S&T Bancorp, Inc. Consolidated Selected Financial Data (Dollars in thousands, except per share data) | Page 1 of 4
|
| 2010 | | 2009 | |
| First Quarter | | Fourth Quarter | | First Quarter | |
| | | | | | |
Income Statements | | | | | | |
Interest Income | $45,324 | | $47,126 | | $50,424 | |
Interest Expense | 9,410 | | 10,671 | | 14,279 | |
Net Interest Income | 35,914 | | 36,455 | | 36,145 | |
Taxable Equivalent Adjustment | 1,222 | | 1,274 | | 1,334 | |
Net Interest Income (FTE) | 37,136 | | 37,729 | | 37,479 | |
Provision For Loan Losses | 4,430 | | 10,399 | | 21,389 | |
Net Interest Income After Provisions (FTE) | 32,706 | | 27,330 | | 16,090 | |
Security Gains (Losses), Net | 153 | | (487) | | (1,246) | |
Service Charges and Fees
| 2,971 | | 3,349 | | 3,056 | |
Wealth Management | 1,984 | | 1,924 | | 1,743 | |
Insurance | 2,368 | | 1,884 | | 1,862 | |
Other | 3,867 | | 4,213 | | 3,601 | |
Total Noninterest Income | 11,190 | | 11,370 | | 10,262 | |
Salaries and Employee Benefits | 12,565 | | 12,211 | | 11,655 | |
Occupancy and Equipment Expense, Net | 3,072 | | 2,898 | | 3,082 | |
Data Processing Expense | 1,603 | | 1,473 | | 1,468 | |
FDIC Expense | 1,301 | | 1,475 | | 1,941 | |
Other | 9,389 | | 7,031 | | 7,292 | |
Total Noninterest Expense | 27,930 | | 25,088 | | 25,438 | |
Income (Loss) Before Taxes | 16,119 | | 13,125 | | (332) | |
Taxable Equivalent Adjustment | 1,222 | | 1,274 | | 1,334 | |
Applicable Income Taxes | 3,593 | | 2,660 | | 176 | |
Net Income (Loss) | 11,304 | | 9,191 | | (1,842) | |
Preferred Stock Dividends | 1,547 | | 1,545 | | 1,283 | |
Net Income (Loss) Available to Common Shareholders | $9,757 | | $7,646 | | ($3,125) | |
| | | | | | |
Per Common Share Data: | | | | | | |
Shares Outstanding at End of Period | 27,777,931 | | 27,746,554 | | 27,637,317 | |
Average Shares Outstanding - Diluted | 27,753,384 | | 27,701,846 | | 27,637,292 | |
Net Income (Loss) - Diluted | $0.35 | | $0.28 | | ($0.11) | |
Dividends Declared | $0.15 | * | $0.00 | * | $0.31 | |
Common Book Value | $16.39 | | $16.14 | | $16.01 | |
Tangible Common Book Value (5) | $10.12 | | $9.85 | | $9.68 | |
Market Value | $20.90 | | $17.01 | | $21.21 | |
* S&T's Board of Directors approved a change in timing of the declaration and payment of dividends to provide better alignment with quarterly earnings beginning in the fourth quarter of 2009. The Board declared a $0.15 per common share cash dividend at its meeting held January 18, 2010 relating to the fourth quarter of 2009 performance. |
S&T Bancorp, Inc. Consolidated Selected Financial Data (Dollars in thousands, except per share data) | Page 3 of 4
|
| 2010 | | 2009 | |
| First Quarter | | Fourth Quarter | | First Quarter | |
| | | | | | |
Construction and Commercial Real Estate (CRE) by Location | | | | | | |
Pennsylvania | $1,425,369 | | $1,441,493 | | $1,462,159 | |
New York | 106,428 | | 97,864 | | 86,246 | |
Ohio | 68,277 | | 68,189 | | 63,026 | |
North Carolina | 20,113 | | 19,848 | | 14,794 | |
Arizona | 18,032 | | 18,250 | | 19,467 | |
Florida | 13,753 | | 13,288 | | 20,950 | |
Southeast Region | 54,701 | | 50,713 | | 35,464 | |
Midwest Region | 23,706 | | 25,998 | | 18,584 | |
Southwest Region | 13,552 | | 13,270 | | 9,349 | |
Western Region | 13,313 | | 13,223 | | 11,738 | |
Mid-Atlantic Region | 12,160 | | 14,875 | | 10,444 | |
New England | 10,634 | | 10,660 | | 11,516 | |
Total Construction and CRE by Location | $1,780,038 | | $1,787,671 | | $1,763,737 | |
| | | | | | |
Construction and Commercial Real Estate - NPL by Location | | % NPL | | % NPL | | % NPL |
Pennsylvania | $62,579 | 4.39% | $55,413 | 3.84% | $22,339 | 1.53% |
New York | 4,883 | 4.59% | 5,847 | 5.97% | 9,950 | 11.54% |
Ohio | - | - | - | - | - | - |
North Carolina | 5,348 | 26.59% | 169 | 0.85% | 184 | 1.24% |
Arizona | 722 | 4.00% | 990 | 5.42% | 3,097 | 15.91% |
Florida | 3,301 | 24.00% | 2,850 | 21.45% | - | - |
Southeast Region | - | - | - | - | 2,277 | 6.42% |
Midwest Region | - | - | - | - | - | - |
Southwest Region | 2,717 | 20.05% | 2,722 | 20.51% | 1,013 | 10.83% |
Western Region | - | - | - | - | - | - |
Mid-Atlantic Region | - | - | - | - | - | - |
New England | 7,472 | 70.26% | 7,472 | 70.10% | 8,265 | 71.77% |
Total Construction and CRE - NPL by Location | $87,022 | 4.89% | $75,463 | 4.22% | $47,125 | 2.67% |
| | | | | | |
Construction and Commercial Real Estate by Type | | | | | | |
Retail/Strip Malls | $295,630 | | $278,811 | | $291,388 | |
Residential Rental Properties | 284,807 | | 268,813 | | 259,593 | |
Offices | 239,746 | | 247,098 | | 248,271 | |
Hotels | 175,870 | | 165,953 | | 140,735 | |
Manufacturing/Industrial/Warehouse | 131,854 | | 121,928 | | 109,537 | |
Real Estate Development - Commercial | 108,141 | | 106,762 | | 116,832 | |
Flex/Mixed Use | 107,537 | | 107,324 | | 98,666 | |
Healthcare/Education | 99,632 | | 101,500 | | 94,549 | |
Real Estate Development - Residential | 83,718 | | 83,352 | | 109,393 | |
Miscellaneous | 253,103 | | 306,130 | | 294,773 | |
Total Construction and CRE by Type | $1,780,038 | | $1,787,671 | | $1,763,737 | |
| | | | | | |
Construction and Commercial Real Estate - NPL by Type | | % NPL | | % NPL | | % NPL |
Retail/Strip Malls | $4,373 | 1.48% | $4,998 | 1.79% | $4,930 | 1.69% |
Residential Rental Properties | 19,975 | 7.01% | 5,255 | 1.95% | 3,855 | 1.48% |
Offices | 1,296 | 0.54% | 1,426 | 0.58% | 7,543 | 3.04% |
Hotels | 2,095 | 1.19% | 2,095 | 1.26% | - | - |
Manufacturing/Industrial/Warehouse | 4,262 | 3.23% | 3,632 | 2.98% | - | - |
Real Estate Development - Commercial | 10,652 | 9.85% | 10,493 | 9.83% | 11,851 | 10.14% |
Flex/Mixed Use | 6,046 | 5.62% | 6,113 | 5.70% | 794 | 0.80% |
Healthcare/Education | 3,283 | 3.30% | 3,566 | 3.51% | 672 | 0.71% |
Real Estate Development - Residential | 9,043 | 10.80% | 9,362 | 11.23% | 8,172 | 7.47% |
Miscellaneous | 25,997 | 10.27% | 28,523 | 9.32% | 9,308 | 3.16% |
Total Construction and CRE - NPL by Type | $87,022 | 4.89% | $75,463 | 4.22% | $47,125 | 2.67% |
S&T Bancorp, Inc. Consolidated Selected Financial Data (Dollars in thousands, except per share data) | Page 4 of 4
|
| 2010 | | 2009 | |
| First Quarter | | Fourth Quarter | | First Quarter | |
| | | | | | |
Asset Quality Data | | | | | | |
Nonaccrual Loans and Nonperforming Loans | $96,790 | | $90,807 | | $92,047 | |
Assets Acquired through Foreclosure or Repossession | 3,087 | | 4,607 | | 1,452 | |
Nonperforming Assets | 99,877 | | 95,414 | | 93,499 | |
Allowance for Loan Losses | 63,023 | | 59,580 | | 59,847 | |
Nonperforming Loans / Loans | 2.85% | | 2.67% | | 2.62% | |
Nonperforming Assets / Loans plus OREO | 2.94% | | 2.80% | | 2.66% | |
Allowance for Loan Losses / Loans | 1.85% | | 1.75% | | 1.70% | |
Allowance for Loan Losses / Nonperforming Loans | 65% | | 66% | | 65% | |
Net Loan Charge-offs (Recoveries) | 987 | | 11,699 | | 4,231 | |
Net Loan Charge-offs (Recoveries) (Annualized)/Average Loans | 0.12%
| | 1.36%
| | 0.49%
| |
| | | | | | |
Profitability Ratios (Annualized) | | | | | | |
Common Return on Average Assets | 0.96% | | 0.73% | | -0.29% | |
Common Return on Average Tangible Common Assets (6) | 1.00% | | 0.76% | | -0.30% | |
Common Return on Average Shareholders' Equity | 7.12% | | 5.56% | | -2.34% | |
Common Return on Average Tangible Common Equity (7) | 14.34% | | 11.42% | | -4.53% | |
Yield on Earning Assets (FTE) | 5.03% | | 5.06% | | 5.27% | |
Cost of Interest Bearing Funds | 1.33% | | 1.46% | | 1.82% | |
Net Interest Margin (FTE)(4) | 4.00% | | 3.94% | | 3.81% | |
Efficiency Ratio (FTE)(1) | 57.79% | | 51.10% | | 53.28% | |
| | | | | | |
Capitalization Ratios | | | | | | |
Dividends Paid to Net Income (Loss) | 42.67% | | 54.31% | | -273.87% | |
Common Equity to Assets (8) | 11.01% | | 10.74% | | 10.26% | |
Leverage Ratio (2) | 10.51% | | 10.26% | | 9.73% | |
Risk Based Capital - Tier I (3) | 12.40% | | 12.10% | | 11.58% | |
Risk Based Capital - Total (3) | 15.75% | | 15.43% | | 14.82% | |
Tangible Common Equity/Tangible Assets (8) | 7.09% | | 6.84% | | 6.46% | |
| | | | | | |
Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures: |
(1) Recurring noninterest expense divided by recurring noninterest income plus net interest income, on a fully taxable equivalent basis. (2) Equity less goodwill to total assets and allowance for loan losses. (3) Effective October 1, 1998, banking regulators require financial institutions to include 45% of the pretax net unrealized holding gains on available-for-sale equity securities in Tier 2 capital. (4) Net interest income, on a fully taxable equivalent basis, annualized, divided by quarter-to-date average earning assets. |
(5) Tangible Common Book Value | | | | | | |
Common Book Value (GAAP Basis) | $16.39 | | $16.14 | | $16.01 | |
Effect of Excluding Intangible Assets | (6.27) | | (6.29) | | (6.33) | |
Tangible Common Book Value | $10.12 | | $9.85 | | $9.68 | |
| | | | | | |
(6) Common Return on Average Tangible Common Assets | | | | | | |
Common Return on Average Assets (GAAP Basis) | 0.96% | | 0.73% | | -0.29% | |
Effect of Excluding Intangible Assets | 0.04% | | 0.03% | | -0.01% | |
Common Return on Average Tangible Common Assets | 1.00% | | 0.76% | | -0.30% | |
| | | | | | |
(7) Common Return on Average Tangible Common Equity | | | | | | |
Common Return on Average Equity (GAAP Basis) | 7.12% | | 5.56% | | -2.34% | |
Effect of Excluding Intangible Assets | 3.97% | | 3.24% | | -1.08% | |
Effect of Excluding Preferred Stock | 3.25% | | 2.62% | | -1.11% | |
Common Return on Average Tangible Common Equity | 14.34% | | 11.42% | | -4.53% | |
| | | | | | |
(8) Tangible Common Equity / Tangible Assets | | | | | | |
Common Equity / Assets (GAAP Basis) | 11.01% | | 10.74% | | 10.26% | |
Effect of Excluding Intangible Assets | -3.92% | | -3.90% | | -3.80% | |
Tangible Common Equity / Tangible Assets | 7.09% | | 6.84% | | 6.46% | |