Attached files

file filename
8-K - FORM 8-K - S&T BANCORP INCd8k.htm

Exhibit 99.1

LOGO

 

FOR IMMEDIATE RELEASE

July 25, 2011

 

Contact: Mark Kochvar

Chief Financial Officer

724-465-4826

S&T Bancorp, Inc. Announces Increased Second Quarter Earnings

Indiana, Pennsylvania – S&T Bancorp, Inc. (NASDAQ: STBA), a full-service financial institution with office locations in 10 Pennsylvania counties, has announced its second quarter earnings.

Todd D. Brice, president and chief executive officer of S&T Bancorp, Inc., offered the following highlights:

 

   

Net income available to common shareholders increased significantly from the prior quarter to $13.4 million with diluted earnings per common share of $0.48 compared to $0.17 in the first quarter of 2011 and $0.28 in the second quarter of 2010.

 

   

Provision for loan losses was $1.1 million compared to $10.6 million in the first quarter of 2011 and $9.1 million in the second quarter of 2010.

 

   

Nonperforming assets decreased to 2.18% of total loans plus OREO compared to 2.67% in the first quarter of 2011 and 2.41% in the second quarter of 2010.

“Improving asset quality and the resolution of several nonperforming loans have enabled us to report increased earnings for the second quarter of the year. We have devoted a significant amount of attention to this particular area of our business and the improvement in our asset quality metrics is a result of a lot of hard work by our team,” Brice said. “As we move into the second half of the year, S&T Bank remains well capitalized and positioned to take advantage of market opportunities. The Marcellus Shale Industry continues to have a positive impact on our Region, which is providing an overall benefit to many of our customers.”

 

- more -


 

S&T Earnings Release - 2

 

S&T Bancorp, Inc. Announces Increased Second Quarter Earnings (cont.)

 

Net Interest Income

Net interest income on a fully taxable equivalent (FTE) basis for the second quarter of 2011 was $35.6 million compared to $35.9 million in the first quarter of 2011 and $37.8 million in the second quarter of 2010. Net interest income decreased from the first quarter due to a shift in asset mix, offset in part by one additional day in the second quarter of 2011. The shift in asset mix is due to a decrease of $76.6 million in average loan balances offset by a $73.9 million average balance increase in securities and excess cash at the Federal Reserve. Net interest margin (FTE) was 3.85% in the second quarter of 2011 compared to 3.92% in the first quarter of 2011 and 4.05% in the second quarter of 2010.

Asset Quality

Nonperforming assets decreased to $69.9 million or 2.18% of total loans plus other real estate owned (“OREO”) compared to $88.5 million or 2.67% in the first quarter of 2011 and from $82.0 million or 2.41% in the second quarter of 2010. Included in nonperforming assets were troubled debt restructurings (“TDRs”) of $26.2 million. The decrease in nonperforming assets primarily relates to $16.1 million of troubled debt restructurings being returned to accruing status as it is expected that all contractual amounts due under the restructured terms will be collected and a period of satisfactory payment performance has been achieved. Also contributing to the decrease in nonperforming loans is $8.8 million of loans transferred to held for sale that are excluded from nonperforming assets this quarter. These loans have been written down to the value of the loan sale agreement and are expected to close in the third quarter of 2011.

The provision for loan losses was $1.1 million for the second quarter of 2011 compared to $10.6 million for the first quarter of 2011 and $9.1 million in the second quarter of 2010. The lower level of provision for loan losses in the second quarter is due to improvement in special mention and substandard loans compared to deterioration in the first quarter of 2010 and a decline in specific reserves of $1.1 million. Net charge-offs were $4.8 million for the second quarter of 2011 compared to $0.4 million in the first quarter of 2011 and $18.2 million in the second quarter of 2010.

 

- more -


 

S&T Earnings Release - 3

 

S&T Bancorp, Inc. Announces Increased Second Quarter Earnings (cont.)

 

The allowance for loan losses at June 30, 2011 was $58.0 million or 1.81% of total loans, as compared to $61.7 million or 1.87% at March 31, 2011 and $54.0 million or 1.59% at June 30, 2010. The allowance to nonperforming loans was 93% at June 30, 2011, 76% at March 31, 2011 and 70% at June 30, 2010. Included in the allowance is $7.5 million of specific reserves compared to $8.6 million in the first quarter of 2011 and $8.0 million in the second quarter of 2010.

Noninterest Income and Expense

Noninterest income was $11.2 million compared to $11.0 million in the first quarter of 2011 and $11.4 million in the second quarter of 2010. Noninterest income was relatively unchanged quarter over quarter as a result of minor improvements in various income accounts offset by a decrease in mortgage banking income due to declining mortgage originations and loan sales.

Noninterest expense for the second quarter was $25.6 million compared to $27.4 million for the first quarter of 2011 and $25.7 million for the second quarter of 2010. The $1.8 million improvement over the first quarter primarily relates to a decrease in salaries and benefits of $0.7 million due to higher payroll taxes in the first quarter of 2011, a $0.3 million decrease in FDIC expense as a result of the change in the FDIC assessment and reduced consulting and accounting expenses of $0.6 million.

Financial Condition

Total assets were $4.1 billion at June 30, 2011, March 31, 2011 and June 30, 2010. Total portfolio loans were $3.2 billion at June 30, 2011 compared to $3.3 billion at March 31, 2011 and $3.4 billion at June 30, 2010. Total portfolio loans have decreased $110.1 million from the prior quarter including $3.1 million in consumer loans and $107.0 million in commercial loans. The decreases primarily relate to higher than expected pay downs during the quarter and soft loan demand within our market. Total deposits were $3.3 billion at June 30, 2011, March 31, 2011 and June 30, 2010. Noninterest-bearing demand deposits remain strong at $801.5 million as of June 30, 2011 compared to $802.7 million at March 31, 2011 and $732.6 million at June 30, 2010.

 

- more -


 

S&T Earnings Release - 4

 

S&T Bancorp, Inc. Announces Increased Second Quarter Earnings (cont.)

 

S&T’s capital ratios continue to improve and exceed the “well capitalized” thresholds of federal bank regulatory agencies with a tier 1 leverage ratio of 11.49%, tier 1 risk- based capital ratio of 14.31% and total risk-based capital ratio of 17.83%. The increase in capital ratios in the second quarter of 2011 is primarily attributable to a reduction in risk-weighted assets and earnings retention. S&T’s tangible common equity ratio was 8.08% compared to 7.70% for the first quarter of 2011 and 7.23% for the second quarter of 2010.

About S&T Bancorp, Inc.

Headquartered in Indiana, PA, S&T Bancorp, Inc. operates 50 offices within Allegheny, Armstrong, Blair, Butler, Cambria, Clarion, Clearfield, Indiana, Jefferson and Westmoreland counties. With assets of $4.1 billion, S&T Bancorp, Inc. stock trades on the NASDAQ Global Select Market System under the symbol STBA.

This information may contain forward-looking statements regarding future financial performance which are not historical facts and which involve risks and uncertainties. Actual results and performance could differ materially from those anticipated by these forward-looking statements. Factors that could cause such a difference include, but are not limited to, general economic conditions, change in interest rates, deposit flows, loan demand, asset quality, including real estate and other collateral values and competition. In addition to the results of operations presented in accordance with Generally Accepted Accounting Principles (GAAP), S&T management uses and this press release contains or references, certain non-GAAP financial measures, such as net interest income on a fully taxable equivalent basis. S&T believes these non-GAAP financial measures provide information useful to investors in understanding our underlying operational performance and our business and performance trends as they facilitate comparisons with the performance of others in the financial services industry. Although S&T believes that these non-GAAP financial measures enhance investors’ understanding of S&T’s business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. A reconciliation of these non-GAAP financial measures is presented in the attached consolidated selected financial data spreadsheet. This information should be read in conjunction with the audited financial statements and analysis as presented in the Annual Report on Form 10-K for S&T Bancorp, Inc. and subsidiaries.

 

- more -


 

S&T Earnings Release - 5

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands, except per share data)

 

     2011     2011      2010  
   Second
Quarter
    First
Quarter
     Second
Quarter
 
       

Income Statements

       

Interest Income

   $ 41,783      $ 42,192       $ 45,561   

Interest Expense

     7,245        7,320         8,936   
                         

Net Interest Income

     34,538        34,872         36,625   

Taxable Equivalent Adjustment

     1,014        1,038         1,194   
                         

Net Interest Income (FTE)

     35,552        35,910         37,819   

Provision For Loan Losses

     1,097        10,640         9,127   
                         

Net Interest Income After Provisions (FTE)

     34,455        25,270         28,692   
                         

Security (Losses) Gains, Net

     (56     13         103   

Service Charges and Fees

     2,389        2,285         3,027   

Wealth Management

     2,144        2,050         1,916   

Insurance

     2,181        2,132         1,964   

Other

     4,456        4,546         4,519   
                         

Total Noninterest Income

     11,170        11,013         11,426   

Salaries and Employee Benefits

     12,571        13,320         11,811   

Occupancy and Equipment Expense, Net

     3,103        3,033         2,972   

Data Processing Expense

     1,681        1,504         1,451   

FDIC Expense

     917        1,226         1,398   

Other

     7,322        8,366         8,103   
                         

Total Noninterest Expense

     25,594        27,449         25,735   
                         

Income Before Taxes

     19,975        8,847         14,486   

Taxable Equivalent Adjustment

     1,014        1,038         1,194   

Applicable Income Taxes

     4,051        1,514         3,888   
                         

Net Income

     14,910        6,295         9,404   

Preferred Stock Dividends

     1,558        1,555         1,549   
                         

Net Income Available to Common Shareholders

   $ 13,352      $ 4,740       $ 7,855   
                         

Per Common Share Data:

       

Shares Outstanding at End of Period

     28,078,849        28,033,757         27,819,757   

Average Shares Outstanding – Diluted

     27,983,706        27,957,002         27,797,206   

Diluted Earnings Per Share

   $ 0.48      $ 0.17       $ 0.28   

Dividends Declared

   $ 0.15      $ 0.15       $ 0.15   

Common Book Value

   $ 17.31      $ 16.90       $ 16.55   

Tangible Common Book Value (1)

   $ 11.19      $ 10.76       $ 10.31   

Market Value

   $ 18.59      $ 21.57       $ 19.76   

 

- more -


 

S&T Earnings Release - 6

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(Dollars in thousands, except per share data)

 

     For the Six Months Ended June 30,  
     2011     2010  

Income Statements

    

Interest Income

   $ 83,975      $ 90,885   

Interest Expense

     14,565        18,345   
                

Net Interest Income

     69,410        72,540   

Taxable Equivalent Adjustment

     2,052        2,416   
                

Net Interest Income (FTE)

     71,462        74,956   

Provision For Loan Losses

     11,737        13,557   
                

Net Interest Income After Provisions (FTE)

     59,725        61,399   
                

Security (Losses) Gains, Net

     (43     257   

Service Charges and Fees

     4,673        5,864   

Wealth Management

     4,194        3,900   

Insurance

     4,313        4,332   

Other

     9,003        8,519   
                

Total Noninterest Income

     22,183        22,615   

Salaries and Employee Benefits

     25,891        24,376   

Occupancy and Equipment Expense, Net

     6,137        6,029   

Data Processing Expense

     3,185        3,054   

FDIC Expense

     2,143        2,699   

Other

     15,687        17,508   
                

Total Noninterest Expense

     53,043        53,666   
                

Income Before Taxes

     28,822        30,605   

Taxable Equivalent Adjustment

     2,052        2,416   

Applicable Income Taxes

     5,565        7,481   
                

Net Income

     21,205        20,708   

Preferred Stock Dividends

     3,113        3,096   
                

Net Income Available to Common Shareholders

   $ 18,092      $ 17,612   
                

Per Common Share Data:

    

Average Shares Outstanding – Diluted

     27,941,371        27,779,963   

Net Income – Diluted

   $ 0.65      $ 0.63   

Dividends Declared

   $ 0.30      $ 0.30   

 

- more -


 

S&T Earnings Release - 7

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        
               

Net Interest Margin (Quarterly Averages)

               

Assets

               

Loans – FTE

   $ 3,247,998         4.89   $ 3,324,606         4.92   $ 3,402,494         5.12

Securities/Other – FTE

     458,720         2.76     384,796         3.02     342,813         3.89
                                 

Total Interest-earning Assets

     3,706,718         4.63     3,709,402         4.72     3,745,307         5.01

Noninterest-earning Assets

     368,763           378,012           390,075      
                                 

Total Assets

   $ 4,075,481         $ 4,087,414         $ 4,135,382      
                                 

Liabilities and Shareholders’ Equity

               

Now/Money Market/Savings

   $ 1,268,085         0.16   $ 1,295,224         0.18   $ 1,280,421         0.29

Certificates of Deposit

     1,202,346         1.82     1,231,162         1.81     1,308,614         2.01

Borrowed funds < 1 year

     43,465         0.14     42,582         0.14     74,779         0.36

Borrowed funds > 1 year

     123,541         4.14     119,736         4.21     135,906         4.13
                                 

Total Interest-bearing Liabilities

     2,637,437         1.10     2,688,704         1.10     2,799,720         1.27

Noninterest-bearing Liabilities

               

Demand Deposits

     804,199           767,581           728,517      

Shareholders’ Equity/Other

     633,845           631,129           607,145      
                                 

Total Noninterest-bearing Liabilities

     1,438,044           1,398,710           1,335,662      
                                 

Total Liabilities and Shareholders’ Equity

   $ 4,075,481         $ 4,087,414         $ 4,135,382      
                                 

Net Interest Margin

        3.85        3.92        4.05
     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        
               

Balance Sheets (Period-End)

               

Assets

               

Cash

   $ 170,826         $ 108,855         $ 71,150      

Securities

     357,750           352,783           339,737      

Loans, Net

     3,144,833           3,242,658           3,342,761      

Other Assets

     384,881           385,758           385,590      
                                 

Total Assets

   $ 4,058,290         $ 4,090,054         $ 4,139,238      
                                 

Liabilities and Shareholders’ Equity

               

Noninterest-bearing Deposits

   $ 801,504         $ 802,748         $ 732,618      

Interest-bearing Deposits

     2,452,479           2,503,091           2,564,578      

Short-term Borrowings

     41,112           38,270           96,246      

Long-term Debt

     123,378           119,593           130,947      

Other Liabilities

     47,280           46,237           48,646      

Shareholders’ Equity

     592,537           580,115           566,203      
                                 

Total Liabilities and Shareholders’ Equity

   $ 4,058,290         $ 4,090,054         $ 4,139,238      
                                 

 

- more -


 

S&T Earnings Release - 8

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Loans (Period-End)

               

Consumer

               

Home Equity

   $ 431,763         $ 436,357         $ 451,274      

Residential Mortgage

     345,698           342,904           359,824      

Installment

     70,171           70,573           76,755      

Construction

     3,365           4,322           9,624      
                                 

Total Consumer Loans

     850,997           854,156           897,477      
                                 

Commercial

               

Commercial Real Estate

     1,441,813           1,488,700           1,424,212      

Commercial & Industrial

     690,956           713,683           734,077      

Construction

     208,111           245,477           337,127      
                                 

Total Commercial Loans

     2,340,880           2,447,860           2,495,416      
                                 

Total Portfolio Loans

     3,191,877           3,302,016           3,392,893      

Loans Held for Sale

     10,960           2,305           3,836      
                                 

Total Loans

   $ 3,202,837         $ 3,304,321         $ 3,396,729      
                                 
     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Nonperforming Loans (NPL)

               

Consumer

        % NPL           % NPL           % NPL   

Home Equity

   $ 2,536         0.59   $ 1,858         0.43   $ 1,777         0.39

Residential Mortgage

     6,155         1.78     5,337         1.56     7,398         2.06

Installment

     6         0.01     25         0.04     93         0.12

Construction

     —           —          —           —          —           —     
                                 

Total Consumer Loans

     8,697         1.02 %      7,220         0.85 %    $ 9,268         1.03 % 
                                 

Commercial

               

Commercial Real Estate

     38,261         2.65     57,189         3.84     51,070         3.59

Commercial & Industrial

     8,141         1.18     9,081         1.27     2,265         0.31

Construction

     7,401         3.56     7,356         3.00     14,686         4.36
                                 

Total Commercial Loans

     53,803         2.30 %      73,626         3.01 %      68,021         2.73 % 
                                 

Total Nonperforming Loans

   $ 62,500         1.96   $ 80,846         2.45   $ 77,289         2.28
                                 

 

- more -


 

S&T Earnings Release - 9

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Construction and Commercial Real Estate (CRE) PA vs. Out-of-state

               

Pennsylvania

   $ 1,326,843         $ 1,375,688         $ 1,404,508      

Out-of-state

     323,081           358,489           356,831      
                                 

Total Construction and CRE PA vs. Out-of-state

   $ 1,649,924         $ 1,734,177         $ 1,761,339      
                                 
     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Construction and CRE – NPL PA vs. Out-of-state

        % NPL           % NPL           % NPL   

Pennsylvania

   $ 44,243         3.33   $ 43,799         3.18   $ 50,100         3.57

Out-of-state

     1,419         0.44     20,746         5.79     15,656         4.39
                                 

Total Construction and CRE – NPL PA vs. Out-of-state

   $ 45,662         2.77   $ 64,545         3.72   $ 65,756         3.73
                                 
     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Construction and CRE by Type

               

Retail/Strip Malls

   $ 285,743         $ 297,339         $ 297,864      

Offices

     221,042           226,163           224,011      

Residential Rental Properties

     220,674           237,879           285,705      

Hotels

     184,658           194,543           192,416      

Healthcare/Education

     109,479           108,472           94,648      

Flex/Mixed Use

     107,011           113,483           102,616      

Real Estate Development – Commercial

     100,069           93,301           104,927      

Manufacturing/Industrial/Warehouse

     95,750           117,857           137,427      

Real Estate Development – Residential

     69,763           81,956           74,799      

Miscellaneous

     255,735           263,184           246,926      
                                 

Total Construction and CRE by Type

   $ 1,649,924         $ 1,734,177         $ 1,761,339      
                                 
     2011            2011            2010         
     Second
Quarter
           First
Quarter
           Second
Quarter
        

Construction and CRE – NPL by Type

        % NPL           % NPL           % NPL   

Retail/Strip Malls

   $ 2,882         1.01   $ 3,031         1.02   $ 5,463         1.83

Offices

     6,592         2.98     2,768         1.22     1,868         0.83

Residential Rental Properties

     4,618         2.09     10,971         4.61     15,706         5.50

Hotels

     1,452         0.79     13,585         6.98     3,562         1.85

Healthcare/Education

     813         0.74     818         0.75     3,423         3.62

Flex/Mixed Use

     0         0.00     2,388         2.10     2,375         2.31

Real Estate Development – Commercial

     1,144         1.14     5,968         6.40     7,449         7.10

Manufacturing/Industrial/Warehouse

     4,414         4.61     3,592         3.05     3,634         2.64

Real Estate Development – Residential

     7,566         10.85     6,073         7.41     5,079         6.79

Miscellaneous

     16,181         6.33     15,351         5.83     17,197         6.96
                                 

Total Construction and CRE – NPL by Type

   $ 45,662         2.77   $ 64,545         3.72   $ 65,756         3.73
                                 

 

- more -


 

S&T Earnings Release - 10

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2011      2011      2010  
     Second      First      Second  
     Quarter      Quarter      Quarter  

Commercial Credit Exposure

        

Pass

        

Commercial Real Estate

   $ 1,235,019       $ 1,250,149       $ 1,197,569   

Commercial & Industrial

     584,715         610,750         649,008   

Construction

     163,453         201,984         282,043   
                          

Total Pass

   $ 1,983,187       $ 2,062,883       $ 2,128,620   
                          

Special Mention

        

Commercial Real Estate

   $ 84,351       $ 98,780       $ 126,634   

Commercial & Industrial

     62,759         57,460         67,663   

Construction

     12,310         10,534         21,481   
                          

Total Special Mention

   $ 159,420       $ 166,774       $ 215,778   
                          

Substandard

        

Commercial Real Estate

   $ 122,443       $ 139,771       $ 100,009   

Commercial & Industrial

     43,482         45,473         17,406   

Construction

     32,348         32,959         33,603   
                          

Total Substandard

   $ 198,273       $ 218,203       $ 151,018   
                          

 

- more -


 

S&T Earnings Release - 11

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2011     2011     2010  
     Second     First     Second  
     Quarter     Quarter     Quarter  

Asset Quality Data

      

Nonaccrual Loans and Nonperforming Loans

   $ 62,500      $ 80,846      $ 77,289   

Assets Acquired through Foreclosure or Repossession

     7,389        7,696        4,737   

Nonperforming Assets

     69,889        88,542        82,026   

Troubled Debt Restructurings (nonaccrual)

     26,186        34,943        —     

Troubled Debt Restructurings (accruing)

     19,829        3,310        —     

Total Troubled Debt Restructurings

     46,015        38,253        —     

Allowance for Loan Losses

     58,004        61,663        53,968   

Nonperforming Loans / Loans

     1.95     2.45     2.28

Nonperforming Assets / Loans plus OREO

     2.18     2.67     2.41

Allowance for Loan Losses / Loans

     1.81     1.87     1.59

Allowance for Loan Losses / Nonperforming Loans

     93     76     70

Net Loan Charge-offs (Recoveries)

     4,756        364        18,182   

Net Loan Charge-offs (Recoveries) (Annualized) / Average Loans

     0.59     0.04     2.14

Profitability Ratios (Annualized)

      

Common Return on Average Assets

     1.31     0.47     0.76

Common Return on Average Tangible Assets (2)

     1.37     0.49     0.80

Common Return on Average Equity

     9.15     3.31     5.60

Common Return on Average Tangible Common Equity (3)

     17.47     6.35     11.12

Efficiency Ratio (FTE) (4)

     54.78     58.50     52.26

Capitalization Ratios

      

Dividends Paid to Net Income

     31.52     88.46     53.08

Common Equity / Assets

     11.98     11.58     11.12

Tier 1 Leverage Ratio

     11.49     11.19     10.64

Risk-Based Capital – Tier 1

     14.31     13.54     12.52

Risk-Based Capital – Total

     17.83     16.99     15.87

Tangible Common Equity / Tangible Assets (5)

     8.08     7.70     7.23
           For the Six Months Ended June 30,  
           2011     2010  

Asset Quality Data

      

Net Loan Charge-offs (Recoveries)

       5,120        19,169   

Net Loan Charge-offs (Recoveries) (Annualized) / Average Loans

       0.31     1.14

Profitability Ratios (Annualized)

      

Common Return on Average Assets

       0.89     0.86

Common Return on Average Tangible Common Assets (6)

       0.93     0.90

Common Return on Average Shareholders’ Equity

       6.26     6.35

Common Return on Average Tangible Common Equity (7)

       11.98     12.70

Efficiency Ratio (FTE) (4)

       56.64     55.00

Capitalization Ratios

      

Dividends Paid to Net Income

       46.43     47.31

 

- more -


 

S&T Earnings Release - 12

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

 

     2011     2011     2010  
     Second     First     Second  
     Quarter     Quarter     Quarter  

Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures:

      

(1) Tangible Common Book Value

      

Common Book Value (GAAP Basis)

   $ 17.31      $ 16.90      $ 16.55   

Effect of Excluding Intangible Assets

     (6.12     (6.14     (6.24
                        

Tangible Common Book Value

   $ 11.19      $ 10.76      $ 10.31   

(2) Common Return on Average Tangible Assets

      

Common Return on Average Assets (GAAP Basis)

     1.31     0.47     0.76

Effect of Excluding Intangible Assets

     0.06     0.02     0.04
                        

Common Return on Average Tangible Assets

     1.37     0.49     0.80

(3) Common Return on Average Tangible Common Equity

      

Common Return on Average Common Equity (GAAP Basis)

     9.15     3.31     5.60

Effect of Excluding Intangible Assets

     4.50     1.65     3.02

Effect of Excluding Preferred Stock

     3.82     1.39     2.50
                        

Common Return on Average Tangible Common Equity

     17.47     6.35     11.12

(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)

     11.98     11.58     11.12

Effect of Excluding Intangible Assets

     -3.90     -3.88     -3.89
                        

Tangible Common Equity / Tangible Assets

     8.08     7.70     7.23
           For the Six Months Ended June 30,  
           2011     2010  

(6) Common Return on Average Tangible Common Assets

      

Common Return on Average Assets (GAAP Basis)

       0.89     0.86

Effect of Excluding Intangible Assets

       0.04     0.04
                  

Common Return on Average Tangible Common Assets

       0.93     0.90

(7) Common Return on Average Tangible Common Equity

      

Common Return on Average Shareholders’ Equity (GAAP Basis)

       6.26     6.35

Effect of Excluding Intangible Assets

       3.10     3.48

Effect of Excluding Preferred Stock

       2.62     2.87
                  

Common Return on Average Tangible Common Equity

       11.98     12.70

 

- more -