Attached files

file filename
8-K - FORM 8-K - S&T BANCORP INCd337731d8k.htm

Exhibit 99.1

 

LOGO

 

FOR IMMEDIATE RELEASE      Contact: Mark Kochvar
April 23, 2012        Chief Financial Officer
       724-465-4826

S&T Bancorp, Inc. Announces First 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 first quarter 2012 earnings.

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

 

   

Net income available to common shareholders was $3.5 million compared to $9.3 million in the fourth quarter of 2011 and $4.7 million in the first quarter of 2011 with diluted earnings per common share of $0.12 compared to $0.33 in the fourth quarter of 2011 and $0.17 in the first quarter of 2011.

 

   

The merger with Mainline Bancorp, Inc. was completed in the first quarter of 2012. First quarter 2012 results include $3.9 million or $0.11 per share of one-time merger related expenses.

 

   

On March 30, 2012 S&T Bancorp, Inc. announced the signing of a definitive merger agreement to acquire Gateway Bank of Pennsylvania.

“In the first quarter of 2012, we made several definitive moves to position ourselves for growth in the marketplace. We are very excited about the seamless closing and conversion of Mainline Bank and the announcement of our pending merger with Gateway Bank,” said Brice. “We have also applied additional resources to lines of business that show potential for growth, such as insurance and wealth management. Our first quarter results demonstrate that those investments are paying off.”

 

- more -


S&T Earnings Release - 2

S&T Bancorp, Inc. Announces First Quarter Earnings (continued)

 

Merger Activity

The first quarter of 2012 included one-time merger related expenses of $3.9 million, or $0.11 per share. This is in addition to one-time merger related expenses incurred in 2011 of $0.3 million. Both the holding company merger and the bank merger were completed on March 9, 2012, and the systems conversion occurred over the following weekend. Eight Mainline locations opened on March 12, 2012 as S&T Bank branches, adding approximately $130 million of loans and $205 million of deposits.

On March 30, 2012, S&T Bancorp, Inc. announced plans to merge with Gateway Bank of Pennsylvania. The in-market cash and stock deal is expected to close in the third quarter of 2012, and will expand S&T’s existing footprint in the northern and southern suburbs of Pittsburgh. Gateway has assets of $120 million and has two branches, including the headquarters branch in McMurray as well as a branch in Cranberry Township.

Net Interest Income

Net interest income and net interest margin on a fully taxable equivalent (FTE) basis decreased from the prior quarter and the last year quarter due to a continued shift in asset mix from loans to lower yielding securities and cash combined with lower loan rates on new business. Net interest income for the first quarter of 2012 declined to $34.5 million from $35.2 million in the fourth quarter of 2011 as the net interest margin decreased by 10 bps to 3.69%. Average loans increased by $9.4 million from the fourth quarter of 2011, however, this includes the first quarter impact of the Mainline merger of approximately $33.4 million in average loans. The decrease in average loans not including the Mainline merger is due to a continued high level of loan payoffs despite increases in new activity and an improving loan pipeline.

Asset Quality

Asset quality metrics exhibited some weakness this quarter, especially in the construction portfolio. Net charge-offs for the first quarter of 2012 were up significantly to $10.3 million, compared to $5.0 million in the fourth quarter of 2011 and only $0.4 million in

 

- more -


S&T Earnings Release - 3

S&T Bancorp, Inc. Announces First Quarter Earnings (continued)

 

the first quarter of 2011. Over half of the net charge-offs this quarter were related to construction projects that have experienced slowdowns and lower values on updated appraisals. Nonperforming assets increased to $67.9 million or 2.12% of total loans plus OREO compared to $60.1 million or 1.92% in the fourth quarter of 2011. The longer term asset quality trends continue to be positive, as nonperforming assets are down from $88.5 million or 2.67% in the first quarter of 2011. The provision for loan losses increased in the first quarter of 2012 to $9.3 million from $2.3 million in the fourth quarter of 2011, but is down from $10.6 million in the first quarter of 2011. The allowance for loan losses at March 31, 2011 was $47.8 million or 1.49% of total loans including acquired Mainline loans. This is little changed from the $48.8 million or 1.56% at December 31, 2011, but is down from $61.7 million or 1.87% at March 31, 2011.

Noninterest Income and Expense

Noninterest income showed improvement over both the fourth quarter of 2011 and the first quarter of 2011 due in large part to increases in Wealth Management and Insurance, as new producers have been added in both of these lines of business. Mortgage banking activity, which is included in Other Noninterest Income, improved in the second half of 2011 as rates declined, and has remained strong through the first quarter of 2012.

Noninterest expense was elevated in the first quarter of 2012 primarily due to the aforementioned one-time merger related expenses of $3.9 million. Salaries and Benefits includes one-time merger related expenses of $1.7 million and were also higher compared to the fourth quarter of 2011 due to annual merit increases of $0.4 million, higher pension expense of $0.5 million and higher payroll expense of $0.7 million, which is typically higher in the first quarter. Data Processing in the first quarter of 2012 included the buyout of Mainline’s remaining contract and Other Noninterest Expense included marketing and various professional expenses related to the merger. Also included in Other is an increase in the unfunded commitment reserve of $0.3 million compared to a decline of $0.5 million in the fourth quarter of 2011.

 

- more -


S&T Earnings Release - 4

S&T Bancorp, Inc. Announces First Quarter Earnings (continued)

 

Financial Condition

The size of the balance sheet increased over the fourth quarter of 2011 to $4.3 billion in total assets from $4.1 billion due to the merger with Mainline, which added $130 million of loans and $205 million of deposits.

S&T’s capital ratios were little changed due to the merger and flat retained earnings from modest net income. All capital ratios remain significantly above the well-capitalized thresholds of federal bank regulatory agencies with a tier 1 leverage capital ratio of 9.20%, tier 1 risk-based capital ratio of 11.62% and total risk-based capital ratio of 15.14%. With the redemption of the $108.7 million of preferred stock from the U.S. Department of Treasury’s Capital Purchase Program in the fourth quarter of 2011, S&T paid no preferred stock dividends in the first quarter of 2012, an after tax improvement of almost $1.6 million this quarter.

About S&T Bancorp, Inc.

Headquartered in Indiana, PA, S&T Bancorp, Inc. operates offices within Allegheny, Armstrong, Blair, Butler, Cambria, Clarion, Clearfield, Indiana, Jefferson and Westmoreland counties. With assets of $4.3 billion, S&T Bancorp, Inc. stock trades on the NASDAQ Global Select Market System under the symbol STBA. For more information, visit www.stbancorp.com.

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

 

- more -


S&T Earnings Release - 5

S&T Bancorp, Inc. Announces First Quarter Earnings (continued)

 

should not be considered an alternative to GAAP. A reconciliation of these non-GAAP financial measures is presented in the attached 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 - 6

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands, except per share data)

 

     2012      2011      2011  
     First      Fourth      First  
     Quarter      Quarter      Quarter  

Income Statements

        

Interest Income

   $ 39,140       $ 40,258       $ 42,192   

Interest Expense

     5,819         6,192         7,320   
  

 

 

    

 

 

    

 

 

 

Net Interest Income

     33,321         34,066         34,872   

Taxable Equivalent Adjustment

     1,129         1,101         1,038   
  

 

 

    

 

 

    

 

 

 

Net Interest Income (FTE)

     34,450         35,167         35,910   

Provision For Loan Losses

     9,272         2,336         10,640   
  

 

 

    

 

 

    

 

 

 

Net Interest Income After Provisions (FTE)

     25,178         32,831         25,270   
  

 

 

    

 

 

    

 

 

 

Security Gains (Losses), Net

     840         —           13   

Service Charges and Fees

     2,408         2,622         2,404   

Wealth Management

     2,419         2,021         2,050   

Insurance

     2,212         1,809         2,132   

Other

     5,190         5,122         4,427   
  

 

 

    

 

 

    

 

 

 

Total Noninterest Income

     12,229         11,574         11,013   

Salaries and Employee Benefits

     16,472         13,446         13,320   

Occupancy and Equipment Expense, Net

     3,022         2,831         3,048   

Data Processing Expense

     3,240         1,925         1,504   

FDIC Expense

     608         678         1,226   

Other

     9,441         7,792         8,351   
  

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

     32,783         26,672         27,449   
  

 

 

    

 

 

    

 

 

 

Income Before Taxes

     5,464         17,733         8,847   

Taxable Equivalent Adjustment

     1,129         1,101         1,038   

Applicable Income Taxes

     855         4,376         1,514   
  

 

 

    

 

 

    

 

 

 

Net Income

     3,480         12,256         6,295   

Preferred Stock Dividends and Discount Amortization

     —           2,939         1,555   
  

 

 

    

 

 

    

 

 

 

Net Income Available to Common Shareholders

   $ 3,480       $ 9,317       $ 4,740   
  

 

 

    

 

 

    

 

 

 

Per Common Share Data:

        

Shares Outstanding at End of Period

     28,873,043         28,131,249         28,033,757   

Average Shares Outstanding - Diluted

     28,272,568         28,068,064         27,957,002   

Diluted Earnings Per Common Share *

   $ 0.12       $ 0.33       $ 0.17   

Dividends Declared

   $ 0.15       $ 0.15       $ 0.15   

Common Book Value

   $ 17.47       $ 17.44       $ 16.90   

Tangible Common Book Value (1)

   $ 11.32       $ 11.36       $ 10.76   

Market Value

   $ 21.69       $ 19.55       $ 21.57   

 

* Diluted earnings per share under the two-class method is determined on the net income reported on the income statement less earnings allocated to participating securities.


 

S&T Earnings Release - 7

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         

Net Interest Margin (FTE) (Quarterly Averages)

               

Assets

               

Loans

   $ 3,135,517         4.74   $ 3,126,126         4.83   $ 3,324,606         4.92

Securities/Other

     612,791         2.12     562,541         2.32     384,796         3.02
  

 

 

      

 

 

      

 

 

    

Total Interest-earning Assets

     3,748,308         4.31     3,688,667         4.45     3,709,402         4.72

Noninterest-earning Assets

     395,577           381,191           378,012      
  

 

 

      

 

 

      

 

 

    

Total Assets

   $ 4,143,885         $ 4,069,858         $ 4,087,414      
  

 

 

      

 

 

      

 

 

    

Liabilities and Shareholders’ Equity

               

Now/Money Market/Savings

   $ 1,401,848         0.18   $ 1,338,276         0.14   $ 1,295,224         0.18

Certificates of Deposit

     1,132,687         1.46     1,135,517         1.64     1,231,162         1.81

Borrowed Funds < 1 Year

     112,944         0.20     41,261         0.11     42,582         0.14

Borrowed Funds > 1 Year

     122,214         3.32     122,660         3.21     119,736         4.21
  

 

 

      

 

 

      

 

 

    

Total Interest-bearing Liabilities

     2,769,693         0.84     2,637,714         0.93     2,688,704         1.10

Noninterest-bearing Liabilities

               

Demand Deposits

     809,464           800,188           767,581      

Shareholders’ Equity/Other

     564,728           631,956           631,129      
  

 

 

      

 

 

      

 

 

    

Total Noninterest-bearing Liabilities

     1,374,192           1,432,144           1,398,710      
  

 

 

      

 

 

      

 

 

    

Total Liabilities and Shareholders’ Equity

   $ 4,143,885         $ 4,069,858         $ 4,087,414      
  

 

 

      

 

 

      

 

 

    

Net Interest Margin

        3.69        3.79        3.92


 

S&T Earnings Release - 8

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         

Balance Sheets (Period-End)

               

Assets

               

Cash

   $ 53,838         $ 61,723         $ 108,855      

Securities/Other

     715,636           584,615           352,783      

Loans, Net

     3,153,616           3,083,768           3,242,658      

Other Assets

     407,885           389,888           385,758      
  

 

 

      

 

 

      

 

 

    

Total Assets

   $ 4,330,975         $ 4,119,994         $ 4,090,054      
  

 

 

      

 

 

      

 

 

    

Liabilities and Shareholders’ Equity

               

Noninterest-bearing Demand Deposits

   $ 860,108         $ 818,686         $ 802,748      

Interest-bearing Deposits

     2,662,247           2,517,173           2,503,091      

Short-term Borrowings

     115,638           105,370           38,270      

Long-term Debt

     122,045           122,493           119,593      

Other Liabilities

     66,519           65,746           46,237      

Shareholders’ Equity

     504,418           490,526           580,115      
  

 

 

      

 

 

      

 

 

    

Total Liabilities and Shareholders’ Equity

   $ 4,330,975         $ 4,119,994         $ 4,090,054      
  

 

 

      

 

 

      

 

 

    
     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         

Loans (Period-End)

               

Consumer

               

Home Equity

   $ 441,648         $ 411,404         $ 436,357      

Residential Mortgage

     382,884           358,846           342,904      

Installment & Other Consumer

     82,223           67,131           70,573      

Construction

     2,211           2,440           4,322      
  

 

 

      

 

 

      

 

 

    

Total Consumer Loans

     908,966           839,821           854,156      
  

 

 

      

 

 

      

 

 

    

Commercial

               

Commercial Real Estate

     1,416,663           1,415,333           1,488,700      

Commercial & Industrial

     703,112           685,753           713,683      

Construction

     169,039           188,852           245,477      
  

 

 

      

 

 

      

 

 

    

Total Commercial Loans

     2,288,814           2,289,938           2,447,860      
  

 

 

      

 

 

      

 

 

    

Total Portfolio Loans

     3,197,780           3,129,759           3,302,016      

Loans Held for Sale

     3,663           2,850           2,305      
  

 

 

      

 

 

      

 

 

    

Total Loans

   $ 3,201,443         $ 3,132,609         $ 3,304,321      
  

 

 

      

 

 

      

 

 

    
            % NPL            % NPL            % NPL  

Nonperforming Loans (NPL)

               

Consumer

               

Home Equity

   $ 3,490         0.79   $ 2,936         0.71   $ 1,858         0.43

Residential Mortgage

     8,260         2.16     7,228         2.01     5,337         1.56

Installment & Other Consumer

     27         0.03     4         0.01     25         0.04

Construction

     181         8.19     181         7.42     —           —     
  

 

 

      

 

 

      

 

 

    

Total Consumer Loans

     11,958         1.32     10,349         1.23     7,220         0.85
  

 

 

      

 

 

      

 

 

    

Commercial

               

Commercial Real Estate

     32,816         2.32     31,648         2.24     57,189         3.84

Commercial & Industrial

     8,269         1.18     7,571         1.10     9,081         1.27

Construction

     11,460         6.78     6,547         3.47     7,356         3.00
  

 

 

      

 

 

      

 

 

    

Total Commercial Loans

     52,545         2.30     45,766         2.00     73,626         3.01
  

 

 

      

 

 

      

 

 

    

Total Nonperforming Loans

   $ 64,503         2.02   $ 56,115         1.79   $ 80,846         2.45
  

 

 

      

 

 

      

 

 

    


 

S&T Earnings Release - 9

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         

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

               

Pennsylvania

   $ 1,305,367         $ 1,301,211         $ 1,375,688      

Out-of-State

     280,335           302,974           358,489      
  

 

 

      

 

 

      

 

 

    

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

   $ 1,585,702         $ 1,604,185         $ 1,734,177      
  

 

 

      

 

 

      

 

 

    
            % NPL            % NPL            % NPL  

Construction and CRE - NPL PA vs. Out-of-State

               

Pennsylvania

   $ 37,623         2.88   $ 33,665         2.59   $ 43,799         3.18

Out-of-State

     6,653         2.37     4,530         1.50     20,746         5.79
  

 

 

      

 

 

      

 

 

    

Total Construction and CRE - NPL PA vs. Out-of-State

   $ 44,276         2.79   $ 38,195         2.38   $ 64,545         3.72
  

 

 

      

 

 

      

 

 

    
     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         

Construction and CRE by Type

               

Retail/Strip Malls

   $ 290,023         $ 288,453         $ 297,339      

Offices

     203,483           218,619           226,163      

Hotels

     194,658           193,833           194,543      

Residential Rental Properties

     182,941           198,011           237,879      

Healthcare/Education

     104,104           105,642           108,472      

Manufacturing/Industrial/Warehouse

     102,095           95,883           117,857      

Real Estate Development - Commercial

     95,053           102,623           93,301      

Flex/Mixed Use

     90,130           97,766           113,483      

Real Estate Development - Residential

     54,660           60,808           81,956      

Recreational

     41,557           43,152           44,118      

Restaurant

     29,873           29,921           39,814      

Convenience Stores

     28,919           29,489           26,377      

Miscellaneous

     168,206           139,985           152,875      
  

 

 

      

 

 

      

 

 

    

Total Construction and CRE by Type

   $ 1,585,702         $ 1,604,185         $ 1,734,177      
  

 

 

      

 

 

      

 

 

    
     2012            2011            2011         
     First            Fourth            First         
     Quarter            Quarter            Quarter         
            % NPL            % NPL            % NPL  

Construction and CRE - NPL by Type

               

Retail/Strip Malls

   $ 3,262         1.12   $ 5,285         1.83   $ 3,031         1.02

Offices

     3,973         1.95     3,973         1.82     2,768         1.22

Hotels

     700         0.36     700         0.36     13,585         6.98

Residential Rental Properties

     3,595         1.97     2,851         1.44     10,971         4.61

Healthcare/Education

     598         0.57     311         0.29     818         0.75

Manufacturing/Industrial/Warehouse

     4,596         4.50     4,638         4.84     3,592         3.05

Real Estate Development - Commercial

     2,782         2.93     771         0.75     5,968         6.40

Flex/Mixed Use

     62         0.07     —           —          2,388         2.10

Real Estate Development - Residential

     8,844         16.18     6,284         10.33     6,073         7.41

Recreational

     10,402         25.03     9,365         21.70     9,334         21.16

Restaurant

     1,863         6.24     940         3.14     4,070         10.22

Convenience Stores

     73         0.25     —           —          —           —     

Miscellaneous

     3,526         2.10     3,077         2.20     1,947         1.27
  

 

 

      

 

 

      

 

 

    

Total Construction and CRE - NPL by Type

   $ 44,276         2.79   $ 38,195         2.38   $ 64,545         3.72
  

 

 

      

 

 

      

 

 

    


 

S&T Earnings Release - 10

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2012      2011      2011  
     First      Fourth      First  
     Quarter      Quarter      Quarter  

Commercial Credit Exposure

        

Pass

        

Commercial Real Estate

   $ 1,244,497       $ 1,229,005       $ 1,250,149   

Commercial & Industrial

     613,393         600,895         610,750   

Construction

     122,277         136,270         201,984   
  

 

 

    

 

 

    

 

 

 

Total Pass

   $ 1,980,167       $ 1,966,170       $ 2,062,883   
  

 

 

    

 

 

    

 

 

 

Special Mention

        

Commercial Real Estate

   $ 71,342       $ 84,400       $ 98,780   

Commercial & Industrial

     34,295         33,135         57,460   

Construction

     14,135         17,106         10,534   
  

 

 

    

 

 

    

 

 

 

Total Special Mention

   $ 119,772       $ 134,641       $ 166,774   
  

 

 

    

 

 

    

 

 

 

Substandard

        

Commercial Real Estate

   $ 100,824       $ 101,928       $ 139,771   

Commercial & Industrial

     55,424         51,723         45,473   

Construction

     32,627         35,476         32,959   
  

 

 

    

 

 

    

 

 

 

Total Substandard

   $ 188,875       $ 189,127       $ 218,203   
  

 

 

    

 

 

    

 

 

 


 

S&T Earnings Release - 11

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

(in thousands)

 

     2012     2011     2011  
     First     Fourth     First  
     Quarter     Quarter     Quarter  

Asset Quality Data

      

Nonperforming Loans

   $ 64,503      $ 56,115      $ 80,846   

Assets Acquired through Foreclosure or Repossession

     3,371        3,967        7,696   

Nonperforming Assets

     67,874        60,082        88,542   

Troubled Debt Restructurings (Nonaccrual)

     22,963        18,184        35,665   

Troubled Debt Restructurings (Accruing)

     41,189        49,716        8,500   

Total Troubled Debt Restructurings

     64,152        67,900        44,165   

Allowance for Loan Losses

     47,827        48,841        61,663   

Nonperforming Loans / Loans

     2.01     1.79     2.45

Nonperforming Assets / Loans plus OREO

     2.12     1.92     2.67

Allowance for Loan Losses / Loans

     1.49     1.56     1.87

Allowance for Loan Losses / Nonperforming Loans

     74     87     76

Net Loan Charge-offs (Recoveries)

     10,286        5,028        364   

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

     1.32     0.64     0.04

Profitability Ratios (Annualized)

      

Common Return on Average Assets

     0.34     0.91     0.47

Common Return on Average Tangible Assets (2)

     0.35     0.95     0.49

Common Return on Average Equity

     2.82     6.41     3.31

Common Return on Average Tangible Common Equity (3)

     4.31     11.29     6.35

Efficiency Ratio (FTE) (4)

     70.23     57.06     58.50

Capitalization Ratios

      

Dividends Paid to Net Income

     121.26     45.25     88.46

Common Equity / Assets

     11.65     11.91     11.58

Tier 1 Leverage Ratio

     9.20     9.17     11.19

Risk-Based Capital - Tier 1

     11.62     11.63     13.54

Risk-Based Capital - Total

     15.14     15.20     16.99

Tangible Common Equity / Tangible Assets (5)

     7.87     8.09     7.70


 

S&T Earnings Release - 12

 

S&T Bancorp, Inc.

Consolidated Selected Financial Data

Unaudited

 

     2012     2011     2011  
     First     Fourth     First  
     Quarter     Quarter     Quarter  

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

      

(1)       Tangible Common Book Value

      

Common Book Value (GAAP Basis)

   $ 17.47      $ 17.44      $ 16.90   

Effect of Excluding Intangible Assets

     (6.15     (6.08     (6.14
  

 

 

   

 

 

   

 

 

 

Tangible Common Book Value

   $ 11.32      $ 11.36      $ 10.76   

(2)       Common Return on Average Tangible Assets

      

Common Return on Average Assets (GAAP Basis)

     0.34     0.91     0.47

Effect of Excluding Intangible Assets

     0.01     0.04     0.02
  

 

 

   

 

 

   

 

 

 

Common Return on Average Tangible Assets

     0.35     0.95     0.49

(3)       Common Return on Average Tangible Common Equity

      

Common Return on Average Common Equity (GAAP Basis)

     2.82     6.41     3.31

Effect of Excluding Intangible Assets

     1.49     2.17     1.65

Effect of Excluding Preferred Stock

     0.00     2.71     1.39
  

 

 

   

 

 

   

 

 

 

Common Return on Average Tangible Common Equity

     4.31     11.29     6.35

(4)       Noninterest expense divided by noninterest income plus net interest income, on a fully taxable equivalent basis.

          

(5)       Tangible Common Equity / Tangible Assets

      

Common Equity / Assets (GAAP Basis)

     11.65     11.91     11.58

Effect of Excluding Intangible Assets

     -3.78     -3.82     -3.88
  

 

 

   

 

 

   

 

 

 

Tangible Common Equity / Tangible Assets

     7.87     8.09     7.70