FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

(X)	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended June 30, 2003
	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   0-11242  

      First Commonwealth Financial Corporation       
(Exact name of registrant as specified in its charter)

Pennsylvania	25-1428528
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)

22 North Sixth Street	Indiana, PA  15701
(Address of principal executive offices)	(Zip Code)

                    724-349-7220                   
(Registrant's telephone number, including area code)

                         N/A                          
(Former name, former address and former fiscal year,
if changed since last report)

Indicate a 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      .

Number of shares outstanding of issuer's common stock, $1.00 Par Value as of August 6, 2003, was 59,157,540.

     FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES

PART I - FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS	PAGE
	Included in Part I of this report:
	First Commonwealth Financial Corporation and
	Subsidiaries Consolidated Balance Sheets..................	3
	Consolidated Statements of Income.........................	4
	Consolidated Statements of Changes in
	Shareholders' Equity....................................	5
	Consolidated Statements of Cash Flows.....................	6
	Notes to Consolidated Financial Statements................	7
ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS...................................	14
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK..	35
ITEM 4.	CONTROLS AND PROCEDURES.....................................	35

PART II - OTHER INFORMATION

Other Information......................................................	36
Signatures.............................................................	37
Exhibits and Reports on Form 8K

FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)

	June 30, 2003		December 31, 2002
ASSETS
Cash and due from banks on demand........................	$	91,218	$	81,114
Interest-bearing bank deposits...........................		1,237		1,973
Securities available for sale, at market.................		1,835,859		1,482,771
Securities held to maturity, at cost,(Market value $135,402 in     2003 and $204,887 in 2002).............................		127,765		197,838
Loans....................................................		2,622,194		2,609,440
Unearned income........................................		(625)		(806)
Allowance for credit losses............................		(35,604)		(34,496)
Net loans..........................................		2,585,965		2,574,138
Premises and equipment...................................		44,917		45,730
Other real estate owned..................................		1,714		1,651
Goodwill.................................................		8,131		8,131
Amortizing intangibles, net..............................		16		29
Other assets.............................................		133,942		131,368
Total assets.........................................	$	4,830,764	$	4,524,743
LIABILITIES
Deposits (all domestic):
Noninterest-bearing....................................	$	396,794	$	377,466
Interest-bearing.......................................		2,823,015		2,666,658
Total deposits.......................................		3,219,809		3,044,124
Short-term borrowings....................................		594,210		469,065
Other liabilities........................................		26,875		30,230
Company obligated mandatorily redeemable capital securities of     subsidiary trust.......................................		35,000		35,000
Other long-term debt.....................................		543,408		544,934
Total long-term debt.................................		578,408		579,934
Total liabilities....................................		4,419,302		4,123,353
SHAREHOLDERS' EQUITY
Preferred stock, $1 par value per share, 3,000,000 shares     authorized, none issued................................		-0-		-0-
Common stock $1 par value per share, 100,000,000 shares authorized,     62,525,408 shares issued; 59,071,871 and 58,962,543 shares outstanding at     June 30, 2003 and December 31, 2002 respectively.......		62,525		62,525
Additional paid-in capital...............................		64,361		64,885
Retained earnings........................................		304,595		296,165
Accumulated other comprehensive income...................		26,101		25,851
Treasury stock (3,453,537 shares at June 30, 2003 and 3,562,869 at     December 31, 2002, at cost)............................		(43,601)		(44,981)
Unearned ESOP shares.....................................		(2,519)		(3,055)
Total shareholders' equity...........................		411,462		401,390
Total liabilities and shareholders' equity...........	$	4,830,764	$	4,524,743

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


3

FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands)

	For the Quarter Ended June 30,				For the 6 Months Ended June 30,
	2003		2002		2003		2002
Interest Income
Interest and fees on loans......	$	41,523	$	45,220	$	83,552	$	90,547
Interest and dividends on investments:
Taxable interest .............		16,449		21,791		33,605		44,029
Interest exempt from Federal      income taxes		2,687		2,417		5,210		4,809
Dividends.....................		523		441		1,125		993
Interest on Federal funds sold..		1		1		2		4
Interest on bank deposits.......		3		8		9		19
Total interest income.........		61,186		69,878		123,503		140,401
Interest Expense
Interest on deposits............		15,961		20,782		31,758		42,103
Interest on short-term borrowings.		1,598		1,502		3,150		3,267
Interest on company obligated     mandatorily redeemable     capital securities of     subsidiary trust..............		831		832		1,662		1,663
Interest on other long-term debt		7,355		8,829		14,646		17,393
Total interest on long-term debt		8,186		9,661		16,308		19,056
Total interest expense........		25,745		31,945		51,216		64,426
Net Interest Income...........		35,441		37,933		72,287		75,975
Provision for credit losses.....		3,465		3,008		6,925		5,925
Net interest income after provision for   credit losses		31,976		34,925		65,362		70,050
Other Income
Securities gains................		3,221		576		5,455		615
Trust income....................		1,284		1,342		2,469		2,555
Service charges on deposit     accounts......................		3,255		2,746		6,104		5,439
Insurance commissions...........		848		951		1,645		1,807
Income from bank owned life     insurance.....................		1,052		1,173		2,098		2,242
Other income....................		3,538		3,149		6,498		5,668
Total other income............		13,198		9,937		24,269		18,326
Other Expenses
Salaries and employee benefits..		15,146		14,767		30,481		29,410
Net occupancy expense...........		1,771		1,613		3,745		3,299
Furniture and equipment expense.		2,544		2,568		5,096		4,966
Data processing expense.........		621		484		1,148		926
Pennsylvania shares tax expense.		1,081		996		2,141		1,991
Intangible amortization.........		6		68		13		188
Litigation settlement (recovery)		-0-		-0-		(610)		8,000
Restructuring charges...........		-0-		3,116		-0-		3,116
Other operating expenses........		7,213		8,003		14,140		15,162
Total other expenses..........		28,382		31,615		56,154		67,058
Income before income taxes....		16,792		13,247		33,477		21,318
Applicable income taxes.........		3,365		2,290		6,746		2,723
Net income....................	$	13,427	$	10,957	$	26,731	$	18,595
Average Shares Outstanding........		58,769,160		58,359,322		58,736,392		58,251,440
Average Shares Outstanding Assuming Dilution		59,101,475		58,851,264		59,018,324		58,669,047
Per Share Data:
Basic earnings per share........	$	0.23	$	0.19	$	0.46	$	0.32
Diluted earnings per share......	$	0.23	$	0.19	$	0.45	$	0.32
Cash dividends per share........	$	0.155	$	0.150	$	0.310	$	0.300

  The accompanying notes are an integral part of these consolidated financial statements.
4

FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(Unaudited)
(Dollars in thousands)

	Common Stock		Additional Paid-in Capital		Retained Earnings		Accumulated Other Comprehensive Income		Treasury Stock		Unearned ESOP  Shares		Total Shareholders' Equity
Balance December 31, 2001..........	$	62,525	$	66,176	$	288,219	$	8,703	$	(51,431)	$	(4,126)	$	370,066
Comprehensive income
Net income.......................		-0-		-0-		18,595		-0-		-0-		-0-		18,595
Other comprehensive income, net of tax:
Unrealized holding gains on securities      arising during the period.....		-0-		-0-		-0-		13,108		-0-		-0-		13,108
Less:  reclassification adjustment for      gains on securities included in net income		-0-		-0-		-0-		(397)		-0-		-0-		(397)
Total other comprehensive income.		-0-		-0-		-0-		12,711		-0-		-0-		12,711
Total comprehensive income.........		‑0-		-0-		18,595		12,711		-0-		-0-		31,306
Cash dividends declared............		-0-		-0-		(17,612)		-0-		-0-		-0-		(17,612)
Decrease in unearned ESOP shares...		-0-		-0-		-0-		-0-		-0-		536		536
Discount on dividend reinvestment plan purchases		-0-		(316)		-0-		-0-		-0-		-0-		(316)
Treasury stock reissued............		-0-		(607)		-0-		-0-		4,145		-0-		3,538
Balance at June 30, 2002...........	$	62,525	$	65,253	$	289,202	$	21,414	$	(47,286)	$	(3,590)	$	387,518
Balance December 31, 2002..........	$	62,525	$	64,885	$	296,165	$	25,851	$	(44,981)	$	(3,055)	$	401,390
Comprehensive income
Net income.......................		-0-		-0-		26,731		-0-		-0-		-0-		26,731
Other comprehensive income, net of tax:
Unrealized holding gains on securities      arising during the period.....		-0-		-0-		-0-		3,772		-0-		-0-		3,772
Less:  reclassification adjustment for      gains on securities included in net income		-0-		-0-		-0-		(3,522)		-0-		-0-		(3,522)
Total other comprehensive income.		-0-		-0-		-0-		250		-0-		-0-		250
Total comprehensive income.........		‑0-		-0-		26,731		250		-0-		-0-		26,981
Cash dividends declared............		-0-		-0-		(18,301)		-0-		-0-		-0-		(18,301)
Decrease in unearned ESOP shares...		-0-		-0-		-0-		-0-		-0-		536		536
Discount on dividend reinvestment plan purchases		-0-		(334)		-0-		-0-		-0-		-0-		(334)
Treasury stock reissued............		-0-		(190)		-0-		-0-		1,380		-0-		1,190
Balance at June 30, 2003...........	$	62,525	$	64,361	$	304,595	$	26,101	$	(43,601)	$	(2,519)	$	411,462

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

5

FIRST COMMONWEALTH FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)

		For the 6 Months Ended June 30,
	2003		2002
Operating Activities
Net income...............................................	$	26,731	$	18,595
Adjustments to reconcile net income to net cash provided by operating     activities:
Provision for credit losses ...........................		6,925		5,925
Depreciation and amortization..........................		3,632		3,759
Net losses (gains) on sales of assets..................		(5,543)		(663)
Income from increase in cash surrender value of bank owned life insurance		(2,098)		(2,242)
Decrease in interest receivable........................		730		654
Decrease in interest payable...........................		(922)		(2,066)
Increase (decrease) in income taxes payable............		841		(1,869)
Change in deferred taxes...............................		(2,325)		(663)
Other-net..............................................		(2,124)		728
Net cash provided (used) by operating activities.....		25,847		22,158
Investing Activities
Transactions with securities held to maturity:
Proceeds from sales....................................		-0-		-0-
Proceeds from maturities and redemptions...............		70,117		43,977
Purchases..............................................		-0-		(15,241)
Transactions with securities available for sale:
Proceeds from sales....................................		49,913		10,237
Proceeds from maturities and redemptions...............		510,136		215,851
Purchases..............................................		(907,343)		(206,211)
Proceeds from sales of loans and other assets............		65,964		48,401
Acquisition of affiliate, net of cash received...........		-0-		(4)
Investment in bank owned life insurance..................		-0-		(5,000)
Net decrease in time deposits with banks.................		736		3,506
Net increase in loans....................................		(84,781)		(99,506)
Purchases of premises and equipment......................		(2,693)		(3,300)
Net cash provided (used) by investing activities.....		(297,951)		(7,290)
Financing Activities
Repayments of other long-term debt.......................		(10,991)		(681)
Proceeds from issuance of other long-term debt...........		10,000		18,200
Discount on dividend reinvestment plan purchases.........		(334)		(316)
Dividends paid...........................................		(18,284)		(17,564)
Net increase (decrease) in Federal funds purchased.......		(9,800)		(81,900)
Net increase (decrease) in other short-term borrowings...		134,944		(40,188)
Net increase in deposits.................................		175,685		90,484
Proceeds from sale of treasury stock.....................		988		2,726
Net cash provided (used) by financing activities.....		282,208		(29,239)
Net increase (decrease) in cash and cash equivalents.		10,104		(14,371)
Cash and cash equivalents at January 1...................		81,114		98,130
Cash and cash equivalents at June 30.....................	$	91,218	$	83,759

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






6

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 1 Management Representation

The consolidated financial statements include the accounts of First Commonwealth Financial Corporation and its subsidiaries ("the Corporation").  All significant intercompany transactions and balances have been eliminated.  The accounting and reporting policies of the Corporation conform with accounting principles generally accepted in the United States of America.  The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes.  Actual realized amounts could differ from those estimates.  In the opinion of management, the unaudited interim consolidated financial statements include all adjustments (consisting of only normal recurring adjustments) necessary for a fair statement of financial position as of June 30, 2003 and the results of operations for the three month and six month periods ended June 30, 2003 and 2002, and statements of cash flows and changes in shareholders' equity for the six month periods ended June 30, 2003 and 2002.  The results of operations for the three month and six month periods ended June 30, 2003 and 2002 are not necessarily indicative of the results that may be expected for the full year or any other interim period.  These interim financial statements should be read in conjunction with the Corporation's 2002 Annual Report on Form 10-K which is available on the Corporation's website at http://www.fcbanking.com.  The Corporation's website also provides additional information of interest to investors and clients, including other regulatory filings made to the Securities and Exchange Commission, press releases, historical stock prices, dividend declarations and corporate governance, as well as information about products and services offered through the Corporation's banking, insurance, trust and financial management subsidiaries.

NOTE 2 Cash Flow Disclosures (dollar amounts in thousands)

	2003		2002
Cash paid during the first six months of the year for:
Interest	$	52,138	$	66,491
Income Taxes	$	8,230	$	5,260
Noncash investing and financing activities:
ESOP loan reductions	$	536	$	536
Loans transferred to other real estate owned and     repossessed assets	$	2,210	$	3,599
Gross increase in market value adjustment to     securities available for sale	$	385	$	19,556
Treasury stock reissued for business combination	$	-0-	$	812

7

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 3 Comprehensive Income Disclosures

The following table identifies the related tax effects allocated to each component of other comprehensive income in the Statements of Changes in Shareholder's Equity: (dollar amounts in thousands)

	June 30, 2003						June 30, 2002
	Pre-tax Amount		Tax (Expense) Benefit		Net of Tax Amount		Pre-tax Amount		Tax (Expense) Benefit		Net of Tax Amount
Unrealized gains (losses) on securities:
Unrealized holding gains   (losses) arising during   the period	$	5,803	$	(2,031)	$	3,772	$	20,166	$	(7,058)	$	13,108
Less: reclassification   adjustment for gains   realized   in net income		(5,418)		1,896		(3,522)		(610)		213		(397)
Net unrealized gains (losses)		385		(135)		250		19,556		(6,845)		12,711
Other comprehensive income	$	385	$	(135)	$	250	$	19,556	$	(6,845)	$	12,711

NOTE 4 Accounting for Stock Options Granted

In December 2002, the Financial Accounting Standards Board ("FASB") issued Statement No. 148, "Accounting for Stock-Based Compensation-Transition and Disclosure" ("FAS No. 148").  FAS No. 148 amended FASB Statement No. 123 "Accounting for Stock-Based Compensation" ("FAS No. 123") to provide alternative methods of a voluntary transition to FAS No. 123's fair value method of accounting for stock-based employee compensation.  FAS No. 148 also amended the disclosure provisions of FAS No. 123 and APB Opinion No. 28, "Interim Financial Reporting" ("APB 28"), to require disclosure in the summary of significant accounting policies the effects of the entity's accounting policy with respect to stock-based employee compensation on reported net income and earnings per share in annual and interim financial statements.  FAS No. 148 does not amend FAS No. 123 to require companies to account for employee stock options using the fair value method, but the disclosure provisions of the statement apply to all companies with stock-based compensation, regardless of whether they account for that compensation using the fair value method of FAS No. 123 or the intrinsic value method of APB Opinion No. 25 "Accounting for Stock Issued to Employees" ("APB 25").  FAS No. 148 amendments to the transitional and annual disclosure requirements of FAS No. 123 were effective for fiscal years ending after December 15, 2002, while the interim disclosure provisions are effective for financial reports containing financial statements for interim periods beginning after December 15, 2002.  Implementation of FAS No. 148 did not have a material impact on the Corporation's financial condition or results of operations.

FAS No. 123 defines a method of measuring stock-based compensation, such as stock options granted, at an estimated fair value but also permits the continued measurement of stock based compensation under the provisions of APB 25.  As permitted under FAS No. 123, the Corporation has elected to use the intrinsic value method to measure stock based compensation under APB 25.  No stock-based employee compensation expense is reflected in the Corporation's net income as reported in the Consolidated Statements of Income because all stock options granted under the Corporation's plan had an exercise price equal to the market value of the underlying common stock on the date of grant.
8

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 4 Accounting for Stock Options Granted (continued)

The following table illustrates the effect on net income and earnings per share if the Corporation had applied the fair value recognition provisions of FAS No. 123 to stock-based employee compensation:

(Dollar amounts in thousands,   except per share data)	Three months ended June 30,
	2003		2002
Net Income, as reported	$	13,427	$	10,957
Deduct: Total stock-based employee compensation  expense determined under fair value based method  for all awards, net of related tax effects		(338)		(569)
Pro forma net income	$	13,089	$	10,388
Earnings per share:
Basic - as reported	$	0.23	$	0.19
Basic - pro forma	$	0.22	$	0.18
Diluted - as reported	$	0.23	$	0.19
Diluted - pro forma	$	0.22	$	0.18

(Dollar amounts in thousands,   except per share data)	Six months ended June 30,
	2003		2002
Net Income, as reported	$	26,731	$	18,595
Deduct: Total stock-based employee compensation  expense determined under fair value based method  for all awards, net of related tax effects		(676)		(1,139)
Pro forma net income	$	26,055	$	17,456
Earnings per share:
Basic - as reported	$	0.46	$	0.32
Basic - pro forma	$	0.44	$	0.30
Diluted - as reported	$	0.45	$	0.32
Diluted - pro forma	$	0.44	$	0.30

Note 5 Restructuring Charges

The Corporation incurred restructuring charges of $6,140 thousand during the second, third and fourth quarters of 2002 in accordance with EITF 94-3.  These restructuring charges resulted from the merger of the charters of the Corporation's two commercial banks (First Commonwealth Bank and Southwest Bank) and the adoption of a new common brand and identity for all financial services subsidiaries.  The largest component of these charges was $4,652 thousand of employee separation costs consisting of severance packages for 95 employees from various affiliates of the Corporation including all levels of staff from the executive management level to back office support staff.  Restructuring charges during 2002 also included $1,068 thousand related to realignment of the various Boards of Directors and Board committees and $420 thousand primarily related to the write-off of obsolete signage and supplies.  These amounts were included as restructuring charges, a component of Other Expenses on the Consolidated Statements of Income during 2002.
9

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

Note 5 Restructuring Charges (continued)

During 2002 actual termination benefits paid and charged against the total severance liability were $1,263 thousand, leaving a remaining unpaid liability for severance costs of $3,389 thousand at December 31, 2002.  During the first half of 2003, monthly severance payments totaling $1,786 thousand were made, reducing the outstanding severance liability to $1,603 thousand at June 30, 2003.  No additional severance accruals or adjustments were recorded during the first half of 2003 related to the 2002 restructuring.

NOTE 6 New Accounting Pronouncements

In July 2002, the FASB issued statement No. 146, "Accounting for Costs Associated with Exit or Disposal Activities" ("FAS No. 146").  FAS No. 146 replaced EITF Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)."  The standard requires companies to recognize costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan.  Statement 146 is to be applied to exit or disposal activities initiated after December 31, 2002.  Adoption of FAS No. 146 did not have a material impact on the Corporation's financial condition or results of operations.

In November 2002, the FASB issued FASB Interpretation No. 45 ("FIN 45"), "Guarantor's Accounting and Disclosure Requirements for Guarantees of Indebtedness of Others".  The disclosure requirements of FIN 45 are effective for financial statements of interim or annual periods ending after December 15, 2002, and require disclosure of the nature of the guarantee, the maximum potential of future payments the guarantor could be required to make under the guarantee, and the current amount of the liability, if any, for the guarantor's obligation under the guarantee.  The recognition requirements of FIN 45 are to be applied prospectively to guarantees issued or modified after December 31, 2002.  This interpretation expands the disclosures to be made by the guarantor in its financial statements about its obligation under certain guarantees and requires the guarantor to recognize a liability for the fair value of an obligation assumed under a guarantee.  FIN 45 clarifies the requirements of FASB Statement No. 5 ("FAS No. 5") "Accounting for Contingencies", relating to guarantees.  In general, FIN 45 applies to contracts or indemnification agreements that contingently require the guarantor to make payments to the guaranteed party based on changes in an underlying that is related to an asset, liability, or equity security of the guaranteed party.  Certain guarantee contracts are excluded from both the disclosure and recognition requirements of this interpretation, including, but not limited to, guarantees related to employee compensation, residual value guarantees under capital lease arrangements, commercial letters of credit, loan commitments, subordinated interests in special purpose entities and guarantees of a company's own future performance.  Other guarantees are subject to the disclosure requirements of FIN 45 but not the recognition provisions and include, among others, a guarantee accounted for as a derivative instrument under FAS No. 133, a parent's guarantee of debt owed to a third party by its subsidiary or vice versa and a guarantee which is

10

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 6 New Accounting Pronouncements (continued)

based on performance not price.  Guarantees that have been entered into by the Corporation are disclosed in NOTE 7.  The adoption of FIN 45 did not have a material impact on the Corporation's financial condition or results of operations.

In January 2003, the FASB issued FASB Interpretation No. 46 ("FIN 46"), "Consolidation of Variable Interest Entities", the provisions of which became effective upon issuance.  As defined by FIN 46 a variable interest entity ("VIE") is a corporation, partnership, trust or any other legal structure used for business purposes that either (a) does not have equity

investors with voting rights or (b) has equity investors that do not provide sufficient financial resources for the entity to support its activities.  This interpretation also defines when the assets, liabilities, noncontrolling interest and results of operations of a VIE should be included in a company's consolidated financial statements.  Companies that hold variable interests in an entity will need to consolidate that entity if the company's interest in the VIE is such that the company will obtain a majority of the entity's expected residual returns, should such occur.  The Corporation has reviewed its current business interests in order to determine the impact of FIN 46 and has determined that no additional business interests require consolidation in the Corporation's financial statements.  The adoption of FIN 46, therefore, did not have any impact on the Corporation's financial condition or results of operations.

In April 2003, the FASB issued Statement No. 149 "Amendment of Statement 133 on Derivative Instruments and Hedging Activities" ("FAS No. 149").  FAS No. 149 amends and clarifies accounting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities under Statement 133.  In particular, FAS No. 149 clarifies under what circumstances a contract with an initial net investment meets the characteristic of a derivative and when a derivative contains a financing component that warrants special reporting in the statement of cash flows.  This statement is effective for contracts entered into or modified after June 30, 2003 and for hedging relationships designated after June 30, 2003.  The adoption of FAS No. 149 is not expected to have a material impact on the Corporation's financial condition or results of operations.

In May 2003, the FASB issued Statement No. 150 "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity"("FAS No. 150").  FAS No. 150 represents the first phase of the FASB's broader project on (1) distinguishing between liability and equity instruments and (2) accounting for instruments that have characteristics of both liabilities and equity.  This statement requires issuers to classify as liabilities the following three types of freestanding financial instruments: (1) mandatorily redeemable financial instruments, (2) obligations to repurchase the issuer's equity shares by transferring assets and (3) certain obligations to issue a variable number of shares.  A freestanding financial instrument is one that is entered into separately and apart from any of the entity's other financial instruments or equity transactions or is entered in conjunction with some other transaction but can be legally detached and exercised on a separate basis.  FAS No. 150 is relatively narrow in scope as it specifies only that certain instruments must be classified as liabilities but does not include additional guidance

11

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 6 New Accounting Pronouncements (continued)

on the concept of what constitutes either a "liability" or "equity".    Entities will continue to apply existing guidance on determining the balance sheet classification of instruments that do not specifically fall within the scope of FAS No. 150.  FAS No. 150 must be applied immediately to financial instruments entered into or modified after May 31, 2003.  For all other instruments that exist, this statement goes into effect at the beginning of the first interim period beginning after June 15, 2003.  Application to pre-existing instruments should be recognized as the cumulative effect of a change in accounting principle.  FAS No. 150 prohibits entities from restating financial statements for earlier years presented.  This statement generally does not require substantial

additional disclosures in the notes to the financial statements beyond those required by existing accounting standards.  Adoption of FAS No. 150 is not expected to have a material impact on the Corporation's financial condition or results of operations. 

NOTE 7 Guarantees

Standby letters of credit are conditional commitments issued by the Corporation to guarantee the performance of a customer to a third party.  The contract or notional amount of these instruments reflects the maximum amount of future payments that could be lost under the guarantees if there were a total default by the guaranteed parties without consideration of possible recoveries under recourse provisions or from collateral held or pledged.  In addition, many of these commitments are expected to expire without being drawn upon, therefore the total commitment amounts do not necessarily represent future cash requirements.  The table below identifies the notional amounts of these guarantees at June 30, 2003:  (Dollar amounts in thousands)

Financial standby letters of credit	$	23,870
Performance standby letters of credit	$	6,474

The current notional amounts outstanding above include financial standby letters of credit of $6,087 thousand and performance standby letters of credit of $458 thousand issued during the first half of 2003.  There is currently no liability recorded on the Corporation's balance sheet related to the above letters of credit.
















12

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2003
(Unaudited)

NOTE 8 Subsequent Event-Branch Sale

On July 17, 2003 First Commonwealth Bank, a wholly-owned subsidiary of the registrant agreed to sell two of its branch offices to Waypoint Bank.  Waypoint Bank is a $5.6 billion federally chartered thrift with 59 branches located throughout Pennsylvania and Maryland.  Under the terms of the purchase and assumption agreement, Waypoint will acquire First Commonwealth Bank branches at 15 South Main Street in Chambersburg, PA and 1720 Lincoln Highway East in Guilford Township, PA.  Waypoint will assume approximately $30 million of deposit liabilities and purchase $5 million in loans associated with the two offices.  The transaction is subject to the approval of the Office of Thrift Supervision and is expected to settle in the third quarter of 2003.  The transaction is expected to generate a pre-tax gain of approximately $3.0 million which will be included in the registrant's financial results for the third quarter of 2003.

Note 9 Subsequent Event-Pending Business Combination

On August 8, the registrant entered into a definitive agreement to acquire Pittsburgh Financial Corp. ("PFC") a financial holding company headquartered near Pittsburgh, in Wexford Pennsylvania.  Pittsburgh Financial Corp. is the parent company of BankPittsburgh with total assets of $376 million, deposits of $182 million and equity of nearly $23 million at June 30, 2003.  BankPittsburgh is a state chartered stock savings bank headquartered in Pittsburgh, Pennsylvania which conducts business from seven offices in Allegheny (6) and Butler (1) counties and one loan production office in downtown Pittsburgh.  PFC also offers residential and commercial mortgage settlement services through Pinnacle Settlement Group LLC, an 80% owned subsidiary.  Pittsburgh Financial Corp. shares are traded on the NASDAQ National Market System under the symbol "PHFC".

Under terms of the agreement, the shareholders of Pittsburgh Financial Corp. can elect to receive $20.00 in cash or an equivalent value of the registrant's common stock for each PFC share owned, subject to proration as provided in the definitive agreement to ensure that 40% of the aggregate merger consideration will be paid in cash and 60% in First Commonwealth common stock.  The transaction is subject to all required regulatory approvals and the approval of PFC shareholders.  The definitive agreement was unanimously approved by the Boards of Directors of both organizations.  The transaction has a current market value of $28.4 million and is expected to be completed by the end of 2003.

On a pro-forma basis, as of June 30, 2003, the registrant would have assets of approximately $5.2 billion, total equity of $424 million and market capitalization of $765 million.











13

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

First Six Months of 2003 as Compared to the First Six Months of 2002

This discussion and the related financial data are presented to assist in the understanding and evaluation of the consolidated financial condition and results of operations of First Commonwealth Financial Corporation including its subsidiaries (the "Corporation").  In addition to historical information, this discussion and analysis contains forward-looking statements (as defined in the Private Securities Litigation Reform Act of 1995), which reflect management's beliefs and expectations based on information currently available and may contain the words "expect," "estimate," "project," "anticipate," "should," "intend," "probability," "risk," "target," and similar expressions.  These forward-looking statements are inherently subject to significant risks and uncertainties, including but not limited to:  changes in general economic and financial market conditions, the Corporation's ability to effectively carry out its business plans, changes in regulatory or legislative requirements, changes in competitive conditions and continuing consolidation of the financial services industry.  Although management believes the expectations reflected in such forward-looking statements are reasonable, actual results could differ materially.  Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date hereof.  The Corporation undertakes no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances that arise after the date hereof.

Net income for the first six months of 2003 was $26.7 million reflecting an increase of $8.1 million compared to 2002 results of $18.6 million.  The change in net income for the 2003 period reflected decreases in non-interest expenses primarily related to nonrecurring expenses included in the 2002 period and an increase in security gains for the 2003 period compared to the corresponding period of 2002.  Net income for the 2002 period included an $8.0 million litigation settlement ($5.2 million net of tax) while the 2003 period includes a partial recovery from insurance for that claim in the amount of $610 thousand ($397 thousand net of tax).  This settlement related to a lender liability action filed in 1994 against one of the Corporation's subsidiary banks and followed an adverse pre-trial judgment by the trial judge on procedural grounds.  The 2002 period also included $3.1 million ($2.0 million after-tax) of nonrecurring restructuring charges associated with the merger of the charters of the Corporation's two commercial banks (First Commonwealth Bank and Southwest Bank) and the adoption of a new common brand and identity for all financial services subsidiaries.  These restructuring charges included $2.8 million related to separation pay for those employees whose positions were eliminated or chose not to relocate as a result of the merger of the two banks which was completed in the fourth quarter of 2002.  The first half of 2003 includes securities gains of $5.5 million ($3.5 million net of tax) compared to securities gains of $615 thousand ($400 thousand net of tax) for the first half of 2002.  The first six months of 2003 also includes decreases in net interest income which continues to be impacted by low interest rates.  During this unparalleled period of low interest rates the Corporation, as well as the financial services industry in general, has been challenged by margin compression as the cost of funds has not declined in the same magnitude or at the same pace as asset yields.  

14

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS (continued)

First Six Months of 2003 as Compared to the First Six Months of 2002 (continued)

The decrease in net interest income has been partially offset by increases in non-interest income for the first half of 2003 compared to the first half of 2002.  Diluted earnings per share was $0.45 for the first six months of 2003 compared to $0.32 for the first six months of 2002. 

The following is an analysis of the impact of changes in net income on diluted earnings per share:

Net income per share, prior year	$	0.32
Increase (decrease) from changes in:
Net interest income		(0.07)
Provision for credit losses		(0.02)
Security transactions		0.08
Service charges on deposits		0.01
Other income		0.01
Salaries and employee benefits		(0.02)
Net occupancy expense		(0.01)
Litigation settlement		0.15
Restructuring charges		0.05
Other operating expenses		0.02
Applicable income taxes		(0.07)
Net income per share	$	0.45

Return on average assets was 1.17% and return on average equity was 13.07% for the first six months of 2003 compared to 0.82% and 9.77%, respectively, for the first six months of 2002.

Net interest income, the most significant component of earnings, is the amount by which interest income generated from earning assets exceeds interest expense on liabilities.  Net interest income declined $3.7 million for the first half of 2003 compared to the first half of 2002, primarily as earning asset yields declined faster than funding costs.  Net interest margin (net interest income, on a tax-equivalent basis, as a percentage of average earning assets) was 3.63% for the six months of 2003 compared to 3.79% for the six months of 2002.  Continued low or declining interest rates would tend to further strain net interest income due to low reinvestment rates and accelerated prepayments of certain loans and investments.











15

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

The following table shows the effect of changes in volumes and rates on interest income and interest expense:

Analysis of Changes in Net Interest Income (dollar amounts in thousands)
	2003 Change From 2002
	Total Change		Change Due To Volume		Change Due To Rate
Interest-earning assets:
Time deposits with banks	$	(10)	$	(7)	$	(3)
Securities		(9,891)		(762)		(9,129)
Federal funds sold		(2)		-0-		(2)
Loans		(6,995)		399		(7,394)
Total interest income		(16,898)		(370)		(16,528)
Interest-bearing liabilities:
Deposits		(10,345)		(3)		(10,342)
Short-term borrowings		(117)		968		(1,085)
Long-term debt		(2,748)		(2,720)		(28)
Total interest expense		(13,210)		(1,755)		(11,455)
Net interest income	$	(3,688)	$	1,385	$	(5,073)

Interest and fees on loans declined $7.0 million for the first six months of 2003 compared to 2002 levels as loan yields declined in the lower interest rate environment.  The total yield on loans for the first half of 2003 was 6.60%, compared to loan yields of 7.23% for the first half of 2002.  Average loans for the first six months of 2003 rose $55.2 million compared to averages for the first six months of 2002 as increases in commercial loans, municipal loans and indirect installment loans were partially offset by decreases in average mortgage loans.  The Corporation
has continued to capitalize on lending opportunities with small to mid-sized commercial borrowers, including loans generated through its preferred Small Business Administration ("SBA") lender status.  The Corporation was one of the top small business lenders in Pennsylvania during the past two years.  The Corporation continues to take advantage of the lower interest rate cycle to change the mix of its loan portfolio.  Average mortgage loans declined during 2003 as consumers refinanced their loans at near record levels.  The Corporation continued to offer competitive mortgage loans but generally sold them immediately after origination along with the related servicing rights.  The Corporation has begun to retain fixed rate mortgages with maturities of 15 years or less and all adjustable rate mortgages.








16

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Interest income on investments declined $9.9 million for the first half of 2003 compared to the first half of 2002 reflecting decreases due to interest rates of $9.1 million combined with decreases due to investment volumes of $762 thousand.  Total yield on investments was 5.02% for the first six months of 2003 compared to 6.11% for the same period of 2002.  Declines in interest income due to rate for U.S. government agency securities were $7.9 million as yields on U.S. government agency securities decreased 142 basis points (1.42%) for the 2003 period compared to the corresponding period of 2002.  Average investments for the first half of 2003 included decreases in average asset backed securities of $74.9 million which were partially offset by increases in average U.S. government agency securities and average municipal investments compared to 2002 averages.

Interest on deposits dropped $10.3 million for the 2003 period compared to 2002 primarily due to decreases in interest expense due to interest rates.  Deposit costs were 2.05% for the first six months of 2003 compared to 2.72% for the first six months of 2002.  The rate on savings deposits fell 47 basis points (0.47%) resulting in a decrease to interest expense of $2.6 million for the first six months of 2003 compared to the first six months of 2002.  The rate on time deposits for 2003 also declined, down 90 basis points (0.90%) compared to 2002 levels, resulting in a decrease to interest expense of $7.7 million for the first six months of 2003.  The Corporation's deposit mix also changed for the first half of 2003 as clients registered a preference for savings deposits during continuing economic uncertainties.  Average savings deposits increased $75.4 million for 2003 compared to 2002 averages while average time deposits dropped $49.3 million over the same time frame.  During its management of deposit levels and mix the Corporation continues to evaluate the cost of time deposits compared to alternative funding sources as it balances its goals of providing clients with the competitive rates they are looking for while also minimizing the Corporation's cost of funds.

Interest expense on short-term borrowings decreased $117 thousand for the six months of 2003 compared to the six months of 2002 as decreases in interest expense due to rate of $1.1 million were, for the most part, offset by increases in interest expense due to volume of $968 thousand compared to 2002 levels.  The cost of short-term borrowings for the 2003 period decreased by 50 basis points (0.50%) compared to 2002 costs of 1.86%. The average balance of short-term borrowings for the first six months of 2003 increased by $109.2 million over averages for the prior year.  The increase in short-term borrowings can mainly be attributed to $100 million of long-term debt that matured during the fourth quarter of 2002 and was replaced with short-term borrowings.








17

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Interest expense on long-term debt decreased $2.7 million for the first six months of 2003 compared to the corresponding period of 2002, primarily as a result of volume decreases.  Average long-term debt for the six months of 2003 decreased by $96.4 million compared to 2002 averages.

The provision for credit losses is an amount added to the allowance against which credit losses are charged.  The amount of the provision is determined by management based upon its assessment of the size and quality of the loan portfolio and the adequacy of the allowance in relation to the risks inherent within the loan portfolio.  The provision for credit losses was $6.9 million for the six months of 2003 compared to $5.9 million for the six months of 2002.  Net charge-offs against the allowance for credit losses were $5.8 million for both the 2003 and 2002 periods.  Net charge-offs as a percent of average loans outstanding were also comparable for the first half of 2003 and the first half of 2002 representing 0.22% of average loans for both periods.  The provision for credit losses as a percent of net charge-offs was 119.05% at June 30, 2003 compared to 102.85% at December 31, 2002 and 102.51% at June 30, 2002.  Management continues to gather additional data related to its loan portfolio to make sure material trends and factors are considered in management's evaluation of the adequacy of the allowance for credit losses.  See the "Credit Review" section for any analysis of the quality of the loan portfolio.





























18

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Below is an analysis of the consolidated allowance for credit losses for the six month periods ended June 30, 2003 and 2002:

	2003		2002
	(amounts in thousands)
Balance January 1,	$	34,496	$	34,157
Loans charged off:
Commercial, financial and agricultural		2,112		2,972
Real estate-construction		378		3
Real estate-commercial		467		351
Real estate-residential		2,040		863
Loans to individuals		1,685		2,187
Lease financing receivables		191		236
Total loans charged off		6,873		6,612
Recoveries of previously charged off loans:
Commercial, financial and agricultural		712		505
Real estate-construction		0		0
Real estate-commercial		0		0
Real estate-residential		10		11
Loans to individuals		334		311
Lease financing receivables		0		5
Total recoveries		1,056		832
Net charge offs		5,817		5,780
Provision charged to operations		6,925		5,925
Balance June 30,	$	35,604	$	34,302

Net securities gains were $5.5 million during the first six months of 2003 compared to $615 thousand for the first six months of 2002.  Securities gains during the 2003 period resulted primarily from the sale of fixed rate corporate bonds classified as securities "available for sale" with book values of $34.5 million and Pennsylvania bank stocks with book values of $6.7 million.  The corporate bonds sold during 2003 had an average remaining life of one year and the proceeds were reinvested in adjustable rate trust preferred securities with maturities of 30 years and mortgage backed securities with an average life of 3.6 years.  This reinvestment strategy was initiated to partially mitigate the Corporation's exposure to low and declining interest rates.  Securities gains during the 2002 period resulted primarily from the sale of Pennsylvania bank stocks, U.S. treasury securities and fixed rate corporate bonds classified as securities "available for sale".



19

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)
 
First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Trust income was relatively stable for the first half of 2003 compared to the first half of 2002.  Although fee revenue continues to be negatively impacted by low market values, the enhanced referral programs and integrated growth plans for financial affiliates that have been initiated have helped to offset this trend.  The Corporation's continued success in building relationships with commercial clients provides fee based affiliates with additional sales opportunities through the "Total Solutions Financial Management" ("TSFM") process.  This strategy combines products, services and professional staff from the Corporation's trust, insurance, financial advisory and banking affiliates and partners them in providing comprehensive financial services offerings.

Service charges on deposits are the Corporation's most significant component of non-interest income and increased $665 thousand for the first six months of 2003 compared to the corresponding period of 2002.  Increases in insufficient funds fees "NSF" of $960 thousand for the first half of 2003 were partially offset by decreases in selected fees related to certain transaction accounts compared to 2002 levels.  Management strives to implement reasonable fees for services and closely monitors collection of those fees.

Insurance commissions fell $162 thousand for the 2003 period as decreases in annuity and credit insurance revenues were larger than the increases that were generated in all other insurance categories.  As part of the previously discussed TSFM process, the Corporation's insurance subsidiary will continue to have expanded opportunities to meet the insurance needs of commercial clients.  In addition, the Corporation has developed "FOCUS" a financial planning tool designed to help clients prioritize and assess their financial needs.  The "FOCUS" concept results in a systematic approach covering a wide range of personal financial goals including appropriate insurance coverage.

Other income for the first six months of 2003 rose $830 thousand from the $5.7 million reported for the first six months of 2002.  Other income for the first half of 2003 included increases in STAR interchange fees, merchant discount and income from the increase in cash surrender value of split dollar life insurance of $600 thousand, $430 thousand and $160 thousand, respectively, versus 2002 results.  Gains on the sale of residential mortgage loans including the sale of the related servicing rights increased by $182 thousand for the six months of 2003 compared to 2002 gains. Other income for the 2003 period included decreases in debit card interchange fees and gains on sale of foreclosed property.










20

 FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Noninterest expense was $56.2 million for the six months of 2003 reflecting a decrease of $10.9 million from the 2002 level of $67.1 million, primarily reflecting the effects of the previously mentioned litigation settlement and restructuring charges included in 2002 costs.  The 2002 period includes the $8.0 million litigation charge while the 2003 period includes a $610 thousand recovery from insurance coverage related to the settlement.  The 2002 period also includes a $3.1 million restructuring charge related to employee separation pay and costs related to merging the Corporation's two subsidiary banks into one charter. Employee costs were $30.5 million for the first six months of 2003, representing an increase of $1.1 million  over 2002 levels.  Salary costs for the first half of 2003 increased $340 thousand or 1.5% compared to 2002 levels of $22.7 million.  Salary costs for 2003 include on-going savings resulting from the merger of the Corporation's banking subsidiaries under one charter and the consolidation of support functions which caused some staff positions to be eliminated during 2002.  These staffing reductions were part of the corporate restructuring initiative which also provided severance benefits to affected employees.  Severance costs were expensed as incurred during 2002 while monthly cash payments for some individuals continue during 2003.  Employee benefit costs rose $731 thousand or 10.9% for the first half of 2003 with the largest increase being hospitalization costs, which were up $542 thousand or 22.8%.  The Corporation continues to evaluate its current menu of employee benefits to provide a competitive benefits package while also managing costs.  Current benefit options include coverages fully paid for by the employer, as well as voluntary benefits whereby employees have the option of purchasing additional benefits at reduced group rates.

Net occupancy expense increased $446 thousand for the first half of 2003 and included increases in building repairs and maintenance, utilities and net rental expense compared to 2002 costs.  Much of these increases were due to increased utility costs and snow removal expenses resulting from the harsh winter.  The Corporation is actively evaluating its branch delivery network to optimize client service in existing branches and to continue expansion into growth markets.  The execution of these initiatives may impact occupancy and other expenses in future periods. 

Amortization of core deposit intangibles declined by $175 thousand for the first half of 2003 compared to 2002 amortization as amounts related to certain acquisitions became fully amortized during 2002. 












21

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS (continued)

First Six Months of 2003 as Compared to the First Six Months of 2002
(continued)

Other operating expenses for the 2003 period were $14.1 million reflecting a decrease of $1.0 million (6.7%) from the 2002 amount of $15.2 million.  The first six months of 2003 included decreases in loss on sale of assets (primarily leased vehicles), other professional fees and telephone expenses of $171 thousand, $799 thousand and $325 thousand, respectively compared to 2002 costs.  Directors' fees for the 2003 period reflected decreases of $298 thousand resulting from the restructuring of the Corporation's Boards of Directors and committees during 2002. Legal fees were also $201 thousand lower in the first half of 2003 compared to the first half of 2002.  These fees are being centrally managed to maximize risk management as well as cost control.  The first six months of 2003 included an increase in charge card interchange charges of $368 thousand compared to the first six months of 2002.  Advertising costs for 2003 reflected increases of $230 thousand, primarily as a result of continued promotion of the Corporation's brand and identity launched during the fourth quarter of 2002, as well as on-going marketing campaigns for free checking products.  These free checking products are expected to have a favorable impact on deposit costs and service charge revenue in future periods, as well as providing potential add-on sales of other financial products and services. 

Income tax expense increased $4.0 million for the first half of 2003 compared to the first half of 2002.  The 2002 period included a $2.8 million tax effect related to the $8.0 million litigation settlement recorded during 2002 as well as a $1.1 million tax effect related to the 2002 restructuring charges.  The Corporation's effective tax rate was 20.2% for the first six months of 2003 compared to 12.8% for the corresponding period of 2002.

Three Months Ended June 30, 2003 as Compared to the Three Months Ended
June 30, 2002

Net income was $13.4 million for the second quarter of 2003 an increase of $2.5 million compared to 2002 results of $10.9 million. The change in net income for the 2003 period reflected decreases in non-interest expenses primarily related to nonrecurring expenses included in the 2002 period and an increase in security gains for the 2003 period compared to the corresponding period of 2002.  Restructuring charges of $3.1 million ($2.0 million net of tax) were included in results of operations for the second quarter of 2002. The three months of 2003 included securities gains of $3.2 million ($2.1 million net of tax) compared to securities gains of $576 thousand ($374 thousand net of tax) for the three months of 2002.  Net interest income for the second quarter of 2003 reflected a decrease compared to the amount reported for the three months of 2002. The decrease in net interest income has been partially offset by increases in non-interest income for the 2003 quarter compared to the 2002 quarter.  Basic
and diluted earnings per share were $0.23 for the second quarter of 2003 compared to $0.19 for the second quarter of 2002.  Return on average assets was 1.15% and return on average equity was 12.99% for the second quarter of 2003 compared to 0.96% and 11.43%, respectively, for the second quarter of 2002.

22

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS (continued)

Three Months Ended June 30, 2003 as Compared to the Three Months Ended
June 30, 2002 (continued)

Net interest income for the second quarter of 2003 of $35.4 million represented a decrease of $2.5 million compared to the second quarter of 2002.  Net interest margin (net interest income, on a tax-equivalent basis, as a percentage of average earning assets) for the 2003 period was 3.49% reflecting a decrease of 28 basis points (0.28%) from 3.77% reported in 2002 as asset yields declined more than the cost of funds. 
 
Interest and fees on loans for the three months ended June 30, 2003 decreased $3.7 million compared to the three months ended June 30, 2002, primarily as a result of rate decreases, most notably for variable rate commercial loans.  The total yield on loans for the second quarter of 2003 was 6.51% representing a decrease of 65 basis points (0.65%)compared to yields for the second quarter of 2002.  Declines in interest and fees on loans due to rate for the second quarter of 2003 compared to the second quarter of 2002 were partially offset by increases in interest income due to volume for commercial loans.  Average loans for the second quarter of 2003 increased $46.3 million compared to averages for the second quarter of 2002 and included increases in commercial loans, municipal loans and home equity loans which were partially offset by deceases in average residential mortgage loans.

Interest income on investments for the three months ended June 30, 2003 was $19.7 million, reflecting a decrease of $5.0 million compared to the three months ended June 30, 2002.  Total yield on investments was 4.77% for the second quarter of 2003 compared to 6.09% for the second quarter of 2002.  Changes in investment income due to rate totaled $5.7 million for the 2003 period as overall interest rates were lower than in the prior year.  Rate decreases during 2003 were slightly offset by volume increases, most notably, volume increases for U.S. government agency securities and municipal investments. Average investments increased by $63.8 million for the second quarter of 2003 compared to averages for the second quarter of 2002. 

Interest on deposits dropped $4.8 million for the three months ended June 30, 2003 compared to the three months ended June 30, 2002 as both rates and volumes declined for the 2003 period.  Interest expense on savings reflected decreases due to rate of $1.3 million for the 2003 period as savings costs fell from 1.21% in 2002 to 0.76% in 2003.  Interest on time deposits reflected decreases due to rate of $2.3 million and decreases due to volume of $1.4 million for the second quarter of 2003 compared to the second quarter of 2002.  Average time deposits were $1,598.4 million for 2003 compared to $1,626.4 million for the corresponding period of 2002. The cost of time deposits was 3.43% for 2003 compared to 4.27% for 2002. 









23

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

Three Months Ended June 30, 2003 as Compared to the Three Months Ended
June 30, 2002 (continued)
 
Interest expense on short-term borrowings rose for the second quarter of 2003 compared to the second quarter of 2002 as increases in interest expense due to volume were offset by decreases in interest expense due to rate.  Average short-term borrowings increased $151.8 million for the second quarter of 2003 compared to 2002 averages, due in part to $100 million of long-term debt maturing in the fourth quarter of 2002 which was rolled into short-term borrowings.  The largest portion of the additional increase in short-term borrowings can primarily be attributed to the pre-investment strategy implemented during the second quarter of 2003 which is described in the "Interest Sensitivity" section of this report.  Interest expense on long-term debt for the three months ended June 30, 2003 fell $1.5 million from $9.7 million reported for the three months ended June 30, 2002 primarily as a result of volume decreases.  Average long-term debt was $102.7 million lower in the second quarter of 2003 than averages for the second quarter of 2002. 
 
The provision for credit losses was $3.5 million for the three months ended June 30, 2003 compared to $3.0 million for the three months ended June 30, 2002.  Net charge-offs for the second quarter of 2003 were $3.2 million, an increase of $398 thousand from net charge-offs for the second quarter of 2002.  Net charge-offs for the second quarter of 2003 included increases in net charge-offs of residential mortgage loans of $1.3 million combined with decreases in net charge-offs for most other loan categories.  

Net securities gains were $3.2 million for the second quarter of 2003 compared to securities gains of $576 thousand for the second quarter of 2002.  Securities gains during both the 2003 and the 2002 periods resulted primarily from the sale of Pennsylvania bank stocks.  During the second quarter of 2003 Pennsylvania bank stocks with book values of $5.6 million were sold, while bank stocks with book values of $1.1 million were sold during the second quarter of 2002, generating gains of $3.2 million and $475 thousand, respectively.

Service charges on deposits increased by $509 thousand for the three months ended June 30, 2003 compared to the three months ended June 30, 2002.  This increase is due in part to increases in insufficient funds fees "NSF" for the second quarter of 2003 compared to 2002 levels. 

Other income for the second quarter of 2003 rose $389 thousand from the $3.1 million reported for the second quarter of 2002.  Other income for the 2003 period included increases in STAR interchange fees, merchant discount and income from the increase in cash surrender value of split dollar life insurance of $214 thousand, $232 thousand and $160 thousand, respectively, versus 2002 results.  Other income for the 2003 period included decreases in debit card interchange fees, and gains on sale of foreclosed property.







24

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS(continued)

Three Months Ended June 30, 2003 as Compared to the Three Months Ended
June 30, 2002 (continued)
 
Total noninterest expense for the three months ended June 30, 2003 was $28.4 million reflecting a decrease of $3.2 million from the $31.6 million that was reported for the corresponding period of 2002.  The decrease of 2003 resulted primarily from the previously discussed restructuring charges of $3.1 million which were included in the 2002 period.  Employee costs were $15.1 million for the second quarter of 2003, representing an increase of $379 thousand over 2002 levels.  Salary costs for the three months of 2003 increased by less than 1% compared to 2002 levels.  Salary costs for 2003 include on-going savings resulting from the merger of the Corporation's banking subsidiaries under one charter and the consolidation of support functions which caused some staff positions to be eliminated during 2002.  Employee benefit costs rose $341 thousand or 10.3% for the second quarter of 2003 with the largest increase being hospitalization costs, which were up $285 thousand or 23.8% compared to 2002 levels.

Net occupancy expense increased $158 thousand for the three months ended June 30, 2003 compared to the three months ended June 30, 2002, primarily as a result of increases in building repairs and maintenance.  Amortization of core deposit intangibles declined by $62 thousand for the 2003 period as amounts related to certain acquisitions became fully amortized during 2002. 

Other operating expenses for the 2003 quarter were $7.2 million reflecting a decrease of $790 thousand from the 2002 amount of $8.0 million.  The most notable decreases in other operating expenses for the second quarter of 2003 compared to the second quarter of 2002 occurred in directors fees, other professional fees and legal fees which decreased by $179 thousand, $608 thousand and $101 thousand, respectively.  Other operating expenses for the second quarter of 2003 were also positively impacted by reductions in telephone costs of $165 thousand due in part to active management of both voice and dataline expenses by the Corporation's data processing and technology affiliate.  The three months ended June 30, 2003 included increases in advertising, charge card interchange costs and postage compared to the three months ended June 30, 2002.   

Income tax expense increased $1.1 million for the second quarter of 2003 compared to the second quarter of 2002 primarily as a result of increases in income before taxes of $3.5 million over 2002 levels.  Tax expense for 2002 included the $1.1 million tax effect related to the 2002 restructuring charges.  Tax expense for the second quarter of 2003 was positively impacted by an increase in tax-free municipal income compared to 2002 levels.  The Corporation's effective tax rate was 20.0% for the second quarter of 2003 compared to 17.3% for the corresponding period of 2002









25

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

LIQUIDITY

Liquidity is a measure of the Corporation's ability to efficiently meet normal cash flow requirements of both borrowers and depositors.  In the ordinary course of business, funds are generated from the banking subsidiary's core deposit base and the maturity or repayment of earning assets such as securities and loans.  As an additional secondary source, short-term liquidity needs may be provided through the use of overnight Federal funds purchased, borrowings through use of lines available for repurchase agreements, and borrowings from the Federal Reserve Bank.  Additionally, the banking subsidiary is a member of the Federal Home Loan Bank and may borrow under overnight and term borrowing arrangements.  The sale of earning assets may also provide an additional source of liquidity.  In addition to the previously described funding sources, the Corporation also has the ability to access the capital markets.

Liquidity risk stems from the possibility that the Corporation may not be able to meet current or future financial obligations, or the Corporation may become overly reliant on alternative funding sources.  The Corporation maintains a liquidity management policy to manage this risk.  This policy identifies the primary sources of liquidity, establishes procedures for

monitoring and measuring liquidity and quantifies minimum liquidity requirements which comply with regulatory requirements.  The policy also includes a liquidity contingency plan to address funding needs to maintain liquidity under a variety of business conditions.  The Corporation's liquidity position is monitored by the Asset/Liability Management Committee ("ALCO").

At June 30, 2003 total earning assets were $4,586.4 million, up from the $4,291.2 million recorded at December 31, 2002.  Net loans increased $11.8 million for the first six months of 2003 as commercial loans increased by $48.4 million and municipal loans increased by $12.1 million compared to year-end 2002, while loans to individuals increased by $14.3 million over the same time frame.  The first six months of 2003 reflected decreases of $54.2 million in residential real estate loans, due in part to the continued run-off of the existing portfolio and sale of new loan production

as the Corporation continues to change its loan mix.  The Corporation's auto lease portfolio also reflected decreases of $9.7 million for the first six months of 2003 as focus shifts from indirect leasing activities.  Investment securities increased $283.0 million for the first six months of 2003 due in part to a $150 million pre-investment strategy that is described in the "Interest Sensitivity" section of this report.

 










26

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

LIQUIDITY (continued)

Total deposits increased $175.7 million for the first six months of 2003.  This included increases in time deposits of $72.9 million, total savings deposits of $83.5 million, and demand deposits of $19.3 million compared to year-end 2002.  Included in time deposits for the first six months of 2003 were $100 million of brokered deposits with a weighted average term of 27 months.  Proceeds from the issuance of brokered deposits were utilized to pay down short-term borrowings during the first quarter of 2003.  Short-term borrowings increased during the second quarter to $594.2 million compared to $469.1 million at December 31, 2002.  Short-term borrowings of $150 million were used to fund the previously mentioned pre-investment strategy.

Marketable securities that the Corporation holds in its investment portfolio are an additional source of liquidity.  These securities are classified as "securities available for sale" and while the Corporation does not have specific intentions to sell these securities, they have been designated as "available for sale" because they may be sold for the purpose of obtaining future liquidity, for management of interest rate risk or as part of the implementation of tax management strategies.  As of June 30, 2003, securities available for sale had an amortized cost of $1,795.7 million and an approximate fair value of $1,835.9 million.

Interest Sensitivity

Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due to changes in interest rates, currency exchange rates or equity prices.  The Corporation's market risk is composed primarily of interest rate risk.  Interest rate risk results principally from timing differences in the repricing of assets and liabilities, changes in the relationship of rate indices and the potential exercise of free standing or embedded options.

The objective of interest rate sensitivity management is to maintain an appropriate balance between the stable growth of income and the risks associated with maximizing income through interest sensitivity imbalances.  While no single number can accurately describe the impact of changes in interest rates on net interest income, interest rate sensitivity positions, or "gaps", when measured over a variety of time periods, may be helpful.

An asset or liability is considered to be interest-sensitive if the rate it yields or bears is subject to change within a predetermined time period.  If interest-sensitive assets ("ISA") exceed interest-sensitive liabilities ("ISL") during the prescribed time period, a positive gap results.  Conversely, when ISL exceed ISA during a time period, a negative gap results.










27

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Interest Sensitivity (continued)

The cumulative gap at the 365 day repricing period was negative in the amount of $271.8 million or 5.63% of total assets at June 30, 2003.  A positive gap tends to indicate that earnings will be impacted favorably if interest rates rise during the period and negatively when interest rates fall during the time period.  A negative gap tends to indicate that earnings will be affected inversely to interest rate changes.  In other words, as interest rates fall, a negative gap should tend to produce a positive effect on earnings, and when interest rates rise, a negative gap should tend to affect earnings negatively.

The primary components of ISA include adjustable rate loans and investments, loan repayments, investment maturities and money market investments.  The primary components of ISL include maturing certificates of deposit, money market deposits, savings deposits, NOW accounts and short-term borrowings.

The following table lists the amounts and ratios of assets and liabilities with rates or yields subject to change within the periods indicated as of June 30, 2003, and December 31, 2002 (dollar amounts in thousands):

	June 30, 2003
	0-90   Days		91-180   Days		181-365   Days		Cumulative 0-365 Days
Loans	$	1,017,995	$	181,100	$	304,428	$	1,503,523
Investments		433,088		140,687		361,469		935,244
Other interest-earning assets		1,237		0		0		1,237
Total interest-sensitive assets		1,452,320		321,787		665,897		2,440,004
Certificates of deposit		226,870		193,511		438,504		858,885
Other deposits		1,256,014		0		0		1,256,014
Borrowings		594,791		921		1,166		596,878
Total interest-sensitive liabilities		2,077,675		194,432		439,670		2,711,777
Gap	$	(625,355)	$	127,355	$	226,227	$	(271,773)
ISA/ISL		0.70		1.66		1.51		0.90
Gap/Total assets		12.95%		2.64%		4.68%		5.63%

28

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Interest Sensitivity (continued)

	December 31, 2002
	0-90   Days		91-180   Days		181-365   Days		Cumulative 0-365 Days
Loans	$	962,398	$	157,172	$	295,273	$	1,414,843
Investments		292,206		162,578		262,287		717,071
Other interest-earning assets		1,973		0		0		1,973
Total interest-sensitive assets		1,256,577		319,750		557,560		2,133,887
Certificates of deposits		354,625		170,687		263,882		789,194
Other deposits		1,172,538		0		0		1,172,538
Borrowings		469,735		905		1,483		472,123
Total interest-sensitive liabilities		1,996,898		171,592		265,365		2,433,855
Gap	$	(740,321)	$	148,158	$	292,195	$	(299,968)
ISA/ISL		0.63		1.86		2.10		0.88
Gap/Total assets		16.36%		3.27%		6.46%		6.63%

Although the periodic gap analysis provides management with a method of measuring current interest rate risk, it only measures rate sensitivity at a specific point in time, and as a result may not accurately predict the impact of changes in general levels of interest rates or net interest income.  This is exemplified as the gap analysis shows the Corporation's earnings to be negatively impacted by rising rates, but computer modeling indicates that rising rates would have a favorable impact on earnings.  Therefore, to more precisely measure the impact of interest rate changes on the Corporation's net interest income, management simulates the potential effects of changing interest rates through computer modeling.  The income simulation model used by the Corporation captures all assets, liabilities, and off-balance sheet financial instruments, accounting for significant variables that are believed to be affected by interest rates.  These variables include prepayment speeds on mortgage loans and mortgage backed securities, cash flows from loans, deposits and investments and balance sheet growth assumptions.  The model also captures embedded options, such as interest rate caps/floors or call options, and accounts for changes in rate relationships as various rate indices lead or lag changes in market rates.  The Corporation is then better able to implement strategies that would include an acceleration of a deposit rate reduction or lag in a deposit rate increase.  The repricing strategies for loans would be inversely related.











29

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Interest Sensitivity (continued)

 
The Corporation's asset/liability management policy guidelines limit interest rate risk exposure for the succeeding twelve month period.  Simulations are prepared under the base case where interest rates remain flat and most likely case where interest rates are defined using projections of economic factors.  Additional simulations are produced estimating the impact on net interest income of a 300 basis point (3.00%) movement upward or a 100 basis point movement downward which cannot result in more than a 7.5% change or 5.0% change, respectively, in net interest income when compared to the base case, without Board approval and a strategy in place to reduce interest rate risk to fall within established ranges.  The analysis at June 30, 2003 indicated that a 300 basis point (3.00%) increase in interest rates would increase net interest income 405 basis points (4.05%) above the base case scenario and a 100 basis point (1.00%) decline in interest rates would decrease net interest income by 272 basis points (2.72%) below the base case scenario, over the next twelve months, both within policy limits.

The Corporation's "Asset/Liability Management Committee" ("ALCO") is responsible for the identification, assessment and management of interest rate risk exposure, liquidity, capital adequacy and investment portfolio position.  The primary objective of the ALCO process is to ensure that the Corporation's balance sheet structure maintains prudent levels of risk within the context of currently known and forecasted economic conditions and to establish strategies which provide the Corporation with appropriate compensation for the assumption of those risks.  The ALCO attempts to mitigate interest rate risk through the use of strategies such as asset sales, asset and liability pricing and matched maturity funding.  The ALCO
strategies are established by the Corporation's senior management.  The ALCO continues to evaluate the use of derivative instruments to protect against the risk of adverse price or interest rate movements on the values
of certain assets and liabilities.  Although no derivative instruments were utilized as of June 30, 2003, the Corporation entered into an interest rate swap transaction in July 2003.  The swap has a three-year maturity and involves hedging adjustable LIBOR based commercial loans with a receive-fixed interest rate swap of $25 million notional amount.

To minimize its exposure to falling interest rates the Corporation implemented a pre-investment strategy during the second quarter of 2003 whereby a portion of the cash flows from securities expected to mature or repay within four to six months were reinvested before their maturity or repayment dates by utilizing $150 million of short-term borrowings as an interim funding source.  This strategy was implemented to lock in current reinvestment rates to prevent further yield decreases as interest rates continue to fall and should have an overall positive impact on investment yields.







30

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

CREDIT REVIEW

The following table identifies amounts of loan losses and nonperforming loans.  Past due loans are those which were contractually past due 90 days or more as to interest or principal payments but are well secured and in the process of collection.  Renegotiated loans are those loans which terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of the deteriorating financial position of the borrower and are in compliance with the restructured terms.

	At June 30,
	2003		2002
	(amounts in thousands)
Nonperforming Loans:
Loans on nonaccrual basis	$	20,810	$	25,705
Past due loans		14,778		14,987
Renegotiated loans		201		828
Total Nonperforming loans	$	35,789	$	41,520
Other real estate owned	$	1,714	$	1,468
Loans outstanding at end of period	$	2,621,569	$	2,612,965
Average loans outstanding (year-to-date)	$	2,644,059	$	2,588,873
Nonperforming loans as percent of total loans		1.37%		1.59%
Provision for credit losses	$	6,925	$	5,925
Net charge-offs	$	5,817	$	5,780
Net charge-offs as a percent of average loans outstanding		0.22%		0.22%
Provision for credit losses as a percent of net charge-offs		119.05%		102.51%
Allowance for credit losses as a percent of average loans outstanding		1.35%		1.32%
Allowance for credit losses as a percent of end-of-period loans outstanding		1.36%		1.31%
Allowance for credit losses as a percent of nonperforming loans		99.48%		82.62%

31

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

CREDIT REVIEW (continued)

The Corporation considers a loan to be impaired when, based on current information and events, it is probable that the Corporation will be unable to collect principal or interest due according to the contractual terms of the loan.  Loan impairment is measured based on the present value of expected cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of the collateral if the loan is collateral dependent.  Payments received on impaired loans are applied against the recorded investment in the loan.  For loans other than those that the Corporation expects repayment through liquidation of the collateral, when the remaining recorded investment in the impaired loan is less than or equal to the present value of the expected cash flows, income is recorded on a cash basis.  Impaired loans include loans on a nonaccrual basis and renegotiated loans.

The following table identifies impaired loans, and information regarding the relationship of impaired loans to the reserve for credit losses at June 30, 2003 and June 30, 2002:

	2003		2002
	(amounts in thousands)
Recorded investment in impaired loans at end  of period	$	21,011	$	26,533
Year to date average balance of impaired loans	$	22,262	$	25,078
Allowance for credit losses related to  impaired loans	$	5,308	$	5,382
Impaired loans with an allocation of the  allowance for credit losses	$	15,318	$	15,312
Impaired loans with no allocation of the allowance  for credit losses	$	5,693	$	11,221
Year to date income recorded on impaired loans  on a cash basis	$	199	$	188

Other than those described above, there are no material credits that management has serious doubts as to the borrower's ability to comply with the present loan repayment terms.  Additionally, the portfolio is well diversified and as of June 30, 2003, there were no significant concentrations of credit.

Nonperforming loans at June 30, 2003 decreased $5.7 million compared to 2002 levels as nonaccrual loans, past due loans and renegotiated loans decreased compared to June 30, 2002.  The decrease in nonaccrual loan levels of $4.9 million was primarily due to decreases in nonaccrual commercial loans.  Nonaccrual loans include two significant credits in both periods.  The largest credit ($6.1 million) carries an 80% guaranty of a U.S. government agency.  While a sale of the underlying assets is pending,


32

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

CREDIT REVIEW (continued)

delays with the bankruptcy court would result in a delay of the final sale and resolution of the remaining balance.  The second credit which was $3.0 million at June 30, 2003, continues to be resolved through the liquidation of collateral and exercising other remedies.  While the timing of final resolution of this credit is uncertain, management's estimate of the potential loss on this credit is reserved.

Past due loans for the 2003 period remained relatively stable to the corresponding period of 2002 and included decreases in loans to individuals and loans secured by 1-4 family residential real estate, which were offset by loans secured by commercial real estate.  Renegotiated loans also fell, decreasing by $627 thousand for the 2003 period.  Nonperforming loans as a percent of total loans was 1.37% at June 30, 2003 compared to 1.47% at December 31, 2002, and 1.59% at June 30, 2002, while the allowance for credit losses as a percent of nonperforming loans was 99.48%, 89.76% and 82.62%, respectively for the same periods.

The Corporation's loan portfolio continues to be monitored by senior management to identify potential portfolio risks and detect potential credit deterioration in the early stages.  This process includes close monitoring of watchlist credits for workout progress or deterioration, as well as evaluating the status of significant nonperforming credits and loan loss adequacy.  Credit risk is mitigated during the loan origination process through the use of sound underwriting policies and collateral requirements.

The Corporation maintains an allowance for credit losses at a level deemed sufficient to absorb losses, which are inherent in the loan and lease portfolios at each balance sheet date.  Management reviews the adequacy of the allowance on a quarterly basis to ensure that the provision for credit losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is appropriate based on management's assessment of probable estimated losses.  The Corporation's methodology for assessing the appropriateness of the allowance for credit losses consists of several key elements.  These elements include a specific allowance for primary watch list classified loans, a formula allowance based on historical trends, an additional allowance for special circumstances and an unallocated allowance.

While the Corporation consistently applies a comprehensive methodology and procedure, allowance for credit loss methodologies incorporate management's current judgments about the credit quality of the loan portfolio, as well as collection probabilities for problem credits.  Although management considers the allowance for credit losses to be adequate based on information currently available, additional allowance for credit loss  provisions may be necessary due to changes in management estimates and assumptions about asset impairment, information about borrowers that indicate changes in the expected future cash flows or changes in economic conditions.  The allowance for credit losses and the provision for credit losses are significant elements of the Corporation's financial statements, therefore management periodically reviews the processes and procedures utilized in determining the allowance for credit losses to identify




33

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

CREDIT REVIEW (continued)

potential enhancements to these processes, including development of additional management information systems to ensure that all relevant factors are appropriately considered in the allowance analysis.  In addition, the Corporation maintains a system of internal controls which are independently monitored and tested by internal audit and loan review staff to ensure that the loss estimation model is maintained in accordance with internal policies and procedures, as well as generally accepted accounting principles.

CAPITAL RESOURCES

Equity capital stood at $411.5 million at June 30, 2003, an increase of $10.1 million compared to December 31, 2002.  Dividends declared reduced equity by $18.3 million during the first six months of 2003.  The retained net income of $8.4 million remained in permanent capital to fund future growth and expansion.  Payment by the Corporation's Employee Stock Ownership Plan ("ESOP") to reduce debt it incurred to acquire the Corporation's common stock for future distribution as employee compensation, net of fair value adjustments to unearned ESOP shares, increased equity by $536 thousand.  Amounts paid to fund the discount on reinvested dividends reduced equity by $334 thousand during the first six months of 2003.  The market value adjustment to securities available for sale increased equity by $250 thousand for the period.  Proceeds from the reissuance of treasury shares to fund stock options exercised increased equity by $987 thousand during 2003.  Equity capital was also impacted during 2003 by an increase of $203 thousand from the reissuance of treasury shares to fund contingent payments related to the acquisition of First Commonwealth Financial Advisors, which occurred during the first quarter of 2002.  This contingent payment of the Corporation's common stock was the first of four scheduled annual installments.

A strong capital base provides the Corporation with a foundation to expand lending, to protect depositors and to provide for growth while protecting against future uncertainties.  The evaluation of capital adequacy depends on a variety of factors, including asset quality, liquidity, earnings history and prospects, internal controls and management ability.  In consideration of these factors, management's primary emphasis with respect to the Corporation's capital position is to maintain an adequate and stable ratio of equity to assets.

The Federal Reserve Board has issued risk-based capital adequacy guidelines which are designed principally as a measure of credit risk.  These guidelines require:  (1) at least 50% of a banking organization's total capital be common and other "core" equity capital ("Tier I Capital"); (2) assets and off-balance-sheet items be weighted according to risk; (3) the total capital to risk-weighted assets ratio be at least 8%; and (4) a minimum leverage ratio of Tier I capital to average total assets.

The minimum leverage ratio is not specifically defined, but is generally expected to be 3-5 percent for all but the most highly rated banks, as determined by a regulatory rating system.




34

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

CAPITAL RESOURCES (continued)

The table below presents the Corporation's capital position at June 30, 2003:

	Amount (in thousands)	Percent of Adjusted Assets
Tier I Capital	$  412,203	12.6%
Risk-Based Requirement	131,398	4.0
Total Capital	447,807	13.6
Risk-Based Requirement	262,796	8.0
Minimum Leverage Capital	412,203	8.8
Minimum Leverage Requirement	140,357	3.0

For an institution to qualify as well capitalized under regulatory guidelines, Tier I, Total and Leverage Capital ratios must be at least 6.0%, 10.0%, and 5.0%, respectively.  At June 30, 2003, the Corporation's banking and trust subsidiaries exceeded those requirements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Information appearing in Item 2 of this report under the caption "Interest Sensitivity" is incorporated herein by reference in response to this item.

ITEM 4. CONTROLS AND PROCEDURES

(a) Disclosure controls and procedures.  Within 90 days before filing this report, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures.  Our disclosure controls and procedures are the controls and other procedures that we designed to ensure that we record, process, summarize and report in a timely manner the information we must disclose in reports that we file with or submit to the SEC.  Joseph E. O'Dell, our President and Chief Executive Officer, and John J. Dolan, our Executive Vice President and Chief Financial Officer, reviewed and participated in this evaluation.  Based on this evaluation, Messrs. O'Dell and Dolan concluded that, as of the date of their evaluation, our disclosure controls were effective.

(b) Internal controls.  Since the date of evaluation described above, there have not been any significant changes in our internal accounting controls or in other factors that could significantly affect those controls.













35

FIRST COMMONWEALTH FINANCIAL CORPORATION AND CONSOLIDATED SUBSIDIARIES
PART II - OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS
	There were no material legal proceedings to which the Corporation or its subsidiaries are a party, or of which any of their property is the subject, except proceedings which arise in the normal course of business and, in the opinion of management, will not have a material adverse effect on the consolidated operations or financial position of the Corporation and its subsidiaries.
ITEM 2.	CHANGES IN SECURITIES
	Not applicable
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES
	Not applicable
ITEM 4.	SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
	On April 21, 2003, the Corporation held its regularly scheduled annual meeting of shareholders.  The following proposal was considered and acted upon:
	The following directors were elected for terms to expire in 2006:
	Votes For          Votes Withheld
	James W. Newill            46,730,939            519,822
	John A. Robertshaw, Jr.    46,670,538            580,223
	Laurie Stern Singer        46,601,570            649,191
ITEM 5.	OTHER INFORMATION
	The Corporation's Chief Executive Officer and Chief Financial Officer have furnished to the SEC the certification with respect to this Form 10-Q that is required by Section 906 of the Sarbanes-Oxley Act of 2002.
ITEM 6.	EXHIBITS AND REPORTS ON FORM 8-K
	(a) Exhibits
	Exhibit 31.1 Chief Executive Officer Certification pursuant       to Section 302 of the Sarbanes-Oxley Act of 2002
	Exhibit 31.2 Chief Financial Officer Certification pursuant       to Section 302 of the Sarbanes-Oxley Act of 2002
	Exhibit 32.1 Chief Executive Officer Certification pursuant       to Section 906 of the Sarbanes-Oxley Act of 2002
	Exhibit 32.2 Chief Financial Officer Certification pursuant       to Section 906 of the Sarbanes-Oxley Act of 2002
	(b) Reports on Form 8-K
	Form 8-K dated April 17, 2003 reporting the Corporation's     press release announcing its earnings for the three month     period ended March 31, 2003

36

SIGNATURES

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

FIRST COMMONWEALTH FINANCIAL CORPORATION
(Registrant)

DATED:  August 11, 2003	/s/Joseph E. O'Dell
	Joseph E. O'Dell, President and Chief Executive Officer
DATED:  August 11, 2003	/s/John J. Dolan
	John J. Dolan, Executive Vice President and Chief Financial Officer

37