S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands, except per share data) |
|
| 2010 | | 2010 | | 2009 | |
| Second Quarter | | First Quarter | | Second Quarter | |
| | | | | | |
Income Statements | | | | | | |
Interest Income | $45,561 | | $45,324 | | $49,226 | |
Interest Expense | 8,936 | | 9,410 | | 12,677 | |
Net Interest Income | 36,625 | | 35,914 | | 36,549 | |
Taxable Equivalent Adjustment | 1,194 | | 1,222 | | 1,311 | |
Net Interest Income (FTE) | 37,819 | | 37,136 | | 37,860 | |
| | | | | | |
Provision For Loan Losses | 9,127 | | 4,430 | | 32,184 | |
| | | | | | |
Net Interest Income After Provisions (FTE) | 28,692 | | 32,706 | | 5,676 | |
| | | | | | |
Security Gains (Losses), Net | 103 | | 153 | | (1,296) | |
| | | | | | |
Service Charges and Fees | 3,166 | | 2,971 | | 3,232 | |
Wealth Management | 1,916 | | 1,984 | | 1,912 | |
Insurance | 1,964 | | 2,368 | | 1,985 | |
Other | 4,380 | | 3,867 | | 4,624 | |
| | | | | | |
Total Noninterest Income | 11,426 | | 11,190 | | 11,753 | |
| | | | | | |
Salaries and Employee Benefits | 11,811 | | 12,565 | | 12,698 | |
Occupancy and Equipment Expense, Net | 2,987 | | 3,072 | | 3,023 | |
Data Processing Expense | 1,451 | | 1,603 | | 1,542 | |
FDIC Expense | 1,398 | | 1,301 | | 3,447 | |
Other | 8,088 | | 9,389 | | 12,052 | |
| | | | | | |
Total Noninterest Expense | 25,735 | | 27,930 | | 32,762 | |
| | | | | | |
Income (Loss) Before Taxes | 14,486 | | 16,119 | | (16,629) | |
Taxable Equivalent Adjustment | 1,194 | | 1,222 | | 1,311 | |
Applicable Income Taxes | 3,888 | | 3,593 | | (9,284) | |
| | | | | | |
Net Income (Loss) | 9,404 | | 11,304 | | (8,656) | |
Preferred Stock Dividends | 1,549 | | 1,547 | | 1,541 | |
| | | | | | |
Net Income (Loss) Available to Common Shareholders | $7,855 | | $9,757 | | ($10,197) | |
| | | | | | |
Per Common Share Data: | | | | | | |
| | | | | | |
Shares Outstanding at End of Period | 27,819,757 | | 27,777,931 | | 27,654,530 | |
Average Shares Outstanding - Diluted | 27,797,206 | | 27,753,384 | | 27,650,937 | |
Net Income (Loss) - Diluted | $0.28 | | $0.35 | | ($0.37) | |
Dividends Declared | $0.15 | | $0.15 | | $0.15 | |
Common Book Value | $16.55 | | $16.39 | | $15.48 | |
Tangible Common Book Value(1) | $10.31 | | $10.12 | | $9.17 | |
Market Value | $19.76 | | $20.90 | | $12.16 | |
S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands, except per share data) |
|
| | | For the Six Months Ended June 30, | |
| | | 2010 | | 2009 | |
| | | | | | |
Income Statements | | | | | | |
Interest Income | | | $90,885 | | $99,650 | |
Interest Expense | | | 18,345 | | 26,956 | |
Net Interest Income | | | 72,540 | | 72,694 | |
Taxable Equivalent Adjustment | | | 2,416 | | 2,645 | |
Net Interest Income (FTE) | | | 74,956 | | 75,339 | |
| | | | | | |
Provision For Loan Losses | | | 13,557 | | 53,573 | |
| | | | | | |
Net Interest Income After Provisions (FTE) | | | 61,399 | | 21,766 | |
| | | | | | |
Security Gains (Losses), Net | | | 257 | | (2,542) | |
| | | | | | |
Service Charges and Fees | | | 6,136 | | 6,288 | |
Wealth Management | | | 3,900 | | 3,655 | |
Insurance | | | 4,332 | | 3,847 | |
Other | | | 8,247 | | 8,225 | |
| | | | | | |
Total Noninterest Income | | | 22,615 | | 22,015 | |
| | | | | | |
Salaries and Employee Benefits | | | 24,376 | | 24,353 | |
Occupancy and Equipment Expense, Net | | | 6,060 | | 6,106 | |
Data Processing Expense | | | 3,054 | | 3,010 | |
FDIC Expense | | | 2,699 | | 5,388 | |
Other | | | 17,477 | | 19,343 | |
| | | | | | |
Total Noninterest Expense | | | 53,666 | | 58,200 | |
| | | | | | |
Income (Loss) Before Taxes | | | 30,605 | | (16,961) | |
Taxable Equivalent Adjustment | | | 2,416 | | 2,645 | |
Applicable Income Taxes | | | 7,481 | | (9,108) | |
| | | | | | |
Net Income (Loss) | | | 20,708 | | (10,498) | |
Preferred Stock Dividends | | | 3,096 | | 2,824 | |
| | | | | | |
Net Income (Loss) Available to Common Shareholders | | | $17,612 | | ($13,322) | |
| | | | | | |
Per Common Share Data: | | | | | | |
| | | | | | |
Average Shares Outstanding - Diluted | | | 27,779,963 | | 27,644,152 | |
Net Income (Loss) - Diluted | | | $0.63 | | ($0.48) | |
Dividends Declared | | | $0.30 | | $0.46 | |
S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands) |
|
| 2010 | | 2010 | | 2009 | |
| Second Quarter | | First Quarter | | Second Quarter | |
| | | | | | |
Balance Sheet (Period-End) | | | | | | |
Assets | | | | | | |
Cash | $71,150 | | $72,605 | | $65,150 | |
Securities | 339,737 | | 352,271 | | 409,011 | |
Loans, Net | 3,342,761 | | 3,335,380 | | 3,401,896 | |
Other Assets | 385,590 | | 375,511 | | 367,819 | |
Total Assets | $4,139,238 | | $4,135,767 | | $4,243,876 | |
| | | | | | |
Liabilities and Shareholders' Equity | | | | | | |
Noninterest-bearing Deposits | $732,618 | | $709,422 | | $629,967 | |
Interest-bearing Deposits | 2,564,578 | | 2,636,394 | | 2,525,885 | |
Short-term Borrowings | 96,246 | | 47,996 | | 291,763 | |
Long-term Debt | 130,947 | | 136,250 | | 207,028 | |
Other Liabilities | 48,646 | | 44,962 | | 56,139 | |
Shareholders' Equity | 566,203 | | 560,743 | | 533,094 | |
Total Liabilities and Shareholders' Equity | $4,139,238 | | $4,135,767 | | $4,243,876 | |
| | | | | | |
Net Interest Margin (Quarterly Averages) | | | | | | |
Assets | | | | | | |
Interest-earning Assets: | | | | | | |
Loans, Gross | $3,402,494 | 5.08% | $3,404,096 | 5.08% | $3,508,104 | 5.25% |
Securities | 342,861 | 4.20% | 352,915 | 4.35% | 427,285 | 4.30% |
Total Interest-earning Assets | 3,745,355 | 5.05% | 3,757,011 | 5.02% | 3,935,389 | 5.15% |
Noninterest-earning Assets | 390,027 | | 380,469 | | 369,017 | |
Total Assets | $4,135,382 | | $4,137,480 | | $4,304,406 | |
| | | | | | |
Liabilities and Shareholders' Equity | | | | | | |
Interest-bearing Liabilities: | | | | | | |
Interest-bearing Demand Deposits and Savings | $1,280,421 | 0.29% | $1,249,940 | 0.29% | $1,232,733 | 0.39% |
Certificates of Deposits | 1,308,614 | 2.01% | 1,316,673 | 2.08% | 1,362,427 | 2.54% |
Short-term Borrowings | 74,779 | 0.36% | 132,300 | 0.28% | 243,148 | 0.37% |
Long-term Debt | 135,906 | 4.13% | 157,386 | 4.32% | 229,959 | 4.60% |
Total Interest-bearing Liabilities | 2,799,720 | 1.27% | 2,856,299 | 1.33% | 3,068,267 | 1.66% |
| | | | | | |
Noninterest-bearing Liabilities and Capital: | | | | | | |
Noninterest-bearing Demand Deposits | 728,517 | | 683,973 | | 625,601 | |
Other Liabilities | 44,244 | | 41,549 | | 60,570 | |
Shareholders' Equity | 562,901 | | 555,659 | | 549,968 | |
Total Noninterest-bearing Liabilities | 1,335,662 | | 1,281,181 | | 1,236,139 | |
Total Liabilities and Shareholders' Equity | $4,135,382 | | $4,137,480 | | $4,304,406 | |
| | | | | | |
Net Yield on Interest-Earning Assets | | 4.05% | | 4.00% | | 3.86% |
S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands) |
|
| 2010 | | 2010 | | 2009 | |
| Second Quarter | | First Quarter | | Second Quarter | |
| | | | | | |
Construction and Commercial Real Estate - NPL by Location | | % NPL | | % NPL | | % NPL |
Pennsylvania | $50,100 | 3.57% | $62,579 | 4.42% | $27,547 | 1.92% |
New York | 3,253 | 3.20% | 4,883 | 4.55% | 10,793 | 11.15% |
Ohio | - | - | - | - | - | - |
North Carolina | 2,534 | 15.14% | 5,348 | 26.59% | 181 | 1.21% |
Arizona | 461 | 2.44% | 722 | 4.00% | 1,994 | 10.61% |
Florida | - | - | 3,301 | 24.00% | 3,087 | 17.83% |
Southeast Region | - | - | - | - | - | - |
Midwest Region | - | - | - | - | - | - |
Southwest Region | 3,061 | 22.15% | 2,717 | 20.05% | 989 | 9.75% |
Western Region | - | - | - | - | - | - |
Mid-Atlantic Region | - | - | - | - | - | - |
New England | 6,347 | 66.92% | 7,472 | 70.26% | 8,265 | 71.86% |
Total Construction and CRE - NPL by Location | $65,756 | 3.73% | $87,022 | 4.89% | $52,856 | 3.00% |
| | | | | | |
Construction and Commercial Real Estate by Type | | | | | | |
Retail/Strip Malls | $297,864 | | $295,630 | | $297,607 | |
Residential Rental Properties | 285,705 | | 284,807 | | 256,872 | |
Offices | 224,011 | | 239,746 | | 240,926 | |
Hotels | 192,416 | | 175,870 | | 144,159 | |
Manufacturing/Industrial/Warehouse | 137,427 | | 131,854 | | 116,069 | |
Real Estate Development - Commercial | 104,927 | | 108,141 | | 111,439 | |
Flex/Mixed Use | 102,616 | | 107,537 | | 102,190 | |
Healthcare/Education | 94,648 | | 99,632 | | 93,977 | |
Real Estate Development - Residential | 74,799 | | 83,718 | | 112,536 | |
Miscellaneous | 246,926 | | 253,103 | | 288,449 | |
Total Construction and CRE by Type | $1,761,339 | | $1,780,038 | | $1,764,224 | |
| | | | | | |
Construction and Commercial Real Estate - NPL by Type | | % NPL | | % NPL | | % NPL |
Retail/Strip Malls | $5,463 | 1.83% | $4,373 | 1.48% | $5,039 | 1.69% |
Residential Rental Properties | 15,706 | 5.50% | 19,975 | 7.01% | 3,527 | 1.37% |
Offices | 1,868 | 0.83% | 1,296 | 0.54% | 1,198 | 0.50% |
Hotels | 3,562 | 1.85% | 2,095 | 1.19% | 2,095 | 1.45% |
Manufacturing/Industrial/Warehouse | 3,634 | 2.64% | 4,262 | 3.23% | - | - |
Real Estate Development - Commercial | 7,449 | 7.10% | 10,652 | 9.85% | 9,791 | 8.79% |
Flex/Mixed Use | 2,375 | 2.31% | 6,046 | 5.62% | 1,655 | 1.62% |
Healthcare/Education | 3,423 | 3.62% | 3,283 | 3.30% | 3,678 | 3.91% |
Real Estate Development - Residential | 5,079 | 6.79% | 9,043 | 10.80% | 18,676 | 16.60% |
Miscellaneous | 17,197 | 6.96% | 25,997 | 10.27% | 7,197 | 2.50% |
Total Construction and CRE - NPL by Type | $65,756 | 3.73% | $87,022 | 4.89% | $52,856 | 3.00% |
S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands, except per share data) |
|
| 2010 | | 2010 | | 2009 | |
| Second Quarter | | First Quarter | | Second Quarter | |
| | | | | | |
Asset Quality Data | | | | | | |
Nonaccrual Loans and Nonperforming Loans | $77,289 | | $96,790 | | $71,433 | |
Assets Acquired through Foreclosure or Repossession | 4,737 | | 3,087 | | 2,262 | |
Nonperforming Assets | 82,026 | | 99,877 | | 73,695 | |
Allowance for Loan Losses | 53,968 | | 63,023 | | 57,875 | |
Nonperforming Loans / Loans | 2.28% | | 2.85% | | 2.06% | |
Nonperforming Assets / Loans plus OREO | 2.41% | | 2.94% | | 2.13% | |
Allowance for Loan Losses / Loans | 1.59% | | 1.85% | | 1.67% | |
Allowance for Loan Losses / Nonperforming Loans | 70% | | 65% | | 81% | |
Net Loan Charge-offs (Recoveries) | 18,182 | | 987 | | 34,156 | |
Net Loan Charge-offs (Recoveries) (Annualized) / Average Loans | 2.14% | | 0.12% | | 3.91% | |
| | | | | | |
Profitability Ratios (Annualized) | | | | | | |
Common Return on Average Assets | 0.76% | | 0.96% | | -0.95% | |
Common Return on Average Tangible Common Assets (2) | 0.80% | | 1.00% | | -0.99% | |
Common Return on Average Shareholders' Equity | 5.60% | | 7.12% | | -7.44% | |
Common Return on Average Tangible Common Equity(3) | 11.12% | | 14.34% | | -15.13% | |
Efficiency Ratio (FTE)(4) | 52.26% | | 57.79% | | 66.04% | |
| | | | | | |
Capitalization Ratios | | | | | | |
Dividends Paid to Net Income (Loss) | 53.08% | | 42.67% | | NM | |
Common Equity / Assets | 11.12% | | 11.01% | | 10.09% | |
Leverage Ratio | 10.64% | | 10.51% | | 9.56% | |
Risk Based Capital - Tier I | 12.52% | | 12.40% | | 11.33% | |
Risk Based Capital - Total | 15.87% | | 15.75% | | 14.60% | |
Tangible Common Equity / Tangible Assets (5) | 7.23% | | 7.09% | | 6.23% | |
| | | | | | |
| | | For the Six Months Ended June 30, | |
| | | 2010 | | 2009 | |
| | | | | | |
Asset Quality Data | | | | | | |
Net Loan Charge-offs (Recoveries) | | | 19,169 | | 38,387 | |
Net Loan Charge-offs (Recoveries) (Annualized) / Average Loans | | | 1.14% | | 2.20% | |
| | | | | | |
Profitability Ratios (Annualized) | | | | | | |
Common Return on Average Assets | | | 0.86% | | -0.62% | |
Common Return on Average Tangible Common Assets(6) | | | 0.90% | | -0.65% | |
Common Return on Average Shareholders' Equity | | | 6.35% | | -4.92% | |
Common Return on Average Tangible Common Equity(7) | | | 12.70% | | -9.77% | |
Efficiency Ratio (FTE)(4) | | | 55.00% | | 59.78% | |
| | | | | | |
Capitalization Ratios | | | | | | |
Dividends Paid to Net Income (Loss) | | | 47.31% | | NM | |
S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited (Dollars in thousands, except per share data) |
|
| 2010 | | 2010 | | 2009 | |
| Second Quarter | | First Quarter | | Second Quarter | |
| | | | | | |
Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures: | | | | | | |
| | | | | | |
(1) Tangible Common Book Value | | | | | | |
Common Book Value (GAAP Basis) | $16.55 | | $16.39 | | $15.48 | |
Effect of Excluding Intangible Assets | (6.24) | | (6.27) | | (6.31) | |
Tangible Common Book Value | $10.31 | | $10.12 | | $9.17 | |
| | | | | | |
(2) Common Return on Average Tangible Common Assets | | | | | | |
Common Return on Average Assets (GAAP Basis) | 0.76% | | 0.96% | | -0.95% | |
Effect of Excluding Intangible Assets | 0.04% | | 0.04% | | -0.04% | |
Common Return on Average Tangible Common Assets | 0.80% | | 1.00% | | -0.99% | |
| | | | | | |
(3) Common Return on Average Tangible Common Equity | | | | | | |
Common Return on Average Shareholders' Equity (GAAP Basis) | 5.60% | | 7.12% | | -7.44% | |
Effect of Excluding Intangible Assets | 3.02% | | 3.97% | | -4.23% | |
Effect of Excluding Preferred Stock | 2.50% | | 3.25% | | -3.46% | |
Common Return on Average Tangible Common Equity | 11.12% | | 14.34% | | -15.13% | |
| | | | | | |
(4) Recurring noninterest expense divided by recurring noninterest income plus net interest income, on a fully taxable equivalent basis. |
| | | | | | |
(5) Tangible Common Equity / Tangible Assets | | | | | | |
Common Equity / Assets (GAAP Basis) | 11.12% | | 11.01% | | 10.09% | |
Effect of Excluding Intangible Assets | -3.89% | | -3.92% | | -3.86% | |
Tangible Common Equity / Tangible Assets | 7.23% | | 7.09% | | 6.23% | |
| | | | | | |
| | | | | | |
| | | For the Six Months Ended June 30, | |
| | | 2010 | | 2009 | |
| | | | | | |
(6) Common Return on Average Tangible Common Assets | | | | | | |
Common Return on Average Assets (GAAP Basis) | | | 0.86% | | -0.62% | |
Effect of Excluding Intangible Assets | | | 0.04% | | -0.03% | |
Common Return on Average Tangible Common Assets | | | 0.90% | | -0.65% | |
| | | | | | |
(7) Common Return on Average Tangible Common Equity | | | | | | |
Common Return on Average Shareholders' Equity (GAAP Basis) | | | 6.35% | | -4.92% | |
Effect of Excluding Intangible Assets | | | 3.48% | | -2.53% | |
Effect of Excluding Preferred Stock | | | 2.87% | | -2.32% | |
Common Return on Average Tangible Common Equity | | | 12.70% | | -9.77% | |