Exhibit 99.1 ______________________________________________________________________________ P R E S S R E L E A S E ______________________________________________________________________________ RELEASE DATE: CONTACT: _____________ ________ October 21, 2003 CHARLES P. EVANOSKI GROUP SENIOR VICE PRESIDENT CHIEF FINANCIAL OFFICER (724) 758-5584 FOR IMMEDIATE RELEASE _____________________ ESB FINANCIAL CORPORATION REPORTS THIRD QUARTER 2003 EARNINGS Ellwood City, Pennsylvania, October 21, 2003 - ESB Financial Corporation (Nasdaq: ESBF), the parent company of ESB Bank, F.S.B., today announced earnings for the quarter ended September 30, 2003 of $0.20 per diluted share on net income of $2.2 million, as compared to earnings of $0.22 per diluted share on net income of $2.3 million for the quarter ended September 30, 2002. The Company's annualized return on average assets and average equity were 0.64% and 9.33%, respectively, for the quarter ended September 30, 2003, compared to 0.70% and 10.73%, respectively, for the quarter ended September 30, 2002. For the nine month period ended September 30, 2003, the Company realized earnings of $0.58 per diluted share on net income of $6.2 million, as compared to earnings of $0.65 per diluted share on net income of $6.7 million for the same period in the prior year. The Company's annualized return on average assets and average equity were 0.61% and 8.44%, respectively, for the nine month period ended September 30, 2003, compared to 0.70% and 10.36%, respectively, for the nine months ended September 30, 2002. In announcing the results of operations for the quarter and the nine months ended September 30, 2003, Charlotte A. Zuschlag, President and Chief Executive Officer of the Company and the Bank, stated, "We are announcing operating earnings that continue to reflect the sustained low interest rate environment. This unprecedented interest rate environment continues to put pressure on the Company's interest rate margins as loan refinancing and repayments of both loans and securities continue to reduce overall asset yields. Despite the challenges created by the current interest rate environment, the Company is committed to its core values, one of which is customer satisfaction, which is reflected in our continued deposit growth throughout the period. The Company has an unwavering focus on pursuing strategies to grow earnings while preserving asset quality and maintaining shareholder value." Press Release Page 2 of 3 October 21, 2003 Consolidated net income decreased $105,000, or 4.6%, to $2.2 million for the quarter ended September 30, 2003, compared to $2.3 million for the same period in the prior year. This decrease was the result of a decrease in net interest income, after the recovery of loan losses, of $310,000 and an increase in non-interest expense of $572,000, partially offset by an increase in non-interest income of $757,000 and a decrease in the provision for income taxes of $20,000. Consolidated net income for the nine month period ended September 30, 2003, as compared to the nine month period ended September 30, 2002, decreased $530,000, or 7.9%, to $6.2 million from $6.7 million. This decrease was primarily the result of a decrease in net interest income, after the recovery of loan losses, of $1.2 million and an increase in non-interest expense of $667,000, partially offset by an increase in non-interest income of $1.2 million and a decrease in the provision for income taxes of $174,000. The Company's total assets increased by $38.1 million, or 2.9%, to $1.4 billion at September 30, 2003, from $1.3 billion at December 31, 2002. This increase resulted primarily from an increase in securities available for sale of $54.1 million, or 6.3%, to $919.2 million, which was partially offset by a decrease in loans receivable, net of $18.8 million, or 5.5%, to $320.5 million. The Company's total liabilities increased by $37.2 million, or 3.0%, to $1.3 billion at September 30, 2003, from $1.2 billion at December 31, 2002. This increase in total liabilities was primarily the result of increases in deposits and borrowed funds of $15.6 million, or 2.6%, and $21.7 million, or 3.5%, respectively. Total stockholders' equity increased $931,000, or 1.0%, to $97.3 million at September 30, 2003, from $96.4 million at December 31, 2002. The increase to stockholders' equity was the result of increases to additional paid in capital and retained earnings of $1.7 million and $2.4 million, respectively, as well as a decrease to treasury stock of $2.8 million, respectively, which were partially offset by an increase in unearned employee stock ownership plan shares of $4.4 million and a decrease in accumulated other comprehensive income of $1.5 million. The decrease to accumulated other comprehensive income was a result of the market value adjustment to the Company's investment securities available for sale portfolio. Average stockholders' equity to average assets was 7.27%, and book value per share was $9.02 at September 30, 2003, compared to 6.85% and $9.16 at December 31, 2002. ESB Financial Corporation is the parent holding company of ESB Bank, F.S.B., and offers a wide variety of financial products and services through 17 offices in the contiguous counties of Allegheny, Lawrence, Beaver and Butler in Pennsylvania. The common stock of the Company is traded on The Nasdaq Stock Market under the symbol "ESBF". We make available on our web site, which is located at http://www.esbbank.com, our annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, on the date which we electronically file these reports with the Securities and Exchange Commission. Investors are encouraged to access these reports and the other information about our business and operations on our web site. This news release contains certain forward-looking statements with respect to the financial condition, results of operations and business of the Company. Forward-looking statements are subject to various factors which could cause actual results to differ materially from these estimates. These factors include, but are not limited to, changes in general economic conditions, interest rates, deposit flows, loan demand, competition, legislation or regulation and accounting principles, policies or guidelines, as well as other economic, competitive, governmental, regulatory and accounting and technological factors affecting the Company's operations. Press Release Page 3 of 3 October 21, 2003 ESB FINANCIAL CORPORATION AND SUBSIDIARIES Financial Highlights (Dollars in Thousands - Except Per Share Amounts (1)) OPERATIONS DATA: Three Months Nine Months Ended September 30, Ended September, 30, 2003 2002 2003 2002 _________ _________ _________ _________ Interest income $14,648 $18,082 $47,139 $55,613 Interest expense 9,756 12,746 31,540 39,129 --------- --------- --------- --------- Net interest income 4,892 5,336 15,599 16,484 Recovery of loan losses (237) (103) (267) (580) Net interest income after --------- --------- --------- --------- recovery of loan losses 5,129 5,439 15,866 17,064 Noninterest income 2,008 1,251 5,114 3,953 Noninterest expense 4,494 3,922 13,503 12,836 Income before provision --------- --------- --------- --------- for income taxes 2,643 2,768 7,477 8,181 Provision for income taxes 478 498 1,278 1,452 --------- --------- --------- --------- Net income $2,165 $2,270 $6,199 $6,729 ========= ========= ========= ========= Net income per share: (1) Basic $0.21 $0.22 $0.61 $0.66 Diluted $0.20 $0.22 $0.58 $0.65 Annualized return on average assets 0.64% 0.70% 0.61% 0.70% Annualized return on average equity 9.33% 10.73% 8.44% 10.36% FINANCIAL CONDITION DATA: As of: 09/30/03 12/31/02 ________ ________ Total assets $1,357,795 $1,319,695 Cash and cash equivalents 16,684 15,133 Total investment securities 919,235 865,135 Loans receivable, net 320,539 339,324 Customer deposits 605,376 589,826 Borrowed funds (includes subordinated debt) 643,196 621,526 Stockholders' equity 97,302 96,371 Book value per share (1) $9.02 $9.16 Average equity to average assets 7.27% 6.85% Allowance for loan losses to loans receivable 1.13% 1.19% Non-performing assets to total assets 0.23% 0.28% (1) Per share amounts have been restated to reflect a six-for-five stock split paid May 15, 2003 to the stockholders of record at the close of business on May 1, 2003.