Attached files

file filename
8-K - FORM 8-K - S&T BANCORP INCd82658d8k.htm

Exhibit 99.1

 

LOGO

 

  

CONTACT:

Mark Kochvar

Chief Financial Officer

724.465.4826

800 Philadelphia St.

Indiana, PA

mark.kochvar@stbank.net

www.stbancorp.com

FOR IMMEDIATE RELEASE

S&T Bancorp, Inc. Announces Third Quarter 2015 Results and Declares Increased Quarterly Dividend

Indiana, Pa. - October 20, 2015 - S&T Bancorp, Inc. (S&T) (NASDAQ: STBA), the holding company for S&T Bank with branch locations in 16 southwestern and southcentral Pennsylvania counties, and loan production offices in northeast and central Ohio, and western New York, announced today its third quarter of 2015 earnings. Third quarter earnings were $18.6 million, or $0.54 per diluted share, compared to second quarter of 2015 earnings of $18.2 million, or $0.52 per diluted share, and third quarter of 2014 earnings of $14.7 million, or $0.49 per diluted share.

Highlights:

 

    Diluted earnings per share increased 10.2% for the third quarter of 2015 compared to the third quarter of 2014.

 

    Return on average assets was 1.20% and return on average equity was 9.51% for the third quarter of 2015.

 

    Portfolio loans increased $128 million from June 30, 2015, representing a 10.6% annualized rate.

 

    Net loan charge-offs to average loans remained low at 0.17% annualized for the third quarter of 2015.

 

    S&T’s Board of Directors approved a 5.6% increase in the quarterly cash dividend to $0.19 per share.

“We are pleased to announce another quarter with solid profitability metrics,” said Todd Brice, president and chief executive officer of S&T. “Our continued excellent performance is driven by the efforts of our team at every level of the organization. This has resulted in strong consumer and commercial loan growth and improved efficiency across all lines of business.”

Net Interest Income

Net interest income increased $0.8 million to $49.6 million compared to $48.8 million for the second quarter of 2015. The increase in net interest income was primarily due to an increase in average loans and one additional day in the third quarter compared to the second quarter. Average loans increased

 

-more-


$105 million for the third quarter compared to the second quarter of 2015 due to strong organic loan growth. Net interest income and net interest margin on a fully taxable equivalent basis (FTE) were impacted by $2.2 million of accretion from purchase accounting adjustments during the third quarter compared to $2.7 million in the second quarter. Net interest margin (FTE) decreased 6 basis points to 3.61% compared to 3.67% for the second quarter of 2015, primarily due to the decrease in accretion of the purchase accounting adjustments and lower rates and fees on loans.

Asset Quality

Total nonperforming assets increased $4.4 million to $24.3 million, or 0.49% of total loans plus OREO, at September 30, 2015 from $19.9 million, or 0.41% of total loans plus OREO, at June 30, 2015. Net charge-offs for the third quarter of 2015 increased $0.8 million to $2.1 million compared to net charge-offs of $1.3 million in the second quarter of 2015. The provision for loan losses was $3.2 million for the third quarter of 2015 compared to $2.1 million for the second quarter of 2015. The allowance for loan losses for originated loans was $49.9 million, or 1.20% of total originated loans, compared to $48.8 million, or 1.23% of total originated loans, at June 30, 2015.

Noninterest Income and Expense

Noninterest income decreased $0.9 million to $12.5 million compared to $13.4 million for the second quarter of 2015. The decrease in noninterest income was primarily due to a decrease in other income related to lower letter of credit and commercial loan swap fees compared to the second quarter of 2015. Noninterest expense decreased $1.6 million to $33.8 million compared to $35.4 million in the second quarter of 2015. The decrease was mainly due to $0.9 million of merger related expense in the second quarter of 2015, lower salaries and employee benefits expense related to a reduction in incentive expense and payroll taxes, lower marketing expense and lower shares tax compared to the second quarter of 2015.

Financial Condition

Total assets increased $81.6 million to $6.2 billion at September 30, 2015 compared to $6.1 billion at June 30, 2015. Loan growth was strong for the quarter with an increase in total portfolio loans of $128 million, or a 10.6% annualized rate. Commercial loans increased $94.5 million during the quarter, or a 10.3% annualized rate, primarily due to growth in the commercial real estate and commercial construction portfolios. Consumer loans increased $32.9 million, or an 11.3% annualized rate, primarily due to growth in residential mortgages and home equity loans. Total deposits remained unchanged at $4.9 billion at both September 30, 2015 and June 30, 2015. S&T’s capital ratios increased this quarter as earnings retention outpaced asset growth. All capital ratios remain above the well-capitalized thresholds of federal bank regulatory agencies.

Dividend

The Board of Directors of S&T declared a $0.19 per share cash dividend at its regular meeting held October 19, 2015, representing a 5.6% increase over the prior quarter cash dividend. The dividend is payable on November 19, 2015 to shareholders of record on November 5, 2015.

Conference Call

S&T will host its third quarter 2015 earnings conference call live over the Internet at 1:00 p.m. ET on Tuesday, October 20, 2015. To access the webcast, go to S&T’s webpage at www.stbancorp.com and click on “Events & Presentations.” Select “3rd Quarter 2015 Conference Call” and follow the instructions.

 

-more-


About S&T Bancorp, Inc. and S&T Bank:

S&T Bancorp, Inc. is a $6.2 billion bank holding company that is headquartered in Indiana, Pa. and trades on the NASDAQ Global Select Market under the symbol STBA. Its principal subsidiary, S&T Bank, was established in 1902 and operates in 16 counties across southwestern and southcentral Pennsylvania, with loan production offices in northeast and central Ohio, and western New York. For more information visit www.stbancorp.com or www.stbank.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, and 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 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 Bancorp, Inc.       S&T Earnings Release -  4
Consolidated Selected Financial Data      
Unaudited      

 

     2015     2015     2014  
(dollars in thousands, except per share data)    Third
Quarter
    Second
Quarter
    Third
Quarter
 

INTEREST INCOME

      

Loans, including fees

   $ 49,578      $ 48,933      $ 37,233   

Investment securities:

      

Taxable

     2,522        2,394        2,313   

Tax-exempt

     988        998        964   

Dividends

     581        286        95   
  

 

 

   

 

 

   

 

 

 

Total Interest Income

     53,669        52,611        40,605   
  

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

      

Deposits

     3,275        3,051        2,480   

Borrowings and junior subordinated debt securities

     798        749        596   
  

 

 

   

 

 

   

 

 

 

Total Interest Expense

     4,073        3,800        3,076   
  

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

     49,596        48,811        37,529   

Provision for loan losses

     3,206        2,059        1,454   
  

 

 

   

 

 

   

 

 

 

Net Interest Income After Provision for Loan Losses

     46,390        46,752        36,075   
  

 

 

   

 

 

   

 

 

 

NONINTEREST INCOME

      

Securities (losses) gains, net

     0        (34     0   

Service charges on deposit accounts

     3,069        2,877        2,799   

Debit and credit card fees

     2,996        3,020        2,909   

Wealth management fees

     2,814        2,930        2,756   

Insurance fees

     1,332        1,391        1,722   

Mortgage banking

     698        782        270   

Other

     1,572        2,417        1,475   
  

 

 

   

 

 

   

 

 

 

Total Noninterest Income

     12,481        13,383        11,931   
  

 

 

   

 

 

   

 

 

 

NONINTEREST EXPENSE

      

Salaries and employee benefits

     16,789        17,455        14,823   

Net occupancy

     2,744        2,682        2,004   

Data processing

     2,454        2,555        2,152   

Furniture and equipment

     1,653        1,582        1,308   

FDIC insurance

     990        808        607   

Professional services and legal

     946        801        950   

Marketing

     895        1,193        757   

Other taxes

     719        1,159        839   

Merger related expenses

     0        866        0   

Other

     6,639        6,348        5,000   
  

 

 

   

 

 

   

 

 

 

Total Noninterest Expense

     33,829        35,449        28,440   
  

 

 

   

 

 

   

 

 

 

Income Before Taxes

     25,042        24,686        19,566   

Provision for income taxes

     6,407        6,498        4,906   
  

 

 

   

 

 

   

 

 

 

Net Income

   $ 18,635      $ 18,188      $ 14,660   
  

 

 

   

 

 

   

 

 

 

Per Share Data:

      

Shares outstanding at end of period

     34,811,636        34,812,723        29,796,397   

Average shares outstanding - diluted

     34,692,991        34,681,180        29,714,612   

Average shares outstanding - two-class method

     34,811,979        34,804,031        29,796,397   

Diluted earnings per share (1)

   $ 0.54      $ 0.52      $ 0.49   

Dividends declared per share

   $ 0.18      $ 0.18      $ 0.17   

Dividend yield (annualized)

     2.21     2.43     2.90

Dividends paid to net income

     33.56     34.37     34.43

Book value

   $ 22.63      $ 22.15      $ 20.33   

Tangible book value (3)

   $ 14.12      $ 13.65      $ 14.37   

Market value

   $ 32.62      $ 29.59      $ 23.46   

Profitability Ratios (annualized)

      

Return on average assets

     1.20     1.21     1.21

Return on average tangible assets (4)

     1.28     1.29     1.26

Return on average shareholders’ equity

     9.51     9.52     9.68

Return on average tangible shareholders’ equity (5)

     15.61     15.79     13.90

Efficiency ratio (FTE) (2)

     53.12     55.63     55.95

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  5
Consolidated Selected Financial Data      
Unaudited      

 

     For the Nine Months Ended September 30,  
(dollars in thousands, except per share data)    2015     2014  

INTEREST INCOME

    

Loans, including fees

   $ 138,438      $ 109,496   

Investment securities:

    

Taxable

     7,298        6,480   

Tax-exempt

     3,006        2,872   

Dividends

     1,453        294   
  

 

 

   

 

 

 

Total Interest Income

     150,195        119,142   
  

 

 

   

 

 

 

INTEREST EXPENSE

    

Deposits

     9,333        7,466   

Borrowings and junior subordinated debt securities

     2,196        1,701   
  

 

 

   

 

 

 

Total Interest Expense

     11,529        9,167   
  

 

 

   

 

 

 

NET INTEREST INCOME

     138,666        109,975   

Provision for loan losses

     6,473        608   
  

 

 

   

 

 

 

Net Interest Income After Provision for Loan Losses

     132,193        109,367   
  

 

 

   

 

 

 

NONINTEREST INCOME

    

Securities (losses) gains, net

     (34     41   

Service charges on deposit accounts

     8,529        7,882   

Debit and credit card fees

     8,732        8,135   

Wealth management fees

     8,667        8,548   

Insurance fees

     4,374        4,824   

Mortgage banking

     2,006        666   

Other

     5,674        5,022   
  

 

 

   

 

 

 

Total Noninterest Income

     37,948        35,118   
  

 

 

   

 

 

 

NONINTEREST EXPENSE

    

Salaries and employee benefits

     51,024        45,971   

Net occupancy

     8,014        6,218   

Data processing

     7,329        6,466   

Furniture and equipment

     4,461        3,856   

FDIC insurance

     2,493        1,817   

Professional services and legal

     2,270        2,488   

Marketing

     2,905        2,335   

Other taxes

     2,721        2,363   

Merger related expenses

     3,167        0   

Other

     18,515        16,005   
  

 

 

   

 

 

 

Total Noninterest Expense

     102,899        87,519   
  

 

 

   

 

 

 

Income Before Taxes

     67,242        56,966   

Provision for income taxes

     17,584        13,552   
  

 

 

   

 

 

 

Net Income

   $ 49,658      $ 43,414   
  

 

 

   

 

 

 

Per Share Data:

    

Average shares outstanding - diluted

     33,561,529        29,705,355   

Average shares outstanding - two-class method

     33,665,990        29,758,458   

Diluted earnings per share (1)

   $ 1.48      $ 1.46   

Dividends declared per share

   $ 0.54      $ 0.50   

Dividends paid to net income

     35.97     34.22

Profitability Ratios (annualized)

    

Return on average assets

     1.14     1.23

Return on average tangible assets (8)

     1.22     1.30

Return on average shareholders’ equity

     9.02     9.83

Return on average tangible shareholders’ equity (9)

     14.46     14.26

Efficiency ratio (FTE) (2)

     56.81     58.68

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  6
Consolidated Selected Financial Data      
Unaudited      

 

     2015     2015     2014  
(dollars in thousands)    Third
Quarter
    Second
Quarter
    Third
Quarter
 

ASSETS

      

Cash and due from banks, including interest-bearing deposits

   $ 115,347      $ 146,582      $ 143,831   

Securities available-for-sale, at fair value

     660,046        666,624        615,657   

Loans held for sale

     13,794        13,634        3,126   

Commercial loans:

      

Commercial real estate

     2,111,585        2,054,935        1,691,649   

Commercial and industrial

     1,237,915        1,239,382        946,366   

Commercial construction

     384,328        344,983        183,509   
  

 

 

   

 

 

   

 

 

 

Total Commercial Loans

     3,733,828        3,639,300        2,821,524   

Consumer loans:

      

Residential mortgage

     625,251        599,502        491,404   

Home equity

     467,698        457,813        418,659   

Installment and other consumer

     91,122        94,437        66,607   

Consumer construction

     8,064        7,446        2,995   
  

 

 

   

 

 

   

 

 

 

Total Consumer Loans

     1,192,135        1,159,198        979,665   
  

 

 

   

 

 

   

 

 

 

Total portfolio loans

     4,925,963        4,798,498        3,801,189   

Allowance for loan losses

     (49,907     (48,814     (47,316
  

 

 

   

 

 

   

 

 

 

Total portfolio loans, net

     4,876,056        4,749,684        3,753,873   

Goodwill

     291,683        291,204        175,820   

Other assets

     258,412        266,000        214,437   
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 6,215,338      $ 6,133,728      $ 4,906,744   
  

 

 

   

 

 

   

 

 

 

LIABILITIES

      

Deposits:

      

Noninterest-bearing demand

   $ 1,188,331      $ 1,182,124      $ 1,077,505   

Interest-bearing demand

     704,348        703,797        336,720   

Money market

     593,643        633,175        295,559   

Savings

     1,088,217        1,093,057        1,048,175   

Certificates of deposit

     1,302,870        1,247,262        1,143,142   
  

 

 

   

 

 

   

 

 

 

Total Deposits

     4,877,409        4,859,415        3,901,101   

Securities sold under repurchase agreements

     42,971        46,235        23,084   

Short-term borrowings

     280,000        230,975        265,000   

Long-term borrowings

     117,613        118,228        20,042   

Junior subordinated debt securities

     45,619        45,619        45,619   

Other liabilities

     63,923        62,027        46,001   
  

 

 

   

 

 

   

 

 

 

Total Liabilities

     5,427,535        5,362,499        4,300,847   

SHAREHOLDERS’ EQUITY

      

Total Shareholders’ Equity

     787,803        771,229        605,897   
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 6,215,338      $ 6,133,728      $ 4,906,744   
  

 

 

   

 

 

   

 

 

 

Capitalization Ratios

      

Shareholders’ equity / assets

     12.68     12.57     12.35

Tangible common equity / tangible assets (6)

     8.30     8.14     9.05

Tier 1 leverage ratio

     8.94     8.92     9.88

Common equity tier 1 capital

     9.69     9.59     11.81

Risk-based capital - tier 1

     10.08     9.97     12.35

Risk-based capital - total

     11.58     11.48     14.29

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  7
Consolidated Selected Financial Data      
Unaudited      

 

     2015            2015            2014         
(dollars in thousands)    Third
Quarter
           Second
Quarter
           Third
Quarter
        

Net Interest Margin (FTE) (QTD Averages)

               

ASSETS

               

Loans

   $ 4,869,914         4.12   $ 4,764,852         4.20   $ 3,755,862         4.02

Taxable investment securities

     523,890         1.99     513,639         1.94     457,674         2.00

Tax-exempt investment securities

     138,514         4.39     136,824         4.49     129,400         4.58

Federal Home Loan Bank and other restricted stock

     20,184         9.60     22,166         3.42     15,740         3.02

Interest-bearing deposits with banks

     76,246         0.24     65,246         0.25     58,737         0.23
  

 

 

      

 

 

      

 

 

    

Total Interest-earning Assets

     5,628,748         3.90     5,502,727         3.94     4,417,413         3.77

Noninterest-earning assets

     537,373           537,348           379,290      
  

 

 

      

 

 

      

 

 

    

Total Assets

   $ 6,166,121         $ 6,040,075         $ 4,796,703      
  

 

 

      

 

 

      

 

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

               

Interest-bearing demand

   $ 663,834         0.14   $ 660,058         0.15   $ 326,711         0.02

Money market

     385,520         0.18     427,354         0.19     308,166         0.17

Savings

     1,091,482         0.16     1,073,360         0.16     1,035,281         0.15

Certificates of deposit

     1,113,858         0.74     1,120,256         0.68     888,163         0.76

CDARS and brokered deposits

     394,415         0.34     347,013         0.32     249,659         0.36

Securities sold under repurchase agreements

     42,937         0.01     45,017         0.01     21,243         0.01

Short-term borrowings

     270,968         0.37     228,505         0.33     172,228         0.31

Long-term borrowings

     117,864         0.77     78,912         0.98     20,282         2.97

Junior subordinated debt securities

     45,619         2.75     49,905         2.93     45,619         2.68
  

 

 

      

 

 

      

 

 

    

Total Interest-bearing Liabilities

     4,126,497         0.39     4,030,380         0.38     3,067,352         0.40

Noninterest-bearing demand

     1,196,200           1,175,620           1,074,564      

Other liabilities

     65,873           67,500           53,860      

Shareholders’ equity

     777,551           766,575           600,927      
  

 

 

      

 

 

      

 

 

    

Total Liabilities and Shareholders’ Equity

   $ 6,166,121         $ 6,040,075         $ 4,796,703      
  

 

 

      

 

 

      

 

 

    

Net Interest Margin (7)

        3.61        3.67        3.50

 

     For the Nine Months Ended September 30,         
(dollars in thousands)    2015            2014         

Net Interest Margin (FTE) (YTD Averages)

          

ASSETS

          

Loans

   $ 4,588,536         4.11   $ 3,661,456         4.09

Taxable investment securities

     514,195         1.96     427,091         1.99

Tax-exempt investment securities

     139,171         4.43     126,867         4.64

Federal Home Loan Bank and other restricted stock

     19,276         8.04     13,970         3.18

Interest-bearing deposits with banks

     69,062         0.24     98,306         0.25
  

 

 

      

 

 

    

Total Interest-earning Assets

     5,330,240         3.88     4,327,690         3.81

Noninterest-earning assets

     499,043           376,406      
  

 

 

      

 

 

    

Total Assets

   $ 5,829,283         $ 4,704,096      
  

 

 

      

 

 

    

LIABILITIES AND SHAREHOLDERS’ EQUITY

          

Interest-bearing demand

   $ 586,149         0.13   $ 317,333         0.02

Money market

     392,021         0.18     328,561         0.16

Savings

     1,072,539         0.16     1,028,469         0.16

Certificates of deposit

     1,075,666         0.76     899,240         0.78

CDARS and brokered deposits

     334,485         0.33     223,647         0.34

Securities sold under repurchase agreements

     42,675         0.01     29,463         0.01

Short-term borrowings

     245,431         0.34     136,378         0.31

Long-term borrowings

     72,316         1.04     20,869         3.01

Junior subordinated debt securities

     47,561         2.82     45,619         2.68
  

 

 

      

 

 

    

Total Interest-bearing Liabilities

     3,868,843         0.40     3,029,579         0.40

Noninterest-bearing demand

     1,158,217           1,031,430      

Other liabilities

     66,009           52,704      

Shareholders’ equity

     736,214           590,383      
  

 

 

      

 

 

    

Total Liabilities and Shareholders’ Equity

   $ 5,829,283         $ 4,704,096      
  

 

 

      

 

 

    

Net Interest Margin (10)

        3.59        3.52

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  8
Consolidated Selected Financial Data      
Unaudited      

 

     2015            2015            2014         
(dollars in thousands)    Third
Quarter
           Second
Quarter
           Third
Quarter
        

Nonperforming Loans (NPL)

               
            % NPL            % NPL            % NPL  

Commercial loans:

               

Commercial real estate

   $ 7,919         0.38   $ 7,309         0.36   $ 5,174         0.31

Commercial and industrial

     5,370         0.43     3,143         0.25     2,426         0.26

Commercial construction

     5,008         1.30     4,472         1.30     1,889         1.03
  

 

 

      

 

 

      

 

 

    

Total Nonperforming Commercial Loans

     18,297         0.49     14,924         0.41     9,489         0.34

Consumer loans:

               

Residential mortgage

     3,242         0.52     2,010         0.34     2,248         0.46

Home equity

     2,147         0.46     2,026         0.44     1,735         0.41

Installment and other consumer

     122         0.13     179         0.19     30         0.05

Consumer construction

     0         —       0         —       0         —  
  

 

 

      

 

 

      

 

 

    

Total Nonperforming Consumer Loans

     5,511         0.46     4,215         0.36     4,013         0.41
  

 

 

      

 

 

      

 

 

    

Total Nonperforming Loans

   $ 23,808         0.48   $ 19,139         0.40   $ 13,502         0.35
  

 

 

      

 

 

      

 

 

    

 

     2015     2015     2014  
     Third
Quarter
    Second
Quarter
    Third
Quarter
 

Asset Quality Data

      

Nonperforming loans

   $ 23,808      $ 19,139      $ 13,502   

Assets acquired through foreclosure or repossession

     472        750        200   

Nonperforming assets

     24,280        19,889        13,702   

Troubled debt restructurings (nonaccruing)

     8,092        8,927        4,929   

Troubled debt restructurings (accruing)

     26,049        32,560        37,273   

Total troubled debt restructurings

     34,141        41,487        42,202   

Nonperforming loans / loans

     0.48     0.40     0.35

Nonperforming assets / loans plus OREO

     0.49     0.41     0.36

Allowance for loan losses / originated loans

     1.20     1.23     1.24

Allowance for loan losses / total portfolio loans

     1.01     1.02     1.24

Allowance for loan losses / nonperforming loans

     210     255     350

Net loan charge-offs (recoveries)

   $ 2,113      $ 1,349      $ 718   

Net loan charge-offs (recoveries)(annualized) / average loans

     0.17     0.11     0.08

 

     For the Nine Months Ended September 30,  
(dollars in thousands)    2015     2014  

Asset Quality Data

    

Net loan charge-offs (recoveries)

   $ 4,477      $ (453

Net loan charge-offs (recoveries)(annualized) / average loans

     0.13     (0.02 )% 

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  9
Consolidated Selected Financial Data      
Unaudited      

 

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

 

(1) 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.
(2) Noninterest expense divided by noninterest income plus net interest income, on a fully taxable equivalent (FTE) basis.

 

     2015     2015     2014  
     Third
Quarter
    Second
Quarter
    Third
Quarter
 

(3) Tangible Book Value (non-GAAP)

      

Total shareholders’ equity

   $ 787,803      $ 771,229      $ 605,897   

Less: goodwill and other intangible assets, net of deferred tax liability

     (296,233     (296,065     (177,696
  

 

 

   

 

 

   

 

 

 

Tangible common equity (non-GAAP)

   $ 491,570      $ 475,164      $ 428,201   

Common shares outstanding

     34,812        34,813        29,796   

Tangible book value (non-GAAP)

   $ 14.12      $ 13.65      $ 14.37   

(4) Return on Average Tangible Assets (non-GAAP)

      

Net income (annualized)

   $ 73,931      $ 72,952      $ 58,162   

Plus: amortization of intangibles net of tax (annualized)

     1,236        1,347        671   
  

 

 

   

 

 

   

 

 

 

Net income before amortization of intangibles (annualized)

     75,167        74,299        58,833   

Average total assets

     6,166,121        6,040,075        4,796,703   

Less: average goodwill and other intangibles, net of deferred tax liability

     (295,998     (295,886     (177,783
  

 

 

   

 

 

   

 

 

 

Average tangible assets (non-GAAP)

   $ 5,870,123      $ 5,744,189      $ 4,618,920   

Return on average tangible assets (non-GAAP)

     1.28     1.29     1.26

(5) Return on Average Tangible Shareholders’ Equity (non-GAAP)

      

Net income (annualized)

   $ 73,931      $ 72,952      $ 58,162   

Plus: amortization of intangibles net of tax (annualized)

     1,236        1,347        671   
  

 

 

   

 

 

   

 

 

 

Net income before amortization of intangibles (annualized)

     75,167        74,299        58,833   

Average total shareholders’ equity

     777,551        766,575        600,927   

Less: average goodwill and other intangibles, net of deferred tax liability

     (295,998     (295,886     (177,783
  

 

 

   

 

 

   

 

 

 

Average tangible equity (non-GAAP)

   $ 481,553      $ 470,689      $ 423,144   

Return on average tangible equity (non-GAAP)

     15.61     15.79     13.90

(6) Tangible Common Equity / Tangible Assets (non-GAAP)

      

Total shareholders’ equity

   $ 787,803      $ 771,229      $ 605,897   

Less: goodwill and other intangible assets, net of deferred tax liability

     (296,233     (296,065     (177,696
  

 

 

   

 

 

   

 

 

 

Tangible common equity (non-GAAP)

     491,570        475,164        428,201   

Total assets

     6,215,338        6,133,728        4,906,744   

Less: goodwill and other intangible assets, net of deferred tax liability

     (296,233     (296,065     (177,696
  

 

 

   

 

 

   

 

 

 

Tangible assets (non-GAAP)

   $ 5,919,105      $ 5,837,663      $ 4,729,048   

Tangible common equity to tangible assets (non-GAAP)

     8.30     8.14     9.05

(7) Net Interest Margin Rate (FTE) (non-GAAP)

      

Interest income

   $ 53,669      $ 52,611      $ 40,605   

Less: interest expense

     (4,073     (3,800     (3,076
  

 

 

   

 

 

   

 

 

 

Net interest income per consolidated statements of net income

     49,596        48,811        37,529   

Plus: taxable equivalent adjustment

     1,607        1,494        1,373   
  

 

 

   

 

 

   

 

 

 

Net interest income (FTE) (non-GAAP)

     51,203        50,305        38,902   

Net interest income (FTE) (annualized)

     203,142        201,773        154,339   

Average earning assets

   $ 5,628,748      $ 5,502,727      $ 4,417,413   

Net interest margin - (FTE) (non-GAAP)

     3.61     3.67     3.50

 

-more-


S&T Bancorp, Inc.       S&T Earnings Release -  10
Consolidated Selected Financial Data      
Unaudited      

 

     For the Nine Months Ended September 30,  
     2015     2014  

(8) Return on Average Tangible Assets (non-GAAP)

    

Net income (annualized)

   $ 66,392      $ 58,044   

Plus: amortization of intangibles net of tax (annualized)

     1,168        759   
  

 

 

   

 

 

 

Net income before amortization of intangibles (annualized)

     67,560        58,803   

Average total assets

     5,829,283        4,704,096   

Less: average goodwill and other intangibles, net of deferred tax liability

     (269,026     (177,969
  

 

 

   

 

 

 

Average tangible assets (non-GAAP)

   $ 5,560,257      $ 4,526,127   

Return on average tangible assets (non-GAAP)

     1.22     1.30

(9) Return on Average Tangible Shareholders’ Equity (non-GAAP)

    

Net income (annualized)

   $ 66,392      $ 58,044   

Plus: amortization of intangibles net of tax (annualized)

     1,168        759   
  

 

 

   

 

 

 

Net income before amortization of intangibles (annualized)

     67,560        58,803   

Average total shareholders’ equity

     736,214        590,383   

Less: average goodwill and other intangibles, net of deferred tax liability

     (269,026     (177,969
  

 

 

   

 

 

 

Average tangible equity (non-GAAP)

   $ 467,188      $ 412,414   

Return on average tangible equity (non-GAAP)

     14.46     14.26

(10) Net Interest Margin Rate (FTE) (non-GAAP)

    

Interest income

   $ 150,195      $ 119,142   

Less: interest expense

     (11,529     (9,167
  

 

 

   

 

 

 

Net interest income per consolidated statements of net income

     138,666        109,975   

Plus: taxable equivalent adjustment

     4,493        4,090   
  

 

 

   

 

 

 

Net interest income (FTE) (non-GAAP)

     143,159        114,065   

Net interest income (FTE) (annualized)

     191,403        152,504   

Average earning assets

   $ 5,330,240      $ 4,327,690   

Net interest margin - (FTE) (non-GAAP)

     3.59     3.52

 

###