIES                                                                                   |  |                   |           |   |                  |   |           |  
|Deposits:                                                                                     |  |                   |           |   |                  |   |           |  
|Noninterest bearing deposits                                                                  |  | $                 | 213,621   |   |                  | $ | 206,501   |  
|Interest bearing deposits                                                                     |  |                   | 1,604,147 |   |                  |   | 1,769,291 |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total deposits                                                                                |  |                   | 1,817,768 |   |                  |   | 1,975,792 |  
|Short-term borrowings                                                                         |  |                   | 51,233    |   |                  |   | 56,413    |  
|Other borrowings                                                                              |  |                   | 367,548   |   |                  |   | 344,853   |  
|Subordinated note                                                                             |  |                   | 20,619    |   |                  |   | 20,619    |  
|Accrued taxes, expenses and other liabilities                                                 |  |                   | 26,148    |   |                  |   | 26,749    |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total Liabilities                                                                             |  |                   | 2,283,316 |   |                  |   | 2,424,426 |  
|                                                                                              |  |                  
|SHAREHOLDERS EQUITY                                                                          |  |                   |           |   |                  |   |           |  
|Common stock ($1.00 stated value, 100,000,000 shares authorized and 22,123,069 shares issued) |  |                   | 22,123    |   |                  |   | 22,123    |  
|Additional paid-in capital                                                                    |  |                   | 221,141   |   |                  |   | 223,613   |  
|Retained earnings                                                                             |  |                   | 74,560    |   |                  |   | 74,993    |  
|Stock held by deferred compensation plan, 122,209 and 118,616 shares at cost                  |  |                   | (2,112    | ) |                  |   | (2,016    | )
|Treasury stock, 64,059 and 440,276 shares at cost                                             |  |                   | (1,647    | ) |                  |   | (11,515   | )
|Accumulated other comprehensive loss                                                          |  |                   | (3,879    | ) |                  |   | (4,375    | )
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total Shareholders Equity                                                                    |  |                   | 310,186   |   |                  |   | 302,823   |  
|                                                                                              |  |                   |           |   |                  |   |           |  
|Total Liabilities and Shareholders Equity                                                    |  | $                 | 2,593,502 |   |                  | $ | 2,727,249 |  
|                                                                                              |  |                   |           |   |                  |   |           |  



See Notes to the
Consolidated Financial Statements



1



---

##### Table of Contents

Unizan Financial Corp.

CONSOLIDATED STATEMENTS OF INCOME



|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|-------------------------------------------------------------------- |  | ------------------------------- | ---------- | ------------------------------- | ---- | - | ---------- |  | ---- | ---------- |  | - | ----------
|(Unaudited) (In thousands except per share
data)                     |  | Three Months EndedSeptember 30, |            | Nine Months Ended September 30,
|                                                                     |  | 2004                            |            |                                 | 2003 |   | 2004       |  | 2003
|Interest income:                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Interest and fees on loans:                                          |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Taxable                                                              |  | $                               | 26,658     |                                 |      | $ | 28,200     |  | $    | 81,837     |  | $ | 89,420    
|Tax exempt                                                           |  |                                 | 35         |                                 |      |   | 38         |  |      | 103        |  |   | 121       
|Interest and dividends on securities                                 |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Taxable                                                              |  |                                 | 2,540      |                                 |      |   | 3,778      |  |      | 10,426     |  |   | 15,189    
|Tax exempt                                                           |  |                                 | 500        |                                 |      |   | 512        |  |      | 1,480      |  |   | 1,429     
|Interest on bank deposits and federal funds sold                     |  |                                 | 21         |                                 |      |   | 11         |  |      | 42         |  |   | 165       
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Total interest income                                                |  |                                 | 29,754     |                                 |      |   | 32,539     |  |      | 93,888     |  |   | 106,324   
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Interest expense:                                                    |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Interest on deposits                                                 |  |                                 | 9,058      |                                 |      |   | 10,576     |  |      | 27,024     |  |   | 33,248    
|Interest on subordinated note                                        |  |                                 | 505        |                                 |      |   |           |  |      | 1,514      |  |   |          
|Interest on company obligated mandatorily redeemable trust preferred |  |                                 |           |                                 |      |   | 505        |  |      |           |  |   | 1,514     
|Interest on borrowings                                               |  |                                 | 4,071      |                                 |      |   | 4,643      |  |      | 11,765     |  |   | 13,439    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Total interest expense                                               |  |                                 | 13,634     |                                 |      |   | 15,724     |  |      | 40,303     |  |   | 48,201    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Net interest income                                                  |  |                                 | 16,120     |                                 |      |   | 16,815     |  |      | 53,585     |  |   | 58,123    
|Provision for loan losses                                            |  |                                 | 3,750      |                                 |      |   | 1,026      |  |      | 7,700      |  |   | 3,341     
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Net interest income after provision for loan losses                  |  |                                 | 12,370     |                                 |      |   | 15,789     |  |      | 45,885     |  |   | 54,782    
|                                                                     |  |                                 |            |                                
|Other income:                                                        |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Trust, financial planning, brokerage and insurance sales             |  |                                 | 1,793      |                                 |      |   | 1,695      |  |      | 5,796      |  |   | 5,508     
|Customer service fees                                                |  |                                 | 1,854      |                                 |      |   | 1,996      |  |      | 5,546      |  |   | 5,257     
|Gains on sale of loans                                               |  |                                 | 1,008      |                                 |      |   | 1,796      |  |      | 2,939      |  |   | 6,132     
|Security gains/(losses), net                                         |  |                                 | (60        | )                               |      |   | 1,821      |  |      | 192        |  |   | 2,275     
|Other operating income                                               |  |                                 | 2,626      |                                 |      |   | 2,535      |  |      | 6,946      |  |   | 5,307     
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Total other income                                                   |  |                                 | 7,221      |                                 |      |   | 9,843      |  |      | 21,419     |  |   | 24,479    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Other expenses:                                                      |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Salaries, wages, pension and benefits                                |  |                                 | 8,211      |                                 |      |   | 8,146      |  |      | 31,479     |  |   | 26,560    
|Occupancy expense                                                    |  |                                 | 875        |                                 |      |   | 844        |  |      | 2,537      |  |   | 2,604     
|Furniture, equipment and data processing expense                     |  |                                 | 1,437      |                                 |      |   | 1,505      |  |      | 4,395      |  |   | 4,452     
|Taxes other than income taxes                                        |  |                                 | 557        |                                 |      |   | 505        |  |      | 1,797      |  |   | 1,547     
|Other intangible amortization expense                                |  |                                 | 868        |                                 |      |   | 844        |  |      | 2,504      |  |   | 2,548     
|Other operating expense                                              |  |                                 | 3,735      |                                 |      |   | 3,825      |  |      | 12,919     |  |   | 11,468    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Total other expenses                                                 |  |                                 | 15,683     |                                 |      |   | 15,669     |  |      | 55,631     |  |   | 49,179    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Income before income taxes                                           |  |                                 | 3,908      |                                 |      |   | 9,963      |  |      | 11,673     |  |   | 30,082    
|Provision for income taxes                                           |  |                                 | 1,029      |                                 |      |   | 3,121      |  |      | 3,251      |  |   | 9,423     
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Net income                                                           |  | $                               | 2,879      |                                 |      | $ | 6,842      |  | $    | 8,422      |  | $ | 20,659    
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Earnings per share:                                                  |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Basic                                                                |  | $                               | 0.13       |                                 |      | $ | 0.32       |  | $    | 0.39       |  | $ | 0.95      
|Diluted                                                              |  | $                               | 0.13       |                                 |      | $ | 0.31       |  | $    | 0.38       |  | $ | 0.93      
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Dividends per share                                                  |  | $                               | 0.135      |                                 |      | $ | 0.135      |  | $    | 0.405      |  | $ | 0.405     
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Weighted average shares outstanding:                                 |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           
|Basic                                                                |  |                                 | 21,910,942 |                                 |      |   | 21,632,719 |  |      | 21,805,547 |  |   | 21,692,316
|Diluted                                                              |  |                                 | 22,052,059 |                                 |      |   | 22,134,304 |  |      | 22,005,003 |  |   | 22,294,153
|                                                                     |  |                                 |            |                                 |      |   |            |  |      |            |  |   |           



See Notes to the
Consolidated Financial Statements



2



---

##### Table of Contents

Unizan Financial Corp.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME



|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|----------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ----- | - |  | - | ------ | -
|(Unaudited) (In
thousands)                                                          |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                                                    |  | 2004                            |        |   | 2003                           |   |        | 2004 |  |   | 2003  |  
|Net Income                                                                          |  | $                               | 2,879  |   |                                | $ | 6,842  |      |  | $ | 8,422 |   |  | $ | 20,659 |  
|                                                                                    |  |                                 |        |  
|Unrealized holding gains/(losses) on available-for-sale securities                  |  |                                 | 4,431  |   |                                |   | 13     |      |  |   | 153   |   |  |   | (3,555 | )
|Reclassification adjustment for (gains)/losses on securities included in net income |  |                                 | 60     |   |                                |   | (1,821 | )    |  |   | (192  | ) |  |   | (2,275 | )
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|Net                                                                                 |  |                                 | 4,491  |   |                                |   | (1,808 | )    |  |   | (39   | ) |  |   | (5,830 | )
|                                                                                    |  |                                 |        |  
|Unrealized gains/(losses) on cash flow hedges                                       |  |                                 | (646   | ) |                                |   | 265    |      |  |   | (418  | ) |  |   | (650   | )
|Reclassification adjustment for losses on cash flow hedges included in net income   |  |                                 | 388    |   |                                |   | 427    |      |  |   | 1,220 |   |  |   | 1,209  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|Net                                                                                 |  |                                 | (258   | ) |                                |   | 692    |      |  |   | 802   |   |  |   | 559    |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|Total                                                                               |  |                                 | 4,233  |   |                                |   | (1,116 | )    |  |   | 763   |   |  |   | (5,271 | )
|Tax (expenses)/benefit                                                              |  |                                 | (1,482 | ) |                                |   | 391    |      |  |   | (267  | ) |  |   | 1,845  |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|Other comprehensive income/(loss), net of tax                                       |  |                                 | 2,751  |   |                                |   | (725   | )    |  |   | 496   |   |  |   | (3,426 | )
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  
|Comprehensive income                                                                |  | $                               | 5,630  |   |                                | $ | 6,117  |      |  | $ | 8,918 |   |  | $ | 17,233 |  
|                                                                                    |  |                                 |        |   |                                |   |        |      |  |   |       |   |  |   |        |  



See Notes to the
Consolidated Financial Statements



3



---

##### Table of Contents

Unizan Financial Corp.

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                           |  |                                |          |   |      |   |          |  
|-------------------------------------------------------------------------- |  | ------------------------------ | -------- | - | ---- | - | -------- | -
|(Unaudited) (In
thousands)                                                 |  | Nine months endedSeptember 30, |         
|                                                                           |  | 2004                           |          |   | 2003 |  
|Cash flows from operating activities:                                      |  |                                |          |   |      |   |          |  
|Net income                                                                 |  | $                              | 8,422    |   |      | $ | 20,659   |  
|Adjustments to reconcile net income to net cash from operating activities: |  |                                |          |   |      |   |          |  
|Depreciation and amortization                                              |  |                                | 8,024    |   |      |   | 2,978    |  
|Provision for loan losses                                                  |  |                                | 7,700    |   |      |   | 3,341    |  
|Net securities gains                                                       |  |                                | (192     | ) |      |   | (2,275   | )
|Gain from sale of financial center                                         |  |                                | (567     | ) |      |   |         |  
|Loans originated for resale                                                |  |                                | (60,093  | ) |      |   | (261,650 | )
|Proceeds from sale of loan originations                                    |  |                                | 63,099   |   |      |   | 282,855  |  
|Gains from sale of loans originated for sale                               |  |                                | (2,680   | ) |      |   | (5,276   | )
|Federal Home Loan Bank stock dividend                                      |  |                                | (1,072   | ) |      |   | (1,007   | )
|Net increase in bank owned life insurance                                  |  |                                | (1,829   | ) |      |   | (1,833   | )
|Changes in:                                                                |  |                                |          |   |      |   |          |  
|Interest receivable                                                        |  |                                | 1,191    |   |      |   | 1,548    |  
|Interest payable                                                           |  |                                | (362     | ) |      |   | (535     | )
|Other assets and liabilities, net                                          |  |                                | 3,931    |   |      |   | (8,391   | )
|                                                                           |  |                                |          |   |      |   |          |  
|Net cash from operating activities                                         |  |                                | 25,572   |   |      |   | 30,414   |  
|                                                                           |  |                                |          |   |      |   |          |  
|Cash flows from investing activities:                                      |  |                                |          |   |      |   |          |  
|Net change in interest bearing deposits with banks                         |  |                                | (4,651   | ) |      |   | (2,082   | )
|Net change in federal funds sold                                           |  |                                | (1,815   | ) |      |   | 7,650    |  
|Proceeds from sales of securities available-for-sale                       |  |                                | 41,322   |   |      |   | 89,369   |  
|Proceeds from maturities of securities held-to-maturity                    |  |                                | 804      |   |      |   | 1,899    |  
|Proceeds from maturities of securities available-for-sale                  |  |                                | 76,424   |   |      |   | 196,240  |  
|Purchases of securities available-for-sale                                 |  |                                | (51,166  | ) |      |   | (326,972 | )
|Net (increase)/decrease in loans made to customers                         |  |                                | 52,246   |   |      |   | (57,249  | )
|Gains from sale of residential real estate loans from portfolio            |  |                                | (259     | ) |      |   | (856     | )
|Proceeds from sale of loans                                                |  |                                | 7,341    |   |      |   | 24,372   |  
|Purchases of premises and equipment                                        |  |                                | (223     | ) |      |   | (1,705   | )
|                                                                           |  |                                |          |   |      |   |          |  
|Net cash from investing activities                                         |  |                                | 120,023  |   |      |   | (69,334  | )
|                                                                           |  |                                |          |   |      |   |          |  
|Cash flows from financing activities:                                      |  |                                |          |   |      |   |          |  
|Net change in deposits                                                     |  |                                | (142,647 | ) |      |   | 78,680   |  
|Proceeds from sale of financial center                                     |  |                                | (14,566  | ) |      |   |         |  
|Cash dividends paid                                                        |  |                                | (8,844   | ) |      |   | (8,792   | )
|Treasury stock sales                                                       |  |                                | 18,598   |   |      |   | 5,114    |  
|Treasury stock purchases                                                   |  |                                | (11,212  | ) |      |   | (14,716  | )
|Net change in stock held in deferred compensation plan                     |  |                                | (97      | ) |      |   | (604     | )
|Net change in short-term borrowings                                        |  |                                | (5,180   | ) |      |   | (1,161   | )
|Net change in Federal Home Loan Bank overnight borrowings                  |  |                                | 69,535   |   |      |   | 8,480    |  
|Proceeds from other borrowings                                             |  |                                | 124,585  |   |      |   | 109,385  |  
|Repayment of other borrowings                                              |  |                                | (171,253 | ) |      |   | (120,679 | )
|                                                                           |  |                                |          |   |      |   |          |  
|Net cash from financing activities                                         |  |                                | (141,081 | ) |      |   | 55,707   |  
|                                                                           |  |                                |          |   |      |   |          |  
|Net change in cash and cash equivalents                                    |  |                                | 4,514    |   |      |   | 16,787   |  
|                                                                           |  |                               
|Cash and cash equivalents at beginning of year                             |  |                                | 56,558   |   |      |   | 70,082   |  
|                                                                           |  |                                |          |   |      |   |          |  
|Cash and cash equivalents at end of period                                 |  | $                              | 61,072   |   |      | $ | 86,869   |  
|                                                                           |  |                                |          |   |      |   |          |  
|Supplemental cash flow disclosures:                                        |  |                                |          |   |      |   |          |  
|Income taxes paid                                                          |  | $                              | 2,975    |   |      | $ | 8,120    |  
|Interest paid                                                              |  |                                | 40,634   |   |      |   | 48,722   |  
|                                                                           |  |                               
|Non cash transfers:                                                        |  |                                |          |   |      |   |          |  
|Transfer of loans to other assets owned                                    |  |                                | 3,573    |   |      |   | 1,608    |  



See the Notes to the
Consolidated Financial Statements



4



---

##### Table of Contents

UNIZAN FINANCIAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2004 (Unaudited)

(In
thousands, except per share data)



The consolidated financial statements
for interim periods are unaudited; however, in the opinion of management of Unizan Financial Corp. (Company), the accompanying consolidated financial statements contain all material adjustments (consisting of only normal recurring
adjustments) necessary to present fairly the financial position and results of operations and cash flows for the periods presented. The unaudited financial statements are presented in accordance with the requirements of Form 10-Q and do not include
all disclosures normally required by accounting principles generally accepted in the United States of America. Reference should be made to the Companys consolidated financial statements and notes thereto included in the Companys annual
report on Form 10-K for the year ended December 31, 2003 for additional disclosures, including a summary of the Companys accounting policies. The results of operations for the three and nine month periods ended September 30, 2004 are not
necessarily indicative of the results to be expected for the full year.



|1) | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
|-- | -------------------------------------------



Basis of Presentation: The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant
intercompany transactions and accounts have been eliminated in consolidation. Unless otherwise indicated, dollars are in thousands except per share data.



The Company is a financial holding company organized under the laws of the State of Ohio. It conducts a full-service commercial and retail banking
business through its wholly-owned subsidiary, Unizan Bank, National Association. The Company also has wholly owned subsidiaries: Unizan Financial Services Group, National Association; Unizan Banc Financial Services, Inc.; Unizan Financial Advisors,
Inc.; Unizan Title Services, Inc. and Unizan, Inc. Unizan Financial Corp. is registered under the Bank Holding Company Act of 1956, as amended. The Company expects to lose its status as a financial holding company and become a bank holding company.
As a result, it will discontinue the activities of Unizan Title Services, Inc. and restructure the way it conducts its insurance sales and activities. It is not expected that these changes will materially affect the Company.



Accounting Pronouncements: In March 2004, the Emerging Issues Task
Force reached a consensus on Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments (EITF 03-1). Issue 03-1 provides guidance about the criteria that should be used to determine when an
investment is considered impaired, whether that impairment is other than temporary, and the measurement of an impairment loss. EITF 03-1 also included accounting considerations subsequent to the recognition of an other-than-temporary impairment and
requires certain disclosures about unrealized losses that have not been recognized as other-than-temporary impairments. EITF 03-1 was effective for evaluations of other-than-temporary impairment in reporting periods beginning after June 15, 2004.
However, implementation of paragraphs 10-20 of EITF 03-1 has been delayed to further consider whether application guidance is necessary for all securities analyzed for impairment.



At September 30, 2004, the Company had $309,369 of available-for-sale securities whose fair value was less than book value.
The unrealized loss in these securities totaled $6,317. Management continues to evaluate its options with respect to adopting this new accounting guidance and cannot currently estimate the impact of adopting paragraphs 10-20 of EITF 03-1.



In December 2003, the FASB revised FIN No. 46,
Consolidation of Variable Interest Entities. FIN 46, as revised in December 2003, changes the accounting model for consolidation from one based on consideration of control through voting interests. Whether to consolidate an entity will
now also require the consideration of whether an entity has sufficient equity at risk to enable it to operate without additional financial support, whether the equity owners in that entity lack the obligation to absorb expected losses and the right
to receive residual returns at the entity, or whether voting rights in the entity are not proportional to the equity interest and substantially all the entitys activities are conducted for an investor with few voting rights. As of December 31,
2003, the Company applied the provisions of FIN 46 to a wholly-owned subsidiary trust that issued capital securities to third-party investors. The application of FIN 46 resulted in the deconsolidation of the wholly-owned subsidiary trust. As a
result, amounts previously reported as company obligated mandatorily redeemable trust preferred in liabilities have been recaptioned subordinated note and continue to be presented in liabilities on the balance sheet. The
deconsolidation of the Trust increased the Companys balance sheet by $619, the difference representing the Companys ownership in the Trust. The adoption of FIN 46 did not have a material impact on the Companys consolidated
financial condition or results of operations.



5



---

##### Table of Contents

Stock Incentive Plan: Employee compensation expense under stock options is reported using the
intrinsic value method. All options granted had an exercise price equal to or greater than the market price of the underlying common stock at the date of grant. Any tax benefit realized by the Company from the exercise of non-qualified stock options
is added to paid-in-capital. During the first nine months of 2004, salary expense of $5,065 was recognized in relation to the exercise of certain stock options as a result of the settlement of options for cash or with shares held for less than six
months. The following table illustrates the effect on net income and earnings per share if expense was measured using the fair value method of SFAS No. 123, Accounting for Stock-Based Compensation:



|                                                                                  |  |                                 |       |                                |   |       |  |      |       |  |   |       
|--------------------------------------------------------------------------------- |  | ------------------------------- | ----- | ------------------------------ | - | ----- |  | ---- | ----- |  | - | ------
|                                                                                  |  | Three Months EndedSeptember 30, |       | Nine Months EndedSeptember 30,
|                                                                                  |  | 2004                            |       | 2003                           |   | 2004  |  | 2003
|Net income, as reported                                                           |  | $                               | 2,879 |                                | $ | 6,842 |  | $    | 8,422 |  | $ | 20,659
|Deduct: Stock based compensation expense determined under fair value based method |  |                                 |      |                                |   | 2     |  |      | 15    |  |   | 164   
|                                                                                  |  |                                 |       |                                |   |       |  |      |       |  |   |       
|Pro forma net income                                                              |  | $                               | 2,879 |                                | $ | 6,840 |  | $    | 8,407 |  | $ | 20,495
|Earnings per share, as reported:                                                  |  |                                 |       |                                |   |       |  |      |       |  |   |       
|Basic                                                                             |  | $                               | 0.13  |                                | $ | 0.32  |  | $    | 0.39  |  | $ | 0.95  
|Diluted                                                                           |  | $                               | 0.13  |                                | $ | 0.31  |  | $    | 0.38  |  | $ | 0.93  
|Pro forma earnings per share:                                                     |  |                                 |       |                                |   |       |  |      |       |  |   |       
|Basic                                                                             |  | $                               | 0.13  |                                | $ | 0.32  |  | $    | 0.39  |  | $ | 0.94  
|Diluted                                                                           |  | $                               | 0.13  |                                | $ | 0.31  |  | $    | 0.38  |  | $ | 0.92  



For purposes of
providing the pro forma disclosures required under SFAS No. 123, the fair value of the stock options granted were estimated at the date of grant using a Black-Scholes option pricing model. The weighted average assumptions used in the option pricing
model were as follows:



|                                               |  |       |   |  |       |  
|---------------------------------------------- |  | ----- | - |  | ----- | -
|                                               |  | 2004  |   |  | 2003  |  
|Nonqualified Stock Options  Immediate Vesting |  |       |   |  |       |  
|Risk-free interest rate                        |  | 1.02  | % |  | 1.96  | %
|Expected dividend yield                        |  | 2.90  | % |  | 3.07  | %
|Expected option life (years)                   |  | 0.67  |   |  | 3.0   |  
|Expected volatility                            |  | 16.00 | % |  | 31.00 | %
|                                               |  |      
|Nonqualified Stock Options  Delayed Vesting   |  |       |   |  |       |  
|Risk-free interest rate                        |  | N/A   |   |  | 3.15  | %
|Expected dividend yield                        |  | N/A   |   |  | 2.60  | %
|Expected option life (years)                   |  | N/A   |   |  | 6.0   |  
|Expected volatility                            |  | N/A   |   |  | 22.00 | %



|2) | PENDING MERGER
|-- | --------------



On January 27, 2004, Huntington Bancshares Incorporated (Huntington), a $32 billion regional bank holding company headquartered in Columbus,
Ohio, and Unizan Financial Corp. (Unizan) announced the signing of a definitive agreement to merge the two organizations and their subsidiaries. Under terms of the agreement, Unizan shareholders will receive 1.1424 shares of Huntington
common stock, on a tax-free basis, for each share of Unizan. Based on the $23.10 closing price of Huntingtons common stock on January 26, 2004, this represents a price of $26.39 per Unizan share, a 15% premium to Unizans per share
closing price of $22.95, and values the transaction at approximately $587 million. Unizan shareholders approved the merger on May 25, 2004.



As reported on June 16, 2004, the Federal Reserve Board informed Huntington that it had extended its review period to coordinate further with the staff of
the Securities and Exchange Commission (SEC) regarding the SECs ongoing formal investigation of Huntington and to complete its review of the Community Reinvestment Act aspects of the merger. On November 3, 2004, Huntington
announced that it expects to enter into formal supervisory agreements with its banking regulators, the Federal Reserve and the Office of the Comptroller of the Currency, providing for a comprehensive action plan designed to address its financial
reporting and accounting policies, procedures and controls and its corporate governance practices. Additionally, Huntington intends to withdraw its current application with the Federal Reserve to acquire Unizan and to resubmit the application for



6



---

##### Table of Contents

regulatory approval of the merger pending the successful resolution of the regulatory concerns. Also, on
November 3, 2004 Unizan indicated that it is negotiating a one-year extension of its merger agreement with Huntington.



|3) | COMPUTATION OF EARNINGS PER SHARE
|-- | ---------------------------------



The computation of earnings per share follows:



|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|----------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                                                          |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|                                                                                          |  | 2004                            |        | 2003                           |   | 2004   |  | 2003
|Weighted average common shares outstanding  basic                                        |  |                                 | 21,911 |                                |   | 21,633 |  |      | 21,806 |  |   | 21,692
|Dilutive effect due to stock incentive plans                                              |  |                                 | 141    |                                |   | 501    |  |      | 199    |  |   | 602   
|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding adjusted for dilutive common stock equivalents |  |                                 | 22,052 |                                |   | 22,134 |  |      | 22,005 |  |   | 22,294
|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income                                                                                |  | $                               | 2,879  |                                | $ | 6,842  |  | $    | 8,422  |  | $ | 20,659
|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Basic earnings per share                                                                  |  | $                               | 0.13   |                                | $ | 0.32   |  | $    | 0.39   |  | $ | 0.95  
|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Diluted earnings per share                                                                |  | $                               | 0.13   |                                | $ | 0.31   |  | $    | 0.38   |  | $ | 0.93  
|                                                                                          |  |                                 |        |                                |   |        |  |      |        |  |   |       



For September 30,
2004, there were no stock options that were antidilutive. Stock options for 334,978 shares of common stock were not considered in computing diluted earnings per common share for September 30, 2003, because they were antidilutive.



|4) | SECURITIES
|-- | ----------



The amortized cost and fair value of available-for-sale securities were as follows:



|                                                 |                |                    |                      |  |                       |       |  |            |        |   |  |   |        
|------------------------------------------------ | -------------- | ------------------ | -------------------- |  | --------------------- | ----- |  | ---------- | ------ | - |  | - | -------
|                                                 |                | September 30, 2004
|                                                 | Amortized Cost |                    | GrossUnrealizedGains |  | GrossUnrealizedLosses |       |  | Fair Value
|Securities available-for-sale:                   |                |                    |                      |  |                       |       |  |            |        |   |  |   |        
|U.S. Treasury securities                         |                | $                  | 1,007                |  | $                     |      |  | $          | (18    | ) |  | $ | 989    
|Obligations of states and political subdivisions |                |                    | 43,782               |  |                       | 1,836 |  |            | (23    | ) |  |   | 45,595 
|Mortgage-backed and related securities           |                |                    | 343,387              |  |                       | 860   |  |            | (3,901 | ) |  |   | 340,346
|Other debt securities                            |                |                    | 228                  |  |                       |      |  |            | (4     | ) |  |   | 224    
|Other securities                                 |                |                    | 17,321               |  |                       | 7     |  |            | (2,371 | ) |  |   | 14,957 
|                                                 |                |                    |                      |  |                       |       |  |            |        |   |  |   |        
|Total securities available-for-sale              |                | $                  | 405,725              |  | $                     | 2,703 |  | $          | (6,317 | ) |  | $ | 402,111
|                                                 |                |                    |                      |  |                       |       |  |            |        |   |  |   |        



7



---

##### Table of Contents

|                                                 |                |                   |                      |  |                       |       |  |            |        |   |  |   |        
|------------------------------------------------ | -------------- | ----------------- | -------------------- |  | --------------------- | ----- |  | ---------- | ------ | - |  | - | -------
|                                                 |                | December 31, 2003
|                                                 | Amortized Cost |                   | GrossUnrealizedGains |  | GrossUnrealizedLosses |       |  | Fair Value
|Securities available-for-sale:                   |                |                   |                      |  |                       |       |  |            |        |   |  |   |        
|U.S. Treasury securities                         |                | $                 | 1,000                |  | $                     | 7     |  | $          |       |   |  | $ | 1,007  
|Obligations of states and political subdivisions |                |                   | 46,222               |  |                       | 1,627 |  |            | (36    | ) |  |   | 47,813 
|Corporate obligations                            |                |                   | 42,241               |  |                       | 794   |  |            | (1,684 | ) |  |   | 41,351 
|Mortgage-backed and related securities           |                |                   | 367,272              |  |                       | 1,205 |  |            | (3,735 | ) |  |   | 364,742
|Other debt securities                            |                |                   | 314                  |  |                       |      |  |            | (4     | ) |  |   | 310    
|Other securities                                 |                |                   | 18,301               |  |                       | 39    |  |            | (1,788 | ) |  |   | 16,552 
|                                                 |                |                   |                      |  |                       |       |  |            |        |   |  |   |        
|Total securities available-for-sale              |                | $                 | 475,350              |  | $                     | 3,672 |  | $          | (7,247 | ) |  | $ | 471,775
|                                                 |                |                   |                      |  |                       |       |  |            |        |   |  |   |        



Available-for-sale
securities with unrealized losses at September 30, 2004 not recognized in income were as follows:



|                                                |  |                     |         |                  |                     |        |            |       |                  |         |  |            |        |                  |  |   |         |  |   |        |  
|----------------------------------------------- |  | ------------------- | ------- | ---------------- | ------------------- | ------ | ---------- | ----- | ---------------- | ------- |  | ---------- | ------ | ---------------- |  | - | ------- |  | - | ------ | -
|                                                |  | Less than 12 months |         |                  | 12 months or longer |        |            | Total |                 
|Description of Securities                       |  | Fair Value          |         | UnrealizedLosses |                     |        | Fair Value |       | UnrealizedLosses |         |  | Fair Value |        | UnrealizedLosses | 
|U.S. Treasury securities                        |  | $                   | 989     |                  | $                   | (18    | )          |       |                  |        |  |            |       |                  |  | $ | 989     |  | $ | (18    | )
|Obligations of state and political subdivisions |  |                     | 1,411   |                  |                     | (12    | )          |       | $                | 1,159   |  | $          | (11    | )                |  |   | 2,570   |  |   | (23    | )
|Mortgage-backed and related securities          |  |                     | 159,952 |                  |                     | (1,470 | )          |       |                  | 137,505 |  |            | (2,431 | )                |  |   | 297,457 |  |   | (3,901 | )
|Other debt securities                           |  |                     |        |                  |                     |       |            |       |                  | 224     |  |            | (4     | )                |  |   | 224     |  |   | (4     | )
|                                                |  |                     |         |                  |                     |        |            |       |                  |         |  |            |        |                  |  |   |         |  |   |        |  
|Subtotal, debt securities                       |  |                     | 162,352 |                  |                     | (1,500 | )          |       |                  | 138,888 |  |            | (2,446 | )                |  |   | 301,240 |  |   | (3,946 | )
|Preferred stock                                 |  |                     |        |                  |                     |       |            |       |                  | 8,129   |  |            | (2,371 | )                |  |   | 8,129   |  |   | (2,371 | )
|                                                |  |                     |         |                  |                     |        |            |       |                  |         |  |            |        |                  |  |   |         |  |   |        |  
|Total temporarily impaired securities           |  | $                   | 162,352 |                  | $                   | (1,500 | )          |       | $                | 147,017 |  | $          | (4,817 | )                |  | $ | 309,369 |  | $ | (6,317 | )
|                                                |  |                     |         |                  |                     |        |            |       |                  |         |  |            |        |                  |  |   |         |  |   |        |  



Management believes
the unrealized losses on these securities are temporary in nature. As discussed in Note 1, management continues to evaluate its options with respect to adopting EITF 03-1 and cannot currently estimate the impact of adopting paragraphs 10-20 of EITF
03-1.



|5) | LOANS
|-- | -----



Impaired loans were as follows:



|                                                  |  |                   |       |                  |   |      
|------------------------------------------------- |  | ----------------- | ----- | ---------------- | - | -----
|                                                  |  | September 30,2004 |       | December 31,2003
|Loans with no allowance for loan losses allocated |  | $                 | 4,749 |                  | $ | 2,630
|Loans with allowance for loan losses allocated    |  |                   | 6,437 |                  |   | 4,846
|Amount of allowance allocated                     |  |                   | 1,291 |                  |   | 2,402



As of September 30,
2004 and December 31, 2003, $5,298 and $5,852, respectively, which are the government guaranteed portions of government guaranteed loans considered impaired are not included in impaired loans.



Non-performing loans were as follows:



|                                               |  |                   |        |                  |   |       
|---------------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|                                               |  | September 30,2004 |        | December 31,2003
|Loans past due over 90 days and still accruing |  | $                 | 2,546  |                  | $ | 5,333 
|Nonaccrual loans                               |  |                   | 26,628 |                  |   | 20,566



Restructured loans
consisted of one loan that was restructured in May 1999, with an outstanding principal balance of $2,461 and $2,565 at September 30, 2004 and December 31, 2003, respectively. This loan is performing in accordance with its restructured terms.



8



---

##### Table of Contents

|6) | ALLOWANCE FOR LOAN LOSSES:
|-- | --------------------------



An analysis of activity in the allowance for loan losses follows:



|                                           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------ |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                           |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                           |  | 2004                            |        |   | 2003                           |   |        | 2004 |  |   | 2003   |  
|Balance at beginning of period             |  | $                               | 24,922 |   |                                | $ | 24,917 |      |  | $ | 24,611 |   |  | $ | 25,271 |  
|Provision charged to expense               |  |                                 | 3,750  |   |                                |   | 1,026  |      |  |   | 7,700  |   |  |   | 3,341  |  
|Loans charged off                          |  |                                 | (2,952 | ) |                                |   | (1,901 | )    |  |   | (8,007 | ) |  |   | (5,619 | )
|Recoveries on loans previously charged off |  |                                 | 667    |   |                                |   | 570    |      |  |   | 2,083  |   |  |   | 1,619  |  
|                                           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  
|Balance at end of period                   |  | $                               | 26,387 |   |                                | $ | 24,612 |      |  | $ | 26,387 |   |  | $ | 24,612 |  
|                                           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |        |  



|7) | OTHER BORROWINGS:
|-- | -----------------



Federal Home Loan Bank (FHLB) advances and other borrowings were as follows:



|                                          |  |                    |         |             |                   |   |        |   |             |  |      |  
|----------------------------------------- |  | ------------------ | ------- | ----------- | ----------------- | - | ------ | - | ----------- |  | ---- | -
|                                          |  | September 30, 2004 |         |             | December 31, 2003 |  
|                                          |  | Amount             |         | AverageRate |                   |   | Amount |   | AverageRate | 
|FHLB advances                             |  | $                  | 286,915 |             | 3.74              | % |        | $ | 268,721     |  | 5.57 | %
|Term repurchase agreements                |  |                    | 45,000  |             | 5.44              |   |        |   | 45,000      |  | 5.44 |  
|Line of credit with financial institution |  |                    | 35,000  |             | 3.00              |   |        |   | 15,500      |  | 2.03 |  
|Term debt with a financial institution    |  |                    |        |             |                  |   |        |   | 15,000      |  | 3.61 |  
|Capital leases                            |  |                    | 398     |             | 6.77              |   |        |   | 482         |  | 4.35 |  
|Subordinated term notes                   |  |                    | 235     |             | 3.33              |   |        |   | 150         |  | 2.61 |  
|                                          |  |                    |         |             |                   |   |        |   |             |  |      |  
|                                          |  | $                  | 367,548 |             |                   |   |        | $ | 344,853     |  |      |  
|                                          |  |                    |         |             |                   |   |        |   |             |  |      |  



Pursuant to
collateral agreements with the FHLB, advances are secured by FHLB stock and qualifying first mortgage loans. At September 30, 2004, FHLB advances outstanding were comprised of the following:



|                     |  |              |   |  |        |        
|-------------------- |  | ------------ | - |  | ------ | -------
|Maturity             |  | InterestRate |   |  | Amount
|Within 1 year        |  | 3.20         | % |  | $      | 99,690 
|1 year thru 2 years  |  | 3.13         |   |  |        | 85,653 
|2 years thru 3 years |  | 4.93         |   |  |        | 22,052 
|3 years thru 4 years |  | 5.28         |   |  |        | 43,708 
|More than 5 years    |  | 4.07         |   |  |        | 35,812 
|                     |  |              |   |  |        |        
|Total                |  |              |   |  | $      | 286,915
|                     |  |              |   |  |        |        



FHLB advances must be
secured by eligible collateral as specified by the FHLB and the collateral is subject to periodic review and assessment with respect to eligibility requirements. Accordingly, the Company has a blanket pledge of its one-to-four family residential
mortgages, multi-family, commercial real estate and home equity loans held in the loan portfolio as collateral for the advances outstanding at September 30, 2004 with a required minimum ratio of collateral to advances of 135%. Also, the Company has
an investment in FHLB stock of $35,788 at September 30, 2004 of which approximately $32,987 is pledged as collateral for outstanding advances. FHLB advances comprise a combination of fixed and variable rate advances. Variable rate advances can be
paid off, in part or in full, on any interest reset date without penalty. Fixed rate advances are generally subject to early prepayment fees approximately equal to the present value of the lost cash flow to the FHLB.



The Company has a line of credit of $35,000 from a financial institution
that is used for liquidity purposes and to facilitate additional investment in subsidiaries. The line of credit is secured by common stock of Unizan Bank, National Association. The total outstanding balance at September 30, 2004 was $35,000. The
interest on each draw is variable and is priced off the Federal Funds Rate plus 1.00% per annum and is paid quarterly. Also, the Company had a term loan of $15,000 from a financial institution that was used to facilitate additional investment in
subsidiaries that was paid off in August 2004.



9



---

##### Table of Contents

At September 30, 2004, the Company had $45,000 in term repurchase agreements with Salomon Brothers, Inc.
under which the Company sold mortgage-backed and related securities classified as available-for-sale with a fair value of $47,688 at September 30, 2004. The repurchase agreements had a weighted average maturity of 3.7 years at September 30, 2004.
Also, such repurchase agreements are callable at the option of the counter-party. The securities are held at Salomon Brothers, Inc.



The Bank entered into two capital lease arrangements in order to finance the purchase of equipment. The aggregate outstanding balance of the leases as of
September 30, 2004 was $398.



In 2003, Unizan Banc Financial
Services, Inc. began offering subordinated term notes with maturity dates of one, two or three years from the date of issue in order to finance additional loan growth. The outstanding balance of the subordinated term notes as of September 30, 2004
was $235.



|8) | STOCK INCENTIVE PLAN:
|-- | ---------------------



In 1987, the shareholders approved a Stock Option and Performance Unit Plan reserving 764,040 shares of common stock, adjusted for stock dividends and
splits, for the granting of options to executive officers and other senior management personnel. Options are not exercisable for at least four years from the date of grant and are not fully exercisable until six years from the date of grant. The
duration of the exercise period is ten years. In 1997, the shareholders approved a Stock Option Plan reserving 1,000,000 shares of common stock, adjusted for stock dividends and splits for the granting of options to directors and employees of the
Corporation and its affiliates. In 2003, shareholders approved an amendment to the 1997 Stock Option Plan increasing the number of share authorized under the Plan by 1,800,000. Non-qualified stock options granted to directors are immediately
exercisable. Stock options granted to employees of the Company and its affiliates are partially exercisable one year from the date of grant and become fully exercisable five years from grant date. The duration of the exercise period is ten years. In
accordance with provisions of the Plan, upon shareholder approval of a change in control, as defined in the Plan, all options outstanding at the time of such change in control fully vested, became 100% exercisable and were eligible for cash
surrender for 30 days following shareholder approval. As options are exercised, shareholders equity will be credited with the proceeds. The summary of stock option activity was as follows:



|                           |  |                    |  |           |  |                    |   |  |                               |  |                                |  |      
|-------------------------- |  | ------------------ |  | --------- |  | ------------------ | - |  | ----------------------------- |  | ------------------------------ |  | -----
|1987 Plan                  |  | Availablefor Grant |  | Exercised |  | OptionsOutstanding |   |  | WeightedAverageExercise Price |  | Range of OptionPrice per Share
|Balance, January 1, 2003   |  |                   |  | 528,046   |  | 226,470            |   |  | 8.35                          |  | 6.00                           |  | 15.00
|Exercised                  |  |                   |  | 173,779   |  | (173,779           | ) |  | 7.14                          |  | 6.00                           |  | 15.00
|                           |  |                    |  |           |  |                    |   |  |                               |  |                                |  |      
|Balance, December 31, 2003 |  |                   |  | 701,825   |  | 52,691             |   |  | 12.34                         |  | 9.63                           |  | 15.00
|Exercised                  |  |                   |  | 42,263    |  | (42,263            | ) |  | 12.42                         |  | 9.63                           |  | 15.00
|                           |  |                    |  |           |  |                    |   |  |                               |  |                                |  |      
|September 30, 2004         |  |                   |  | 744,088   |  | 10,428             |   |  | 12.03                         |  | 9.63                           |  | 15.00
|                           |  |                    |  |           |  |                    |   |  |                               |  |                                |  |      



|                                |  |                    |   |  |           |  |                    |   |  |                               |  |                                |  |      
|------------------------------- |  | ------------------ | - |  | --------- |  | ------------------ | - |  | ----------------------------- |  | ------------------------------ |  | -----
|1997 Plan                       |  | Availablefor Grant |   |  | Exercised |  | OptionsOutstanding |   |  | WeightedAverageExercise Price |  | Range of OptionPrice per Share
|Balance, January 1, 2003        |  | 123,534            |   |  | 113,774   |  | 762,692            |   |  | 16.18                         |  | 12.69                          |  | 20.25
|New shares authorized for grant |  | 1,800,000          |   |  |          |  |                   |   |  |                               |  |                                |  |      
|Granted                         |  | (256,351           | ) |  |          |  | 256,351            |   |  | 17.60                         |  | 17.33                          |  | 19.56
|Forfeited                       |  | 33,193             |   |  |          |  | (33,193            | ) |  | 19.48                         |  | 17.33                          |  | 20.00
|Exercised                       |  |                   |   |  | 53,040    |  | (53,040            | ) |  | 16.08                         |  | 12.83                          |  | 20.00
|                                |  |                    |   |  |           |  |                    |   |  |                               |  |                                |  |      
|Balance, December 31, 2003      |  | 1,700,376          |   |  | 166,814   |  | 932,810            |   |  | 16.46                         |  | 12.69                          |  | 20.25
|Granted                         |  | (19,000            | ) |  |           |  | 19,000             |   |  | 26.37                         |  | 26.37                          |  | 26.37
|Forfeited                       |  | 3,667              |   |  |          |  | (3,667             | ) |  | 17.33                         |  | 17.33                          |  | 17.33
|Exercised                       |  |                   |   |  | 603,969   |  | (603,969           | ) |  | 16.27                         |  | 12.69                          |  | 26.37
|                                |  |                    |   |  |           |  |                    |   |  |                               |  |                                |  |      
|September 30, 2004              |  | 1,685,043          |   |  | 770,783   |  | 344,174            |   |  | 17.33                         |  | 12.69                          |  | 26.37
|                                |  |                    |   |  |           |  |                    |   |  |                               |  |                                |  |      



BancFirst Ohio Corp.
had a 1997 Omnibus Stock Incentive Plan (the BFOH Plan), which provided for the granting of stock options and other stock related awards to officers and employees. Upon the completion of the merger, all outstanding options of BancFirst were
converted to Unizan Financial Corp. at the exchange ratio of 1.325 and no additional options will be granted under the BFOH Plan. In accordance with provisions of the Plan, upon a change in



10



---

##### Table of Contents

control, as defined in the Plan, all options outstanding at the time of such change in control fully
vested and became 100% exercisable. The duration of the exercise period is twenty years. All options granted were at a price that equaled or exceeded the market value of the Companys common stock at the date of grant. The summary of stock
option activity was as follows:



|                           |  |                    |  |           |  |                    |   |  |                               |       |                                |   |       |  |   |      
|-------------------------- |  | ------------------ |  | --------- |  | ------------------ | - |  | ----------------------------- | ----- | ------------------------------ | - | ----- |  | - | -----
|1997 BFOH Plan             |  | Availablefor Grant |  | Exercised |  | OptionsOutstanding |   |  | WeightedAverageExercise Price |       | Range of OptionPrice per Share
|Balance, January 1, 2003   |  |                   |  | 157,918   |  | 641,279            |   |  | $                             | 17.11 |                                | $ | 10.06 |  | $ | 25.88
|Forfeited                  |  |                   |  |          |  | (16,902            | ) |  |                               | 19.42 |                                |   | 11.32 |  |   | 25.88
|Exercised                  |  |                   |  | 54,918    |  | (54,918            | ) |  |                               | 16.39 |                                |   | 11.32 |  |   | 20.13
|                           |  |                    |  |           |  |                    |   |  |                               |       |                                |   |       |  |   |      
|Balance, December 31, 2003 |  |                   |  | 212,836   |  | 569,459            |   |  |                               | 17.20 |                                |   | 10.06 |  |   | 25.88
|Forfeited                  |  |                   |  |          |  | (1,497             | ) |  |                               | 21.47 |                                |   | 16.60 |  |   | 25.88
|Exercised                  |  |                   |  | 320,278   |  | (320,278           | ) |  |                               | 16.63 |                                |   | 10.06 |  |   | 25.88
|                           |  |                    |  |           |  |                    |   |  |                               |       |                                |   |       |  |   |      
|September 30, 2004         |  |                   |  | 533,114   |  | 247,684            |   |  |                               | 17.90 |                                |   | 11.32 |  |   | 25.88
|                           |  |                    |  |           |  |                    |   |  |                               |       |                                |   |       |  |   |      



The weighted average
remaining option life for outstanding options issued under the 1987 Stock Option Plan was 1.3 years, 6.5 years for outstanding options issued under the 1997 Stock Option Plan and 15.7 years for outstanding options issued under the 1997 BFOH Stock
Option Plan. Upon the completion of the merger with Huntington, all option plans will be assumed by Huntington and outstanding options will be converted to Huntington options at the exchange ratio of 1.1424.



For options granted during 2004 and 2003, the weighted-average fair values
at the grant dates are as follows:



|                                              |  |      |       |      |   |      
|--------------------------------------------- |  | ---- | ----- | ---- | - | -----
|                                              |  | 2004 |       | 2003
|Nonqualified Stock Options- Immediate Vesting |  |      |       |      |   |      
|Exercise Price                                |  | $    | 26.37 |      | $ | 19.56
|Fair Value                                    |  | $    | 1.20  |      | $ | 3.54 
|Nonqualified Stock Options- Delayed Vesting   |  |      |       |      |   |      
|Exercise Price                                |  |      | N/A   |      | $ | 17.33
|Fair Value                                    |  |      | N/A   |      | $ | 3.34 



|9) | SEGMENT REPORTING:
|-- | ------------------



The Company manages and operates two major lines of businesses: community banking and investment and funds management. Community banking includes lending
and related services to businesses and consumers, mortgage banking, and deposit gathering. Investment and funds management includes trust and investment services and retail sales of brokerage and insurance products. These business lines are
identified by the entities through which the product or service is delivered.



The reported line of business results reflect the underlying core operating performance within the business units. Parent and Other includes activities that are not directly attributed to the identified lines of
businesses and is comprised of the parent company and its special purpose trust subsidiary. Substantially all of the Companys assets are part of the community banking line of business. Selected segment information is included in the following
tables:



|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       
|-------------------------------------- |  | ---------------- | ------ | ----------------------------- | - | --------------- |  | - | ----- | - |  | - | ------
|Three months ended September 30, 2004: |  | CommunityBanking |        | Investmentand FundsManagement |   | Parentand Other |  |   | Total
|Net interest income (expense)          |  | $                | 16,844 |                               | $ | 5               |  | $ | (729  | ) |  | $ | 16,120
|Provision for loan losses              |  |                  | 3,750  |                               |   |                |  |   |      |   |  |   | 3,750 
|Non-interest income                    |  |                  | 5,493  |                               |   | 1,795           |  |   | (67   | ) |  |   | 7,221 
|Non-interest expense                   |  |                  | 14,191 |                               |   | 1,086           |  |   | 406   |   |  |   | 15,683
|Income tax expense (benefit)           |  |                  | 1,205  |                               |   | 245             |  |   | (421  | ) |  |   | 1,029 
|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       
|Net income (loss)                      |  | $                | 3,191  |                               | $ | 469             |  | $ | (781  | ) |  | $ | 2,879 
|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       



11



---

##### Table of Contents

|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       
|-------------------------------------- |  | ---------------- | ------ | ----------------------------- | - | --------------- |  | - | ----- | - |  | - | ------
|Three months ended September 30, 2003: |  | CommunityBanking |        | Investmentand FundsManagement |   | Parentand Other |  |   | Total
|Net interest income (expense)          |  | $                | 17,348 |                               | $ | 7               |  | $ | (540  | ) |  | $ | 16,815
|Provision for loan losses              |  |                  | 1,026  |                               |   |                |  |   |      |   |  |   | 1,026 
|Non-interest income                    |  |                  | 8,140  |                               |   | 1,703           |  |   |      |   |  |   | 9,843 
|Non-interest expense                   |  |                  | 14,116 |                               |   | 1,106           |  |   | 447   |   |  |   | 15,669
|Income tax expense (benefit)           |  |                  | 3,259  |                               |   | 207             |  |   | (345  | ) |  |   | 3,121 
|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       
|Net income (loss)                      |  | $                | 7,087  |                               | $ | 397             |  | $ | (642  | ) |  | $ | 6,842 
|                                       |  |                  |        |                               |   |                 |  |   |       |   |  |   |       



|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       
|------------------------------------- |  | ---------------- | ------ | ----------------------------- | - | --------------- |  | - | ------ | - |  | - | ------
|Nine months ended September 30, 2004: |  | CommunityBanking |        | Investmentand FundsManagement |   | Parentand Other |  |   | Total 
|Net interest income (expense)         |  | $                | 55,686 |                               | $ | 15              |  | $ | (2,116 | ) |  | $ | 53,585
|Provision for loan losses             |  |                  | 7,700  |                               |   |                |  |   |       |   |  |   | 7,700 
|Non-interest income                   |  |                  | 15,685 |                               |   | 5,801           |  |   | (67    | ) |  |   | 21,419
|Non-interest expense                  |  |                  | 46,440 |                               |   | 4,365           |  |   | 4,826  |   |  |   | 55,631
|Income tax expense (benefit)          |  |                  | 5,409  |                               |   | 499             |  |   | (2,657 | ) |  |   | 3,251 
|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       
|Net income (loss)                     |  | $                | 11,822 |                               | $ | 952             |  | $ | (4,352 | ) |  | $ | 8,422 
|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       



|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       
|------------------------------------- |  | ---------------- | ------ | ----------------------------- | - | --------------- |  | - | ------ | - |  | - | ------
|Nine months ended September 30, 2003: |  | CommunityBanking |        | Investmentand FundsManagement |   | Parentand Other |  |   | Total 
|Net interest income (expense)         |  | $                | 59,714 |                               | $ | 22              |  | $ | (1,613 | ) |  | $ | 58,123
|Provision for loan losses             |  |                  | 3,341  |                               |   |                |  |   |       |   |  |   | 3,341 
|Non-interest income                   |  |                  | 18,961 |                               |   | 5,518           |  |   |       |   |  |   | 24,479
|Non-interest expense                  |  |                  | 44,334 |                               |   | 3,658           |  |   | 1,187  |   |  |   | 49,179
|Income tax expense (benefit)          |  |                  | 9,730  |                               |   | 673             |  |   | (980   | ) |  |   | 9,423 
|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       
|Net income (loss)                     |  | $                | 21,270 |                               | $ | 1,209           |  | $ | (1,820 | ) |  | $ | 20,659
|                                      |  |                  |        |                               |   |                 |  |   |        |   |  |   |       



12



---

##### Table of Contents

ITEM 2:

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

UNIZAN
FINANCIAL CORP.



For a comprehensive understanding of the
Companys financial condition and performance, this discussion should be considered in conjunction with the Companys Consolidated Financial Statements, accompanying notes, and other information contained elsewhere herein.



This discussion contains forward-looking statements defined in the Private
Securities Litigation Reform Act of 1995 that involves risks and uncertainties. Although the Company believes that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate,
and therefore, there can be no assurance that the forward-looking statements included herein will prove to be accurate. Factors that could cause actual results to differ from the results discussed in the forward-looking statements include, but are
not limited to: the extended delay in the closing of the merger with Huntington could cause further difficulty in retaining and attracting new employees, retaining existing customers and obtaining new customers; economic conditions (both generally
and more specifically in the markets in which the Company and its subsidiaries operate); competition for the Companys customers from other providers of financial services; government legislation and regulation (which changes from time to time
and over which the Company has no control); changes in interest rates; pre-payments of loans and securities; material unforeseen changes in the liquidity, results of operations, or financial position of the Companys customers, all of which are
difficult to predict and many of which are beyond the control of the Company.



Overview



The reported results of the Company
primarily reflect the operations of the Companys bank subsidiary, Unizan Bank, National Association. The Companys results of operations are dependent on a variety of factors, including the general interest rate environment, competitive
conditions in the industry, governmental policies and regulations and conditions in the markets for financial assets. Like most financial institutions, the primary contributor to the Companys income is net interest income, which is defined as
the difference between the interest the Company earns on interest-earning assets, such as loans and securities, and the interest the Company pays on interest-bearing liabilities, such as deposits and borrowings. The Companys operations are
also affected by non-interest income, such as checking account and trust fees and gains from sales of loans. The Companys principal operating expenses, aside from interest expense, consist of salaries and employee benefits, occupancy costs,
and other general and administrative expenses.



On November 3,
2004, Huntington announced that it expects to enter into formal supervisory agreements with its banking regulators, the Federal Reserve and the Office of the Comptroller of the Currency, providing for a comprehensive action plan designed to address
its financial reporting and accounting policies, procedures and controls and its corporate governance practices. Additionally, Huntington intends to withdraw its current application with the Federal Reserve to acquire Unizan and to resubmit the
application for regulatory approval of the merger pending the successful resolution of the regulatory concerns. Also, on November 3, 2004 Unizan indicated that it is negotiating a one-year extension of its merger agreement with Huntington. Some of
the risks associated with an extended delay include, but are not limited to: loss of business due to turnover of relationship managers especially in areas where there is significant market overlap with Huntington; a difficulty in retaining and
attracting new employees and the risk of internal control weaknesses associated with increased turnover and shortages of staff; and an increased difficulty in retaining existing and attracting new clients, particularly commercial clients. Also, due
to the extended delay of the merger and due to the loss of personnel, the Company has engaged extensive outside resources to assist with activities related to Section 404 of the Sarbanes-Oxley Act. As part of this process, the Company has been
reviewing, documenting and testing key processes and implementing remediation efforts as warranted. At the time of the filing of this report, control deficiencies have been identified, which if not remediated could result in a material weakness.
Management is currently pursuing the remediation of control deficiencies that have been identified.



Average Balances and Yields



The following table presents, for each of the periods indicated, the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing
liabilities, expressed both in dollars and percentage rates, and the net interest margin. Net interest margin is calculated by dividing net interest income on a fully tax equivalent basis (FTE) by total interest-earning assets. The net interest
margin is influenced by the level and relative mix of interest-earning assets and interest-bearing liabilities. FTE income includes tax-exempt income, restated to a pre-tax equivalent, based on the statutory federal income tax rate. All average
balances are daily average balances. Non-accruing loans are included in average loan balances.



13



---

##### Table of Contents

Unizan Financial Corp.

Average Balance Sheet and Related Yields



|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|------------------------------------------------------------ |  | -------------------------------- | --------- | - | ------------------------------- | - | -------- | ---- | ---- | -------------- | ---- | - | -------------- | - | -------- | - | ------ | -------------- | ----- | - | -------------- | - | --------- | - |  | -------------- | ------ |  | -------------- | - | -------- | - | --------- | - |  | - | ------- |  | ----- | -
|                                                             |  | Three Months Ended September 30, |           |   | Nine Months Ended September 30, |  
|                                                             |  | 2004                             |           |   | 2003                            |   |          | 2004 |      |                | 2003 |  
|(dollars in thousands)                                       |  | AverageBalance                   |           |   | Income/Expense                  |   | Rate (1) |      |      | AverageBalance |      |   | Income/Expense |   | Rate (1) |   |        | AverageBalance |       |   | Income/Expense |   | Rate (1)  |   |  | AverageBalance |        |  | Income/Expense |   | Rate (1) |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |  
|Interest-earning assets                                      |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |  
|Interest bearing deposits and federal funds sold             |  | $                                | 9,113     |   |                                 | $ | 21       |      | 0.92 | %              |      | $ | 5,592          |   |          | $ | 11     |                | 0.78  | % |                | $ | 6,535     |   |  | $              | 42     |  | 0.86           | % |          | $ | 19,778    |   |  | $ | 165     |  | 1.12  | %
|Securities                                                   |  |                                  | 431,971   |   |                                 |   | 3,309    |      | 3.05 |                |      |   | 530,913        |   |          |   | 4,548  |                | 3.40  |   |                |   | 480,472   |   |  |                | 12,703 |  | 3.53           |   |          |   | 530,491   |   |  |   | 17,371  |  | 4.38  |  
|Total loans (2)                                              |  |                                  | 1,935,094 |   |                                 |   | 26,704   |      | 5.49 |                |      |   | 1,946,693      |   |          |   | 28,268 |                | 5.76  |   |                |   | 1,956,844 |   |  |                | 81,978 |  | 5.60           |   |          |   | 1,953,226 |   |  |   | 89,606  |  | 6.13  |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Total interest-earning assets (3)                            |  |                                  | 2,376,178 |   |                                 |   | 30,034   |      | 5.03 |                |      |   | 2,483,198      |   |          |   | 32,827 |                | 5.24  |   |                |   | 2,443,851 |   |  |                | 94,723 |  | 5.18           |   |          |   | 2,503,495 |   |  |   | 107,142 |  | 5.72  |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Nonearning assets:                                           |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |  
|Cash and due from banks                                      |  |                                  | 58,010    |   |                                 |   |          |      |      |                |      |   | 62,423         |   |          |   |        |                |       |   |                |   | 58,164    |   |  |                |        |  |                |   |          |   | 59,170    |   |  |   |         |  |       |  
|Other nonearning assets                                      |  |                                  | 206,434   |   |                                 |   |          |      |      |                |      |   | 211,902        |   |          |   |        |                |       |   |                |   | 208,312   |   |  |                |        |  |                |   |          |   | 213,549   |   |  |   |         |  |       |  
|Allowance for loan losses                                    |  |                                  | (24,783   | ) |                                 |   |          |      |      |                |      |   | (24,663        | ) |          |   |        |                |       |   |                |   | (24,607   | ) |  |                |        |  |                |   |          |   | (25,025   | ) |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Total assets                                                 |  | $                                | 2,615,839 |   |                                 |   |          |      |      |                |      | $ | 2,732,860      |   |          |   |        |                |       |   |                | $ | 2,685,720 |   |  |                |        |  |                |   |          | $ | 2,751,189 |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Interest bearing liabilities:                                |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |  
|Demand deposits                                              |  | $                                | 231,466   |   |                                 | $ | 308      |      | 0.53 | %              |      | $ | 289,340        |   |          | $ | 598    |                | 0.82  | % |                | $ | 245,507   |   |  | $              | 997    |  | 0.54           | % |          | $ | 284,634   |   |  | $ | 1,931   |  | 0.91  | %
|Savings deposits                                             |  |                                  | 505,279   |   |                                 |   | 1,561    |      | 1.23 |                |      |   | 529,680        |   |          |   | 1,420  |                | 1.06  |   |                |   | 513,807   |   |  |                | 4,058  |  | 1.05           |   |          |   | 489,716   |   |  |   | 4,043   |  | 1.10  |  
|Time deposits                                                |  |                                  | 886,615   |   |                                 |   | 7,189    |      | 3.23 |                |      |   | 1,017,192      |   |          |   | 8,558  |                | 3.34  |   |                |   | 920,700   |   |  |                | 21,969 |  | 3.19           |   |          |   | 1,045,657 |   |  |   | 27,274  |  | 3.49  |  
|Subordinated note (4)                                        |  |                                  | 20,619    |   |                                 |   | 505      |      | 9.74 |                |      |   |               |   |          |   |       |                |      |   |                |   | 20,619    |   |  |                | 1,514  |  | 9.81           |   |          |   |          |   |  |   |        |  |      |  
|Company obligated mandatorily redeemable trust preferred (4) |  |                                  |          |   |                                 |   |         |      |     |                |      |   | 20,000         |   |          |   | 505    |                | 10.02 |   |                |   |          |   |  |                |       |  |               |   |          |   | 20,000    |   |  |   | 1,514   |  | 10.12 |  
|Other borrowings                                             |  |                                  | 418,646   |   |                                 |   | 4,071    |      | 3.87 |                |      |   | 343,660        |   |          |   | 4,643  |                | 5.36  |   |                |   | 436,032   |   |  |                | 11,765 |  | 3.60           |   |          |   | 381,575   |   |  |   | 13,439  |  | 4.71  |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Total interest bearing liabilities                           |  |                                  | 2,062,625 |   |                                 |   | 13,634   |      | 2.63 |                |      |   | 2,199,872      |   |          |   | 15,724 |                | 2.84  |   |                |   | 2,136,665 |   |  |                | 40,303 |  | 2.52           |   |          |   | 2,221,582 |   |  |   | 48,201  |  | 2.90  |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Noninterest bearing liabilities:                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |  
|Demand deposits                                              |  |                                  | 222,458   |   |                                 |   |          |      |      |                |      |   | 203,217        |   |          |   |        |                |       |   |                |   | 218,612   |   |  |                |        |  |                |   |          |   | 193,231   |   |  |   |         |  |       |  
|Other liabilities                                            |  |                                  | 22,138    |   |                                 |   |          |      |      |                |      |   | 30,090         |   |          |   |        |                |       |   |                |   | 23,554    |   |  |                |        |  |                |   |          |   | 35,132    |   |  |   |         |  |       |  
|Shareholders equity                                         |  |                                  | 308,618   |   |                                 |   |          |      |      |                |      |   | 299,681        |   |          |   |        |                |       |   |                |   | 306,889   |   |  |                |        |  |                |   |          |   | 301,244   |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Total liabilities and equity                                 |  | $                                | 2,615,839 |   |                                 |   |          |      |      |                |      | $ | 2,732,860      |   |          |   |        |                |       |   |                | $ | 2,685,720 |   |  |                |        |  |                |   |          | $ | 2,751,189 |   |  |   |         |  |       |  
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Net interest income and interest rate spread (3)             |  |                                  |           |   |                                 | $ | 16,400   |      | 2.40 | %              |      |   |                |   |          | $ | 17,103 |                | 2.40  | % |                |   |           |   |  | $              | 54,420 |  | 2.66           | % |          |   |           |   |  | $ | 58,941  |  | 2.82  | %
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  
|Net interest margin (5)                                      |  |                                  |           |   |                                 |   |          |      | 2.75 | %              |      |   |                |   |          |   |        |                | 2.73  | % |                |   |           |   |  |                |        |  | 2.97           | % |          |   |           |   |  |   |         |  | 3.15  | %
|                                                             |  |                                  |           |   |                                 |   |          |      |      |                |      |   |                |   |          |   |        |                |       |   |                |   |           |   |  |                |        |  |                |   |          |   |           |   |  |   |         |  |       |  

---

|(1) | Calculated on an annualized basis.
|--- | ----------------------------------

|(2) | Loan fees are included in interest income on loans.
|--- | ---------------------------------------------------

|(3) | Interest income is computed on a fully tax equivalent (FTE) basis, using a tax rate of 35%.
|--- | -------------------------------------------------------------------------------------------

|(4) | As of December 31, 2003, based on new accounting guidance issued under FASB Interpretation No. 46, the amounts previously reported as company obligated mandatorily redeemable
trust preferred have been recaptioned subordinated note. The deconsolidation of the Trust increased the Companys balance sheet by $619, the difference representing the Companys common ownership in the Trust.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The net interest margin represents net interest income as a percentage of average interest-earning assets.
|--- | ----------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

Comparison of Operating Results For The Three Months Ended September 30, 2004 and 2003



Net Income. Net income for the third quarter of 2004 was $2,879, or
$0.13 per diluted share. This compares with net income of $6,842, or $0.31 per diluted share for the third quarter of 2003. During the third quarter of 2004, a pre-tax net gain of $488 was recognized on the sale of the Wooster Financial Center and
$476 pre-tax expense was recognized for merger-related professional fees and certain severance and benefit expenses. As part of the evaluation of the adequacy of the allowance for loan losses, a provision expense of $3,750 was recognized in the
third quarter of 2004 compared to $1,026 for the same period in 2003. During the third quarter of 2004, net interest income decreased by 4.1% and non-interest income, excluding security gains, decreased by 9.2%, as compared to the same period in
2003. The net interest margin increased to 2.75% for the third quarter of 2004, compared to 2.73% for the same period in 2003. The Companys return on average assets and return on average equity were 0.44% and 3.71%, respectively, in the third
quarter of 2004, compared to 0.99% and 9.06%, respectively, for the third quarter of 2003.



Interest Income. Total interest income decreased 8.6% to $29,754 for the three months ended September 30, 2004, compared to $32,539 for the third quarter of 2003. In 2004, interest income has declined in part
due to a lower level of interest-earning assets as compared to the same period in 2003. During the third quarter of 2004, the yield on interest-earning assets declined by 21 basis points from the same period in 2003. The Companys yield on
average loans was 5.49% for the three months ended September 30, 2004 and 5.76% for the comparable year ago period. The decrease in the yield on loans was primarily impacted by sustained lower market rates throughout 2003 and the first six months of
2004. As a result, a large portion of the loan portfolio automatically repriced or borrowers chose to refinance to lower rates. The yield on loans was also negatively impacted during the third quarter of 2004 by faster than projected amortization of
the purchase accounting adjustments associated with the mark-to-market of UNB Corp.s loan portfolio at the time of the merger of equals between UNB Corp. and BancFirst Ohio Corp. in March of 2002. During the third quarter of 2004, $1,200 of
amortization was recognized compared with $616 expected based on the projected life of the portfolio.



Yields on the securities portfolio decreased from 3.40% during the third quarter of 2003 to 3.05% during the third quarter of 2004. The decrease in the
yield on securities was also primarily impacted by sustained lower market rates throughout 2003 and the first six months of 2004. During 2003, the securities portfolio experienced significant pre-payments on collateralized mortgage obligations and
mortgage backed securities resulting in more cash flows being reinvested at lower market rates.



Interest Expense. Total interest expense decreased 13.3% to $13,634 for the three months ended September 30, 2004, compared to $15,724 for the
three months ended September 30, 2003. The Companys cost of interest-bearing liabilities decreased to 2.63% in the three months ended September 30, 2004 compared to 2.84% in the same period of 2003. The decrease in the cost of funds was
primarily from lower market rates affecting the rates paid on demand and time deposit products and the cost of borrowings. Based on the current trends in market rates, the Company will have limited opportunities to decrease rates on deposits. As
market rates trend upward, the Company could benefit from assets repricing more quickly than liabilities.



Provision for Loan Losses. The provision for loan losses is the expense necessary to maintain an allowance for loan losses at an appropriate level
for managements estimate of probable losses incurred in the loan portfolio. The evaluation of the allowance for loan losses takes into consideration such factors as current period net charge-offs that are charged against the allowance and a
review of general economic conditions and uncertainties. The provision for loan losses was $3,750 for the three months ended September 30, 2004, compared to $1,026 in the third quarter of 2003. This increase was mainly due to an increase in net
charge-offs for the three months ended September 30, 2004 to $2,285 compared to net charge-offs of $1,330 for the same period in 2003. Charge-offs were made in accordance with the Companys standard policy and, for the three months ended
September 30, 2004, net charge-offs were mainly comprised of $772 of commercial real estate loans, $353 of government guaranteed loans and $796 of consumer loans. Additionally, the increase in the provision for loan losses was due to an increase in
non-performing and impaired loans from December 31, 2003 and due to higher loss factors applied for certain loan types. The provision for loan losses was considered sufficient by management for maintaining an appropriate allowance for loan losses.
Additional information regarding the allowance for loan losses and non-performing assets is included in the section captioned Asset Quality.



Management analyzes the appropriateness of the allowance for loan losses regularly through reviews of historical loan loss experience, the nature and
volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. The allowance for loan losses is a material estimate that is particularly susceptible to significant
changes in the near term and is established through a provision for loan losses based on managements evaluation of the risk in the Companys loan portfolio and the general economy. Loan losses are charged against the allowance when the
uncollectibility of a loan balance is confirmed. Management believes that the allowance for loan losses was appropriate at September 30, 2004.



Non-Interest Income.Total non-interest income decreased by $2,622, to $7,221 for the three months ended



15



---

##### Table of Contents

September 30, 2004, compared to $9,843 for the three months ended September 30, 2003. Excluding security gains and
losses, total non-interest income decreased by $741, to $7,281 for the three months ended September 30, 2004, compared to $8,022 for the same period in 2003.



Customer service fees, representing service charges on deposits and fees for other banking services, decreased by $142, or 7.1%, to $1,854 in the third
quarter of 2004 from $1,996 in the third quarter of 2003. The decrease in service charges was mainly due to the rising short term interest rate environment increasing the earnings credit applied to business demand deposit accounts which was used to
offset service charges.



Gains on sales of loans totaled $1,008
for the third quarter of 2004 compared to $1,796 for the same period in 2003. During the third quarter of 2004, the Company sold $9,806 of the guaranteed portion of its Small Business Administration (SBA) and other government guaranteed
loan originations in the secondary market compared to $8,410 during the third quarter of 2003, realizing gains of $898 in the third quarter of 2004 and $909 in the third quarter of 2003. Also, in the third quarter of 2004, the Company sold $11,698
of residential loans originated for sale compared to $79,014 during the same period in 2003, realizing gains of $110 in the third quarter 2004 and $887 in the third quarter 2003. In 2003, residential loan sale activity had been impacted by an
increase in origination volumes in the favorable interest rate environment. However, due to the recent increase in rates and there being fewer customers who can benefit from refinancing, the trend of mortgage refinancing has slowed. As a result,
fees associated with the mortgage related business have declined as refinancing activity slowed. Also, residential loan sale activity was impacted by the exiting of the wholesale lending business in 2004.



The Company intends to continue to place emphasis on its small business
lending activities. The nature of the political climate in Washington, D.C. may periodically subject many existing government programs to much scrutiny and possible cutbacks. At the beginning of the first quarter of 2004 the SBA released a policy
notice reducing the maximum loan size of regular 7(a) loans to $750 from $2,000. On April 5, 2004, legislation was signed into law, which extends programs under the Small Business Act. This law lifts the 7(a) loan cap from $750 to gross amount of
$2,000 and increases the loan guaranty limit from $1,000 to $1,500. Several changes to the fee structure were also enacted. On October 1, 2004, the SBA issued a policy announcing the expiration of certain temporary provisions enacted in April 2004
regarding its programs. The key changes include a reduction in the maximum guarantee limit to $1,000 from $1,500 along with slightly higher borrower and lender fees. Management believes any future cutbacks could negatively affect the Companys
activities in the SBA lending programs as well as the planned expansion of such activities.



Net security losses in the third quarter of 2004 were $60 compared to a net gain of $1,821 in the third quarter of 2003. The security losses in the third quarter of 2004 related to the sale of equity securities and
these losses were partially offset by a small gain above the recoded book value on the sale of the trust preferred security issued by North Country Financial Corporation.



Other income increased by $91, or 3.6%, to $2,626 for the third quarter of 2004 from $2,535 in the third quarter of 2003.
The increase in other operating income was mainly attributed to a gain of $567 that was recognized on the sale of the Wooster Financial Center. This increase was partially offset by a decline in servicing income related to the mortgage servicing
right (MSR) portfolio. During the third quarter of 2004, a recovery of $57 of previously recognized impairment charges was recorded compared with a recovery of $531 that was recognized in the third quarter of 2003. The value of the MSR
portfolio is analyzed quarterly by considering critical assumptions for pre-payment speeds, the targeted investor yield to a buyer of MSRs, and float on escrows. Market interest rates are an external factor that can have a material influence on this
valuation process, as interest rates influence pre-payment speeds and targeted investor yield. Management believes that the estimated aggregate fair value of the MSRs was fairly stated at September 30, 2004. Future impairment could be realized if
pre-payment speeds increase beyond the assumption rates. If rates continue to rise and pre-payment activity slows, the value of the servicing rights should be positively impacted.



Non-Interest Expense.Total non-interest expense increased $14 to $15,683 in the three months ended September 30,
2004, compared to $15,669 in the three months ended September 30, 2003. It is expected that non-interest expenses will increase beginning in the fourth quarter of 2004 due to professional services associated with activities related to Section 404 of
the Sarbanes-Oxley Act and due to staffing vacancies.



Salaries
and employee benefits increased to $8,211 for the three months ended September 30, 2004 compared to $8,146 for the same period in 2003. Excluding the $357 merger-related severance and benefit accrual, salaries and employee benefits decreased to
$7,854 and represented approximately 54.3% of total operating expenses (non-interest expense less amortization of intangibles) for the three months ended September 30, 2004 compared to $8,146, or 54.9% of total operating expenses in the third
quarter of 2003. As a result of the delay in the merger, it is expected that salary and employee benefit costs will increase due to the continued effort to retain employees and recruit new employees.



Taxes, other than income taxes, for the quarter ended September 30, 2004 were
$557 compared with $505 in the third quarter 2003. The increase in franchise tax expense was mainly due to higher capital levels within the Companys Bank subsidiary.



16



---

##### Table of Contents

Provision for Income Taxes. The Companys provision for federal income taxes was $1,029, or
26.3% of pre-tax income, for the three months ended September 30, 2004 compared to $3,121, or 31.3% of pre-tax income, for the same period in 2003. The effective tax rate differed from the federal statutory rate principally as a result of tax-exempt
income from obligations of states and political subdivisions, loans and earnings on bank owned life insurance. The Companys effective tax rate for the third quarter of 2004 was also impacted by tax-exempt income being a larger portion of
pre-tax income which had the effect of reducing the effective tax rate from the same period in 2003.



Comparison of Operating Results For The Nine Months Ended September 30, 2004 and 2003



Net Income. Net income for the nine months ended September 30, 2004 was $8,422, or $0.38 per diluted share. This compares with net income of
$20,659, or $0.93 per diluted share for the same period in 2003. During the first nine months of 2004, salary expense of $5,065 pre-tax, or $3,292 after-tax, was recognized in relation to the exercise of certain stock options and $2,502 pre-tax, or
$1,831 after-tax, of expense was recognized for merger-related professional fees and severance accrual. The salary charge and merger-related expenses impacted net income by $0.23 per diluted share for the first nine months of 2004. During the first
nine months of 2004, net interest income decreased by 7.8% and non-interest income decreased by 12.5%, as compared to the same period in 2003. The net interest margin decreased to 2.97% for the first nine months of 2004, compared to 3.15% for the
same period in 2003. The decrease in the net interest margin was primarily due to the yields on interest-earning assets declining faster than the cost of interest-bearing liabilities. The Companys return on average assets and return on average
equity were 0.42% and 3.67%, respectively, for the nine months ended September 30, 2004, compared to 1.00% and 9.17%, respectively, for the same period in 2003.



Interest Income. Total interest income decreased 11.7% to $93,888 for the nine months ended September 30, 2004, compared to $106,324 for the
same period in 2003. In 2004, interest income has declined in part due to a lower level of interest-earning assets as compared to the same period in 2003. During the first nine months of 2004, the yield on interest-earning assets declined by 54
basis points from the same period in 2003. The Companys yield on average loans was 5.60% for the nine months ended September 30, 2004 and 6.13% for the comparable year ago period. The decrease in the yield on loans was primarily impacted by
sustained lower market rates throughout 2003 and the first six months of 2004. As a result, a large portion of the loan portfolio automatically repriced or borrowers chose to refinance to lower rates.



Yields on the securities portfolio decreased from 4.38% during the first nine
months of 2003 to 3.53% during the same period in 2004. The decrease in the yield on securities was also primarily impacted by sustained lower market rates throughout 2003 and the first six months of 2004. During 2003, the securities portfolio
experienced significant pre-payments on collateralized mortgage obligations and mortgage backed securities resulting in more cash flows being reinvested at lower market rates.



Interest Expense. Total interest expense decreased 16.4% to $40,303 for the nine months ended September 30, 2004,
compared to $48,201 for the nine months ended September 30, 2003. The Companys cost of interest-bearing liabilities decreased to 2.52% in the nine months ended September 30, 2004 compared to 2.90% in the same period of 2003. The decrease in
the cost of funds was primarily from lower market rates affecting the rates paid on all deposit products and the cost of borrowings. Based on the current trends in market rates, the Company will have limited opportunities to decrease rates on
deposits.



Provision for Loan Losses. The provision for
loan losses is the expense necessary to maintain an allowance for loan losses at an appropriate level for managements estimate of probable losses incurred in the loan portfolio. The evaluation of the allowance for loan losses takes into
consideration such factors as current period net charge-offs that are charged against the allowance and a review of general economic conditions and uncertainties. The provision for loan losses was $7,700 for the nine months ended September 30, 2004,
compared to $3,341 in the same period of 2003. This increase was mainly due to an increase in net charge-offs for the nine months ended September 30, 2004 to $5,924 compared to net charge-offs of $4,000 for the same period in 2003. Charge-offs were
made in accordance with the Companys standard policy and, for the nine months ended September 30, 2004, occurred primarily in the commercial, commercial real estate, aircraft, SBA and consumer loan portfolios. Additionally, the increase in the
provision for loan losses was due to an increase in non-performing and impaired loans from December 31, 2003 and due to higher loss factors applied for certain loan types. The provision for loan losses was considered sufficient by management for
maintaining an appropriate allowance for loan losses. Additional information regarding the allowance for loan losses and non-performing assets is included in the section captioned Asset Quality.



Non-Interest Income.Total non-interest income decreased by $3,060, to
$21,419 for the nine months ended September 30, 2004, compared to $24,479 for the nine months ended September 30, 2003. Excluding net security gains, total non-interest income decreased by $977, to $21,227 for the nine months ended September 30,
2004, compared to $22,204 for the same period in 2003.



Trust,
brokerage and insurance sales income increased by $288, or 5.2%, to $5,796 for the nine months ended September 30, 2004 from $5,508 in the same period of 2003. Brokerage and insurance sales revenue increased by $266 due to the hiring of additional
brokers and due to more favorable market conditions.



17



---

##### Table of Contents

Customer service fees, representing service charges on deposits and fees for other banking services,
increased by $289, or 5.5%, to $5,546 in the first nine months of 2004 from $5,257 in the same period of 2003. The increase was mainly attributed to increased activity and charges within demand deposit accounts.



Gains on sales of loans totaled $2,939 for the nine months ended September
30, 2004 compared to $6,132 for the same period in 2003. During 2004, the Company sold $21,996 of the guaranteed portion of its SBA and other government guaranteed loan originations in the secondary market compared to $20,645 during the same period
in 2003, realizing gains of $2,175 in 2004 and $2,460 in 2003. Also, in 2004, the Company sold $38,097 of residential loans originated for sale compared to $241,005 during the same period in 2003, realizing gains of $505 in 2004 and $2,816 in 2003.
In addition, in 2004, the Company sold $7,082 of loans from the residential loan portfolio compared to $23,516 during the same period in 2003, realizing gains of $259 in 2004 and $856 in 2003. During the first quarter of 2004, $7,082 of construction
loans that became eligible for sale upon conversion to permanent financing, were sold from the residential real estate loan portfolio as part of a strategy to manage the interest rate risk and the prepayment risk profile of the portfolio. In 2003,
residential loan sale activity had been impacted by an increase in origination volumes in the favorable interest rate environment. However, due to the recent increase in rates and there being fewer customers who can benefit from refinancing, the
trend of mortgage refinancing has slowed. As a result, fees associated with the mortgage related business have declined as refinancing activity slowed. Also, residential loan sale activity was impacted by the exiting of the wholesale lending
business in 2004.



Other income increased by $1,639, or 30.9%,
to $6,946 for the nine months ended September 30, 2004 from $5,307 in the same period of 2003. The increase in other operating income was mainly attributed to a recovery in previously recognized impairment charges on the MSR portfolio. During the
first nine months of 2004, a recovery of $248 of previously recognized impairment charges was recognized compared with a $579 impairment charge that was recognized in the same period of 2003 as a reduction to servicing income. The value of the MSR
portfolio is analyzed quarterly by considering critical assumptions for pre-payment speeds, the targeted investor yield to a buyer of MSRs, and float on escrows. Market interest rates are an external factor that can have a material influence on this
valuation process, as interest rates influence pre-payment speeds and targeted investor yield. Management believes that the estimated aggregate fair value of the MSRs was fairly stated at September 30, 2004. Future impairment could be realized if
pre-payment speeds increase beyond the assumption rates. If rates continue to rise and pre-payment activity slows, the value of the servicing rights should be positively impacted. Other income was also positively impacted during 2004 by a gain of
$567 that was recognized on the sale of the Wooster Financial Center.



Non-Interest Expense.Total non-interest expense increased $6,452 to $55,631 in the nine months ended September 30, 2004, compared to $49,179 in the nine months ended September 30, 2003. Excluding the salary expense of $5,065
recognized in relation to the exercise of certain stock options and $2,502 of expense recognized for merger-related professional fees and severance accrual, total non-interest expense decreased $1,115, or 2.3%. It is expected that non-interest
expenses will increase beginning in the fourth quarter of 2004 due to professional services associated with activities related to Section 404 of the Sarbanes-Oxley Act and due to staffing vacancies.



Including salary expense of $5,065 recognized in relation to the exercise of
certain stock options and $782 merger-related severance and benefit accrual, salaries and employee benefits increased to $31,479 for the nine months ended September 30, 2004 compared to $26,560 for the same period in 2003. The $5,065 of expense was
recognized as a result of the settlement of options for cash or with shares held for less than six months. Excluding the $5,065 option expense and $782 merger-related severance accrual, salaries and employee benefits decreased to $25,632 and
represented approximately 54.2% of total operating expenses (non-interest expense less amortization of intangibles) for the nine months ended September 30, 2004 compared to $26,560, or 57.0% of total operating expenses in the same period in 2003.
The second quarter of 2003 includes $1,232 of expense that was recognized for the termination of the defined benefit plan. As a result of the delay in the merger, it is expected that salary and employee benefit costs will increase due to the
continued effort to retain employees and recruit new employees.



Taxes, other than income taxes, for the nine months ended September 30, 2004 were $1,797 compared with $1,547 for the same period in 2003. The increase in franchise tax expense was mainly due to higher capital levels within the
Companys Bank subsidiary.



Other non-interest expenses
increased $1,451, to $12,919 during the first nine months of 2004 compared to $11,468 in the same period of 2003. The increase was mainly due to $1,720 of expense that was recognized in 2004 for merger-related professional fees.



Provision for Income Taxes. The Companys provision for federal
income taxes was $3,251, or 27.9% of pre-tax income, for the nine months ended September 30, 2004 compared to $9,423, or 31.3% for pre-tax income, for the same period in 2003. The effective tax rate differed from the federal statutory rate
principally as a result of tax-exempt income



18



---

##### Table of Contents

from obligations of states and political subdivisions, loans and earnings on bank owned life insurance. The
Companys effective tax rate for the first nine months of 2004 was also impacted by tax-exempt income being a larger portion of pre-tax income which had the effect of reducing the effective tax rate from the same period in 2003.



Asset Quality



Non-performing Assets. To maintain the loan portfolios level of credit risk at an appropriate level, management
sets underwriting standards and internal lending limits and provides for proper diversification of the portfolio by placing constraints on the concentration of credits within the portfolio. In monitoring the level of credit risk within the loan
portfolio, management utilizes a formal loan review process to monitor, review, and consider relevant factors in evaluating specific credits in determining the appropriateness of the allowance for loan losses. The Company formally documents its
evaluation of the appropriateness of the allowance for loan losses on a quarterly basis and the evaluation is approved by its board of directors.



Failure to receive principal and interest payments when due on a loan results in efforts by the Company to restore such loan to current status. Loans are
classified as non-accrual when, in the opinion of management, full collection of principal and accrued interest is in doubt. Continued unsuccessful collection efforts generally lead to initiation of foreclosure or other legal proceedings. Property
acquired by the Company as a result of foreclosure, or by deed in lieu of foreclosure, is classified as other assets owned until such time as it is sold or otherwise disposed of. The Company owned $2,254 of such property at September 30,
2004 compared to $2,143 at December 31, 2003.



Non-performing
loans totaled $29,174, or 1.53% of total loans, at September 30, 2004, compared to $25,899, or 1.32% of total loans, at December 31, 2003. Non-performing assets totaled $31,428, or 1.65% of loans and other assets owned at September 30, 2004,
compared to $28,042, or 1.42%, at December 31, 2003. Non-performing loans were mainly comprised of $8,577 of residential mortgage loans, $2,450 of aircraft loans, $5,620 of commercial real estate loans and $9,438 of SBA and other government
guaranteed loans, of which $7,023 is guaranteed by the government. Non-performing loans, excluding the $7,023 of non-performing loans guaranteed by the government, totaled $22,151, or 1.17% of total loans, at September 30, 2004 compared to 0.98%,
excluding $6,537 of non-performing loans guaranteed by the government, at December 31, 2003. While delinquencies and non-performing assets include the guaranteed portion of government guaranteed loans, management believes there is little risk of
loss as these loans are submitted for liquidation and processed by the SBA. The SBA has historically not paid the Company the guaranteed portion of a defaulted loan until some time after the primary collateral securing the loan has been liquidated.
The remaining increase in non-performing loans resulted primarily from delinquency trends in general. Residential delinquency trends are consistent with Ohio and national trends; bankruptcies are a significant part of non-performing loans. While the
delinquency trends have caused increased delinquencies and non-performing assets, there continues to be little translation into losses. Management continues to remain cautious as the economic uncertainty extends in certain areas of the
Companys markets. Management of the Company is not aware of any material amounts of loans outstanding, not disclosed in the tables below, for which there is significant uncertainty as to the ability of the borrower to comply with present
payment terms. The following is an analysis of the composition of non-performing assets and restructured loans:



|                                                             |  |                   |        |   |                  |   |        |  
|------------------------------------------------------------ |  | ----------------- | ------ | - | ---------------- | - | ------ | -
|                                                             |  | September 30,2004 |        |   | December 31,2003 |  
|Non-accrual                                                  |  | $                 | 26,628 |   |                  | $ | 20,566 |  
|Accruing loans 90 days or more past due                      |  |                   | 2,546  |   |                  |   | 5,333  |  
|                                                             |  |                   |        |   |                  |   |        |  
|Total non-performing loans                                   |  |                   | 29,174 |   |                  |   | 25,899 |  
|Other assets owned and other non-performing assets           |  |                   | 2,254  |   |                  |   | 2,143  |  
|                                                             |  |                   |        |   |                  |   |        |  
|Total non-performing assets                                  |  | $                 | 31,428 |   |                  | $ | 28,042 |  
|                                                             |  |                   |        |   |                  |   |        |  
|Restructured loans                                           |  | $                 | 2,461  |   |                  | $ | 2,565  |  
|                                                             |  |                   |        |   |                  |   |        |  
|Non-performing loans to total loans                          |  |                   | 1.53   | % |                  |   | 1.32   | %
|Non-performing assets to total assets                        |  |                   | 1.21   | % |                  |   | 1.03   | %
|Non-performing assets to total loans plus other assets owned |  |                   | 1.65   | % |                  |   | 1.42   | %



Restructured loans
consist of one loan that was restructured in May 1999 and has been performing in accordance with its restructured terms since such time. The restructured loan is not included in non-performing assets.



19



---

##### Table of Contents

As of September 30, 2004, impaired loans were $11,186 compared with $7,476 at December 31, 2003. As of
September 30, 2004 and December 31, 2003, $5,298 and $5,852, respectively, which are the government guaranteed portions of government guaranteed loans considered impaired are not included in impaired loans. The increase in impaired loans from
December 31, 2003 was mainly attributed to an aircraft loan of $2,209 which is isolated to a single borrower. Commercial, commercial real estate and aircraft loans are classified as impaired if full collection of principal and interest in accordance
with the terms of the loan documents is not probable. Impaired loans and non-performing loans have been considered in managements analysis of the appropriateness of the allowance for loan losses.



Allowance for Loan Losses. The Company records a provision necessary
to maintain the allowance for loan losses at a level sufficient to provide for probable incurred credit losses. The provision is charged against earnings when it is established. An allowance for loan losses is established based on managements
best judgment, which involves an ongoing review of prevailing national and local economic conditions, changes in the size and composition of the portfolio and review of individual credits. Growth of the loan portfolio, loss experience, economic
conditions, delinquency levels, credit mix, and an evaluation of selected credits are factors that affect judgments concerning the appropriateness of the allowance. Actual losses on loans are charged against the allowance.



The allowance for loan losses totaled $26,387 at September 30, 2004,
representing 1.39% of total loans, compared to $24,611 at December 31, 2003, or 1.25% of total loans outstanding. Net charge-offs for the nine months ended September 30, 2004 were $5,924, compared to net charge-offs of $4,000 for the same period in
2003. Charge-offs were made in accordance with the Companys standard policy and, for the nine months ended September 30, 2004, occurred primarily in the commercial, commercial real estate, aircraft, SBA and consumer loan portfolios.



The allowance for loan losses as a percentage of
non-performing loans (coverage ratio) was 90.4% at September 30, 2004, compared to 95.0% at December 31, 2003. Although used as a general indicator, the coverage ratio is not a primary factor in the determination of the appropriateness
of the allowance by management, particularly given the extent to which the Companys non-performing loans consist of single-family residential mortgage loans and that $7,023 of non-performing loans are guaranteed by the government. The
allowance for loan losses as a percentage of non-performing loans, excluding the $7,023 of non-performing loans that are guaranteed by the government, was 119.1% at September 30, 2004 compared to 127.1%, excluding the $6,537 of non-performing loans
that are guaranteed by the government, at December 31, 2003.



As of September 30, 2004, the aircraft portfolio of $117,497 represented 6.2% of the total loan portfolio. Management continues to carefully analyze the aircraft portfolio and the risk profile of the portfolio especially in light of
decreasing collateral values in certain classes of aircraft. As of September 30, 2004, the aircraft portfolio consisted of $83,895 of non-jet aircraft and values of non-jet aircrafts have historically been more stable than jet aircrafts. The
remainder of the portfolio consists of loans secured by jets. These loans are predominately to businesses that use their planes as a business tool and not actually within the aircraft industry, i.e. charters or flight schools, thus reducing the
Banks exposure to the aircraft industry as a whole. No new originations of aircraft loans are expected due to the closing of the aircraft lending centers.



Comparison of September 30, 2004 and December 31, 2003 Financial Condition



Total assets were $2.59 billion at September 30, 2004, a decrease of $133,747, or 4.9%, from December 31, 2003. Total
securities decreased by $70,532, or 14.9%, to $404,104 from December 31, 2003. The decline in securities was mainly related to the sale of the Companys $40,000 trust preferred securities portfolio in order to reduce its credit exposure. Also,
the cash flows on collateralized mortgage obligations and mortgage backed securities were not being re-invested into securities due to the expected closing of the merger. Management has begun implementing a strategy to re-invest portfolio cash
flows. The Companys general investment strategy is to manage the portfolio to include rate sensitive assets, matched against interest sensitive liabilities to reduce interest rate risk. In recognition of this strategy, as well as to provide a
secondary source of liquidity to accommodate loan demand and possible deposit withdrawals, the Company has chosen to classify the majority of its securities as available-for-sale. At September 30, 2004, 99.5% of the total securities portfolio was
classified as available-for-sale, while those securities that the Company intends to hold to maturity represented the remaining 0.5%.



Management periodically reviews the securities portfolio for possible impairment. Within the securities portfolio, an impairment charge of $1,410 was
recognized during 2003 on a $2,000 trust preferred security issued by North Country Financial Corporation. During the third quarter of 2004, the trust preferred security issued by North Country Financial Corporation was sold for a slight gain above
the recorded book value of the security. Management believes that the unrealized losses on securities available for sale are temporary in nature and due primarily to changes in interest rates and not a result of credit related issues. Management
believes that the Company has the ability to hold securities with unrealized losses to maturity or until such time as the unrealized losses reverse.



20



---

##### Table of Contents

Total loans declined by 4.6%, on an annualized basis, to $1.90 billion at September 30, 2004 compared to
$1.97 billion at December 31, 2003. Within the loan portfolio, commercial real estate loans declined by $48,638, or 9.8% on an annualized basis, and aircraft loans declined by $15,780, or 15.8%, on an annualized basis. The decline in commercial real
estate loans was attributed to competitive factors involving rate and structure and as a result of fewer lending officers originating new loans. Origination of new loans is expected to continue to be lower due to the turnover of relationship
managers in areas where there is significant market overlap with Huntington. The decline in aircraft was mainly due to the closing of the aircraft lending centers. As a result, no new originations of aircraft loans are expected.



Total deposits decreased $158,024, or 10.7% on an annualized basis, to $1.82
billion at September 30, 2004 from $1.98 billion at December 31, 2003. A total of $15,377 of this decline was due to the sale of the Wooster Financial Center, of which $10,307 were certificates of deposits. Savings deposits, including money market
accounts, declined by $13,839, interest-bearing demand deposits declined by $46,099, and certificate of deposits declined by $105,206 from December 31, 2003. These declines were partially offset by an increase in non-interest bearing demand deposits
of $7,120 from December 31, 2003. During the first half of 2003, the Bank executed a deposit gathering strategy utilizing introductory rates within the interest bearing demand and money market deposit products. A portion of the funds gathered were
rate sensitive and have shifted to other higher yielding alternatives. Also, the decline in certificate of deposits was partially due to the maturity of $60,170 of brokered certificates of deposits and is consistent with managements overall
strategy to change the deposit mix.



Short-term borrowings,
which include sweep repurchase agreements and federal funds purchased, decreased by $5,180 to $51,233 at September 30, 2004, compared to $56,413 at December 31, 2003. Other borrowings increased by $22,695 to $367,548 at September 30, 2004, compared
to $344,853 at December 31, 2003. During the first nine months of 2004, brokered certificates of deposits of $60,170 were paid off at maturity and replaced with overnight borrowings.



Critical Accounting Policies



The Company follows financial accounting and reporting policies that are in accordance with generally accepted accounting principles in the United States
of America. These policies are presented in Note 1 to the consolidated audited financial statements in Unizan Financial Corp.s annual report on Form 10-K for the year ended December 31, 2003. Some of these accounting policies, as discussed
below, are considered to be critical accounting policies. Critical accounting policies are those policies that require managements most difficult, subjective or complex judgments, often as a result of the need to make estimates about the
effect of matters that are inherently uncertain. The Company has identified two accounting policies that are critical accounting policies and an understanding of these policies is necessary to understand the financial statements. These policies
relate to determining the appropriateness of the allowance for loan losses and the valuation of the MSR. Additional information regarding these policies is included in the sections captioned Provision for Loan Losses and
Non-Interest Income, respectively.



Management
believes that the judgments, estimates and assumptions used in the preparation of the consolidated financial statements are appropriate given the factual circumstances at the time.



Liquidity and Capital Resources



The objective of liquidity management is to ensure the availability of funds to accommodate customer loan demand as well as deposit withdrawals while
continuously seeking higher yields from longer-term lending and investing opportunities. This is accomplished principally by maintaining sufficient cash flows and liquid assets along with consistent stable core deposits and the capacity to maintain
immediate access to funds. These immediately accessible funds may include federal funds sold, unpledged marketable securities, reverse repurchase agreements or available lines of credit from the Federal Reserve Bank, FHLB, or other financial
institutions. An important factor in the preservation of liquidity is the maintenance of public confidence, as this facilitates the retention and growth of a large, stable supply of core deposits.



The Companys principal source of funds to satisfy short-term liquidity
needs comes from cash, due from banks, federal funds sold and borrowing capabilities through the FHLB, Federal Reserve Bank primary credit as well as other sources. Changes in the balance of cash and due from banks are due to changes in volumes of
federal funds sold, and the float and reserves related to deposit accounts, which may fluctuate significantly on a day-to-day basis. As of September 30, 2004, cash, due from banks and federal funds sold totaled $69,480 compared with $58,500 at
December 31, 2003. The securities portfolio serves as an additional source of liquidity for the Company. Securities with a market value of $402,111 were classified as available-for-sale as of September 30, 2004, representing 99.5% of the total



21



---

##### Table of Contents

securities portfolio. Classification of securities as available-for-sale provides for flexibility in managing net
interest margin, interest rate risk, and liquidity. Securities with a market value of $318,565 at September 30, 2004 were pledged to secure public funds and other obligations.



The Companys bank subsidiary is a member of the FHLB. Membership provides an opportunity to control the banks
cost of funds by providing alternative funding sources, to provide flexibility in the management of interest rate risk through the wide range of available funding sources, to manage liquidity via immediate access to such funds, and to provide
flexibility through utilization of customized funding products to fund various loan and investment products and strategies.



Shareholders equity at September 30, 2004 was $310,186, compared to shareholders equity at December 31, 2003 of $302,823, an increase of
$7,363. The increase in shareholders equity was mainly attributed to a reduction in the number of shares held in treasury stock due to treasury share activity associated with the exercise of stock options.



Under the risk-based capital guidelines, a minimum capital to risk-weighted
assets ratio of 8.0% is required, of which, at least 4.0% must consist of Tier 1 capital (equity capital net of goodwill). Additionally, a minimum leverage ratio (Tier 1 capital to total assets) of 3.0% must be maintained. At September 30, 2004, the
Company had a total risk-based capital ratio of 12.91%, of which 11.65% consisted of Tier 1 capital. The leverage ratio for the Company at September 30, 2004, was 9.00%.



Cash dividends declared and paid to shareholders of the Company totaled $8,844, or $0.405 per share, during the first nine
months of 2004. This compares to dividends of $8,792, or $0.405 per share, for the same period in 2003.



The Companys ability to obtain funds for the payment of dividends and for other cash requirements is largely dependent on the amount of dividends
which may be declared by the Bank and other subsidiaries. However, the Federal Reserve Board expects the Company to serve as a source of strength to its subsidiary Bank, which may require the Company to retain capital for further investment in its
subsidiary bank, rather than pay dividends to shareholders. Payment of dividends by the Bank may be restricted at any time at the discretion of its applicable regulatory authorities, if they deem such dividends to constitute an unsafe and/or unsound
banking practice. These provisions could have the effect of limiting the ability to pay dividends on its common shares.



In addition, bank regulators limit the amount of dividends a subsidiary bank can declare in any calendar year without obtaining prior approval. Banks must
have the approval of its regulatory authority if a dividend in any year would cause the total dividends for that year to exceed the sum of the Banks current years net profits (or net income, less dividends declared during the
period based on regulatory accounting principles) and the retained net profits for the preceding two years, less required transfers to surplus. As of September 30, 2004, $9,081 was available to pay as dividends to the holding company. Dividends in
excess of this amount require regulatory approval prior to being paid.



Considering the Companys capital adequacy, profitability, available liquidity sources and funding sources, the Companys liquidity is considered by management to be adequate to meet current and projected needs.



22



---

##### Table of Contents

Item 3:

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



In the normal course of business, the Company is exposed to interest rate
risk caused by the differences in cash flows and repricing characteristics that occur in various assets and liabilities as a result of changes in interest rates. The asset and liability management process is designed to measure and manage that risk
to maintain consistent levels of net interest income and net present value of equity under any interest rate scenario.



The Company uses a dynamic computer model to generate earnings simulations, duration and net present value forecasts and gap analyses, each of which
measures interest rate risk from a different perspective. The model incorporates a large number of assumptions, including the absolute level of future interest rates, the slope of the yield curve, various spread relationships, pre-payment speeds,
repricing opportunities, cash flow characteristics of instruments without contractual maturity dates and changes in the volumes of multiple loan, investment and deposit categories. Management believes that individually and in the aggregate these
assumptions are reasonable, but the complexity of the simulation modeling process results in a sophisticated estimate, not a precise calculation of exposure.



One of the most significant assumptions is the assignment of deposit balances without a stated maturity date to specific time frames. Since these deposits
are subject to withdrawal on demand, and have rates that can be changed at any time, they could be considered immediately repriceable and assigned to the shortest maturity, resulting in a significant level of liability sensitivity. However, actual
practice indicates that balances are withdrawn and replaced over a much longer time frame, and rates are modified less frequently and in smaller increments than changes which occur in financial market rates. The Company uses an estimated average
decay rate to approximate deposit behavior over the simulation time horizon. As more data is developed over time, a statistical analysis of historical deposit behavior will replace the estimated average decay rates.



The model then applies a predetermined immediate parallel increase or
decrease in the level of interest rates to forecast the impact on both net interest income and capital one year forward. While this methodology provides a comprehensive appraisal of interest rate risk, it is not necessarily indicative of actual or
expected financial performance. Changes in interest rates that affect the entire yield curve equally at a single point in time are not typical, and the Company makes assumptions regarding the magnitude of changes that are applied to various deposit
products. The residential mortgage pre-payment assumptions are based on industry medians and could differ from the Companys actual results due to non-financial pre-payment incentives and other local factors. The behavior of depositors is based
on an analysis of historical changes in balances and might not fully reflect current attitudes toward other investment alternatives. Moreover, the model does not include any interim changes in strategy the Company might instate in response to shifts
in interest rates.



At September 30, 2004, assuming an
immediate, parallel 100 basis point shift in market yields, the Companys net interest income for the next twelve months was calculated to decrease by 2.2% if rates decline and to increase by 1.8% if rates increase. At December 31, 2003,
assuming an immediate, parallel 100 basis point shift in market yields, the Companys net interest income for the next twelve months was calculated to decrease by 3.5% if rates declined and to increase by 1.0% if rates increased. Since interest
rates on deposit products are very low, the Company would not realize any significant future benefit from lower rates, but as market rates trend upward, could profit from assets repricing more quickly than liabilities. The net present value of
equity is defined as the difference between the present value of the Companys assets and liabilities. In general, the present value of fixed rate financial instruments declines as market rates increase and increases as rates fall. Using the
yield scenario defined above, the net present value of equity was forecasted to decline in a rising rate environment and to rise in a falling rate scenario.



Interest rate risk can be managed by using a variety of techniques, including but not limited to, selling existing assets or repaying liabilities, pricing
loans and deposits to attract preferred maturities and developing alternative sources of funding or structuring new products to hedge existing exposures. In addition to these balance sheet strategies, the Company can also use derivative financial
instruments such as interest rate swaps, caps, and floors to manage the potential impact of adverse changes in interest rates.



The Company has interest rate swaps on which it pays fixed rates and receives variable rates. The two swaps, which have a total notional principal of
$30,000, were executed to convert variable rate borrowings to fixed rates to reduce the risk of increased interest expense in a rising rate environment. Since they are cash flow hedges, they are recorded at a fair value of ($2,121) with changes
recognized in other comprehensive income. For the nine months ended September 30, 2004, $1,220 has been recognized in interest expense related to the interest rate swaps compared with $1,367 for the same period in 2003.



23



---

##### Table of Contents

Also, the Company has a program to provide long-term fixed rate loans to commercial borrowers without
incurring interest rate risk by executing simultaneous interest rate swaps. Each swap is structured to have the same amortization and rate reset schedule as its underlying loan, which results in an effective fair value hedge. At September 30, 2004,
the notional value of swaps in this program totaled $28,481 at a fair value of ($280). Changes in the market value of the swap and the loan are included in earnings.



The Company also has a notional balance of $3,000 of options on the S & P 500 which offsets the equivalent risk of
certificate of deposit liabilities that have a return contractually linked to the index. The effective portion of the options and the embedded derivative are carried at a fair value of ($239). For the year-to-date, the Company has recognized $19 in
current income for the ineffective portion of the derivative.



Item 4:

CONTROLS AND PROCEDURES



The management of the Company is responsible for establishing and maintaining effective disclosure controls and procedures
as defined under Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934. As of the end of the period covered by this quarterly report, an evaluation was performed under the supervision and with the participation of management,
including the Chief Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures. Based on that evaluation, management concluded the Companys
disclosure controls and procedures as of September 30, 2004, were effective in ensuring material information required to be disclosed in this Quarterly Report on Form 10-Q was recorded, processed, summarized, and reported on a timely basis.



During the period covered by this report, the Company engaged
extensive outside resources to assist with activities related to Section 404 of the Sarbanes-Oxley Act due to the extended delay of the merger and due to the loss of personnel. As part of this process, the Company has been reviewing, documenting and
testing key processes and is currently pursuing the remediation of control deficiencies that have been identified which if not remediated could result in a material weakness. An internal control deficiency was identified within the finance
department due to significant turnover in financial and accounting personnel causing a concentration of duties to exist. To mitigate this weakness, management instituted additional supervisory reviews during the period covered by this report and is
actively working to further strengthen our accounting and finance team to eliminate control deficiencies. Other than the changes noted above, no additional changes were made to the Companys internal controls over financial reporting during the
quarter ended September 30, 2004 that have materially affected, or are reasonably likely to materially affect, the Companys internal controls over financial reporting.



24



---

##### Table of Contents

PART II - OTHER INFORMATION



Item 1. Legal Proceedings



None



Item 2. Changes in Securities and Use of Proceeds



|                                       |  |                               |  |                           |  |                                                                 |  |                                                             
|-------------------------------------- |  | ----------------------------- |  | ------------------------- |  | --------------------------------------------------------------- |  | ------------------------------------------------------------
|                                       |  | TotalNumber ofSharesPurchased |  | AveragePricePaid perShare |  | Total Number ofSharesPurchased asPart of PubliclyAnnounced Plan |  | MaximumNumber ofShares that MayYet BePurchasedUnder the Plan
|July 1, 2004  July 31, 2004           |  | 3,326                         |  | 27.41                     |  |                                                                |  |                                                             
|August 1, 2004  August 31, 2004       |  | 3,546                         |  | 27.35                     |  |                                                                |  |                                                             
|September 1, 2004  September 30, 2004 |  | 1,670                         |  | 27.91                     |  |                                                                |  |                                                             
|                                       |  |                               |  |                           |  |                                                                 |  |                                                             
|                                       |  | 8,542                         |  | 27.48                     |  |                                                                |  |                                                             
|                                       |  |                               |  |                           |  |                                                                 |  |                                                             



The above shares were
purchased from shareholders who are selling less than 500 shares and participate in the dividend reinvestment plan.



Item 3. Defaults upon Senior Securities



Not Applicable



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



None



Item 5. Other Information



None



Item 6. Exhibits and Reports on Form 8-K



(a) Exhibits Required by Item 601 of Regulation S-K



Exhibit 2(a)  Agreement and plan of merger by and between Unizan Financial Corp. and Huntington Bancshares Incorporated dated January 27, 2004, incorporated by reference to Form 10-K for the year ended December
31, 2003, Exhibit 2(a).



Exhibit 3(a)  Articles of
Incorporation, as amended incorporated by reference to Appendix A to UNB Corp.s Form S-4 dated October 15, 2001.



Exhibit 3(b)  Code of Regulations, incorporated by reference to Exhibit (4)B to UNB Corp.s registration statement on Form S-3 (No. 33-27471).



Exhibit 10.2  Indenture of the Company relating to the
Junior Subordinated Debentures incorporated by reference to Exhibit 4.1 to the Companys Registration Statement on Form S-4, Registration Statement (No. 333-30570).



Exhibit 10.3  Amended and Restated Trust Agreement of BFOH Capital Trust I incorporated by reference to the
Companys Registration Statement of Form S-4, Registration Statement (No. 333-30570).



Exhibit 10.e - UNB Corp. 1997 Stock Option Plan, filed on February 28, 1998, is incorporated herein by reference to Form Definitive 14-A, dated April 15, 1997, Appendix A, as amended by Form S-8 filed on July 11,
2003.



Exhibit 10.y  Split Dollar Agreement for Salary
Continuation Agreement Roger L. Mann and Scott E. Dodds, dated May 1, 2001, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2001, Exhibit 10.y.



25



---

##### Table of Contents

Exhibit 10.z  Key Man Split Dollar Agreement for Roger L. Mann, dated July 18, 2001, is
incorporated herein by reference to Form 10-Q for quarter ended September 30, 2001, Exhibit 10.z.



Exhibit 10.aa  Group Term Carve Out Plan, dated June 19, 2003, is incorporated herein by reference to Form 10-K for the year ended December 31,
2003, Exhibit 10.aa.



Exhibit 10.ab  Unizan Financial
Corp. Severance Agreement for Roger L. Mann entered into as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.ab.



Exhibit 10.ac  Unizan Bank, National Association Amended Salary Continuation Agreement for Roger L. Mann entered into
as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.ac.



Exhibit 10.af  Unizan Financial Corp. Severance Agreement for Scott E. Dodds entered into as of August 1, 2002, is incorporated herein by reference
to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.af.



Exhibit 10.ag  Unizan Bank, National Association Amended Salary Continuation Agreement for Scott E. Dodds entered into as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002,
Exhibit 10.ag.



Exhibit 10.ah  Unizan Financial Corp.
Severance Agreement for James H. Nicholson entered into as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.ah.



Exhibit 10.ai  Unizan Financial Corp. Severance Agreement for Edward N. Cohn entered into as of August 1, 2002, is
incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.ai.



Exhibit 10.aj  Unizan Financial Corp. Severance Agreement for Robert J. Blackburn entered into as of August 1, 2002, is incorporated herein by
reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.aj.



Exhibit 10.ak  Unizan Financial Corp. Severance Agreement for James B. Baemel entered into as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit
10.ak.



Exhibit 10.al  Unizan Financial Corp. Severance
Agreement for Gary L. McGlaughlin entered into as of August 1, 2002, is incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.al.



Exhibit 10.am  Unizan Financial Corp. Severance Agreement for Thomas J. Selock entered into as of August 1, 2002, is
incorporated herein by reference to Form 10-Q for quarter ended September 30, 2002, Exhibit 10.am.



Exhibit 10.an  Consulting and Noncompetition Agreement for James J. Pennetti entered into as of December 1, 2003, is included herein by reference to
Form 10-K for the year ended December 31, 2003, Exhibit 10.an.



Exhibit 31.1  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by Roger L. Mann, President and Chief Executive Officer.



Exhibit 31.2  Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by James H. Nicholson, Executive Vice President, Chief
Operating Officer and Principal Financial Officer.



Exhibit
32.1  Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by Roger L. Mann, President and Chief Executive Officer.



Exhibit 32.2  Certification Pursuant to 18 U.S.C. Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by James H. Nicholson, Executive Vice President, Chief Operating Officer and Principal Financial Officer.



(b) Reports on Form 8-K filed during the quarter ended September 30, 2004:



Report on Form 8-K dated July 27, 2004 announced second quarter 2004
financial results.



26



---

##### Table of Contents

Report on Form 8-K dated August 31, 2004 announced that the companys board of directors declared a
quarterly cash dividend of $0.135 per common share payable on September 28, 2004, to shareholders of record on September 14, 2004.



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



|                      |  |                                    
|--------------------- |  | -----------------------------------
|                      |  | Unizan Financial Corp. (Registrant)
|                      | 
|Date November 9, 2004 |  | /s/ Roger L. Mann                  
|                      |  | Roger L. Mann                      
|                      |  | President and                      
|                      |  | Chief Executive Officer            
|                      | 
|Date November 9, 2004 |  | /s/ James H. Nicholson             
|                      |  | James H. Nicholson                 
|                      |  | Executive Vice President,          
|                      |  | Chief Operating Officer and        
|                      |  | Principal Financial Officer        



27