|
S&T Bancorp, Inc. |
Page 1 of 3 |
||||||||||||||||||
|
2007 |
2008 |
Year-to-date |
|||||||||||||||||
|
March |
|
June |
|
September |
|
December |
March |
|
June |
|
September |
|
December |
December |
|
December |
|||
|
For the period: |
|||||||||||||||||||
|
Interest Income |
$52,934 |
$54,274 |
$54,761 |
$53,637 |
$50,458 |
$50,433 |
$57,416 |
$57,811 |
$216,118 |
$215,605 |
|||||||||
|
Interest Expense |
24,725 |
25,321 |
25,485 |
23,636 |
19,909 |
16,791 |
18,245 |
17,226 |
72,171 |
99,167 |
|||||||||
|
Net Interest Income |
28,209 |
28,953 |
29,276 |
30,001 |
30,549 |
33,642 |
39,171 |
40,585 |
143,947 |
116,438 |
|||||||||
|
Taxable Equivalent Adjustment |
1,186 |
1,216 |
1,170 |
1,156 |
1,148 |
1,227 |
1,385 |
1,388 |
5,147 |
4,727 |
|||||||||
|
Net Interest Income (FTE) |
29,395 |
30,169 |
30,446 |
31,157 |
31,697 |
34,869 |
40,556 |
41,973 |
149,094 |
121,165 |
|||||||||
|
Provision For Loan Losses |
2,178 |
1,305 |
1,142 |
1,187 |
1,279 |
(118) |
6,156 |
5,561 |
12,878 |
5,812 |
|||||||||
|
Net Interest Income After Provisions (FTE) |
27,217 |
28,864 |
29,304 |
29,970 |
30,418 |
34,987 |
34,400 |
36,412 |
136,216 |
115,353 |
|||||||||
|
Security Gains and Losses, Net |
1,656 |
481 |
1,129 |
579 |
611 |
(1,829) |
(341) |
(92) |
(1,651) |
3,844 |
|||||||||
|
Service Charges and Fees |
2,343 |
2,529 |
2,605 |
2,647 |
2,402 |
2,754 |
3,599 |
3,567 |
12,322 |
10,124 |
|||||||||
|
Wealth Management |
1,855 |
1,978 |
1,751 |
1,886 |
1,862 |
1,907 |
2,118 |
2,081 |
7,967 |
7,470 |
|||||||||
|
Insurance |
1,894 |
1,792 |
1,874 |
1,726 |
1,997 |
2,042 |
2,073 |
1,984 |
8,096 |
7,285 |
|||||||||
|
Other |
2,424 |
2,744 |
4,270 |
2,443 |
2,638 |
3,100 |
2,811 |
2,168 |
10,718 |
11,882 |
|||||||||
|
Total Noninterest Income |
8,516 |
9,043 |
10,500 |
8,702 |
8,899 |
9,803 |
10,601 |
9,800 |
39,103 |
36,761 |
|||||||||
|
Salaries and Employee Benefits |
9,934 |
10,073 |
9,910 |
10,470 |
10,060 |
10,514 |
11,725 |
10,409 |
42,708 |
40,387 |
|||||||||
|
Occupancy and Equip. Expense, Net |
2,261 |
2,447 |
2,423 |
2,452 |
2,660 |
2,636 |
2,761 |
2,838 |
10,895 |
9,583 |
|||||||||
|
Data Processing Expense |
1,234 |
1,301 |
1,179 |
1,166 |
1,071 |
1,668 |
1,365 |
1,384 |
5,488 |
4,880 |
|||||||||
|
FDIC Expense |
76 |
77 |
74 |
75 |
75 |
74 |
131 |
129 |
409 |
302 |
|||||||||
|
Other |
4,084 |
4,163 |
4,543 |
5,518 |
4,089 |
7,492 |
6,358 |
6,363 |
24,301 |
18,308 |
|||||||||
|
Total Noninterest Expense |
17,589 |
18,061 |
18,129 |
19,681 |
17,955 |
22,384 |
22,340 |
21,123 |
83,801 |
73,460 |
|||||||||
|
Income Before Taxes |
19,800 |
20,327 |
22,804 |
19,570 |
21,973 |
20,577 |
22,320 |
24,997 |
89,867 |
82,498 |
|||||||||
|
Taxable Equivalent Adjustment |
1,186 |
1,216 |
1,170 |
1,156 |
1,148 |
1,227 |
1,385 |
1,388 |
5,147 |
4,727 |
|||||||||
|
Applicable Income Taxes |
5,316 |
5,235 |
5,973 |
5,103 |
5,969 |
5,489 |
5,249 |
7,809 |
24,517 |
21,627 |
|||||||||
|
Net Income |
$13,298 |
$13,876 |
$15,661 |
$13,311 |
$14,856 |
$13,861 |
$15,686 |
$15,800 |
$60,203 |
$56,144 |
|||||||||
|
Per Common Share Data: |
|||||||||||||||||||
|
Shares Outstanding at End of Period |
24,897,787 |
24,468,671 |
24,543,177 |
24,551,087 |
24,615,136 |
27,408,633 |
27,588,510 |
27,632,928 |
27,632,928 |
24,551,087 |
|||||||||
|
Average Shares Outstanding - Diluted |
25,389,584 |
24,847,410 |
24,690,735 |
24,677,720 |
24,680,484 |
25,503,920 |
27,602,216 |
27,722,550 |
26,384,309 |
24,888,574 |
|||||||||
|
Net Income - Diluted |
$0.52 |
$0.56 |
$0.63 |
$0.54 |
$0.60 |
$0.54 |
$0.57 |
$0.57 |
$2.28 |
$2.26 |
|||||||||
|
Dividends Declared |
$0.30 |
$0.30 |
$0.30 |
$0.31 |
$0.31 |
$0.31 |
$0.31 |
$0.31 |
$1.24 |
$1.21 |
|||||||||
|
Book Value |
$13.16 |
$12.98 |
$13.36 |
$13.75 |
$14.18 |
$16.00 |
$16.34 |
$16.24 |
$16.24 |
$13.75 |
|||||||||
|
Market Value |
$33.04 |
$32.90 |
$32.09 |
$27.64 |
$32.17 |
$29.06 |
$36.83 |
$35.50 |
$35.50 |
$27.64 |
|||||||||
|
S&T Bancorp, Inc. |
Page 2 of 3 |
||||||||||||||
|
2007 |
2008 |
||||||||||||||
|
March |
June |
September |
December |
March |
June |
September |
December |
||||||||
|
Asset Quality Data |
|||||||||||||||
|
Nonaccrual Loans and Nonperforming Loans |
$19,854 |
$14,944 |
$14,445 |
$16,798 |
$23,212 |
$15,959 |
$32,793 |
$42,466 |
|||||||
|
Assets acquired through foreclosure or repossession |
606 |
610 |
869 |
488 |
630 |
1,884 |
1,111 |
851 |
|||||||
|
Nonperforming Assets |
20,460 |
15,554 |
15,314 |
17,286 |
23,842 |
17,843 |
33,904 |
43,317 |
|||||||
|
Allowance for Loan Losses |
35,319 |
35,808 |
34,144 |
34,345 |
35,717 |
38,796 |
43,235 |
42,689 |
|||||||
|
Nonperforming Loans / Loans |
0.73% |
0.54% |
0.52% |
0.60% |
0.81% |
0.46% |
0.92% |
1.19% |
|||||||
|
Allowance for Loan Losses / Loans |
1.29% |
1.31% |
1.24% |
1.23% |
1.25% |
1.12% |
1.21% |
1.20% |
|||||||
|
Allowance for Loan Losses / Nonperforming Loans |
178% |
240% |
236% |
204% |
154% |
243% |
132% |
101% |
|||||||
|
Net Loan Charge-offs (Recoveries) |
78 |
817 |
2,806 |
986 |
(94) |
2,224 |
1,717 |
6,107 |
|||||||
|
Net Loan Charge-offs (Recoveries) (annualized)/ Average Loans |
0.01% |
0.12% |
0.41% |
0.14% |
-0.01% |
0.29% |
0.20% |
0.68% |
|||||||
|
Balance Sheet (Period-End) |
|||||||||||||||
|
Assets |
$3,361,963 |
$3,368,761 |
$3,348,096 |
$3,407,621 |
$3,463,806 |
$4,353,568 |
$4,461,085 |
$4,438,368 |
|||||||
|
Earning Assets |
3,146,934 |
3,141,844 |
3,126,714 |
3,169,594 |
3,212,919 |
3,934,187 |
4,075,431 |
4,044,970 |
|||||||
|
Securities |
412,384 |
398,612 |
375,151 |
372,655 |
362,053 |
466,524 |
496,844 |
476,255 |
|||||||
|
Loans, Gross |
2,734,550 |
2,743,232 |
2,751,564 |
2,796,939 |
2,850,866 |
3,467,663 |
3,578,587 |
3,568,716 |
|||||||
|
Total Deposits |
2,576,887 |
2,624,495 |
2,620,176 |
2,621,825 |
2,605,187 |
3,114,560 |
3,131,882 |
3,228,416 |
|||||||
|
Non-Interest Bearing Deposits |
444,525 |
446,455 |
451,196 |
459,708 |
471,040 |
593,339 |
600,246 |
600,282 |
|||||||
|
NOW, Money Market & Savings |
1,204,833 |
1,230,290 |
1,233,969 |
1,243,061 |
1,203,833 |
1,325,755 |
1,280,816 |
1,334,324 |
|||||||
|
CD's $100,000 and over |
259,390 |
258,311 |
250,011 |
249,643 |
250,489 |
329,087 |
353,167 |
377,748 |
|||||||
|
Other Time Deposits |
668,139 |
689,439 |
685,000 |
669,413 |
679,825 |
866,379 |
897,653 |
916,062 |
|||||||
|
Short-term borrowings |
169,552 |
144,342 |
125,809 |
180,258 |
211,391 |
472,045 |
552,505 |
421,894 |
|||||||
|
Long-term Debt |
246,715 |
246,487 |
236,255 |
226,021 |
246,403 |
281,163 |
280,921 |
270,950 |
|||||||
|
Shareholders' Equity |
327,559 |
317,707 |
327,863 |
337,560 |
349,073 |
438,499 |
450,717 |
448,694 |
|||||||
|
Balance Sheet (Daily Averages) |
|||||||||||||||
|
Assets |
$3,312,784 |
$3,344,544 |
$3,339,979 |
$3,346,685 |
$3,407,665 |
$3,701,389 |
$4,346,481 |
$4,419,465 |
|||||||
|
Earning Assets |
3,108,328 |
3,134,253 |
3,127,103 |
3,137,967 |
3,198,279 |
3,434,268 |
3,961,327 |
4,042,118 |
|||||||
|
Securities |
420,645 |
403,351 |
384,405 |
370,100 |
369,400 |
386,243 |
472,293 |
490,754 |
|||||||
|
Loans, Gross |
2,687,564 |
2,730,618 |
2,740,458 |
2,767,615 |
2,828,762 |
3,048,024 |
3,488,843 |
3,551,179 |
|||||||
|
Deposits |
2,550,819 |
2,578,878 |
2,623,770 |
2,620,448 |
2,579,321 |
2,712,198 |
3,086,428 |
3,205,711 |
|||||||
|
Shareholders' Equity |
339,168 |
325,966 |
324,124 |
333,880 |
345,939 |
377,160 |
447,941 |
458,600 |
|||||||
|
S&T Bancorp, Inc. |
Page 3 of 3 |
||||||||||||||||||
|
2007 |
2008 |
Year-to-date |
|||||||||||||||||
|
March |
June |
September |
December |
March |
June |
September |
December |
December |
December |
||||||||||
|
Profitability Ratios (annualized) |
|||||||||||||||||||
|
Return on Average Assets |
1.63% |
1.66% |
1.86% |
1.58% |
1.75% |
1.51% |
1.44% |
1.42% |
1.52% |
1.68% |
|||||||||
|
Return on Average Shareholders' Equity |
15.90% |
17.07% |
19.17% |
15.82% |
17.27% |
14.78% |
13.93% |
13.71% |
14.77% |
16.97% |
|||||||||
|
Yield on Earning Assets (FTE) |
7.06% |
7.10% |
7.10% |
6.93% |
6.49% |
6.05% |
5.92% |
5.83% |
6.05% |
7.05% |
|||||||||
|
Cost of Interest Bearing Funds |
4.00% |
4.01% |
3.99% |
3.70% |
3.10% |
2.43% |
2.23% |
2.06% |
2.41% |
3.92% |
|||||||||
|
Net Interest Margin (FTE)(4) |
3.84% |
3.86% |
3.86% |
3.94% |
3.99% |
4.08% |
4.07% |
4.13% |
4.07% |
3.87% |
|||||||||
|
Efficiency Ratio (FTE)(1) |
46.40% |
46.06% |
44.28% |
49.38% |
44.23% |
50.11% |
43.67% |
40.80% |
44.53% |
46.52% |
|||||||||
|
Capitalization Ratios |
|||||||||||||||||||
|
Dividends Paid to Net Income |
57.21% |
53.92% |
46.86% |
55.31% |
51.23% |
55.05% |
54.17% |
54.13% |
|||||||||||
|
Shareholders' Equity to Assets (Period End) |
9.74% |
9.43% |
9.79% |
9.91% |
10.08% |
10.07% |
10.10% |
10.11% |
|||||||||||
|
Leverage Ratio (2) |
8.38% |
8.06% |
8.38% |
8.57% |
9.28% |
8.05% |
7.15% |
7.30% |
|||||||||||
|
Risk Based Capital - Tier I (3) |
9.23% |
8.94% |
9.35% |
9.50% |
10.29% |
7.99% |
8.23% |
8.65% |
|||||||||||
|
Risk Based Capital - Tier II (3) |
11.45% |
11.15% |
11.50% |
11.64% |
12.46% |
11.12% |
11.40% |
11.82% |
|||||||||||
|
Definitions: (1) Recurring non-interest expense divided by recurring non-interest income plus net interest income, on a fully taxable equivalent basis. (2) Equity less goodwill to total assets and allowance for loan losses. (3) Effective October 1, 1998, banking regulators require financial institutions to include 45% of the pretax net unrealized holding gains on available for sale equity securities in Tier 2 capital. (4) Net interest income, on a fully taxable equivalent basis, annualized divided by quarter-to-date average earning assets. |
|||||||||||||||||||