10-Q

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

       [X]     Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
                  for the Quarterly Period Ended September 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:  0-11244

German American Bancorp
(Exact name of registrant as specified in its charter)

INDIANA	35-1547518
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

711 Main Street, Jasper, Indiana 47546
(Address of Principal Executive Offices and Zip Code)

Registrant's telephone number, including area code: (812) 482-1314

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

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

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

Class	Outstanding at November 3, 2003
Common Stock, No par value	10,433,551

– 1 –

GERMAN AMERICAN BANCORP

INDEX

PART I.        FINANCIAL INFORMATION

Item 1.        Financial Statements

Consolidated Balance Sheets – September 30, 2003 and December 31, 2002

Consolidated Statements of Income and Comprehensive Income —
Ended September 30, 2003 and 2002

Consolidated Statements of Cash Flows —
Nine months Ended September 30, 2003 and 2002

Notes to Consolidated Financial Statements — September 30, 2003

Item 2.         Management's Discussion and Analysis of Financial Condition and Results of Operations.

Item 3.         Quantitative and Qualitative Disclosures about Market Risk.

Item 4.         Controls and Procedures.

PART II.        OTHER INFORMATION

Item 6.        Exhibits and Reports on Form 8-K

SIGNATURES

EXHIBIT INDEX

- - 2 -

PART 1.        FINANCIAL INFORMATION
ITEM 1.         Financial Statements

GERMAN AMERICAN BANCORP
CONSOLIDATED BALANCE SHEETS
(dollars in thousands except per share data)

	September 30, 2003			December 31, 2002
	(unaudited)
ASSETS
Cash and Due from Banks	$	29,419		$	27,627
Federal Funds Sold and Other Short-term Investments		14,131			8,118
Cash and Cash Equivalents		43,550			35,745
Securities Available-for-Sale, at Fair Value		182,744			223,848
Securities Held-to-Maturity, at Cost		17,489			20,833
Loans Held-for-Sale		1,266			13,138
Total Loans		611,159			612,175
Less:    Unearned Income		(1,444	)		(1,434	)
Allowance for Loan Losses		(8,334	)		(8,301	)
Loans, Net		601,381			602,440
Stock in FHLB of Indianapolis and Other Restricted Stock, at cost		12,784			12,462
Premises, Furniture and Equipment, Net		21,778			21,966
Other Real Estate		820			1,812
Goodwill		1,794			1,794
Intangible Assets		2,911			458
Company Owned Life Insurance		17,653			7,399
Accrued Interest Receivable and Other Assets		15,336			15,110
TOTAL ASSETS	$	919,506		$	957,005
LIABILITIES
Noninterest-bearing Demand Deposits	$	109,982		$	95,655
Interest-bearing Demand, Savings, and Money Market Accounts		252,440			243,202
Time Deposits < $100,000		291,658			311,489
Time Deposits $100,000 or more and Brokered Deposits		55,426			56,848
Total Deposits		709,506			707,194
FHLB Advances and Other Borrowings		114,044			132,319
Accrued Interest Payable and Other Liabilities		12,615			12,973
TOTAL LIABILITIES		836,165			852,486
SHAREHOLDERS' EQUITY
Common Stock, no par value, $1 stated value;
20,000,000 shares authorized		10,434			11,461
Preferred Stock, $10 par value; 500,000
shares authorized, no shares issued		---			---
Additional Paid-in Capital		59,169			78,836
Retained Earnings		13,866			12,298
Accumulated Other Comprehensive Income (Loss)		(128	)		1,924
TOTAL SHAREHOLDERS' EQUITY		83,341			104,519
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	919,506		$	957,005
End of period shares issued and outstanding		10,433,597			11,460,731

See accompanying notes to consolidated financial statements.

– 3 –

GERMAN AMERICAN BANCORP
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(unaudited, dollars in thousands except per share data)

	Three months Ended September 30,
	2003			2002
INTEREST INCOME
Interest and Fees on Loans	$	10,301	$	12,066
Interest on Federal Funds Sold and Other Short-term Investments		66		169
Interest and Dividends on Securities:
Taxable		997		1,943
Non-taxable		840		1,044
TOTAL INTEREST INCOME		12,204		15,222
INTEREST EXPENSE
Interest on Deposits		3,381		4,654
Interest on FHLB Advances and Other Borrowings		1,798		2,469
TOTAL INTEREST EXPENSE		5,179		7,123
NET INTEREST INCOME		7,025		8,099
Provision for Loan Losses		266		247
NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES		6,759		7,852
NON-INTEREST INCOME
Trust and Investment Product Fees		411		364
Service Charges on Deposit Accounts		967		669
Insurance Revenues		846		624
Other Operating Income		901		180
Gain on Sales of Loans and Related Assets		1,128		339
Net Gain / (Loss) on Sales of Securities		54		---
TOTAL NON-INTEREST INCOME		4,307		2,176
NON-INTEREST EXPENSE
Salaries and Employee Benefits		4,503		4,307
Occupancy Expense		567		545
Furniture and Equipment Expense		527		480
Data Processing Fees		276		281
Professional Fees		336		281
Advertising and Promotions		227		178
Supplies		162		182
Net Loss on Extinguishment of Borrowings		914		---
Other Operating Expenses		1,036		1,002
TOTAL NON-INTEREST EXPENSE		8,548		7,256
Income before Income Taxes		2,518		2,772
Income Tax Expense		365		457
NET INCOME	$	2,153	$	2,315
COMPREHENSIVE INCOME	$	1,334	$	2,389
Earnings Per Share and Diluted Earnings Per Share	$	0.21	$	0.20
Dividends Per Share	$	0.14	$	0.13

See accompanying notes to consolidated financial statements.

– 4 –

GERMAN AMERICAN BANCORP
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(unaudited, dollars in thousands except per share data)

	Nine months Ended September 30,
	2003			2002
INTEREST INCOME
Interest and Fees on Loans	$	31,830	$	36,927
Interest on Federal Funds Sold and Other Short-term Investments		204		607
Interest and Dividends on Securities:
Taxable		3,778		5,457
Non-taxable		2,698		3,121
TOTAL INTEREST INCOME		38,510		46,112
INTEREST EXPENSE
Interest on Deposits		10,751		14,341
Interest on FHLB Advances and Other Borrowings		5,614		7,408
TOTAL INTEREST EXPENSE		16,365		21,749
NET INTEREST INCOME		22,145		24,363
Provision for Loan Losses		495		792
NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES		21,650		23,571
NON-INTEREST INCOME
Trust and Investment Product Fees		1,215		1,055
Service Charges on Deposit Accounts		2,479		1,896
Insurance Revenues		2,446		2,047
Other Operating Income		1,013		872
Gain on Sales of Loans and Related Assets		2,434		962
Net Gain / (Loss) on Sales of Securities		77		---
TOTAL NON-INTEREST INCOME		9,664		6,832
NON-INTEREST EXPENSE
Salaries and Employee Benefits		13,344		13,125
Occupancy Expense		1,784		1,587
Furniture and Equipment Expense		1,638		1,375
Data Processing Fees		833		832
Professional Fees		945		838
Advertising and Promotions		643		537
Supplies		472		509
Net Loss on Extinguishment of Borrowings		914		---
Other Operating Expenses		2,813		2,788
TOTAL NON-INTEREST EXPENSE		23,386		21,591
Income before Income Taxes		7,928		8,812
Income Tax Expense		1,294		1,599
NET INCOME	$	6,634	$	7,213
COMPREHENSIVE INCOME	$	4,582	$	8,825
Earnings Per Share and Diluted Earnings Per Share	$	0.62	$	0.63
Dividends Per Share	$	0.42	$	0.40

See accompanying notes to consolidated financial statements.

– 5 –

GERMAN AMERICAN BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, dollars in thousands)

	Nine months Ended September 30,
	2003				2002
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income	$	6,634		$	7,213
Adjustments to Reconcile Net Income to Net Cash from Operating Activities:
Net (Accretion)/Amortization on Securities		1,811			1,026
Depreciation and Amortization		1,854			1,627
Amortization and Impairment of Mortgage Servicing Rights		607			573
Net Change in Loans Held for Sale		12,883			(3,284	)
Loss on Investment in Limited Partnership		154			95
Provision for Loan Losses		495			792
Loss / (Gain) on Sale of Securities, net		(77	)		---
Loss / (Gain) on Sales of Loans and Related Assets		(2,434	)		(962	)
Loss / (Gain) on Disposition and Impairment of Premises and
Equipment		13			(15	)
Loss on Extinguishment of Borrowings		914			---
Director Stock Awards		304			309
Change in Assets and Liabilities:
Interest Receivable and Other Assets		1,381			11,363
Interest Payable and Other Liabilities		(358	)		3,309
Net Cash from Operating Activities		24,181			22,046
CASH FLOWS FROM INVESTING ACTIVITIES
Change in Interest-bearing Balances with Banks		---			299
Proceeds from Maturities of Securities Available-for-Sale		133,271			42,213
Proceeds from Sales of Securities Available-for-Sale		13,186			134
Purchase of Securities Available-for-Sale		(110,534	)		(99,525	)
Proceeds from Maturities of Securities Held-to-Maturity		3,351			2,178
Purchase of Loans		(4,450	)		(4,701	)
Proceeds from Sales of Loans		633			1,025
Loans Made to Customers, net of Payments Received		3,867			24,284
Proceeds from Sales of Other Real Estate		1,373			927
Property and Equipment Expenditures		(1,586	)		(3,139	)
Proceeds from the Sale of Property and Equipment		4			114
Purchase of Company Owned Life Insurance		(10,000	)		---
Acquired Insurance Agencies		(2,550	)		---
Net Cash from Investing Activities		26,565			(36,191	)
CASH FLOWS FROM FINANCING ACTIVITIES
Change in Deposits		2,312			(6,147	)
Change in Short-term Borrowings		5,049			(5,546	)
Advances of Long-term Debt		8,000			920
Repayments of Long-term Debt		(32,238	)		(5,639	)
Issuance of Common Stock		27			64
Purchase / Retire Common Stock		(21,447	)		(2,673	)
Employee Stock Purchase Plan		(120	)		(66	)
Dividends Paid		(4,524	)		(4,608	)
Net Cash from Financing Activities		(42,941	)		(23,695	)
Net Change in Cash and Cash Equivalents		7,805			(37,840	)
Cash and Cash Equivalents at Beginning of Year		35,745			99,128
Cash and Cash Equivalents at End of Period	$	43,550		$	61,288

See accompanying notes to consolidated financial statements.

– 6 –

GERMAN AMERICAN BANCORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2003
(unaudited, dollars in thousands except per share data)

Note 1 — Basis of Presentation

German American Bancorp operates primarily in the banking industry. The accounting and reporting policies of German American Bancorp and its subsidiaries conform to accounting principles generally accepted in the United States of America. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. All adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the periods reported have been included in the accompanying unaudited consolidated financial statements, and all such adjustments are of a normal recurring nature. It is suggested that these consolidated financial statements and notes be read in conjunction with the financial statements and notes thereto in the German American Bancorp December 31, 2002 Annual Report on Form 10-K.

Note 2 — Per Share Data

Earnings and dividends per share have been retroactively computed as though shares issued for stock dividends had been outstanding for all periods presented. The computation of Earnings per Share and Diluted Earnings per Share are as follows:

	Three months Ended September 30,
Earnings per Share:	2003		2002
Net Income	$	2,153	$	2,315
Weighted Average Shares Outstanding		10,433,433		11,469,275
Earnings per Share:	$	0.21	$	0.20
Diluted Earnings per Share:
Net Income	$	2,153	$	2,315
Weighted Average Shares Outstanding		10,433,433		11,469,275
Stock Options, Net		43,674		36,724
Diluted Weighted Average Shares Outstanding		10,477,107		11,505,999
Diluted Earnings per Share	$	0.21	$	0.20

	Nine months Ended September 30,
Earnings per Share:	2003		2002
Net Income	$	6,634	$	7,213
Weighted Average Shares Outstanding		10,731,677		11,498,988
Earnings per Share:	$	0.62	$	0.63
Diluted Earnings per Share:
Net Income	$	6,634	$	7,213
Weighted Average Shares Outstanding		10,731,677		11,498,988
Stock Options, Net		42,218		5,756
Diluted Weighted Average Shares Outstanding		10,773,895		11,504,744
Diluted Earnings per Share	$	0.62	$	0.63

– 7 –

Note 3 – Securities

The fair values of Securities Available-for-Sale are as follows (dollars in thousands):

	September 30, 2003		December 31, 2003
U.S. Treasury Securities and Obligations of
U.S. Government Corporations and Agencies	$	5,053	$	9,535
Obligations of State and Political Subdivisions		39,608		47,610
Asset-/Mortgage-backed Securities		120,018		145,485
Corporate Securities		2,163		4,990
Equity Securities		15,902		16,228
Total	$	182,744	$	223,848

The total carrying values and fair values of Securities Held-to-Maturity are as follows (dollars in thousands):

	Carrying Value		Fair Value
September 30, 2003:
Obligations of State and Political Subdivisions	$	17,489	$	18,096
December 31, 2002:
Obligations of State and Political Subdivisions	$	20,833	$	21,566

Note 4 – Segment Information

The Company’s operations include three primary segments: core banking, mortgage banking, and insurance operations. The core banking segment involves attracting deposits from the general public and using such funds to originate consumer, commercial, commercial real estate, and residential mortgage loans, primarily in the affiliate banks’ local markets. The core banking segment also involves providing trust administration, investment advisory, brokerage services, and financial planning services to its customers. The mortgage banking segment involves the origination and purchase of single-family residential mortgage loans; the sale of such loans in the secondary market; the servicing of mortgage loans for investors; and the operation of a title insurance company. The insurance segment offers a full range of personal and corporate property and casualty insurance products, primarily in the affiliate banks’ local markets.

The core banking segment is comprised of five community banks with 26 retail banking offices and one business lending center in Southwestern Indiana. The five community banks jointly own German American Financial Advisors & Trust Company (GAFA) which provides trust administration, investment advisory, brokerage services, and financial planning to customers. Net interest income from loans and investments funded by deposits and borrowings is the primary revenue of the five affiliate community banks comprising the core-banking segment. Revenues for the mortgage-banking segment consist of net interest income from a residential real estate loan portfolio and investment securities portfolio funded primarily by wholesale sources, gains on sales of loans and gains on sales of and capitalization of mortgage servicing rights (MSR), loan servicing income, title insurance commissions and loan closing fees. The insurance segment consists of The Doty Agency, Inc., which provides a full line of personal and corporate insurance products as agent under five distinctive insurance agency names from five offices; and German American Reinsurance Company, Ltd. (GARC), which reinsures credit insurance products sold by the Company’s five affiliate banks. Commissions derived from the sale of insurance products are the primary source of revenue for the insurance segment.

The following segment financial information has been derived from the internal financial statements of German American Bancorp, which are used by management to monitor and manage the financial performance of the Company. The accounting policies of the three segments are the same as those of the Company. The evaluation process for segments does not include holding company income and expense. Holding company amounts are the primary differences between segment amounts and consolidated totals, and are reflected in the Other column below, along with minor amounts to eliminate transactions between segments.

– 8 –

Quarter Ended September 30, 2003	Core Banking		Mortgage Banking			Insurance		Other			Consolidated Totals
Net Interest Income	$	7,342	$	(212	)	$	2	$	(107	)	$	7,025
Gain on Sales of Loans and Related Assets		465		663			---		---			1,128
Servicing Income		---		223			---		(45	)		178
Insurance Revenues		32		60			787		(33	)		846
Loss on Extinguishment of Borrowings		---		914			---		---			914
Noncash Items:
Provision for Loan Losses		266		---			---		---			266
MSR Amortization & Valuation		---		(268	)		---		---			(268	)
Provision for Income Taxes		1,142		(159	)		63		(681	)		365
Segment Profit (Loss)		2,877		(169	)		145		(700	)		2,153
Segment Assets		877,223		45,202			7,711		(10,630	)		919,506
Quarter Ended September 30, 2002	Core Banking		Mortgage Banking			Insurance		Other			Consolidated Totals
Net Interest Income	$	8,228	$	(189	)	$	4	$	56		$	8,099
Gain on Sales of Loans and Related Assets		286		53			---		---			339
Servicing Income		---		212			---		(61	)		151
Insurance Revenues		40		40			577		(33	)		624
Loss on Extinguishment of Borrowings		---		---			---		---			---
Noncash Items:
Provision for Loan Losses		497		(250	)		---		---			247
MSR Amortization & Valuation		---		302			---		---			302
Provision for Income Taxes		1,170		(135	)		51		(629	)		457
Segment Profit (Loss)		3,028		(206	)		82		(589	)		2,315
Segment Assets		892,549		108,695			4,439		(1,824	)		1,003,859
Nine months Ended September 30, 2003	Core Banking		Mortgage Banking			Insurance		Other			Consolidated Totals
Net Interest Income	$	22,724	$	(489	)	$	7	$	(97	)	$	22,145
Gain on Sales of Loans and Related Assets		1,235		1,199			---		---			2,434
Servicing Income		---		661			---		(147	)		514
Insurance Revenues		122		153			2,268		(97	)		2,446
Loss on Extinguishment of Borrowings		---		914			---		---			914
Noncash Items:
Provision for Loan Losses		936		(441	)		---		---			495
MSR Amortization & Valuation		---		607			---		---			607
Provision for Income Taxes		3,384		(317	)		176		(1,949	)		1,294
Segment Profit (Loss)		8,617		(410	)		425		(1,998	)		6,634
Segment Assets		877,223		45,202			7,711		(10,630	)		919,506
Nine months Ended September 30, 2002	Core Banking		Mortgage Banking			Insurance		Other			Consolidated Totals
Net Interest Income	$	24,547	$	(332	)	$	14	$	134		$	24,363
Gain on Sales of Loans and Related Assets		652		310			---		---			962
Servicing Income		---		624			---		(195	)		429
Insurance Revenues		114		107			1,925		(99	)		2,047
Loss on Extinguishment of Borrowings		---		---			---		---			---
Noncash Items:
Provision for Loan Losses		1,042		(250	)		---		---			792
MSR Amortization & Valuation		---		573			---		---			573
Provision for Income Taxes		3,569		(419	)		245		(1,796	)		1,599
Segment Profit (Loss)		9,193		(639	)		318		(1,659	)		7,213
Segment Assets		892,549		108,695			4,439		(1,824	)		1,003,859

– 9 –

Note 5 – Stock Repurchase Plan

On April 26, 2001 the Company announced that its Board of Directors approved a stock repurchase program for up to 578,813 of the outstanding Common Shares of the Company, representing nearly five percent of its then outstanding shares. Shares may be purchased from time to time in the open market and in large block privately negotiated transactions. The Company is not obligated to purchase any shares under the program, and the program may be discontinued at any time before the maximum number of shares specified by the program are purchased. As of September 30, 2003, the Company had purchased 178,179 shares under the program.

Note 6 – Self Tender Offer

On February 7, 2003 the Company commenced a self-tender offer for up to 1.0 million of its common shares, or approximately 9% of its then outstanding shares, at a purchase price of $20 per share. On March 20, 2003, the Company purchased 1,057,566 shares under the offer, including 57,566 shares that the Company purchased in accordance with the optional purchase provision of the offer. The Company’s total cost in purchasing the shares, including fees and expenses incurred in connection with the offer, was approximately $21,442,000.

Note 7 – Stock Compensation

Compensation expense under stock options is reported, if applicable, using the intrinsic value method. No compensation expense has been recognized in net income. Financial Accounting Standard No. 123 requires pro forma disclosures for companies that do not adopt its fair value accounting method for stock-based employee compensation. Accordingly, the following pro forma information presents net income and earnings per share had the Standard’s fair value method been used to measure compensation cost for stock option plans.

	Three months Ended September 30,
	2003		2002
Net Income as Reported	$	2,153	$	2,315
Compensation Expense Under Fair Value Method, Net of Tax		59		53
Pro forma Net Income	$	2,094	$	2,262
Pro forma Earnings per Share and Diluted Earnings per Share	$	0.20	$	0.20
As Reported Earnings per Share and Diluted Earnings per Share	$	0.21	$	0.20
	Nine months Ended September 30,
	2003		2002
Net Income as Reported	$	6,634	$	7,213
Compensation Expense Under Fair Value Method, Net of Tax		209		180
Pro forma Net Income	$	6,425	$	7,033
Pro forma Earnings per Share and Diluted Earnings per Share	$	0.60	$	0.61
As Reported Earnings per Share and Diluted Earnings per Share	$	0.62	$	0.63

Note 8 – Business Combinations

Effective September 2, 2003, the Company acquired substantially all of the assets, net of certain assumed liabilities of two property and casualty insurance agencies, Hoosierland Agency based in Jasper, Indiana and Stafford Williams Agency based in Washington, Indiana. Both agency operations have become part of the The Doty Agency Inc., the Company’s property and casualty insurance entity. For the three and nine months ended September 30, 2003 the addition of these agencies had minimal impact on the results of operations of the Company, as these agencies are included in the Company’s operations only for periods after September 2, 2003.

The purchase price for these transactions was $2.56 million in cash, and nearly the entire purchase price has been allocated to an amortizable customer relationship intangible. No goodwill has been recognized from the acquisition, however, the purchase accounting adjustments are still being completed. This customer relationship intangible will be amortized to expense over seven years and deducted for tax purposes over 15 years using the straight line method. Amortization expense for the next five years is expected to be $90,000 in 2003 and $360,000 for each year thereafter.

– 10 –

The following table presents pro forma information as if the acquisition had occurred at the beginning of 2003 and 2002. The pro forma information includes adjustments for the amortization of intangibles arising from the transaction and the related income tax effects. The pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transactions been effected on the assumed dates.

	Three months Ended September 30,
	2003		2002
Pro forma Insurance Revenues	$	1,079	$	972
Pro forma Net Income	$	2,145	$	2,293
Pro forma Earnings per Share	$	0.21	$	0.20
Pro forma Diluted Earnings per Share	$	0.20	$	0.20
	Nine months Ended September 30,
	2003		2002
Pro forma Insurance Revenues	$	3,462	$	3,234
Pro forma Net Income	$	6,663	$	7,222
Pro forma Earnings per Share	$	0.62	$	0.63
Pro forma Diluted Earnings per Share	$	0.62	$	0.63

Note 9 – Loss on Extinguishment of Borrowings

During the third quarter of 2003, the Company paid off $20 million of FHLB advances with an average interest rate of 5.99%. The prepayment of the advances required the payment of a prepayment penalty of $914,000. This prepayment penalty is reflected as a net loss on extinguishment of borrowings in the statements of income.

Note 10 – Recently Adopted Accounting Standards

On January 1, 2003, the Company adopted Interpretation 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees. On July 1, 2003, the Company adopted Statement 149, amendment of Statement 133 on Derivative Instruments and Hedging Activities, and Statement 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equities. On October 1, 2003, the Company adopted Interpretation 46, Consolidation of Variable Interest Entities. Adoption of the new standards did not materially affect the Company’s operating results or financial condition.

– 11 –

Item 2.        Management’s Discussion and Analysis of Financial Condition and Results of Operations

GERMAN AMERICAN BANCORP
MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

German American Bancorp (“the Company”) is a financial services holding company based in Jasper, Indiana. The Company’s Common Stock is traded on NASDAQ’s National Market System under the symbol GABC. The Company operates five affiliated community banks with 26 retail banking offices in the eight contiguous Southwestern Indiana counties of Daviess, Dubois, Gibson, Knox, Martin, Perry, Pike, and Spencer and a business lending center in Evansville, Indiana. The Company also operates a trust, brokerage and financial planning subsidiary which operates from the banking offices of the bank subsidiaries, and two insurance agencies with six insurance agency offices throughout its market area. The Company’s lines of business include retail and commercial banking, mortgage banking, comprehensive financial planning, full service brokerage and trust administration, title insurance, and a full range of personal and corporate insurance products.

This section presents an analysis of the consolidated financial condition of the Company as of September 30, 2003 and December 31, 2002 and the consolidated results of operations for the three and nine-month periods ended September 30, 2003 and 2002. This discussion should be read in conjunction with the consolidated financial statements and other financial data presented elsewhere herein and with the financial statements and other financial data, as well as the Management’s Discussion and Analysis of Financial Condition and Results of Operations, included in the Company’s December 31, 2002 Annual Report on Form 10-K.

STOCK PURCHASE

On March 20, 2003, the Company purchased 1,057,566 of its common shares (approximately 9% of the number of shares that were then outstanding) at $20 per share pursuant to its self tender offer at a total cost, including fees and expenses incurred in connection with the offer, of approximately $21,442,000. Primarily due to this stock purchase, shareholders’ equity at September 30, 2003, declined by $21.2 million, or 20%, from shareholders’ equity at December 31, 2002, and book value (shareholders’ equity) per share declined by $1.13 or 12% from $9.12 at December 31, 2002 to $7.99 at September 30, 2003.

The Company funded $8,000,000 of the costs of purchasing these shares by borrowing under a revolving line of credit that the parent company established with a correspondent bank lender (see “FINANCIAL CONDITION — Liquidity” below), and the balance by applying cash and investments held by the parent company including cash received in the form of dividend payments by the Company from subsidiary companies during the first quarter of 2003. At September 30, 2003, the parent company’s cash and marketable investments were $3,967,000, a decline of $9,118,000 or 70%, from the parent company’s cash and marketable investments at December 31, 2002. Accordingly, the purchase of stock pursuant to the tender offer materially affected the liquidity of the parent company, and reduced its equity and increased its debt. On a consolidated basis, however, the Company continued at September 30, 2003, to remain “Well Capitalized” as that term is defined by federal banking regulations and its capital levels continued to significantly exceed the minimum required capital levels for each measure of capital adequacy. See ” FINANCIAL CONDITION — Capital Resources” below.

RESULTS OF OPERATIONS

Net Income:

Net income declined $162,000 to $2,153,000 for the quarter ended September 30, 2003 compared to $2,315,000 for the third quarter of 2002. Earnings per share for the quarter ended September 30, 2003 totaled $0.21 compared with $0.20 for the quarter ended September 30, 2002. A lower number of shares outstanding resulting from the aforementioned tender offer produced the increased earnings per share despite lower net income during the third quarter 2003 compared with the third quarter 2002. The decline in net income from the prior year’s third quarter results is attributable principally to a decline in net interest income of $1,074,000 and a net loss of $914,000 incurred with the prepayment of $20,000,000 of FHLB borrowings with scheduled maturities in the third quarter of 2004. These factors were partially offset by higher levels of increased non-interest income that included increased gains on sales of loans related to mortgage refinance activity of $789,000 and recoveries of mortgage servicing right impairment reserves of $378,000 during the third quarter 2003. In addition, increased service charges on deposit accounts of $298,000 and increased insurance revenues of $222,000 also served to mitigate the decline in net interest income and loss incurred from the prepayment of borrowings.

– 12 –

Net income declined $579,000 to $6,634,000 or $0.62 per share for the nine months ended September 30, 2003 compared to $7,213,000 or $0.63 per share for the nine months ended September 30, 2002. The decline in net income during the first three quarters of 2003 compared to the prior year’s results is attributable principally to a decline in net interest income of $2,218,000 and a net loss of $914,000 incurred with the prepayment of $20,000,000 of FHLB borrowings. These significant factors were partially offset by increased gains on sales of loans related to mortgage refinance activity of $1,472,000, a lower provision for loan losses of $297,000, increased service charges on deposit accounts of $583,000, and increased insurance, trust and brokerage revenues of $559,000.

The percentage decline in net income per share for the nine months ended September 30, 2003, as compared to the same period of 2002, was less than the percentage decline in net income for the 2003 period compared to 2002, due to the reduced average numbers of shares outstanding during 2003 as a result of the March 20, 2003 stock purchase described above under “Stock Purchase.”

Net Interest Income:

Net interest income is the Company’s single largest source of earnings, and represents the difference between interest and fees realized on earning assets, less interest paid on deposits and borrowed funds. The following table summarizes German American Bancorp’s net interest income (on a tax-equivalent basis, at an effective tax rate of 34%) for each of the periods presented herein (dollars in thousands):

	Three months Ended September 30,				Change from Prior Period
	2003		2002		Amount			Percent
Interest Income (T/E)	$	12,683	$	15,809	$	(3,126	)	-19.8%
Interest Expense		5,179		7,123		(1,944	)	-27.3%
Net Interest Income (T/E)	$	7,504	$	8,686	$	(1,182	)	-13.6%

Net interest income declined $1,074,000 or 13.3% ($1,181,000 or 13.6% on a tax-equivalent basis) for the quarter ended September 30, 2003 compared with the third quarter of 2002. Net interest margin is tax-equivalent net interest income expressed as a percentage of average earning assets. For the third quarter of 2003, the net interest margin declined to 3.47% compared to 3.71% for the same period of 2002. This compression to the net interest margin resulted in the decline in net interest income.

	Nine months Ended September 30,				Change from Prior Period
	2003		2002		Amount			Percent
Interest Income (T/E)	$	40,138	$	47,861	$	(7,723	)	-16.1%
Interest Expense		16,365		21,749		(5,384	)	-24.8%
Net Interest Income (T/E)	$	23,773	$	26,112	$	(2,339	)	-9.0%

Net interest income declined $2,218,000 or 9.1% ($2,339,000 or 9.0% on a tax-equivalent basis) for the nine months ended September 30, 2003 compared with the same period of 2002. The net interest margin declined to 3.63% during the first three quarters of 2003 compared to 3.75% for the same period of 2002. Similar to the quarter ended September 30, 2003, the decline in the net interest income during the nine months ended September 30, 2003 was principally attributable to a lower net interest margin.

The Company’s net interest margin was adversely affected by the overall historically low levels of interest rates during the three and nine month periods ended September 30, 2003. This historically low interest rate environment resulted in a decline in overall earning asset yields including both the loan and securities portfolios. The continued decline in interest rates through most of the first three quarters of 2003 resulted in increased prepayment speeds within the Company’s mortgage-backed securities portfolio causing increased purchase premium amortization within that portfolio and thereby driving yields lower. In addition, due to the low level of interest rates, the Company has been unable to reinvest the proceeds of the mortgage-backed securities repayments and cash flows from securities issued by state and political subdivisions at comparable yields. The low level of interest rates have also caused downward pressure on the yield in the Company’s loan portfolio. The Company’s cost of funds has lowered significantly but has not sufficiently mitigated the decline in earning asset yield. Therefore, the net interest margin has declined in both the three and nine months ended September 30, 2003 compared with the same periods of 2002.

– 13 –

Late in the third quarter of 2003, the Company’s mortgage banking segment prepaid $20.0 million of FHLB advances with an average rate of 5.99%. These advances had stated maturities in the third quarter of 2004. During the quarter ended September 30, 2003, these $20.0 million of FHLB advances were carried at a negative interest rate spread of approximately 5% compared to short-term investments that had been internally matched to the contractual repayment of these advances. Therefore, management believes that the extinguishment of these borrowings will positively impact the net interest margin in future periods. While management believes the Company’s current asset sensitive interest rate risk position will allow the company to reap long-term benefits from sustained future increases in interest rates, a continuation of market interest rates at current or lower levels will likely result in continued pressure in the near future on the Company’s net interest income and net interest margin.

The statements in the preceding paragraph are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Readers are cautioned that, by their nature, forward-looking statements are based on assumptions and are subject to risks, uncertainties, and other factors. Changes in the Company’s future net interest income and net interest margin may vary materially from those that are presently expected, due to such factors as changes in interest rates; the effects of changes in competitive conditions; the introduction, withdrawal, success and timing of asset/liability management strategies or of business initiatives and business strategies; changes in customer borrowing, repayment, investment and deposit practices; changes in fiscal, monetary and tax policies; changes in financial and capital markets; changes in general economic conditions, either nationally or regionally; capital management activities; actions of the Federal Reserve Board; and legislative and regulatory actions and reforms.

Earning assets declined during the three and nine months ended September 30, 2003 compared with 2002 and was largely attributable to a decreased residential mortgage loan portfolio. This reduction is attributable to the refinance activity in the residential loan industry that has been fueled by the historically low interest rate environment and the Company’s continued sale of a majority of residential loan production in the secondary market.

Overall, the average loan portfolio declined by $18.4 million or 3% in the quarter ended September 30, 2003 compared with the third quarter 2002. Average residential mortgage loans declined $60.0 million or 31% during the third quarter 2003 compared with the same period in 2002. Partially mitigating the decline in average residential mortgage loans was growth in the commercial loan portfolio. Average commercial loans increased by $42.0 million or 13% during the quarter ended September 30, 2003 compared with the third quarter 2002.

The average loan portfolio declined by $27.3 million or 4% during the nine months ended September 30, 2003 compared with the same period during 2002. Average residential mortgage loans declined $61.8 million or 29% during the nine months ended 2003 compared with the same period in 2002. Partially mitigating the decline in average residential mortgage loans was growth in the commercial loan portfolio. Average commercial loans increased by $39.3 million or 13% during the first three quarters of 2003 compared with 2002.

Provision For Loan Losses:

The Company provides for loan losses through regular provisions to the allowance for loan losses. For the quarter ended September 30, 2003 the Company recorded a loan loss provision of $266,000 compared with a provision of $247,000 during the quarter ended September 30, 2002. For the nine months ended September 30, 2003 the Company recorded provision for loan losses of $495,000 compared with $792,000 during the nine months ended September 30, 2002. The decline during the nine months ended September 30, 2003 resulted primarily from negative provisions of $441,000 in the Company’s Mortgage banking segment compared with a negative provision of $250,000 for the same period of 2002. Of the negative provisions during 2003, $196,000 was due to an unanticipated settlement of claims relating to a block of previously charged-off residential mortgage loans, and the balance was attributable to the continued decline in the volume of the mortgage banking segment’s residential loan portfolio. The core banking segment recorded a $266,000 provision for loan loss during the quarter ended September 30, 2003, compared to $497,000 during the third quarter of 2002. The core banking segment recorded a $936,000 provision for loan losses during the nine months ended September 30, 2003 compared with $1,042,000 during the same period of 2002.

Provisions for loan losses are made at levels deemed necessary by management to absorb estimated, probable incurred losses in the loan portfolio. A detailed evaluation of the adequacy of the allowance for loan losses is completed quarterly by management, the results of which are used to determine provisions for loan losses. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors.

– 14 –

For the three months ended September 30, 2003 the Company recorded net charge-offs of $470,000 or 0.30% annualized of average loans compared with net charge-offs of $361,000 or 0.22% annualized of average loans for the same period of 2002.

For the nine months ended September 30, 2003 the Company realized net charge-offs of $462,000 or .10% compared with net charge-offs of $967,000 or 0.20% annualized of average loans for the same period of 2002.

Non-performing loans represented 0.50% of total loans at September 30, 2003 compared to 0.53% at December 31, 2002. See discussion of “Financial Condition” for more information regarding nonperforming assets.

Non-interest Income:

Non-interest income increased for both the three and nine-month periods ended September 30, 2003 compared with the same periods of the prior year. Non-interest income increased $2,131,000 or 98% during the third quarter of 2003 and increased $2,832,000 or 41% during the nine months ended September 30, 2003 compared to the same periods of 2002. In both time periods, the increased income was primarily driven by Trust and Investment Product Fees, Service Charges on Deposit Accounts, Insurance Revenues, and Net Gains on Sales of Loans and Related Assets. In addition, in the three months ended September 30, 2003, recovery of mortgage servicing right impairment reserve contributed to the increased non-interest income.

Trust and Investment Product Fees increased $47,000 or 13% and $160,000 or 15% during the three and nine-month periods ended September 30, 2003 compared to the three and nine-month periods ended September 2002. German American Financial Advisors & Trust Company (GAFA) was formed in July 2002 to provide expanded financial planning, full service brokerage, trust administration and other financial services.

Service Charges on Deposit Accounts increased $298,000 or 45% and $583,000 or 31% for the three and nine-month periods ended September 30, 2003 compared with the same periods during 2002. The increases were primarily attributable to the introduction of an overdraft protection service program during the second quarter of 2003.

Insurance Revenues increased $222,000 or 36% and $399,000 or 19% during the three and nine- month periods ended September 30, 2003 compared to the three- and nine- month periods ended September 2002. The increased insurance revenues were primarily generated by the company’s property and casualty insurance operations. Effective September 2, 2003, the Company acquired substantially all of the assets, net of certain assumed liabilities, of two property and casualty insurance agencies, Hoosierland Agency based in Jasper, Indiana and Stafford Williams Agency based in Washington, Indiana. The addition of these agencies is anticipated to significantly increase the Company’s insurance commission revenues with total annualized insurance revenues now expected to exceed $4.0 million. For the three and nine months ended September 30, 2003 the addition of these agencies had minimal impact on the revenues and expenses of the Company. The revenues and expenses associated with these acquisitions is anticipated to have a more significant effect on the Company’s operations starting in the fourth quarter of 2003.

The Company’s statements regarding its expectation of annual insurance revenues are “forward-looking statements” within the meaning of the Private Securities Litigation reform Act of 1995. Readers are cautioned that, by their nature, forward-looking statements are based on assumptions and are subject to risks, uncertainties, and other factors. The Company’s future insurance revenues may vary materially from those that are presently expected, due to such factors as the effects of changes in competitive conditions; the introduction, withdrawal, success and timing of business initiatives and business strategies; changes in general economic conditions, either nationally or regionally; legislative and regulatory actions and reforms; potential acquisitions of other insurance businesses by the Company; and the potential for difficulties to arise in the integration of acquired operations.

Net Gains on Sales of Loans and Related Assets increased $789,000 or 233% for the three month period ended September 30, 2003 compared with the same period during 2002. For the nine months ended September 30, 2003 Net Gains on Sales of Loans and Related Assets increased $1,472,000 or 153% compared to September 30, 2002. Historically low interest rate levels fueled significant refinance activity and subsequently increased levels of loan sales to the secondary markets. Loan sales totaled $65.2 million and $166.7 million during the three- and nine- months ended September 30, 2003 compared with $28.9 and $85.4 million in 2002.

– 15 –

Other Operating Income increased by $721,000 or 401% and $141,000 or 16% during the three and nine- months ended September 30, 2003 compared with the same periods during 2002. For the three month period ended September 30, 2003 the increase in Other Operating Income was primarily attributable to impairment reserve recovery on the mortgage banking segment’s mortgage servicing rights portfolio of $378,000 compared with an impairment charge of $232,000 for the three months ended September 30, 2002. A modest increase in longer-term interest rates facilitated the recovery during the three months ended September 30, 2003. For the nine month period ended September 30, 2003, the impairment adjustment totaled $315,000 compared with $380,000 during the same period of 2002. Refinancing activity attributable to historically low interest rates resulted in the impairment adjustments in the aforementioned periods. Also contributing to the increase in Other Operating Income was the purchase of $10,000,000 of Company Owned Life Insurance (COLI) by the Company during the three months ended September 30, 2003. The cash surrender value of COLI increased $61,000 during three- months ended September 30, 2003 compared with the same period of 2002.

Non-interest Expense:

Non-interest expense increased $1,292,000 or 18% and $1,795,000 or 8% during the three and nine- month periods ended September 30, 2003 compared to the same periods of 2002. For both time periods, the increase was primarily the result of increased Occupancy Expense, Furniture and Equipment Expense, Professional Fees Expense, Advertising and Promotion Expense, and Net Loss on Extinguishment of Borrowings.

Salaries and Employee Benefits Expense increased $196,000 or 5% and $219,000 or 2% during the three and nine- months ended September 30, 2003 compared with the same periods of 2002. Salaries and Employee Benefits Expense increased in large part due to increased sales-related incentives. Increased trust and investment product fees, increased mortgage originations, and increased insurance revenues have contributed to increased sales-related incentive pay. Salaries and Employee Benefits Expense continues to represent the most significant portion of operating expenses, totaling 57% in 2003 and 60% in 2002.

Occupancy Expense increased $22,000 or 4% and $197,000 or 12% during the three and nine-month periods ended September 30, 2003 compared with the prior year. For the three and nine months ended September 30, 2003, approximately $24,000 and $84,000 of the increase was attributable to building depreciation resulting from remodeling at an affiliate bank’s main office facility. In addition, general repairs and maintenance costs increased approximately $50,000 throughout the Company during the nine months ended September 2003 compared to September 2002.

Furniture and Equipment Expense increased $47,000 or 10% and $263,000 or 19% during the three and nine-month periods ended September 30, 2003 compared with the same periods of 2002. The increased furniture and equipment expense was primarily due to an increased amount of depreciation expense from equipment purchases related to the aforementioned remodeling and various other equipment upgrades and replacements throughout the Company during 2002. Depreciation expense from equipment purchases and upgrades increased approximately $23,000 and $165,000 for the three and nine-month periods ended September 30, 2003 when compared to the same periods of 2002. In addition, software licenses and maintenance agreements increased during the three and nine-month periods ended September 30, 2003 as compared with 2002.

Professional Fees Expense increased $55,000 or 20% and $107,000 or 13% during the three and nine-month periods ended September 30, 2003 compared with the same periods of 2002. The increase is attributable to an increase in general audit and accounting fees.

Advertising and Promotion Expense increased $49,000 or 28% and $106,000 or 20% during the three and nine- months ended September 30, 2003 compared with the prior year. This increase was partially attributable to the initiation of a television advertising campaign by the Company during the first quarter of 2003. The increase in Advertising and Promotion Expense is also due to general advertising expenses for GAFA which was formed in July 2002.

As was previously disclosed in the “Net Interest Income” section of this report, the Company’s mortgage banking segment prepaid $20,000,000 of FHLB Advances in the third quarter of 2003. The prepayment fees associated with the extinguishment of this debt totaled $914,000.

– 16 –

As was previously disclosed, effective September 2, 2003, the Company acquired substantially all of the assets, net of certain assumed liabilities, of two property and casualty insurance agencies, Hoosierland Agency based in Jasper, Indiana and Stafford Williams Agency based in Washington, Indiana. The addition of these agencies is anticipated to increase the Company’s amortization of intangible assets beginning in the fourth quarter of 2003 by approximately $90,000 per quarter due to the commencement of amortization of the $2.5 million customer relationship intangible recorded in September 2003. Refer to Note 8 to the consolidated financial statement for additional discussion of the business combination transactions.

Income Taxes:

The Company’s effective income tax rate approximated 14.5% and 16.5% of pre-tax income during the three months ended September 30, 2003 and 2002. The Company’s effective income tax rate approximated 16.3% and 18.1% of pre-tax income during the nine months ended September 30, 2003 and 2002. The lower effective tax rates during 2003 compared with 2002 was the result of lower before tax net income. The effective tax rate in all periods is lower than the blended statutory rate of 39.6%. The lower effective rates in both 2003 and 2002 primarily resulted from the Company’s tax-exempt investment income on securities and loans, income tax credits generated from investments in affordable housing projects, and income generated by subsidiaries domiciled in a state with no state or local income tax.

FINANCIAL CONDITION

Total assets at September 30, 2003 decreased $37.5 million to $919.5 million compared with $957.0 million in total assets at December 31, 2002. Loans, net of unearned income and allowance for loan losses, decreased by $1.1 million during the nine months ended September 30, 2003. Residential real estate loans declined $41.1 million and consumer loans declined $873,000 during the nine months ended September 30, 2003 while commercial and industrial loans increased $33.6 million and agricultural loans increased $7.4 million. The decline in residential real estate loans was attributable to the sale of a majority of new loan production to the secondary markets combined with continued increased rates of prepayments of existing portfolio residential real estate loans.

Cash and Cash Equivalents increased $7.8 million while Investment Securities decreased $44.5 million to $200.2 million at September 30, 2003 compared with $244.7 million at year-end. The decline in investment securities was largely attributable to repayment of FHLB advances, purchases of Company Owned Life Insurance (COLI) and the increase in cash and cash equivalents.

Intangible Assets increased $2.5 million to $2.9 million at September 30, 2003. The increase was attributable to the acquisition of substantially all of the assets, net of certain assumed liabilities, of two property and casualty insurance agencies during the third quarter of 2003. COLI increased $10.3 million to $17.7 million at September 30, 2003 compared to $7.4 million at year end. The increase was largely attributable to the purchase of $10.0 million in COLI during the third quarter of 2003.

Total Deposits at September 30, 2003 increased fractionally to $709.5 million compared with $707.2 in total deposits at December 31, 2002. Demand, savings, and money market accounts increased $23.6 million while total time deposits declined $21.3 million. FHLB Advances and Other Borrowings declined $18.3 million to $114.0 million at September 30, 2003 compared with $132.3 million at year-end. The decline in borrowings was the result of repayment of FHLB advances, primarily within the Company’s mortgage banking segment.

Non-performing Assets:

The following is an analysis of the Company’s non-performing assets at September 30, 2003 and December 31, 2002 (dollars in thousands):

	September 30, 2003			December 31, 2002
Non-accrual Loans	$	1,622		$	1,773
Past Due Loans (90 days or more)		1,439			1,095
Restructured Loans		---			365
Total Non-performing Loans		3,061			3,233
Other Real Estate		820			1,812
Total Non-performing Assets	$	3,881		$	5,045
Allowance for Loan Loss to Non-performing Loans		272.26	%		256.76	%
Non-performing Loans to Total Loans		0.50	%		0.53	%

– 17 –

Capital Resources:

Federal banking regulations provide guidelines for determining the capital adequacy of bank holding companies and banks. These guidelines provide for a more narrow definition of core capital and assign a measure of risk to the various categories of assets. The Company is required to maintain minimum levels of capital in proportion to total risk-weighted assets and off-balance sheet exposures such as loan commitments and standby letters of credit.

Tier 1, or core capital, consists of shareholders’ equity less goodwill, core deposit intangibles, and certain deferred tax assets defined by bank regulations. Tier 2 capital currently consists of the amount of the allowance for loan losses which does not exceed a defined maximum allowance limit of 1.25 percent of gross risk adjusted assets. Total capital is the sum of Tier 1 and Tier 2 capital.

The minimum requirements under these standards are generally at least a 4.0 percent leverage ratio, which is Tier 1 capital divided by defined “total assets”; 4.0 percent Tier 1 capital to risk-adjusted assets; and, an 8.0 percent total capital to risk-adjusted assets ratios. Under these guidelines, the Company, on a consolidated basis, and each of its affiliate banks individually, have capital ratios that exceed the regulatory minimums.

The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA) requires federal regulatory agencies to define capital tiers. These are: well-capitalized, adequately-capitalized, under-capitalized, significantly under-capitalized, and critically under-capitalized. Under these regulations, a “well-capitalized” entity must achieve a Tier 1 Risk-based capital ratio of at least 6.0 percent; a total capital ratio of at least 10.0 percent; and, a leverage ratio of at least 5.0 percent, and not be under a capital directive.

At September 30, 2003, management is not under such a capital directive, nor is it aware of any current recommendations by banking regulatory authorities which, if they were to be implemented, would have or are reasonably likely to have, a material effect on the Company’s liquidity, capital resources or operations.

The table below presents the Company’s consolidated capital ratios under regulatory guidelines:

	Minimum for Capital Adequacy Purposes			To be Well Capitalized Under Prompt Corrective Action Provisions (FDICIA)			At September 30, 2003			At December 31, 2002
Leverage Ratio		4	.00%		5	.00%		8	.25%		9	.91%
Tier 1 Capital to Risk-adjusted Assets		4	.00%		6	.00%		11	.21%		14	.64%
Total Capital to Risk-adjusted Assets		8	.00%		10	.00%		12	.41%		15	.86%

Shareholders’ equity totaled $83.3 million at September 30, 2003 or 9.1% of total assets, a decrease of $21.2 million from December 31, 2002. The decline in total shareholders’ equity was primarily the result of shares repurchased through a tender offer. See “Stock Purchase”, above. As noted in the above table, the Company, on a consolidated basis, remains categorized as well-capitalized for regulatory purposes after the repurchase of shares through the tender offer. In addition, all of the Company’s affiliate banks are also categorized as well-capitalized as of September 30, 2003.

Liquidity:

The Consolidated Statement of Cash Flows details the elements of change in the Company’s cash and cash equivalents. During the nine months ended September 30, 2003, operating activities provided $14.2 million of available cash, which included net income of $6.6 million. The purchase and retirement of common stock through the aforementioned tender offer produced cash outflows of $21.4 million during the nine months ended September 30, 2003. In addition, cash outflows included $4.5 million in dividends paid to shareholders. The cash inflows from the maturities and sales of securities exceeded the cash outflows from purchases of securities by approximately $39.3 million. The repayment of long-term debt exceeded cash inflows from the acquisition of long-term borrowings by $24.2 million. Total cash inflows for the period exceeded outflows by $7.8 million, leaving cash and cash equivalents of $43.6 million at September 30, 2003.

– 18 –

The Company does not have access at the parent-company level to the sources of funds that are available to its bank subsidiaries to support their operations. The Company derives most of its parent-company revenues from dividends paid to the parent company by its bank subsidiaries. These subsidiaries are subject to statutory restrictions on their ability to pay dividends to the parent company. Therefore, in conjunction with the closing of the purchase by the Company of its stock under the tender offer, the parent company on March 20, 2003, established a two-year $15.0 million revolving line of credit with Bank One, N.A., Chicago, Illinois. The parent company may borrow funds under this line of credit for the purpose of funding stock repurchases and parent company working capital needs. The Company drew $8.0 million on the line of credit on the date of establishment. Interest on the unpaid balance of the line of credit is payable quarterly at a rate of 90-day LIBOR plus 125 basis points, and the unused balance of the line of credit bears a commitment fee of 15 basis points per annum. The loan agreement establishing the line of credit includes usual and customary covenants, including an agreement by the Company not to incur other debt without Bank One’s consent, an agreement that the Company will not pledge to others its investments in its subsidiaries, and an agreement to maintain its capital and the capital of its subsidiaries at “well capitalized” levels as that term is defined by bank regulatory agencies.

FORWARD-LOOKING STATEMENTS

The Company from time to time in its oral and written communications makes statements relating to its expectations regarding the future. These types of statements are considered “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward looking statements can include statements about adequacy of allowance for loan losses and the quality of the Company’s loans and other assets; simulations of changes in interest rates; litigation results; dividend policy; estimated cost savings, plans and objectives for future operations; and expectations about the Company’s financial and business performance and other business matters as well as economic and market conditions and trends. They often can be identified by the use of words like “expect,” “may,” “will,” “would,” “could,” “should,” “intend,” “project,” “estimate,” “believe” or “anticipate,” or similar expressions.

The Company may include forward-looking statements in filings with the Securities and Exchange Commission (“SEC”), such as this Form 10-Q, in other written materials, and in oral statements made by senior management to analysts, investors, representatives of the media, and others. It is intended that these forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the forward-looking statement is made. Readers are cautioned that, by their nature, forward-looking statements are based on assumptions and are subject to risks, uncertainties, and other factors. Actual results may differ materially from the expectations of the Company that are expressed or implied by any forward-looking statement. The discussion elsewhere in this Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” lists some of the factors that could cause the Company’s actual results to vary materially from those expressed or implied by any forward-looking statements. Other risks, uncertainties, and factors that could cause the Company’s actual results to vary materially from those expressed or implied by any forward-looking statement include the effects of changes in competitive conditions; acquisitions of other businesses by the Company and costs of integrations of such acquired businesses; the introduction, withdrawal, success and timing of business initiatives and strategies; changes in customer borrowing, repayment, investment and deposit practices; changes in fiscal, monetary and tax policies; changes in interest rates and financial and capital markets; changes in general economic conditions, either nationally or regionally, resulting in, among other things, credit quality deterioration; the impact, extent and timing of technological changes; capital management activities; actions of the Federal Reserve Board and legislative and regulatory actions and reforms; and the continued availability of earnings and excess capital sufficient for the lawful and prudent declaration and payment of cash dividends. Investors should consider these risks, uncertainties, and other factors, in addition to those mentioned by the Company in its Annual Report on Form 10-K for its fiscal year ended December 31, 2002, and other SEC filings from time to time, when considering any forward-looking statement.

Item 3.    Quantitative and Qualitative Disclosures About Market Risk

The Company’s exposure to market risk is reviewed on a regular basis by the Asset/Liability Committees and Boards of Directors of the holding company and its affiliate banks. Primary market risks which impact the Company’s operations are liquidity risk and interest rate risk.

The liquidity of the parent company is dependent upon the receipt of dividends from its bank subsidiaries, which are subject to certain regulatory limitations. The affiliate banks’ source of funding is predominately core deposits, maturities of securities, repayments of loan principal and interest, federal funds purchased, securities sold under agreements to repurchase and borrowings from the Federal Home Loan Bank.

– 19 –

The Company monitors interest rate risk by the use of computer simulation modeling to estimate the potential impact on its net interest income under various interest rate scenarios, and by estimating its static interest rate sensitivity position. Another method by which the Company’s interest rate risk position can be estimated is by computing estimated changes in its net portfolio value (“NPV”). This method estimates interest rate risk exposure from movements in interest rates by using interest rate sensitivity analysis to determine the change in the NPV of discounted cash flows from assets and liabilities.

NPV represents the market value of portfolio equity and is equal to the estimated market value of assets minus the estimated market value of liabilities. Computations are based on a number of assumptions, including the relative levels of market interest rates and prepayments in mortgage loans and certain types of investments. These computations do not contemplate any actions management may undertake in response to changes in interest rates, and should not be relied upon as indicative of actual results. In addition, certain shortcomings are inherent in the method of computing NPV. Should interest rates remain or decrease below current levels, the proportion of adjustable rate loans could decrease in future periods due to refinancing activity. In the event of an interest rate change, prepayment levels would likely be different from those assumed in the table. Lastly, the ability of many borrowers to repay their adjustable rate debt may decline during a rising interest rate environment.

The table below provides an assessment of the risk to NPV in the event of a sudden and sustained 2% increase and decrease in prevailing interest rates (dollars in thousands).

Interest Rate Sensitivity as of September 30, 2003

	Net Portfolio Value					Net Portfolio Value as a % of Present Value of Assets
Changes In rates	$ Amount		% Change			NPV Ratio		Change
+2%		$ 108,886		3.03	%		12.01%	67 b.p.
Base		105,683		---			11.34	---
-2%		91,090		(13.81	)		9.62	(172) b.p.

Item 3 includes forward-looking statements. See “Forward-looking Statements” included in Part I Item 2 of this Report for a discussion of certain factors that could cause the Company’s actual exposure to market risk to vary materially from that expressed or implied above. These factors include possible changes in economic conditions; interest rate fluctuations, competitive product and pricing pressures within the Company’s markets; and equity and fixed income market fluctuations. Actual experience may also vary materially to the extent that the Company’s assumptions described above prove to be inaccurate.

Item 4.    Controls and Procedures.

The Company has carried out an evaluation, under the supervision and with the participation of its principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-14(c) under the Securities and Exchange Act of 1934), as of the end of the quarterly period covered by this report. Based upon that evaluation, the Company’s principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures were effective as of such date.

It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

– 20 –

PART II.        OTHER INFORMATION

Item 6.        Exhibits and Reports on Form 8-K

(a)        The following exhibits are filed herewith:

3.1 Restatement of Articles of Incorporation of the Registrant is incorporated by reference to Exhibit 3.01 to the Registrant's Current Report on Form 8-K filed May 5, 2000.

3.2 Restated Bylaws of the Registrant, as amended April 26, 2001, is incorporated by reference to Exhibit 3.2 to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2001.

4.1 Rights Agreement dated April 27, 2000 is incorporated by reference to Exhibit 4.01 to Registrant's Current Report on Form 8-K filed May 5, 2000.

4.2 No long-term debt instrument issued by the Registrant exceeds 10% of consolidated total assets. In accordance with paragraph 4 (iii) of Item 601(b) of Regulation S-K, the Registrant will furnish the Securities and Exchange Commission copies of long-term debt instruments and related agreements upon requests.

4.3 Terms of Common Shares and Preferred Shares of German American Bancorp found in Restatement of Articles of Incorporation are incorporated by reference to Exhibit 3.01 to Registrant's Current Report on From 8-K filed May 5, 2000.

31.1 Sarbanes-Oxley Act of 2002, Section 302 Certification for President and Chief Executive Officer

31.2 Sarbanes-Oxley Act of 2002, Section 302 Certification for Senior Vice President (Principal Financial Officer)

32.1 Sarbanes-Oxley Act of 2002, Section 906 Certification for President and Chief Executive Officer

32.2 Sarbanes-Oxley Act of 2002, Section 906 Certification for Senior Vice President (Principal Financial Officer)

(b)        Reports on Form 8-K

The Registrant filed a Report on Form 8-K on August 7, 2003 to furnish under Items 7 and 12 its press release announcing its results of operations for the quarter ended June 30, 2003.

– 21 –

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.

Date:  November 13, 2003 GERMAN AMERICAN BANCORP



By  /s/ Mark A. Schroeder Mark A. Schroeder
President and CEO

Date:  November 13, 2003 By  /s/ Bradley M. Rust Bradley M. Rust
Senior Vice President and
Principal Financial Officer

- - 22 -

EXHIBIT INDEX

3.1 Restatement of Articles of Incorporation of the Registrant is incorporated by reference to Exhibit 3.01 to the Registrant's Current Report on Form 8-K filed May 5, 2000.

3.2 Restated Bylaws of the Registrant, as amended April 26, 2001, is incorporated by reference to Exhibit 3.2 to the Registrant's Quarterly Report on Form 10-Q for the quarter ended September 30, 2001.

4.1 Rights Agreement dated April 27, 2000 is incorporated by reference to Exhibit 4.01 to Registrant's Current Report on Form 8-K filed May 5, 2000.

4.2 No long-term debt instrument issued by the Registrant exceeds 10% of consolidated total assets. In accordance with paragraph 4 (iii) of Item 601(b) of Regulation S-K, the Registrant will furnish the Securities and Exchange Commission copies of long-term debt instruments and related agreements upon requests.

4.3 Terms of Common Shares and Preferred Shares of German American Bancorp found in Restatement of Articles of Incorporation are incorporated by reference to Exhibit 3.01 to Registrant's Current Report on From 8-K filed May 5, 2000.

31.1 Sarbanes-Oxley Act of 2002, Section 302 Certification for President and Chief Executive Officer

31.2 Sarbanes-Oxley Act of 2002, Section 302 Certification for Senior Vice President (Principal Financial Officer)

32.1 Sarbanes-Oxley Act of 2002, Section 906 Certification for President and Chief Executive Officer

32.2 Sarbanes-Oxley Act of 2002, Section 906 Certification for Senior Vice President (Principal Financial Officer)

– 23 –

EX-31.1

Exhibit 31.1

Sarbanes-Oxley Act of 2002, Section 302 Certification for President and Chief Executive Officer

I, Mark A. Schroeder, President and Chief Executive Officer of German American Bancorp, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of German American Bancorp (the “registrant”):

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) [clause omitted pursuant to SEC Release Nos. 33-8238 and 34-47986] for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) [paragraph omitted pursuant to SEC Release Nos. 33-8238 and 34-47986];

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 13, 2003 Date



By  /s/ Mark A. Schroeder Mark A. Schroeder
President and Chief Executive Officer

EX-31.2

Exhibit 31.2

Sarbanes-Oxley Act of 2002, Section 302 Certification for Senior Vice President (Principal Financial Officer)

I, Bradley M. Rust, Senior Vice President (principal financial officer) of German American Bancorp, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of German American Bancorp (the “registrant”):

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) [clause omitted pursuant to SEC Release Nos. 33-8238 and 34-47986] for the registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) [paragraph omitted pursuant to SEC Release Nos. 33-8238 and 34-47986];

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

November 13, 2003 Date



By  /s/ Bradley M. Rust Bradley M. Rust
Principal Financial Officer

EX-32.1

Exhibit 32.1

Sarbanes-Oxley Act of 2002, Section 906 Certification for President and Chief Executive Officer

I, Mark A. Schroeder, President and Chief Executive Officer of German American Bancorp, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2003 (the “Periodic Report”) which this statement accompanies fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and

(2) information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of German American Bancorp.

This certificate is being furnished solely for purposes of Section 906 and is not being filed as part of the Periodic Report.

November 13, 2003 Date



By  /s/ Mark A. Schroeder Mark A. Schroeder
President and Chief Executive Officer

EX-32.2

Exhibit 32.2

Sarbanes-Oxley Act of 2002, Section 906 Certification for Senior Vice President (Principal Financial Officer)

I, Bradley M. Rust, Senior Vice President (principal financial officer) of German American Bancorp, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) the Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2003 (the “Periodic Report”) which this statement accompanies fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and

(2) information contained in the Periodic Report fairly presents, in all material respects, the financial condition and results of operations of German American Bancorp.

This certificate is being furnished solely for purposes of Section 906 and is not being filed as part of the Periodic Report.

November 13, 2003 Date



By  /s/ Bradley M. Rust Bradley M. Rust
Principal Financial Officer