Hancock Holding Company																		- Add 11 -
Quarterly Financial Data
(amounts in thousands, except per share data)
(unaudited)
		2001				2002				2003				2004				2005
		1Q	2Q	3Q	4Q	1Q	2Q	3Q	4Q	1Q	2Q	3Q	4Q	1Q	2Q	3Q	4Q	1Q
Per Common Share Data
Earnings per share:
Basic		$0.53	$0.55	$0.57	$0.71	$0.34	$0.38	$0.40	$0.42	$0.42	$0.38	$0.42	$0.48	$0.44	$0.50	$0.47	$0.49	$0.48
Diluted		$0.53	$0.55	$0.57	$0.70	$0.33	$0.37	$0.39	$0.41	$0.41	$0.37	$0.41	$0.46	$0.43	$0.50	$0.47	$0.48	$0.47
Cash dividends per share		$0.19	$0.19	$0.19	$0.19	$0.20	$0.10	$0.10	$0.10	$0.105	$0.105	$0.115	$0.115	$0.125	$0.125	$0.165	$0.165	$0.165
Book value per share (period end)		$21.02	$22.18	$23.26	$23.13	$23.45	$12.33	$12.58	$12.55	$12.72	$12.92	$12.81	$13.06	$13.75	$13.32	$14.16	$14.32	$14.16
Tangible book value per share (period end)							$10.56	$10.77	$10.72	$10.80	$11.02	$10.92	$11.19	$11.58	$11.17	$12.03	$12.16	$11.99
Weighted average number of shares:
Basic		16,109	16,086	16,061	15,932	15,892	31,738	31,418	30,974	30,884	30,841	30,624	30,510	32,048	32,549	32,495	32,467	32,463
Diluted		16,132	16,121	17,214	17,090	17,103	34,312	34,094	33,644	33,512	33,484	33,298	33,288	33,018	33,042	33,054	33,078	33,019
Period-end number of shares		16,106	16,076	15,982	15,893	15,892	31,596	31,034	30,886	30,870	30,777	30,522	30,450	32,558	32,538	32,472	32,440	32,463
Market data:
High closing price		$28.96	$28.63	$29.33	$29.97	$36.17	$22.57	$24.87	$25.19	$23.47	$24.63	$25.85	$29.25	$32.00	$32.25	$34.27	$34.83	$34.20
Low closing price		$23.50	$24.74	$25.99	$25.21	$27.56	$17.59	$19.67	$21.00	$21.40	$21.00	$23.01	$24.68	$27.08	$25.00	$27.32	$30.00	$30.25
Period end closing price		$28.96	$28.63	$27.05	$28.69	$35.80	$22.46	$23.49	$22.33	$21.53	$23.38	$24.68	$27.29	$30.96	$29.06	$31.79	$33.46	$32.50
Trading volume		652	710	1,042	872	1,117	4,492	7,380	4,705	2,843	2,573	3,032	2,963	2,745	3,252	2,792	2,781	3,284
Other Period-end Data
FTE Headcount		1,585	1,597	1,727	1,736	1,731	1,769	1,773	1,790	1,746	1,789	1,751	1,734	1,717	1,754	1,731	1,767	1,766
Tangible common equity								#######	#######	#######	$338,819	$333,125	$340,583	$377,056	$363,451	$390,696	$394,389	$389,344
Tier I capital									#######	#######	$367,068	$371,677	$378,262	$372,527	$381,428	$391,098	$399,320	$408,163
Goodwill								$49,100	$49,100	$49,400	$49,400	$49,100	$49,100	$59,281	$56,474	$56,474	$55,409	$55,409
Amortizable intangibles								$4,332	$4,144	$6,346	$6,168	$5,816	$5,376	$8,732	$11,410	$10,852	$12,263	$12,510
Mortgage servicing intangibles								$2,607	$3,122	$3,645	$3,088	$3,023	$2,755	$2,464	$2,171	$1,922	$2,520	$2,288
Performance Ratios
Return on average assets		1.12%	1.11%	1.06%	1.30%	1.23%	1.30%	1.36%	1.39%	1.37%	1.20%	1.31%	1.47%	1.33%	1.49%	1.37%	1.39%	1.32%
Return on average common equity		10.09%	10.16%	10.60%	12.74%	12.25%	13.04%	13.30%	13.87%	14.08%	12.42%	13.79%	15.21%	13.01%	14.97%	13.67%	13.54%	13.32%
Earning asset yield (TE)		8.16%	7.87%	7.64%	7.36%	6.95%	6.73%	6.77%	6.50%	6.05%	5.95%	5.99%	5.96%	5.82%	5.83%	5.86%	6.00%	5.90%
Total cost of funds		3.69%	3.45%	3.27%	2.63%	2.27%	2.06%	1.97%	1.86%	1.71%	1.58%	1.46%	1.42%	1.41%	1.43%	1.44%	1.47%	1.55%
Net interest margin (TE)		4.47%	4.42%	4.38%	4.72%	4.68%	4.66%	4.80%	4.65%	4.34%	4.37%	4.54%	4.54%	4.41%	4.40%	4.42%	4.53%	4.35%
Non-interest expense as a percent
of total revenue (TE) before amortization
of purchased intangibles and
securities transactions		0.6122	0.60653	61.49%	57.81%	58.03%	57.34%	57.97%	57.97%	57.33%	60.09%	57.90%	56.12%	60.17%	56.79%	57.55%	54.95%	59.99%
Average common equity as
a percent of average total assets		11.06%	10.96%	9.98%	10.20%	10.05%	9.97%	10.24%	10.05%	9.73%	9.68%	9.49%	9.63%	10.24%	9.95%	10.00%	10.26%	9.94%
Leverage ratio		10.00%	9.68%	8.42%	9.49%	8.44%	9.35%	9.30%	9.19%	9.05%	9.00%	9.10%	9.29%	8.73%	8.76%	8.86%	8.97%	8.75%
Tangible common equity to assets		9.73%	9.86%	8.97%	8.61%	8.40%	8.73%	8.53%	8.45%	8.14%	8.31%	8.15%	8.32%	8.77%	8.27%	8.83%	8.58%	8.28%
Net charge-offs as a
percent of average loans		0.49%	0.48%	0.65%	0.94%	1.67%	0.88%	0.51%	0.63%	0.59%	0.64%	0.52%	0.61%	0.45%	0.47%	0.45%	0.56%	0.33%
Allowance for loan losses as
a percent of period end loans		1.71%	1.69%	1.90%	1.82%	1.68%	1.65%	1.65%	1.65%	1.64%	1.57%	1.54%	1.50%	1.49%	1.47%	1.45%	1.48%	1.48%
Allowance for loan losses to
NPAs + loans 90 days past due		127.34%	136.74%	133.67%	104.54%	118.55%	122.93%	134.42%	143.48%	149.63%	138.95%	147.27%	169.73%	188.51%	211.55%	225.17%	251.85%	323.66%
Provision for loan losses to net charge-offs		100.00%	100.00%	67.06%	66.37%	68.65%	116.21%	141.23%	143.64%	100.00%	114.43%	133.92%	113.59%	126.92%	126.52%	114.34%	150.98%	122.13%
Loan/Deposit Ratio					63.14%	60.71%	59.78%	62.47%	64.06%	62.35%	63.38%	66.78%	70.10%	70.16%	70.13%	73.07%	75.19%	72.40%
Non-interest income excluding
securities transactions, as a percent
of total revenue (TE)					29.63%	30.21%	29.66%	29.29%	31.27%	30.29%	29.10%	30.70%	31.40%	34.75%	35.93%	31.98%	32.37%	32.77%