Exhibit 99 Provident Financial Group Announces Second Quarter of 2003 Financial Results CINCINNATI, July 16 /PRNewswire-FirstCall/ -- Provident Financial Group, Inc. (Nasdaq: PFGI) announced today its financial results for the second quarter ended June 30, 2003. As previously announced, the company sold $471.0 million of subprime residential mortgages at a $40.1 million net discount, and also sold its Merchant Services business for a gain of $19.0 million. The company reported second quarter 2003 earnings per share of 26 cents and net income of $13.2 million, compared with earnings per share of 46 cents and net income of $23.2 million reported for 2002's second quarter. Excluding the impact from the sales of the subprime mortgages and the Merchant Services business, second quarter 2003 earnings per share and net income increased over 17 percent to 54 cents and $27.4 million, respectively. Provident's President and Chief Executive Officer, Robert L. Hoverson, said, "Our second quarter operating performance was within the range of our expectations. We continue to reduce balance sheet risk and earnings volatility. Non-performing assets decreased by $56 million, reaching their lowest level in nearly two years. $53 million of this decrease was attributable to the subprime loans we sold. We are pleased with the positive trends we are seeing in our credit metrics, and although we foresee modest improvements throughout the remainder of the year, we remain cautious due to continued uncertainties in the economy." Hoverson also noted, "Our announcement last week on the two transactions that closed in the second quarter and the sale of our Florida operations scheduled to close in the third quarter contribute to our lower risk strategy, improve capital and liquidity levels, and further help us focus our attention on our core Midwest retail and commercial banking franchise. We expect the sale of our Florida operations to result in an after-tax gain of approximately $47 million in the third quarter. The aggregate impact to earnings from all three transactions should result in an after-tax gain of approximately $33 million or 65 cents per share. The chart below outlines the impact of all three transactions." Pre-Tax After-Tax Gain/(Loss) Gain/(Loss) EPS Impact of Second Quarter 2003 Transactions Earnings, excluding impact of transactions $40.8 $27.4 $0.54 Sale of $471 million subprime residential mortgage loans (40.1)* (26.9) (0.53) Sale of Merchant Services Business 19.0 12.7 0.25 Earnings impact of transactions (21.1) (14.2) (0.28) Reported earnings, including impact of transactions 19.7 13.2 0.26 Estimated Impact of Third Quarter 2003 Transaction Sale of Florida Operations 70.0 47.0 0.93 Estimated Aggregate Impact of Second & Third Quarter 2003 Transactions $48.9 $32.8 $0.65 * net of $16 million of applicable allowance Revenue & Expenses Second quarter 2003 net interest income increased 7 percent to $84.5 million from $78.7 million in last year's second quarter, and non- interest income was $213.8 million compared with $206.6 million. Revenue, comprised of net interest income and non-interest income, was $298.2 million compared with $285.3 million in last year's second quarter. Excluding the sale of the Merchant Service business, revenue was $279.2 million. The net interest margin was 2.32 percent compared with 2.37 percent last quarter and 2.45 percent in last year's second quarter. Second quarter 2003 non-interest expenses were $226.1 million compared with $216.6 million in last year's second quarter. Loans & Asset Quality Average loans for 2003's second quarter were $9.2 billion compared with $8.6 billion in last year's second quarter. Total loans outstanding on June 30, 2003 were $8.9 billion compared with $8.7 billion on June 30, 2002. Key asset quality indicators: - The second quarter 2003 reported provision for loan and lease losses was $52.5 million, compared with $16.5 million last quarter, and $33.6 million for 2002's second quarter. Excluding the impact from the sale of the subprime loans, the second quarter 2003 provision for loan and lease losses was $19.2 million. - The second quarter 2003 reported annualized net charge-offs to average total loans and leases was 2.98 percent, compared with 0.73 percent last quarter, and 2.87 percent for 2002's second quarter. Excluding credit costs related to the sale of the subprime loans, second quarter 2003 net charge-offs were 84 basis points, or $19.2 million. - The reserve for loan and lease losses on June 30, 2003 was $185.0 million compared with $201.0 million on March 31, 2003, and $214.9 million on June 30, 2002. The reserve for loan and lease losses on June 30, 2003 was 2.09 percent of total loans and leases compared with 2.20 percent on March 31, 2003 and 2.46 percent on June 30, 2002. The reserve for loan and lease losses on June 30, 2003 was 126 percent of non-performing assets compared with 99 percent on March 31, 2003 and 116 percent on June 30, 2002. - Non-performing assets were $147.2 million on June 30, 2003 compared with $203.4 million on March 31, 2003 and $186.0 million on June 30, 2002. Non-performing assets were 1.66 percent of total loans, leases and other non-performing assets on June 30, 2003 compared with 2.22 percent on March 31, 2003 and 2.12 percent on June 30, 2002. Deposits Average retail and commercial deposits for 2003's second quarter were $6.9 billion, an increase of 9 percent from $6.3 billion in 2002's second quarter. For the period ended June 30, 2003, retail and commercial deposits were $7.0 billion, an increase of 12 percent from $6.3 billion on June 30, 2002. Capital Position Common shareholders' equity was $878.6 million or $18.01 per share on June 30, 2003 compared with $872.0 million or $17.88 per share on March 31, 2003. On June 30, 2003 common equity to assets was 4.94 percent and Tier I and total risk-based capital ratios were 9.78 percent and 11.65 percent respectively. Year-To-Date Results For the six months ended June 30, 2003, earnings per share and net income were 77 cents and $39.0 million, respectively, compared with 88 cents and $44.8 million for the six months ended June 30, 2002. Returns on average equity and assets were 8.77 percent and 0.44 percent, respectively, compared with 10.69 percent and 0.55 percent for the six months ended June 30, 2002. Revenue was $575.4 million compared with $559.8 million, and the net interest margin was 2.35 percent compared with 2.46 percent. Excluding the impact of the sale of the subprime loans and the Merchant Services business, earnings per share were $1.05 and net income was $53.2 million and returns on average equity and assets were 11.95 percent and 0.60 percent, respectively. Conference Call & Webcast A conference call and webcast will be held today at 2:00 p.m. (ET). The live call can be accessed by calling 1-877-818-4511. A Replay of the call will be available from 4:00 p.m. today through Monday, July 21, 2003 at 11:59 p.m. by calling 1-800-642-1687 (passcode 156 80 46). The webcast will be available for replay immediately after the call. Both the live and archived webcast can be accessed from the Investor Relations area of Provident's website at http://www.providentbank.com . Forward-Looking Statements This document contains certain forward-looking statements that are subject to numerous assumptions, risks or uncertainties. The Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. Forward-looking statements may be identified by words such as estimates, anticipates, projects, plans, expects, intends, believes, should and similar expressions and by the context in which they are used. Such statements are based upon current expectations of the company and speak only as of the date made. Actual results could differ materially from those contained in or implied by such forward-looking statements for a variety of factors including: sharp and/or rapid changes in interest rates; significant changes in the anticipated economic scenario which could materially change anticipated credit quality trends; the ability to generate loans and leases; significant cost, delay in, or ability to execute strategic initiatives designed to grow revenues and/or manage expenses; consummation of significant business combinations or divestitures; and significant changes in accounting, tax, or regulatory practices or requirements and factors noted in connection with forward-looking statements. Additionally, borrowers could suffer unanticipated losses without regard to general economic conditions. The results of these and other factors could cause differences from expectations in the level of defaults, changes in the risk characteristics of the loan and lease portfolio, and change sin the provision for loan and lease losses. Provident undertakes no obligations to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made. About Provident Financial Group, Inc. Provident Financial Group, Inc. is a bank holding company located in Cincinnati, Ohio. Its main subsidiary, The Provident Bank, provides a diverse line of banking and financial products, services and solutions through retail banking offices located in Southwestern Ohio, Northern Kentucky and the West Coast of Florida, and through commercial lending offices located throughout Ohio and surrounding states. Customers have access to banking services 24- hours a day through Provident's extensive network of ATMs, Telebank, a telephone customer service center, and the Internet at www.providentbank.com. At June 30, 2003, Provident Financial Group had $8.9 billion in loans outstanding, $11.0 billion in deposits, and assets of $17.8 billion. Provident has served the financial needs of its customers for 100 years, and currently 3,400 Provident associates serve approximately 500,000 customers. Provident Financial Group's common stock trades on the Nasdaq Stock Market under the symbol PFGI. For further information, please contact: Christopher J. Carey Executive Vice President & Chief Financial Officer 1-513-639-4644 / 1-800-851-9521 e-mail: IR@provident-financial.com Provident Financial Group, Inc. and Subsidiaries Consolidated Financial Highlights (unaudited) Three Months Six Months For The Period Ended June 30 2003 2002 % Change 2003 2002 % Change PER COMMON SHARE: Net Income Basic $.27 $.47 (42.6)% $.79 $.91 (13.2)% Diluted $.26 $.46 (43.5)% .77 .88 (12.5)% Dividends $.24 $.24 0.0% .48 .48 0.0% Book Value 18.01 17.22 4.6% RESULTS OF OPERATIONS: (In Millions) Net Interest Income $84.5 $78.7 7.3% $167.5 $157.0 6.6% Provision for Loan and Lease Losses 52.5 33.6 56.3% 69.0 57.8 19.4% Net Income 13.2 23.2 (43.0)% 39.0 44.8 (12.9)% FINANCIAL RATIOS: Performance Ratios: Return on Average Assets 0.30% 0.57% 0.44% 0.55% Return on Average Shareholders' Equity 5.86 10.91 8.77 10.69 Average Shareholders' Equity to Average Assets 5.04 5.21 5.03 5.13 Net Interest Margin 2.32 2.45 2.35 2.46 Capital Adequacy Ratios (Period End): Shareholders' Equity to Total Assets 4.98 5.10 Tier I Leverage Ratio 7.61 7.96 Risk-Based Capital Ratio - Tier I Capital 9.78 9.75 Risk-Based Capital Ratio - Total Capital 11.65 11.91 (Current Period Regulatory Ratios are Estimated) ASSET QUALITY RATIOS: Reserve for Loan and Lease Losses to: Total Loans and Leases 2.09% 2.46% Nonaccrual Loans 138.80 133.82 Nonperforming Assets to: Total Loans, Leases and Other Nonperforming Assets 1.66 2.12 Total Assets .83 1.12 Net Charge-Off's to Average Total Loans and Leases (Annualized) 2.98% 2.87% 1.86 1.94 AVERAGE BALANCES: (In Millions) Total Loans and Leases $9,183 $8,619 6.5% $9,134 $8,688 5.1% Earning Assets 14,593 12,911 13.0% 14,395 12,892 11.7% Leased Equipment 2,101 2,505 (16.1)% 2,174 2,556 (14.9)% Assets 17,872 16,306 9.6% 17,705 16,333 8.4% Deposits 10,918 9,348 16.8% 10,514 9,082 15.8% Interest Bearing Liabilities 15,137 14,082 7.5% 15,059 14,137 6.5% Shareholders' Equity 901 849 6.1% 890 838 6.2% PERIOD END BALANCES: (In Millions) Total Loans and Leases $8,864 $8,740 1.4% Leased Equipment 2,007 2,479 (19.0)% Assets 17,794 16,575 7.4% Deposits 10,956 9,393 16.6% Shareholders' Equity 886 845 4.9% OFF-BALANCE SHEET SECURITIZED LOANS AND LEASES: (In Millions) Residential Mortgage $1,469 $2,181 (32.6)% Home Equity 163 245 (33.5)% Direct Finance Leasing 64 151 (57.6)% Total Off-Balance Sheet Securitized Loans and Leases $1,696 $2,577 (34.2)% (See Asset Securitization Sales Note to Consolidated Financial Statements within the Company's Form 10-K for further discussion of these off- balance sheet assets.) Provident Financial Group, Inc. and Subsidiaries Consolidated Statements Of Income (unaudited) Three Months Ended June 30, (Dollars In Thousands Except Per Share Data) 2003 2002 % Change Net Interest Income $84,494 $78,728 7.3% Provision for Loan and Lease Losses 52,469 33,575 56.3% Noninterest Income: Service Charges on Deposit Accounts 12,391 10,915 13.5% Loan Servicing Fees 9,428 8,414 12.1% Commercial Mortgage Banking Revenue 10,849 6,021 80.2% Other Service Charges and Fees 12,921 12,021 7.5% Leasing Income 132,238 152,664 (13.4)% Cash Gain on Sale of Loans 7,124 4,494 58.5% Warrant Gains 1,308 8,186 (84.0)% Net Securities Gains 858 654 31.2% Net Gain on Merchant Services Business 19,000 - n/m Other 7,636 3,209 138.0% Total Noninterest Income 213,753 206,578 3.5% Noninterest Expense: Salaries, Wages and Benefits 65,823 58,730 12.1% Charges and Fees 7,867 8,099 (2.9)% Occupancy 6,464 5,950 8.6% Leasing Expense 90,750 104,537 (13.2)% Equipment Expense 6,824 5,975 14.2% Professional Services 8,418 6,219 35.4% Minority Interest Expense 3,197 666 380.0% Disposition Cost of Subprime Loans 6,914 - n/m Other 29,816 26,461 12.7% Total Noninterest Expense 226,073 216,637 4.4% Income Before Income Taxes 19,705 35,094 (43.9)% Applicable Income Taxes 6,502 11,924 (45.5)% Net Income $13,203 $23,170 (43.0)% Other Data: Earnings Per Common Share - Basic $0.27 $0.47 (42.6)% Earnings Per Common Share - Diluted $0.26 $0.46 (43.5)% Dividends Paid Per Common Share $0.24 $0.24 0.0% Return on Assets 0.30% 0.57% Return on Equity 5.86% 10.91% Net Interest Margin (FTE) 2.32% 2.45% Full-Time Equivalent Employees 3,355 3,240 n/m - not meaningful Provident Financial Group, Inc. and Subsidiaries Consolidated Statements Of Income (unaudited) Six Months Ended June 30, (Dollars In Thousands Except Per Share Data) 2003 2002 % Change Net Interest Income $167,453 $157,023 6.6% Provision for Loan and Lease Losses 68,990 57,780 19.4% Noninterest Income: Service Charges on Deposit Accounts 24,723 21,364 15.7% Loan Servicing Fees 20,088 16,412 22.4% Commercial Mortgage Banking Revenue 21,146 11,767 79.7% Other Service Charges and Fees 24,657 21,920 12.5% Leasing Income 271,099 307,645 (11.9)% Cash Gain on Sale of Loans 12,066 7,134 69.1% Warrant Gains 1,636 8,186 (80.0)% Net Securities Gains 2,358 654 260.6% Net Gain on Merchant Services Business 19,000 - n/m Other 11,154 7,726 44.4% Total Noninterest Income 407,927 402,808 1.3% Noninterest Expense: Salaries, Wages and Benefits 127,807 115,119 11.0% Charges and Fees 15,689 15,750 (0.4)% Occupancy 12,692 11,968 6.0% Leasing Expense 186,510 211,402 (11.8)% Equipment Expense 13,773 12,182 13.1% Professional Services 16,816 12,304 36.7% Minority Interest Expense 6,394 666 860.1% Disposition Cost of Subprime Loans 6,914 - n/m Other 61,561 53,858 14.3% Total Noninterest Expense 448,156 433,249 3.4% Income Before Income Taxes 58,234 68,802 (15.4)% Applicable Income Taxes 19,217 24,016 (20.0)% Net Income $39,017 $44,786 (12.9)% Other Data: Earnings Per Common Share - Basic $0.79 $0.91 (13.2)% Earnings Per Common Share - Diluted $0.77 $0.88 (12.5)% Dividends Paid Per Common Share $0.48 $0.48 0.0% Return on Assets 0.44% 0.55% Return on Equity 8.77% 10.69% Net Interest Margin (FTE) 2.35% 2.46% Full-Time Equivalent Employees n/m - not meaningful Provident Financial Group, Inc. and Subsidiaries Consolidated Quarterly Statements Of Income (unaudited) 2003 (Dollars In Thousands Except Per Second First Year to Share Data) Quarter Quarter Date Net Interest Income $84,494 $82,959 $167,453 Provision for Loan and Lease Losses 52,469 16,521 68,990 Noninterest Income: Service Charges on Deposit Accounts 12,391 12,332 24,723 Loan Servicing Fees 9,428 10,660 20,088 Commercial Mortgage Banking Revenue 10,849 10,297 21,146 Other Service Charges and Fees 12,921 11,736 24,657 Leasing Income 132,238 138,861 271,099 Cash Gain on Sale of Loans 7,124 4,942 12,066 Warrant Gains 1,308 328 1,636 Net Securities Gains 858 1,500 2,358 Net Gain on Merchant Services Business 19,000 - 19,000 Other 7,636 3,518 11,154 Total Noninterest Income 213,753 194,174 407,927 Noninterest Expense: Salaries, Wages and Benefits 65,823 61,984 127,807 Charges and Fees 7,867 7,822 15,689 Occupancy 6,464 6,228 12,692 Leasing Expense 90,750 95,760 186,510 Equipment Expense 6,824 6,949 13,773 Professional Services 8,418 8,398 16,816 Minority Interest Expense 3,197 3,197 6,394 Disposition Cost of Subprime Loans 6,914 - 6,914 Other 29,816 31,745 61,561 Total Noninterest Expense 226,073 222,083 448,156 Income Before Income Taxes 19,705 38,529 58,234 Applicable Income Taxes 6,502 12,715 19,217 Net Income $13,203 $25,814 $39,017 Other Data: Earnings Per Common Share - Basic $0.27 $0.52 $0.79 Earnings Per Common Share - Diluted $0.26 $0.51 $0.77 Dividends Paid Per Common Share $0.24 $0.24 $0.48 Return on Assets 0.30% 0.59% 0.44% Return on Equity 5.86% 11.76% 8.77% Net Interest Margin (FTE) 2.32% 2.37% 2.35% Full-Time Equivalent Employees 3,355 3,333 Provident Financial Group, Inc. and Subsidiaries Consolidated Quarterly Statements Of Income (unaudited) 2002 (Dollars In Thousands Fourth Third Second First Full Except Per Share Data) Quarter Quarter Quarter Quarter Year Net Interest Income $80,909 $77,626 $78,728 $78,295 $315,558 Provision for Loan and Lease Losses 18,237 23,532 33,575 24,205 99,549 Noninterest Income: Service Charges on Deposit Accounts 12,139 11,681 10,915 10,449 45,184 Loan Servicing Fees 11,550 9,018 8,414 7,998 36,980 Commercial Mortgage Banking Revenue 8,222 5,365 6,021 5,746 25,354 Other Service Charges and Fees 12,754 10,744 12,021 9,899 45,418 Leasing Income 148,107 150,135 152,664 154,981 605,887 Cash Gain on Sale of Loans 3,556 5,001 4,494 2,640 15,691 Warrant Gains - - 8,186 - 8,186 Net Securities Gains 1,309 633 654 - 2,596 Other 6,650 5,820 3,209 4,517 20,196 Total Noninterest Income 204,287 198,397 206,578 196,230 805,492 Noninterest Expense: Salaries, Wages and Benefits 60,918 57,141 58,730 56,389 233,178 Charges and Fees 7,752 7,029 8,099 7,651 30,531 Occupancy 5,808 5,861 5,950 6,018 23,637 Leasing Expense 102,416 102,690 104,537 106,865 416,508 Equipment Expense 6,483 5,680 5,975 6,207 24,345 Professional Services 7,679 6,007 6,219 6,085 25,990 Minority Interest Expense 3,180 3,223 666 - 7,069 Other 32,464 28,448 26,461 27,397 114,770 Total Noninterest Expense 226,700 216,079 216,637 216,612 876,028 Income Before Income Taxes 40,259 36,412 35,094 33,708 145,473 Applicable Income Taxes 13,630 12,376 11,924 12,092 50,022 Net Income $26,629 $24,036 $23,170 $21,616 $95,451 Other Data: Earnings Per Common Share - Basic $0.54 $0.49 $0.47 $0.43 $1.94 Earnings Per Common Share - Diluted $0.52 $0.47 $0.46 $0.43 $1.88 Dividends Paid Per Common Share $0.24 $0.24 $0.24 $0.24 $0.96 Return on Assets 0.62% 0.59% 0.57% 0.53% 0.58% Return on Equity 12.38% 11.33% 10.91% 10.45% 11.27% Net Interest Margin (FTE) 2.36% 2.37% 2.45% 2.47% 2.41% Full-Time Equivalent Employees 3,307 3,214 3,240 3,204 Provident Financial Group, Inc. and Subsidiaries Consolidated Period End Balance Sheets (unaudited) 2003 Second First (In Thousands) Quarter Quarter ASSETS Cash and Due From Banks $352,241 $340,141 Federal Funds Sold and Reverse Repurchase Agreements 337,006 561,446 Trading Account Securities 105,877 111,516 Loans and Leases Held For Sale 447,039 255,593 Investment Securities 4,760,894 4,320,723 Loans and Leases: Corporate Lending: Commercial 4,459,612 4,515,888 Mortgage 1,017,061 947,205 Construction 516,348 528,824 Lease Financing 1,253,851 1,233,533 Total Corporate Lending 7,246,872 7,225,450 Consumer Lending: Installment 1,424,207 1,362,896 Residential 37,741 519,632 Lease Financing 155,577 43,522 Total Consumer Lending 1,617,525 1,926,050 Total Loans and Leases 8,864,397 9,151,500 Reserve for Loan and Lease Losses (185,019) (201,020) Net Loans and Leases 8,679,378 8,950,480 Leased Equipment 2,006,999 2,181,823 Premises and Equipment 97,070 98,853 Goodwill 83,979 82,651 Other Assets 923,516 823,194 $17,793,999 $17,726,420 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Deposits: Noninterest Bearing $1,357,468 $1,163,209 Interest Bearing 9,598,344 9,502,086 Total Deposits 10,955,812 10,665,295 Short-Term Debt 1,268,198 1,506,797 Long-Term Debt 3,624,262 3,661,219 Guaranteed Preferred Beneficial Interests in Company's Junior Subordinated Debentures 451,284 451,179 Minority Interest 164,163 160,966 Accrued Interest and Other Liabilities 444,728 401,981 Total Liabilities 16,908,447 16,847,437 Shareholders' Equity: Preferred Stock 7,000 7,000 Common Stock 14,461 14,454 Capital Surplus 298,838 298,498 Retained Earnings 613,670 619,444 Accumulated Other Comprehensive Income (48,417) (60,413) Total Shareholders' Equity 885,552 878,983 $17,793,999 $17,726,420 Provident Financial Group, Inc. and Subsidiaries Consolidated Period End Balance Sheets (unaudited) 2002 Fourth Third Second First (In Thousands) Quarter Quarter Quarter Quarter ASSETS Cash and Due From Banks $351,994 $327,467 $244,147 $227,137 Federal Funds Sold and Reverse Repurchase Agreements 188,925 119,464 56,337 96,313 Trading Account Securities 127,848 204,202 81,739 100,002 Loans and Leases Held For Sale 436,884 189,581 328,453 125,421 Investment Securities 4,215,238 4,138,464 3,815,609 3,897,222 Loans and Leases: Corporate Lending: Commercial 4,482,373 4,418,133 4,289,690 4,321,443 Mortgage 960,636 973,833 873,726 862,514 Construction 510,331 510,410 575,655 563,425 Lease Financing 1,273,901 1,255,574 1,242,558 1,143,657 Total Corporate Lending 7,227,241 7,157,950 6,981,629 6,891,039 Consumer Lending: Installment 1,306,761 1,164,509 1,008,386 911,151 Residential 599,793 676,971 750,045 848,676 Lease Financing - - - - Total Consumer Lending 1,906,554 1,841,480 1,758,431 1,759,827 Total Loans and Leases 9,133,795 8,999,430 8,740,060 8,650,866 Reserve for Loan and Lease Losses (201,051) (204,809) (214,860) (243,019) Net Loans and Leases 8,932,744 8,794,621 8,525,200 8,407,847 Leased Equipment 2,350,356 2,397,967 2,479,125 2,559,580 Premises and Equipment 101,513 101,003 101,230 101,794 Goodwill 82,651 82,651 82,432 82,432 Other Assets 751,856 741,695 861,061 707,543 $17,540,009 $17,097,115 $16,575,333 $16,305,291 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Deposits: Noninterest Bearing $1,141,990 $988,508 $844,256 $849,694 Interest Bearing 8,706,989 8,284,737 8,548,319 8,056,706 Total Deposits 9,848,979 9,273,245 9,392,575 8,906,400 Short-Term Debt 1,925,005 1,886,715 1,314,980 1,668,360 Long-Term Debt 3,842,657 4,017,644 3,976,155 3,962,991 Guaranteed Preferred Beneficial Interests in Company's Junior Subordinated Debentures 451,074 450,969 450,864 450,759 Minority Interest 160,966 163,337 161,213 - Accrued Interest and Other Liabilities 430,957 449,889 434,465 490,767 Total Liabilities 16,659,638 16,241,799 15,730,252 15,479,277 Shareholders' Equity: Preferred Stock 7,000 7,000 7,000 7,000 Common Stock 14,454 14,409 14,427 14,603 Capital Surplus 298,025 298,731 298,898 322,836 Retained Earnings 604,013 589,533 577,579 566,481 Accumulated Other Comprehensive Income (43,121) (54,357) (52,823) (84,906) Total Shareholders' Equity 880,371 855,316 845,081 826,014 $17,540,009 $17,097,115 $16,575,333 $16,305,291 Provident Financial Group, Inc. and Subsidiaries Consolidated Credit Loss Experience (unaudited) 2003 Second First Year to (Dollars In Thousands) Quarter Quarter Date Reserve for Loan and Lease Losses At Beginning of Period $201,020 $201,051 $201,051 Provision Charged to Expense 52,469 16,521 68,990 Net Charge-Offs: Corporate Lending: Commercial 11,147 8,093 19,240 Mortgage 54 46 100 Construction (241) 65 (176) Lease Financing 1,714 3,294 5,008 Net Corporate Lending 12,674 11,498 24,172 Consumer Lending: Installment 1,467 576 2,043 Residential 54,320 4,478 58,798 Lease Financing 9 - 9 Net Consumer Lending 55,796 5,054 60,850 Net Charge-Offs 68,470 16,552 85,022 Reserve for Loan and Lease Losses At End of Period $185,019 $201,020 $185,019 Net Charge-Offs to Average Total Loans and Leases: (Annualized) Corporate Lending: Commercial 0.99% 0.73% 0.86% Mortgage 0.02% 0.02% 0.02% Construction (0.18%) 0.05% (0.07%) Lease Financing 0.56% 1.06% 0.81% Total Corporate Lending 0.70% 0.64% 0.67% Consumer Lending: Residential 44.70% 3.25% 22.67% Installment 0.42% 0.17% 0.30% Lease Financing 0.04% -% -% Total Consumer Lending 11.21% 1.04% 6.20% Total Loans and Leases 2.98% 0.73% 1.86% Provident Financial Group, Inc. and Subsidiaries Consolidated Credit Loss Experience (unaudited) 2002 Fourth Third Second First Full (Dollars In Thousands) Quarter Quarter Quarter Quarter Year Reserve for Loan and Lease Losses At Beginning of Period $204,809 $214,860 $243,019 $241,143 $241,143 Provision Charged to Expense 18,237 23,532 33,575 24,205 99,549 Net Charge-Offs: Corporate Lending: Commercial 7,244 24,859 25,057 13,937 71,097 Mortgage - 22 - 24 46 Construction 150 379 - 300 829 Lease Financing 10,101 2,620 21,635 4,324 38,680 Net Corporate Lending 17,495 27,880 46,692 18,585 110,652 Consumer Lending: Installment 753 850 782 727 3,112 Residential 3,747 4,853 14,260 3,017 25,877 Lease Financing - - - - - Net Consumer Lending 4,500 5,703 15,042 3,744 28,989 Net Charge-Offs 21,995 33,583 61,734 22,329 139,641 Reserve for Loan and Lease Losses At End of Period $201,051 $204,809 $214,860 $243,019 $201,051 Net Charge-Offs to Average Total Loans and Leases: (Annualized) Corporate Lending: Commercial 0.66% 2.35% 2.37% 1.27% 1.65% Mortgage -% 0.01% -% 0.01% 0.01% Construction 0.11% 0.28% -% 0.21% 0.15% Lease Financing 3.25% 0.85% 7.25% 1.55% 3.23% Total Corporate Lending 0.98% 1.61% 2.72% 1.07% 1.59% Consumer Lending: Residential 2.46% 2.83% 7.21% 1.39% 3.51% Installment 0.24% 0.31% 0.32% 0.31% 0.30% Lease Financing -% -% -% -% -% Total Consumer Lending 0.98% 1.29% 3.43% 0.83% 1.62% Total Loans and Leases 0.98% 1.55% 2.87% 1.02% 1.59% Provident Financial Group, Inc. and Subsidiaries Consolidated Nonperforming Assets (unaudited) 2003 Second First (Dollars In Thousands) Quarter Quarter Nonaccrual Loans: Corporate Lending: Commercial $116,926 $123,912 Mortgage 6,307 7,298 Construction 3,792 1,321 Lease Financing 2,267 2,792 Total Corporate Lending 129,292 135,323 Consumer Lending: Installment - - Residential 4,011 45,927 Lease Financing - - Total Consumer Lending 4,011 45,927 Total Nonaccrual Loans 133,303 181,250 Other Nonperforming Assets 13,858 22,172 Total Nonperforming Assets $147,161 $203,422 Loans 90 Days Past Due Still Accruing $5,971 $36,038 Reserve for Loan and Lease Losses as a Percent of: Nonaccrual Loans 138.80% 110.91% Nonperforming Assets 125.73% 98.82% Total Loans and Leases 2.09% 2.20% Nonaccrual Loans as a % of Total Loans and Leases 1.50% 1.98% Nonperforming Assets as a Percent of: Total Loans, Leases and Other Nonperforming Assets 1.66% 2.22% Total Assets .83% 1.15% Provident Financial Group, Inc. and Subsidiaries Consolidated Nonperforming Assets (unaudited) 2002 Fourth Third Second First (Dollars In Thousands) Quarter Quarter Quarter Quarter Nonaccrual Loans: Corporate Lending: Commercial $99,805 $117,571 $108,330 $111,727 Mortgage 11,783 10,619 5,546 1,938 Construction 1,746 2,243 7,268 1,984 Lease Financing 4,008 3,952 3,497 5,223 Total Corporate Lending 117,342 134,385 124,641 120,872 Consumer Lending: Installment - - - - Residential 49,091 44,548 35,920 62,530 Lease Financing - - - - Total Consumer Lending 49,091 44,548 35,920 62,530 Total Nonaccrual Loans 166,433 178,933 160,561 183,402 Other Nonperforming Assets 15,780 14,579 25,471 28,098 Total Nonperforming Assets $182,213 $193,512 $186,032 $211,500 Loans 90 Days Past Due Still Accruing $29,918 $30,482 $29,186 $29,390 Reserve for Loan and Lease Losses as a Percent of: Nonaccrual Loans 120.80% 114.46% 133.82% 132.51% Nonperforming Assets 110.34% 105.84% 115.50% 114.90% Total Loans and Leases 2.20% 2.28% 2.46% 2.81% Nonaccrual Loans as a % of Total Loans and Leases 1.82% 1.99% 1.84% 2.12% Nonperforming Assets as a Percent of: Total Loans, Leases and Other Nonperforming Assets 1.99% 2.15% 2.12% 2.44% Total Assets 1.04% 1.13% 1.12% 1.30% Provident Financial Group, Inc. and Subsidiaries Consolidated Average Balances and Rates On a Fully Taxable Equivalent Basis (unaudited) 2003 Second Quarter First Quarter Full Year Average Average Average Average Average Average (Dollars In Balance Rate Balance Rate Balance Rate Millions) Assets: Loans and Leases: Corporate Lending: Commercial $4,518 5.73 % $4,446 5.66 % $4,482 5.70 % Mortgage 909 5.59 934 5.83 921 5.71 Construction 539 4.34 522 4.19 531 4.26 Lease Financing 1,227 8.72 1,246 8.85 1,236 8.79 Total Corporate Lending 7,193 6.12 7,148 6.13 7,170 6.12 Consumer Lending: Installment 1,407 4.78 1,352 5.12 1,380 4.95 Residential 486 10.17 552 11.68 519 10.97 Lease Financing 97 8.91 33 7.92 65 8.65 Total Consumer Lending 1,990 6.29 1,937 7.04 1,964 6.66 Total Loans and Leases 9,183 6.16 9,085 6.32 9,134 6.24 Investment Securities 4,471 4.32 4,292 4.90 4,382 4.60 Federal Funds Sold and Reverse Repurchase Agreements 441 1.90 313 2.13 378 1.99 Other Short-Term Investments 498 5.70 504 5.35 501 5.52 Total Earning Assets 14,593 5.45 14,194 5.76 14,395 5.60 Cash and Due From Banks 310 311 310 Leased Equipment 2,101 2,242 2,174 Other Assets 868 787 826 Total Assets $17,872 $17,534 $17,705 Liabilities and Shareholders' Equity: Deposits: Demand Deposits $1,204 1.51 $1,053 1.43 $1,129 1.47 Savings Deposits 1,460 1.80 1,419 1.76 1,440 1.78 Time Deposits 6,990 2.68 6,498 2.94 6,745 2.80 Total Deposits 9,654 2.40 8,970 2.57 9,314 2.48 Short-Term Debt: Federal Funds Purchased and Repurchase Agreements 1,129 2.37 1,488 2.11 1,308 2.22 Commercial Paper 265 1.24 300 1.47 283 1.36 Total Short- Term Debt 1,394 2.16 1,788 2.00 1,591 2.07 Long-Term Debt 3,638 4.85 3,769 5.20 3,703 5.02 Junior Subordinated Debentures 451 4.09 451 4.22 451 4.15 Total Interest Bearing Liabilities 15,137 3.01 14,978 3.22 15,059 3.11 Noninterest Bearing Deposits 1,264 1,137 1,200 Minority Interest 163 161 162 Other Liabilities 407 380 394 Shareholders' Equity 901 878 890 Total Liabilities and Shareholders' Equity $17,872 $17,534 $17,705 Net Interest Spread 2.44 % 2.54 % 2.49 % Net Interest Margin 2.32 % 2.37 % 2.35 % Provident Financial Group, Inc. and Subsidiaries Consolidated Average Balances and Rates On a Fully Taxable Equivalent Basis (unaudited) 2002 Fourth Quarter Third Quarter Second Quarter Average Average Average Average Average Average (Dollars In Millions) Balance Rate Balance Rate Balance Rate Assets: Loans and Leases: Corporate Lending: Commercial $4,404 6.13 % $4,227 6.36 % $4,231 6.33 % Mortgage 943 5.88 930 6.08 878 6.42 Construction 524 4.28 533 4.56 560 4.38 Lease Financing 1,245 8.65 1,233 9.06 1,194 9.22 Total Corporate Lending 7,116 6.40 6,923 6.67 6,863 6.68 Consumer Lending: Installment 1,232 5.50 1,080 6.16 965 6.41 Residential 609 9.83 685 9.64 791 9.60 Lease Financing - - - - - - Total Consumer Lending 1,841 6.94 1,765 7.51 1,756 7.85 Total Loans and Leases 8,957 6.51 8,688 6.84 8,619 6.92 Investment Securities 4,149 5.26 3,789 5.49 3,866 5.90 Federal Funds Sold and Reverse Repurchase Agreements 161 2.59 102 2.66 127 2.85 Other Short-Term Investments 366 5.76 407 5.28 299 6.55 Total Earning Assets 13,633 6.07 12,986 6.36 12,911 6.57 Cash and Due From Banks 324 245 212 Leased Equipment 2,369 2,429 2,505 Other Assets 788 703 678 Total Assets $17,114 $16,363 $16,306 Liabilities and Shareholders' Equity: Deposits: Demand Deposits $944 1.60 $778 1.61 $546 1.12 Savings Deposits 1,464 1.82 1,417 2.03 1,475 1.97 Time Deposits 5,960 3.43 6,211 3.49 6,446 3.66 Total Deposits 8,368 2.94 8,406 3.07 8,467 3.20 Short-Term Debt: Federal Funds Purchased and Repurchase Agreements 1,494 2.26 849 2.90 906 2.90 Commercial Paper 295 1.82 268 1.97 284 1.93 Total Short-Term Debt 1,789 2.19 1,117 2.68 1,190 2.67 Long-Term Debt 3,939 5.07 4,019 5.13 3,974 5.14 Junior Subordinated Debentures 451 4.56 451 5.28 451 5.47 Total Interest Bearing Liabilities 14,547 3.48 13,993 3.70 14,082 3.78 Noninterest Bearing Deposits 1,113 934 881 Minority Interest 160 162 34 Other Liabilities 434 425 460 Shareholders' Equity 860 849 849 Total Liabilities and Shareholders' Equity $17,114 $16,363 $16,306 Net Interest Spread 2.59 % 2.66 % 2.79 % Net Interest Margin 2.36 % 2.37 % 2.45 % Provident Financial Group, Inc. and Subsidiaries Consolidated Average Balances and Rates On a Fully Taxable Equivalent Basis (unaudited) 2002 First Quarter Full Year Average Average Average Average (Dollars In Millions) Balance Rate Balance Rate Assets: Loans and Leases: Corporate Lending: Commercial $4,386 6.55 % $4,312 6.34 % Mortgage 882 6.54 909 6.22 Construction 567 4.82 546 4.51 Lease Financing 1,117 9.84 1,199 9.16 Total Corporate Lending 6,952 6.94 6,966 6.67 Consumer Lending: Installment 937 6.99 1,054 6.21 Residential 869 9.30 737 9.59 Lease Financing - - - - Total Consumer Lending 1,806 8.11 1,791 7.60 Total Loans and Leases 8,758 7.18 8,757 6.86 Investment Securities 3,721 5.82 3,882 5.61 Federal Funds Sold and Reverse Repurchase Agreements 109 2.79 125 2.71 Other Short-Term Investments 285 6.15 341 5.85 Total Earning Assets 12,873 6.72 13,105 6.42 Cash and Due From Banks 238 255 Leased Equipment 2,606 2,477 Other Assets 644 701 Total Assets $16,361 $16,538 Liabilities and Shareholders' Equity: Deposits: Demand Deposits $512 1.01 $696 1.40 Savings Deposits 1,535 2.05 1,472 1.97 Time Deposits 5,920 4.00 6,134 3.64 Total Deposits 7,967 3.43 8,302 3.16 Short-Term Debt: Federal Funds Purchased and Repurchase Agreements 1,481 2.47 1,182 2.56 Commercial Paper 273 1.92 280 1.91 Total Short-Term Debt 1,754 2.38 1,462 2.44 Long-Term Debt 4,022 5.18 3,990 5.13 Junior Subordinated Debentures 451 5.34 451 5.16 Total Interest Bearing Liabilities 14,194 3.86 14,205 3.70 Noninterest Bearing Deposits 847 945 Minority Interest - 90 Other Liabilities 493 451 Shareholders' Equity 827 847 Total Liabilities and Shareholders' Equity $16,361 $16,538 Net Interest Spread 2.86 % 2.72 % Net Interest Margin 2.47 % 2.41 % Provident Financial Group, Inc. and Subsidiaries Consolidated Capital Data (unaudited) 2003 Second First Year to Quarter Quarter Date Per Common Share: Shares Outstanding (In Thousands): Average - Basic 48,770 48,776 48,773 Average - Diluted 50,668 50,766 50,717 Period-End 48,783 48,759 Book Value $18.01 $17.88 Price: High $26.45 $28.91 $28.91 Low 21.01 21.23 21.01 Period-End 25.75 21.23 Capital Ratios (Dollars in Millions): Risk-Based Capital (Current Qtr Estimated): Risk-Adjusted Assets $13,863 $13,886 Tier 1 Capital $1,356 $1,359 Percentage of Risk Adjusted Assets 9.78% 9.78% Total Capital $1,615 $1,617 Percentage of Risk Adjusted Assets 11.65% 11.65% Tier 1 Leverage Ratio 7.61% 7.76% Period End Shareholders' Equity to Total Period-End Assets 4.98% 4.96% Period-End Tangible Shareholders' Equity to Total Period-End Tangible Assets 4.47% 4.45% Average Shareholders' Equity to Total Average Assets 5.04% 5.01% 5.03% Average Tangible Shareholders' Equity to Total Average Tangible Assets 4.53% 4.48% 4.51% Provident Financial Group, Inc. and Subsidiaries Consolidated Capital Data (unaudited) 2002 Fourth Third Second First Full Quarter Quarter Quarter Quarter Year Per Common Share: Shares Outstanding (In Thousands): Average - Basic 48,744 48,616 48,646 49,228 48,806 Average - Diluted 50,740 50,727 50,915 50,588 50,743 Period-End 48,760 48,611 48,672 49,257 Book Value $17.91 $17.45 $17.22 $16.63 Price: High $28.05 $29.51 $31.35 $29.97 $31.35 Low 21.48 24.28 24.42 22.17 21.48 Period-End 26.03 25.09 29.01 28.80 Capital Ratios (Dollars in Millions): Risk-Based Capital (Current Qtr Estimated): Risk-Adjusted Assets $14,226 $13,467 $13,279 $13,248 Tier 1 Capital $1,337 $1,321 $1,295 $1,104 Percentage of Risk Adjusted Assets 9.40% 9.81% 9.75% 8.34% Total Capital $1,625 $1,604 $1,582 $1,439 Percentage of Risk Adjusted Assets 11.42% 11.91% 11.91% 10.86% Tier 1 Leverage Ratio 7.81% 8.09% 7.96% 6.76% Period End Shareholders' Equity to Total Period- End Assets 5.02% 5.00% 5.10% 5.07% Period-End Tangible Shareholders' Equity to Total Period-End Tangible Assets 4.49% 4.45% 4.53% 4.48% Average Shareholders' Equity to Total Average Assets 5.03% 5.19% 5.21% 5.06% 5.12% Average Tangible Shareholders' Equity to Total Average Tangible Assets 4.48% 4.61% 4.62% 4.47% 4.55% Provident Financial Group, Inc. and Subsidiaries Financial Information Excluding Sale of Subprime and Merchant Services Business (unaudited) In conjunction with the sale of subprime residential mortgage loans and the Merchant Services business during the second quarter of 2003, the company believes presenting financial information excluding these sales might be beneficial to the reader as it provides data that is more comparable to earlier periods contained within this document. As Impact from Sale of Excluding Subprime Merchant Reported Loans Services Sales For the Three Months Ended June 30, 2003: Condensed Income Statement (In Thousands): Net Interest Income $84,494 $- $- 84,494 Provision for Loan and Leases Losses (52,469) (33,225) - (19,244) Noninterest Income 213,753 - 19,000 194,753 Noninterest Expense (226,073) (6,914) - (219,159) Income Before Income Taxes 19,705 (40,139) 19,000 40,844 Applicable Income Taxes (6,502) 13,246 (6,270) (13,478) Net Income $13,203 $(26,893) $12,730 $27,366 Other Data: Earnings Per Common Share - Diluted $0.26 $(0.53) $0.25 $0.54 Return on Assets 0.30% (0.60)% 0.28% 0.61% Return on Equity 5.86% (11.93)% 5.65% 12.14% Net Charge Offs 68,470 49,225 n/a 19,245 Net Charge Offs to Average Loans and Leases (annualized) 2.98% n/a n/a 0.84% For the Six Months Ended June 30, 2003: Condensed Income Statement (In Thousands): Net Interest Income $167,453 $- $- 167,453 Provision for Loan and Leases Losses (68,990) (33,225) - (35,765) Noninterest Income 407,927 - 19,000 388,927 Noninterest Expense (448,156) (6,914) - (441,242) Income Before Income Taxes 58,234 (40,139) 19,000 79,373 Applicable Income Taxes (19,217) 13,246 (6,270) (26,193) Net Income $39,017 $(26,893) $12,730 $53,180 Other Data: Earnings Per Common Share - Diluted $0.77 $(0.53) $0.25 $1.05 Return on Assets 0.44% (0.30)% 0.14% 0.60% Return on Equity 8.77% (6.04)% 2.86% 11.95% Net Charge Offs 85,022 49,225 n/a 35,797 Net Charge Offs to Average Loans and Leases (annualized) 1.86% n/a n/a 0.78% Provident Financial Group, Inc. and Subsidiaries Supplementary Data (unaudited) In conjunction with the reclassification of the company's auto leases from the loan category to leased equipment, which is not included in loans or earning assets, the company believes this presentation aids in illustrating the impact the reclassification has on certain performance measures as illustrated below. This is not intended to imply that, if this reclassification were not made, these measures would be precisely equal to the adjusted measures listed below. Instead, we are providing this data to demonstrate in a general sense how these measures would look if the leased equipment were treated as an earning asset and operating lease income and depreciation expense were included in revenues. Three Months Ended Six Months Ended June 30, March 31, June 30, June 30, (In Thousands) 2003 2003 2003 2002 Net Interest Income $84,494 $82,959 $167,453 $157,023 Add: Operating Lease Income 132,238 138,861 271,099 307,645 Less: Depreciation on Operating Leases (94,930) (99,653) (194,583) (213,504) Net Financing Income $121,802 $122,167 $243,969 $251,164 Noninterest Income $213,753 $194,174 $407,927 $402,808 Less: Operating Lease Income (132,238) (138,861) (271,099) (307,645) Noninterest Income Excluding Operating Lease Income $81,515 $55,313 $136,828 $95,163 Total Financing Revenues $203,317 $177,480 $380,797 $346,327 Noninterest Expenses $226,073 $222,083 $448,156 $433,249 Less: Depreciation on Operating Leases (94,930) (99,653) (194,583) (213,504) Noninterest Expenses Excluding Depreciation on Operating Leases $131,143 $122,430 $253,573 $219,745 Average Earning Assets $14,593,000 $14,194,000 $14,395,000 $12,892,000 Add: Average Leased Equipment 2,101,000 2,242,000 2,174,000 2,556,000 Average Earning Assets Including Leased Equipment $16,694,000 $16,436,000 $16,569,000 $15,448,000 Net Interest Margin Ratio - GAAP Basis 2.32% 2.37% 2.35% 2.46% Net Financing Income Ratio 2.93% 3.01% 2.97% 3.28% Noninterest Expenses as a Percent of Total Revenues - GAAP Basis 76% 80% 78% 77% Noninterest Expenses Excluding Depreciation on Operating Leases as a Percent of Total Revenues Which Includes Depreciation on Operating Leases 65% 69% 67% 63% The company has average leased equipment which as a percentage of total average assets were 12.3% and 15.6% for the six month periods presented. Because of the significance of the leased equipment, which generates significant revenues but are not included in earning assets in the financial statements, the company believes that in order to compare some of the company's key metrics to other banks, the impact these financing assets have on the company's net interest margin and its noninterest expenses as a percentage of total revenues should be illustrated. Additionally, from an internal management perspective, the leased equipment is included in the company's overall interest sensitivity analysis and these assets are typically priced based on the company's cost of funds. In the financial statements, the financing cost directly related to these assets is included in net interest income and the related operating lease revenue and depreciation is reported separately in noninterest income and noninterest expense. The revenue and expense amounts listed above are derived from the company's income statements and statements of cash flows. The balance sheet data is derived from the company's average balance sheets. For further information, please contact: Christopher J. Carey Executive Vice President & Chief Financial Officer 1-513-639-4644/1-800-851-9521 e-mail: IR@provident-financial.com