CONTACT: Mark Kochvar Chief Financial Officer 724.465.4826 mark.kochvar@stbank.com stbancorp.com | ![]() | |||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 5 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands, except per share data) | Quarter | Quarter | Quarter | |||||||||||||||||
| INTEREST AND DIVIDEND INCOME | ||||||||||||||||||||
| Loans, including fees | $70,232 | $71,148 | $82,051 | |||||||||||||||||
| Investment Securities: | ||||||||||||||||||||
| Taxable | 3,563 | 3,371 | 4,215 | |||||||||||||||||
| Tax-exempt | 813 | 851 | 870 | |||||||||||||||||
| Dividends | 173 | 178 | 453 | |||||||||||||||||
| Total Interest and Dividend Income | 74,781 | 75,548 | 87,589 | |||||||||||||||||
| INTEREST EXPENSE | ||||||||||||||||||||
| Deposits | 3,481 | 4,795 | 15,338 | |||||||||||||||||
| Borrowings and junior subordinated debt securities | 641 | 824 | 2,215 | |||||||||||||||||
| Total Interest Expense | 4,122 | 5,619 | 17,553 | |||||||||||||||||
| NET INTEREST INCOME | 70,659 | 69,929 | 70,036 | |||||||||||||||||
| Provision for credit losses | 3,137 | 7,130 | 20,050 | |||||||||||||||||
| Net Interest Income After Provision for Credit Losses | 67,522 | 62,799 | 49,986 | |||||||||||||||||
| NONINTEREST INCOME | ||||||||||||||||||||
| Net gain on sale of securities | — | — | — | |||||||||||||||||
| Mortgage banking | 4,310 | 3,100 | 1,236 | |||||||||||||||||
| Debit and credit card | 4,162 | 3,830 | 3,482 | |||||||||||||||||
| Service charges on deposit accounts | 3,474 | 3,492 | 4,008 | |||||||||||||||||
| Wealth management | 2,944 | 2,486 | 2,362 | |||||||||||||||||
| Commercial loan swap income | 95 | 812 | 2,484 | |||||||||||||||||
| Other | 2,251 | 1,889 | (1,169) | |||||||||||||||||
| Total Noninterest Income | 17,236 | 15,609 | 12,403 | |||||||||||||||||
| NONINTEREST EXPENSE | ||||||||||||||||||||
| Salaries and employee benefits | 23,327 | 22,789 | 21,335 | |||||||||||||||||
| Data processing and information technology | 4,225 | 3,835 | 3,868 | |||||||||||||||||
| Net occupancy | 3,827 | 4,068 | 3,765 | |||||||||||||||||
| Furniture, equipment and software | 2,640 | 2,904 | 2,519 | |||||||||||||||||
| Professional services and legal | 1,531 | 1,503 | 1,048 | |||||||||||||||||
| Other taxes | 1,436 | 1,806 | 1,600 | |||||||||||||||||
| Marketing | 1,322 | 2,113 | 1,111 | |||||||||||||||||
| FDIC insurance | 1,046 | 1,372 | 770 | |||||||||||||||||
| Merger related expenses | — | — | 2,342 | |||||||||||||||||
| Other | 6,226 | 8,138 | 8,033 | |||||||||||||||||
| Total Noninterest Expense | 45,580 | 48,528 | 46,391 | |||||||||||||||||
| Income Before Taxes | 39,178 | 29,880 | 15,998 | |||||||||||||||||
| Income tax expense | 7,276 | 5,703 | 2,767 | |||||||||||||||||
| Net Income | $31,902 | $24,177 | $13,231 | |||||||||||||||||
| Per Share Data | ||||||||||||||||||||
| Shares outstanding at end of period | 39,268,359 | 39,298,007 | 39,125,425 | |||||||||||||||||
| Average shares outstanding - diluted | 39,021,208 | 39,021,008 | 39,325,938 | |||||||||||||||||
| Diluted earnings per share | $0.81 | $0.62 | $0.34 | |||||||||||||||||
| Dividends declared per share | $0.28 | $0.28 | $0.28 | |||||||||||||||||
| Dividend yield (annualized) | 3.34 | % | 4.51 | % | 4.10 | % | ||||||||||||||
| Dividends paid to net income | 34.40 | % | 45.40 | % | 83.52 | % | ||||||||||||||
| Book value | $29.75 | $29.38 | $30.06 | |||||||||||||||||
Tangible book value (1) | $20.08 | $19.71 | $20.29 | |||||||||||||||||
| Market value | $33.50 | $24.84 | $27.32 | |||||||||||||||||
| Profitability Ratios (Annualized) | ||||||||||||||||||||
| Return on average assets | 1.42 | % | 1.05 | % | 0.61 | % | ||||||||||||||
| Return on average shareholders' equity | 11.15 | % | 8.35 | % | 4.47 | % | ||||||||||||||
Return on average tangible shareholders' equity (2) | 16.78 | % | 12.71 | % | 6.82 | % | ||||||||||||||
Pre-tax pre-provision income/ average assets(3) | 1.89 | % | 1.61 | % | 1.65 | % | ||||||||||||||
Efficiency ratio (FTE) (4) | 51.47 | % | 56.26 | % | 52.89 | % | ||||||||||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 6 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands) | Quarter | Quarter | Quarter | |||||||||||||||||
| ASSETS | ||||||||||||||||||||
| Cash and due from banks, including interest-bearing deposits | $671,429 | $229,666 | $187,684 | |||||||||||||||||
| Securities, at fair value | 817,299 | 773,693 | 799,532 | |||||||||||||||||
| Loans held for sale | 12,794 | 18,528 | 7,309 | |||||||||||||||||
| Commercial loans: | ||||||||||||||||||||
| Commercial real estate | 3,284,555 | 3,244,974 | 3,442,495 | |||||||||||||||||
| Commercial and industrial | 1,931,711 | 1,954,453 | 1,781,402 | |||||||||||||||||
| Commercial construction | 460,417 | 474,280 | 396,518 | |||||||||||||||||
| Total Commercial Loans | 5,676,683 | 5,673,707 | 5,620,415 | |||||||||||||||||
| Consumer loans: | ||||||||||||||||||||
| Residential mortgage | 881,245 | 918,398 | 988,816 | |||||||||||||||||
| Home equity | 530,350 | 535,165 | 544,405 | |||||||||||||||||
| Installment and other consumer | 80,646 | 80,915 | 79,887 | |||||||||||||||||
| Consumer construction | 14,244 | 17,675 | 13,222 | |||||||||||||||||
| Total Consumer Loans | 1,506,485 | 1,552,153 | 1,626,330 | |||||||||||||||||
| Total Portfolio Loans | 7,183,168 | 7,225,860 | 7,246,745 | |||||||||||||||||
| Allowance for credit losses | (115,101) | (117,612) | (96,850) | |||||||||||||||||
| Total Portfolio Loans, Net | 7,068,067 | 7,108,248 | 7,149,895 | |||||||||||||||||
| Federal Home Loan Bank and other restricted stock, at cost | 12,199 | 13,030 | 28,253 | |||||||||||||||||
| Goodwill | 373,424 | 373,424 | 374,270 | |||||||||||||||||
| Other assets | 373,767 | 451,308 | 458,553 | |||||||||||||||||
| Total Assets | $9,328,979 | $8,967,897 | $9,005,496 | |||||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| Deposits: | ||||||||||||||||||||
| Noninterest-bearing demand | $2,539,594 | $2,261,994 | $1,702,960 | |||||||||||||||||
| Interest-bearing demand | 976,225 | 864,510 | 962,937 | |||||||||||||||||
| Money market | 2,002,857 | 1,937,063 | 1,967,692 | |||||||||||||||||
| Savings | 1,036,927 | 969,508 | 836,237 | |||||||||||||||||
| Certificates of deposit | 1,320,425 | 1,387,463 | 1,588,053 | |||||||||||||||||
| Total Deposits | 7,876,028 | 7,420,538 | 7,057,879 | |||||||||||||||||
| Borrowings: | ||||||||||||||||||||
| Securities sold under repurchase agreements | 67,417 | 65,163 | 69,644 | |||||||||||||||||
| Short-term borrowings | — | 75,000 | 410,240 | |||||||||||||||||
| Long-term borrowings | 23,282 | 23,681 | 50,180 | |||||||||||||||||
| Junior subordinated debt securities | 64,097 | 64,083 | 64,038 | |||||||||||||||||
| Total Borrowings | 154,796 | 227,927 | 594,102 | |||||||||||||||||
| Other liabilities | 129,877 | 164,721 | 177,264 | |||||||||||||||||
| Total Liabilities | 8,160,701 | 7,813,186 | 7,829,245 | |||||||||||||||||
| SHAREHOLDERS' EQUITY | ||||||||||||||||||||
| Total Shareholders' Equity | 1,168,278 | 1,154,711 | 1,176,251 | |||||||||||||||||
| Total Liabilities and Shareholders' Equity | $9,328,979 | $8,967,897 | $9,005,496 | |||||||||||||||||
| Capitalization Ratios | ||||||||||||||||||||
| Shareholders' equity / assets | 12.52 | % | 12.88 | % | 13.06 | % | ||||||||||||||
Tangible common equity / tangible assets (5) | 8.81 | % | 9.02 | % | 9.21 | % | ||||||||||||||
| Tier 1 leverage ratio | 9.71 | % | 9.43 | % | 10.03 | % | ||||||||||||||
| Common equity tier 1 capital | 11.84 | % | 11.33 | % | 10.93 | % | ||||||||||||||
| Risk-based capital - tier 1 | 12.26 | % | 11.74 | % | 11.32 | % | ||||||||||||||
| Risk-based capital - total | 13.93 | % | 13.44 | % | 12.73 | % | ||||||||||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 7 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands) | Quarter | Quarter | Quarter | |||||||||||||||||
| Net Interest Margin (FTE) (QTD Averages) | ||||||||||||||||||||
| ASSETS | ||||||||||||||||||||
| Interest-bearing deposits with banks | $302,219 | 0.09 % | $242,778 | 0.11% | $99,646 | 1.42% | ||||||||||||||
| Securities, at fair value | 782,118 | 2.34 % | 726,535 | 2.43% | 786,858 | 2.54% | ||||||||||||||
| Loans held for sale | 6,360 | 2.83 % | 4,206 | 2.98% | 1,867 | 3.76% | ||||||||||||||
| Commercial real estate | 3,253,641 | 3.76 % | 3,269,109 | 3.77% | 3,408,684 | 4.73% | ||||||||||||||
| Commercial and industrial | 1,957,459 | 4.31 % | 2,012,774 | 3.95% | 1,751,678 | 4.53% | ||||||||||||||
| Commercial construction | 485,269 | 3.37 % | 481,136 | 3.42% | 386,363 | 4.68% | ||||||||||||||
| Total Commercial Loans | 5,696,369 | 3.91 % | 5,763,019 | 3.81% | 5,546,725 | 4.66% | ||||||||||||||
| Residential mortgage | 897,427 | 4.22 % | 936,735 | 4.29% | 990,866 | 4.18% | ||||||||||||||
| Home equity | 532,708 | 3.65 % | 537,201 | 3.66% | 540,193 | 4.84% | ||||||||||||||
| Installment and other consumer | 79,907 | 6.33 % | 80,849 | 6.43% | 79,680 | 7.01% | ||||||||||||||
| Consumer construction | 15,908 | 4.79 % | 16,154 | 4.21% | 10,508 | 4.61% | ||||||||||||||
| Total Consumer Loans | 1,525,950 | 4.14 % | 1,570,939 | 4.18% | 1,621,247 | 4.54% | ||||||||||||||
| Total Portfolio Loans | 7,222,319 | 3.96 % | 7,333,958 | 3.89% | 7,167,972 | 4.64% | ||||||||||||||
| Total Loans | 7,228,679 | 3.96 % | 7,338,164 | 3.89% | 7,169,839 | 4.64% | ||||||||||||||
| Federal Home Loan Bank and other restricted stock | 11,242 | 4.94 % | 14,545 | 3.97% | 23,601 | 6.90% | ||||||||||||||
| Total Interest-earning Assets | 8,324,259 | 3.67 % | 8,322,022 | 3.65% | 8,079,944 | 4.40% | ||||||||||||||
| Noninterest-earning assets | 756,273 | 802,037 | 687,382 | |||||||||||||||||
| Total Assets | $9,080,532 | $9,124,059 | $8,767,326 | |||||||||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||
| Interest-bearing demand | $895,891 | 0.10 % | $904,190 | 0.11% | $942,030 | 0.59% | ||||||||||||||
| Money market | 1,968,779 | 0.19 % | 2,015,248 | 0.20% | 1,993,764 | 1.27% | ||||||||||||||
| Savings | 995,228 | 0.06 % | 956,438 | 0.07% | 830,985 | 0.23% | ||||||||||||||
| Certificates of deposit | 1,344,604 | 0.65 % | 1,423,727 | 0.93% | 1,601,324 | 1.80% | ||||||||||||||
| Total Interest-bearing Deposits | 5,204,503 | 0.27 % | 5,299,603 | 0.36% | 5,368,103 | 1.15% | ||||||||||||||
| Securities sold under repurchase agreements | 64,653 | 0.15 % | 50,607 | 0.25% | 30,790 | 0.56% | ||||||||||||||
| Short-term borrowings | 25,556 | 0.19 % | 75,728 | 0.22% | 286,365 | 1.61% | ||||||||||||||
| Long-term borrowings | 23,471 | 2.00 % | 40,986 | 2.43% | 51,845 | 2.52% | ||||||||||||||
| Junior subordinated debt securities | 64,088 | 3.09 % | 64,073 | 3.11% | 64,195 | 4.40% | ||||||||||||||
| Total Borrowings | 177,768 | 1.46 % | 231,394 | 1.42% | 433,195 | 2.06% | ||||||||||||||
| Total Interest-bearing Liabilities | 5,382,271 | 0.31 % | 5,530,997 | 0.40% | 5,801,298 | 1.22% | ||||||||||||||
| Noninterest-bearing liabilities | 2,538,149 | 2,441,129 | 1,776,453 | |||||||||||||||||
| Shareholders' equity | 1,160,113 | 1,151,933 | 1,189,575 | |||||||||||||||||
| Total Liabilities and Shareholders' Equity | $9,080,532 | $9,124,059 | $8,767,326 | |||||||||||||||||
Net Interest Margin (6) | 3.47 % | 3.38% | 3.53% | |||||||||||||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 8 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands) | Quarter | Quarter | Quarter | |||||||||||||||||
| Nonperforming Loans (NPL) | ||||||||||||||||||||
| Commercial loans: | % NPL | % NPL | % NPL | |||||||||||||||||
| Commercial real estate | $98,606 | 3.00% | $105,014 | 3.24% | $50,508 | 1.47% | ||||||||||||||
| Commercial and industrial | 18,145 | 0.94% | 23,337 | 1.19% | 9,081 | 0.51% | ||||||||||||||
| Commercial construction | 384 | 0.08% | 384 | 0.08% | 571 | 0.14% | ||||||||||||||
| Commercial loan held for sale | 2,798 | NM | — | — | — | — | ||||||||||||||
| Total Nonperforming Commercial Loans | 119,933 | 2.11% | 128,735 | 2.27% | 60,160 | 1.07% | ||||||||||||||
| Consumer loans: | ||||||||||||||||||||
| Residential mortgage | 11,737 | 1.33% | 13,008 | 1.42% | 10,582 | 1.07% | ||||||||||||||
| Home equity | 3,441 | 0.65% | 4,935 | 0.92% | 2,797 | 0.51% | ||||||||||||||
| Installment and other consumer | 100 | 0.12% | 96 | 0.12% | 258 | 0.32% | ||||||||||||||
| Total Nonperforming Consumer Loans | 15,278 | 1.01% | 18,039 | 1.15% | 13,637 | 0.83% | ||||||||||||||
| Total Nonperforming Loans | $135,211 | 1.88% | $146,774 | 2.03% | $73,797 | 1.02% | ||||||||||||||
| NM-Not Meaningful | ||||||||||||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands) | Quarter | Quarter | Quarter | |||||||||||||||||
| Loan Charge-offs (Recoveries) | ||||||||||||||||||||
| Charge-offs | $6,532 | $12,951 | $11,445 | |||||||||||||||||
| Recoveries | (721) | (1,713) | (289) | |||||||||||||||||
| Net Loan Charge-offs (Recoveries) | $5,812 | $11,238 | $11,156 | |||||||||||||||||
| Net Loan Charge-offs (Recoveries) | ||||||||||||||||||||
| Commercial loans: | ||||||||||||||||||||
| Commercial real estate | 698 | 10,185 | 428 | |||||||||||||||||
| Commercial and industrial | 4,913 | 412 | 10,265 | |||||||||||||||||
| Commercial construction | (1) | 293 | (2) | |||||||||||||||||
| Total Commercial Loan Charge-offs (Recoveries) | 5,610 | 10,890 | 10,691 | |||||||||||||||||
| Consumer loans: | ||||||||||||||||||||
| Residential mortgage | 71 | 68 | 19 | |||||||||||||||||
| Home equity | 232 | 132 | 80 | |||||||||||||||||
| Installment and other consumer | (102) | 148 | 366 | |||||||||||||||||
| Total Consumer Loan Charge-offs | 202 | 348 | 465 | |||||||||||||||||
| Total Net Loan Charge-offs (Recoveries) | $5,812 | $11,238 | $11,156 | |||||||||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| (dollars in thousands) | Quarter | Quarter | Quarter | |||||||||||||||||
| Asset Quality Data | ||||||||||||||||||||
| Nonperforming loans | $135,211 | $146,774 | $73,797 | |||||||||||||||||
| OREO | 1,620 | 2,155 | 3,389 | |||||||||||||||||
| Nonperforming assets | 136,831 | 148,929 | 77,186 | |||||||||||||||||
| Troubled debt restructurings (nonaccruing) | 29,983 | 29,289 | 36,054 | |||||||||||||||||
| Troubled debt restructurings (accruing) | 17,916 | 17,460 | 15,189 | |||||||||||||||||
| Total troubled debt restructurings | 47,899 | 46,749 | 51,243 | |||||||||||||||||
| Nonperforming loans / total loans | 1.88 | % | 2.03 | % | 1.02 | % | ||||||||||||||
| Nonperforming assets / total loans plus OREO | 1.90 | % | 2.06 | % | 1.06 | % | ||||||||||||||
| Allowance for credit losses / total portfolio loans | 1.60 | % | 1.63 | % | 1.34 | % | ||||||||||||||
| Allowance for credit losses / total portfolio loans excluding PPP | 1.72 | % | 1.74 | % | NA | |||||||||||||||
| Allowance for credit losses / nonperforming loans | 85 | % | 80 | % | 131 | % | ||||||||||||||
| Net loan charge-offs (recoveries) | $5,812 | $11,238 | $11,156 | |||||||||||||||||
| Net loan charge-offs (recoveries)(annualized) / average loans | 0.33 | % | 0.61 | % | 0.63 | % | ||||||||||||||
| NA = Not Applicable | ||||||||||||||||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 9 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| Quarter | Quarter | Quarter | ||||||||||||||||||
(1) Tangible Book Value (non-GAAP) | ||||||||||||||||||||
Total shareholders' equity | $1,168,278 | $1,154,711 | $1,176,251 | |||||||||||||||||
Less: goodwill and other intangible assets, net of deferred tax liability | (379,911) | (380,278) | (382,397) | |||||||||||||||||
Tangible common equity (non-GAAP) | $788,367 | $774,434 | $793,854 | |||||||||||||||||
Common shares outstanding | 39,268 | 39,298 | 39,125 | |||||||||||||||||
Tangible book value (non-GAAP) | $20.08 | $19.71 | $20.29 | |||||||||||||||||
(2) Return on Average Tangible Shareholders' Equity (non-GAAP) | ||||||||||||||||||||
Net income (annualized) | $129,378 | $96,181 | $53,216 | |||||||||||||||||
Plus: amortization of intangibles (annualized), net of tax | 1,464 | 1,853 | 2,008 | |||||||||||||||||
Net income before amortization of intangibles (annualized) | $130,842 | $98,034 | $55,224 | |||||||||||||||||
Average total shareholders' equity | $1,160,113 | $1,151,933 | $1,189,575 | |||||||||||||||||
Less: average goodwill and other intangible assets, net of deferred tax liability | (380,144) | (380,734) | (379,790) | |||||||||||||||||
Average tangible equity (non-GAAP) | $779,969 | $771,199 | $809,785 | |||||||||||||||||
Return on average tangible shareholders' equity (non-GAAP) | 16.78 | % | 12.71 | % | 6.82 | % | ||||||||||||||
(3) PTPP / Average Assets (non-GAAP) | ||||||||||||||||||||
| Income before taxes | $39,178 | $29,880 | $15,998 | |||||||||||||||||
| Plus: Provision for credit losses | 3,137 | 7,130 | 20,050 | |||||||||||||||||
| Total | 42,315 | 37,010 | 36,048 | |||||||||||||||||
| Total (annualized) (non-GAAP) | $171,611 | $147,235 | $144,984 | |||||||||||||||||
| Average assets | $9,080,532 | $9,124,059 | $8,767,326 | |||||||||||||||||
| PTPP / Average Assets (non-GAAP) | 1.89 | % | 1.61 | % | 1.65 | % | ||||||||||||||
(4) Efficiency Ratio (non-GAAP) | ||||||||||||||||||||
Noninterest expense | $45,580 | $48,528 | $46,391 | |||||||||||||||||
Less: merger related expenses | — | — | (2,342) | |||||||||||||||||
Noninterest expense excluding nonrecurring items | $45,580 | $48,528 | $44,049 | |||||||||||||||||
Net interest income per consolidated statements of net income | $70,659 | $69,929 | $70,036 | |||||||||||||||||
Plus: taxable equivalent adjustment | 664 | 725 | 849 | |||||||||||||||||
Net interest income (FTE) (non-GAAP) | 71,323 | 70,654 | 70,885 | |||||||||||||||||
Noninterest income | 17,236 | 15,609 | 12,403 | |||||||||||||||||
Less: net (gains) losses on sale of securities | — | — | — | |||||||||||||||||
Net interest income (FTE) (non-GAAP) plus noninterest income | $88,560 | $86,263 | $83,288 | |||||||||||||||||
Efficiency ratio (non-GAAP) | 51.47 | % | 56.26 | % | 52.89 | % | ||||||||||||||
S&T Bancorp, Inc. | S&T Earnings Release - | 10 | |||||||||
| Consolidated Selected Financial Data | |||||||||||
| Unaudited | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||||||||||
| First | Fourth | First | ||||||||||||||||||
| Quarter | Quarter | Quarter | ||||||||||||||||||
(5) Tangible Common Equity / Tangible Assets (non-GAAP) | ||||||||||||||||||||
Total shareholders' equity | $1,168,278 | $1,154,711 | $1,176,251 | |||||||||||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (379,911) | (380,278) | (382,397) | |||||||||||||||||
Tangible common equity (non-GAAP) | $788,367 | $774,434 | $793,854 | |||||||||||||||||
Total assets | $9,328,979 | $8,967,896 | $9,005,497 | |||||||||||||||||
| Less: goodwill and other intangible assets, net of deferred tax liability | (379,911) | (380,278) | (382,397) | |||||||||||||||||
Tangible assets (non-GAAP) | $8,949,068 | $8,587,618 | $8,623,100 | |||||||||||||||||
Tangible common equity to tangible assets (non-GAAP) | 8.81 | % | 9.02 | % | 9.21 | % | ||||||||||||||
(6) Net Interest Margin Rate (FTE) (non-GAAP) | ||||||||||||||||||||
Interest income | $74,781 | $75,548 | $87,589 | |||||||||||||||||
Less: interest expense | (4,122) | (5,619) | (17,553) | |||||||||||||||||
Net interest income per consolidated statements of net income | 70,659 | 69,929 | 70,036 | |||||||||||||||||
Plus: taxable equivalent adjustment | 664 | 725 | 849 | |||||||||||||||||
Net interest income (FTE) (non-GAAP) | $71,323 | $70,654 | $70,885 | |||||||||||||||||
Net interest income (FTE) (annualized) | $289,253 | $281,080 | $285,098 | |||||||||||||||||
Average earning assets | $8,324,259 | $8,322,022 | $8,079,944 | |||||||||||||||||
Net interest margin (FTE) (non-GAAP) | 3.47 | % | 3.38 | % | 3.53 | % | ||||||||||||||