EX-99.1 2 stba-20221231xex991er.htm EX-99.1

INVESTOR CONTACT: Mark Kochvar S&T Bancorp, Inc. Chief Financial Officer 724.465.4826 mark.kochvar@stbank.com |  |

FOR IMMEDIATE RELEASE
S&T Bancorp, Inc. Announces Record Fourth Quarter and Full Year 2022 Results
INDIANA, Pa. - January 26, 2023- S&T Bancorp, Inc. (S&T) (NASDAQ: STBA), the holding company for S&T Bank, with operations in Pennsylvania and Ohio announced its fourth quarter and full year 2022 earnings. Net income was $40.3 million, or $1.03 per diluted share, for the fourth quarter compared to net income of $37.2 million, or $0.95 per diluted share, for the third quarter of 2022, and $22.5 million, or $0.57 per diluted share, for the fourth quarter of 2021.
Net income was $135.5 million, or $3.46 per diluted share, for the year ended December 31, 2022 compared to net income of $110.3 million, or $2.81 per diluted share, for 2021.
Fourth Quarter of 2022 Highlights:
•Record EPS and net income for the fourth quarter of 2022.
•Strong return metrics with return on average assets (ROA) of 1.78%, return on average equity (ROE) of 13.68% and return on average tangible equity (ROTE) (non-GAAP) of 20.36% compared to ROA of 1.64%, ROE of 12.47% and ROTE (non-GAAP) of 18.46% for the third quarter of 2022.
•Pre-provision net revenue to average assets (PPNR) (non-GAAP) of 2.36% compared to 2.15% for the third quarter of 2022.
•Net interest margin (NIM) (FTE) (non-GAAP) expanded 29 basis points to 4.33% compared to 4.04% for the third quarter of 2022.
•Net interest income increased by $5.3 million, or 6.3%, compared to the third quarter of 2022.
•Total portfolio loans increased $87.1 million, or 4.9% annualized, compared to September 30, 2022.
•Nonperforming assets decreased $6.7 million, or 23.2%, resulting in a nonperforming assets to total loans plus other real estate owned, or OREO, ratio of 0.31% compared to 0.41% at September 30, 2022.
•S&T's Board of Directors approved a $0.32 per share cash dividend, an increase of $0.01, or 3.2%, compared to the prior quarter. This is an increase of $0.03, or 10.3%, compared to the same period in the prior year.
Full Year 2022 Highlights:
•Record EPS and net income for the full year 2022.
•ROA of 1.48%, ROE of 11.47% and ROTE (non-GAAP) of 17.02% compared to ROA of 1.18%, ROE of 9.30% and ROTE (non-GAAP) of 13.85% in the prior year.
•PPNR (non-GAAP) of 1.93% compared to 1.62% in the prior year.
- more -

S&T Earnings Release - 2
•Net interest margin (NIM) (FTE) (non-GAAP) expanded 54 basis points to 3.76% compared to 3.22% for the prior year.
•Net interest income increased by $39.7 million, or 14.4%, compared to 2021.
•Total portfolio loans, excluding PPP, increased $268.3 million, or 3.9% compared to December 31, 2021.
•Nonperforming assets decreased $57.5 million, or 72.2%, resulting in a nonperforming assets to total loans plus OREO ratio of 0.31% compared to 1.13% at December 31, 2021.
•Full year 2022 dividends declared increased 6.2% to $1.20 compared to $1.13 in 2021.
“2022 was truly a historic year for S&T," said Chris McComish, chief executive officer. "We began the year celebrating our 120th anniversary and market leading recognition for customer satisfaction and employee engagement. We have now finished the year with two consecutive quarters of record net income and earnings per share and record full year net income and earnings per share. We look forward to 2023, a transformative year for S&T focused on living our purpose of building a better future together through people-forward banking.”
Fourth Quarter of 2022 Results (three months ended December 31, 2022)
Net Interest Income
Net interest income increased $5.3 million, or 6.3%, to $89.1 million compared to $83.8 million in the third quarter of 2022. The increase in net interest income was primarily due to higher interest rates in the fourth quarter. The yield on total average loans increased 69 basis points to 5.38% compared to 4.69% in the third quarter of 2022. Total interest-bearing deposit costs increased 50 basis points to 0.93% compared to 0.43% in the third quarter of 2022. Average interest-bearing deposit balances declined $129.7 million compared to the prior quarter due to the competitive market driven by rising interest rates. Total borrowing costs increased 108 basis points to 4.60% compared to 3.52% in the third quarter of 2022. Average borrowings increased $122.8 million to $217.6 million compared to $94.8 million in the third quarter. Net interest margin on a fully taxable equivalent basis (NIM) (FTE) (non-GAAP) expanded 29 basis points to 4.33% compared to 4.04% in the prior quarter. The increase in NIM (FTE) (non-GAAP) was due to higher yields on loans only partially offset by a higher cost of interest-bearing liabilities.
Asset Quality
Total nonperforming assets decreased $6.7 million, or 23.2%, to $22.1 million at December 31, 2022 compared to $28.8 million at September 30, 2022. Nonperforming assets to total loans plus OREO, decreased 10 basis points to 0.31% at December 31, 2022 compared to 0.41% at September 30, 2022. Net loan charge-offs were $0.9 million for the fourth quarter of 2022 compared to $0.7 million in the third quarter of 2022. The provision for credit losses was $3.2 million for the fourth quarter of 2022 compared to $2.5 million in the third quarter of 2022. The allowance for credit losses was 1.41% of total portfolio loans as of December 31, 2022 compared to 1.40% at September 30, 2022.
Noninterest Income and Expense
Noninterest income increased $0.8 million to $15.6 million in the fourth quarter of 2022 compared to $14.8 million in the third quarter of 2022. The increase in noninterest income was primarily due to higher other income of $1.7 million related to a net gain on the sale of OREO of $2.0 million. Noninterest expense increased $1.7 million to $51.3 million in the fourth quarter of 2022 compared to $49.6 million in the third quarter of 2022. The increase was
- more -

S&T Earnings Release - 3
mainly due to an increase in salaries and employee benefits of $1.3 million compared to the prior quarter primarily due to higher incentives. The efficiency ratio (non-GAAP) improved to 48.73% compared to 50.19% for the third quarter of 2022.
Financial Condition
Total assets increased $0.2 billion to $9.1 billion at December 31, 2022 compared to $8.9 billion at September 30, 2022. Total portfolio loans increased $87.1 million, or 4.9% annualized, compared to September 30, 2022. Consumer loans increased $80.2 million, or 17.1% annualized, which primarily consisted of residential mortgage growth of $72.6 million, or 27.6% annualized. Total deposits decreased $190.6 million with decreases in all categories due to the competitive market driven by rising interest rates. S&T continues to maintain a strong capital position with all capital ratios above the well-capitalized thresholds of federal bank regulatory agencies.
Full Year 2022 Results (twelve months ended December 31, 2022)
Full year net income increased nearly 23% and was a record $135.5 million, or $3.46 per diluted share, for the year ended December 31, 2022 compared to net income of $110.3 million, or $2.81 per diluted share, for 2021.
Net interest income increased $39.7 million, or 14.4% compared to 2021 primarily due to the impact of rising interest rates. The yield on total average loans increased 66 basis points to 4.50% compared to 3.84% in 2021. Total interest-bearing deposit costs increased 20 basis points to 0.40% compared to 0.20% in 2021. Net interest margin (FTE) (non-GAAP) expanded 54 basis points to 3.76% compared to 3.22% for 2021. The increase in NIM (FTE) (non-GAAP) was due to higher yields on loans only partially offset by a higher cost of interest-bearing liabilities.
Noninterest income decreased $6.4 million compared to the prior year. Mortgage banking income decreased $7.5 million due to a decline in loan sale activity caused by rising interest rates and a shift to holding originated mortgage loans. Other income decreased $1.8 million compared to the prior year primarily related to the decline in the fair value of the assets in a nonqualified benefit plan and other market value adjustments partially offset by a net gain on the sale of OREO. Debit and credit card fees increased $1.1 million and service charges on deposit accounts increased $1.8 million due to increased customer activity. Noninterest expense increased $7.8 million compared to 2021. Salaries and employee benefits increased $3.0 million primarily due to higher incentives. Professional services and legal increased $2.0 million related to various consulting engagements during 2022. The efficiency ratio (non-GAAP) for 2022 was 52.34% compared to 55.06% for 2021.
Asset quality improved significantly during 2022. Nonperforming assets decreased $57.5 million, or 72.2%, to $22.1 million resulting in a nonperforming assets to total loans plus other real estate owned, or OREO, ratio of 0.31% compared to 1.13% at December 31, 2021. The provision for credit losses decreased $7.8 million to $8.4 million for 2022 compared to $16.2 million for 2021 primarily due to lower net charge-offs. Net loan charge-offs were $2.6 million for 2022 compared to $34.5 million for 2021. The allowance for credit losses was 1.41% of total portfolio loans as of December 31, 2022 and December 31, 2021.
- more -

S&T Earnings Release - 4
Dividend
S&T's Board of Directors approved a $0.32 per share cash dividend on January 25, 2023. This is an increase of $0.03, or 10.3%, compared to a $0.29 per share cash dividend declared in the same period in the prior year. The dividend is payable February 23, 2023 to shareholders of record on February 10, 2023. Dividends declared in 2022 increased $0.07 to $1.20 compared to $1.13 for 2021.
Non-GAAP Financial Measures
This release presents certain non-GAAP financial measures. For a reconciliation to the most directly comparable GAAP measures, see "Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures" in the accompanying tables.
Conference Call
S&T will host its fourth quarter 2022 earnings conference call live over the Internet at 1:00 p.m. ET on Thursday, January 26, 2023. To access the webcast, go to S&T Bancorp, Inc.’s Investor Relations webpage www.stbancorp.com. After the live presentation, the webcast will be archived at www.stbancorp.com for 12 months.
About S&T Bancorp, Inc.
S&T Bancorp, Inc. is a $9.1 billion bank holding company that is headquartered in Indiana, Pennsylvania 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 Pennsylvania and Ohio. S&T Bank was recently named by Forbes as a 2022 Best-in-State Bank. S&T Bank also received the highest ranking in customer satisfaction for retail banking in the Pennsylvania region by J.D. Power in 2022. For more information visit stbancorp.com or stbank.com. Follow us on Facebook, Instagram and LinkedIn.
This information contains or incorporates statements that we believe are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements generally relate to our financial condition, results of operations, plans, objectives, outlook for earnings, revenues, expenses, capital and liquidity levels and ratios, asset levels, asset quality, financial position and other matters regarding or affecting S&T and its future business and operations. Forward-looking statements are typically identified by words or phrases such as “will likely result,” “expect,” “anticipate,” “estimate,” “forecast,” “project,” “intend,” “believe,” “assume,” “strategy,” “trend,” “plan,” “outlook,” “outcome,” “continue,” “remain,” “potential,” “opportunity,” “comfortable,” “current,” “position,” “maintain,” “sustain,” “seek,” “achieve,” and variations of such words and similar expressions, or future or conditional verbs such as will, would, should, could or may. Although we believe the assumptions upon which these forward-looking statements are based are reasonable, any of these assumptions could prove to be inaccurate and the forward-looking statements based on these assumptions could be incorrect. The matters discussed in these forward-looking statements are subject to various risks, uncertainties and other factors that could cause actual results and trends to differ materially from those made, projected, or implied in or by the forward-looking statements depending on a variety of uncertainties or other factors including, but not limited to: credit losses and the credit risk of our commercial and consumer loan products; changes in the level of charge-offs and changes in estimates of the adequacy of the allowance for credit losses; cyber-security concerns; rapid technological developments and changes; operational risks or risk management failures by us or critical third parties, including fraud risk; our ability to manage our reputational
- more -

S&T Earnings Release - 5
risks; sensitivity to the interest rate environment including a prolonged period of low interest rates, a rapid increase in interest rates or a change in the shape of the yield curve; a change in spreads on interest-earning assets and interest-bearing liabilities; the transition from LIBOR as a reference rate; regulatory supervision and oversight, including changes in regulatory capital requirements and our ability to address those requirements; unanticipated changes in our liquidity position; unanticipated changes in regulatory and governmental policies impacting interest rates and financial markets; changes in accounting policies, practices or guidance; legislation affecting the financial services industry as a whole, and S&T, in particular; the outcome of pending and future litigation and governmental proceedings; increasing price and product/service competition; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; managing our internal growth and acquisitions; the possibility that the anticipated benefits from acquisitions, cannot be fully realized in a timely manner or at all, or that integrating the acquired operations will be more difficult, disruptive or costly than anticipated; containing costs and expenses; reliance on significant customer relationships; an interruption or cessation of an important service by a third-party provider; our ability to attract and retain talented executives and employees; general economic or business conditions, including the strength of regional economic conditions in our market area; environmental, social and governance practices and disclosures, including climate change, hiring practices, the diversity of the work force, and racial and social justice issues; the duration and severity of the coronavirus (“COVID-19”) pandemic, both in our principal area of operations and nationally, including the ultimate impact of the pandemic on the economy generally and on our operations; our participation in the Paycheck Protection Program; deterioration of the housing market and reduced demand for mortgages; deterioration in the overall macroeconomic conditions or the state of the banking industry that could warrant further analysis of the carrying value of goodwill and could result in an adjustment to its carrying value resulting in a non-cash charge to net income; the stability of our core deposit base and access to contingency funding; re-emergence of turbulence in significant portions of the global financial and real estate markets that could impact our performance, both directly, by affecting our revenues and the value of our assets and liabilities, and indirectly, by affecting the economy generally and access to capital in the amounts, at the times and on the terms required to support our future businesses.
Many of these factors, as well as other factors, are described in our Annual Report on Form 10-K for the year ended December 31, 2021, including Part I, Item 1A-"Risk Factors" and any of our subsequent filings with the SEC. Forward-looking statements are based on beliefs and assumptions using information available at the time the statements are made. We caution you not to unduly rely on forward-looking statements because the assumptions, beliefs, expectations and projections about future events may, and often do, differ materially from actual results. Any forward-looking statement speaks only as to the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect developments occurring after the statement is made.
- more -

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

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands, except per share data) | Quarter |  | Quarter |  | Quarter |
INTEREST AND DIVIDEND INCOME |  |  |  |  |  |
Loans, including fees | $96,220 |  |  | $83,035 |  |  | $66,373 |  |
Investment Securities: |  |  |  |  |  |
Taxable | 6,507 |  |  | 6,305 |  |  | 4,173 |  |
Tax-exempt | 233 |  |  | 380 |  |  | 495 |  |
Dividends | 248 |  |  | 115 |  |  | 94 |  |
Total Interest and Dividend Income | 103,208 |  |  | 89,835 |  |  | 71,135 |  |
INTEREST EXPENSE |  |  |  |  |  |
Deposits | 11,067 |  |  | 5,197 |  |  | 2,186 |  |
Borrowings, junior subordinated debt securities and other | 3,083 |  |  | 840 |  |  | 511 |  |
Total Interest Expense | 14,150 |  |  | 6,037 |  |  | 2,697 |  |
NET INTEREST INCOME | 89,058 |  |  | 83,798 |  |  | 68,438 |  |
Provision for credit losses | 3,176 |  |  | 2,498 |  |  | 7,128 |  |
Net Interest Income After Provision for Credit Losses | 85,882 |  |  | 81,300 |  |  | 61,310 |  |
NONINTEREST INCOME |  |  |  |  |  |
Net gain on sale of securities | — |  |  | 198 |  |  | — |  |
Debit and credit card | 4,421 |  |  | 4,768 |  |  | 4,467 |  |
Service charges on deposit accounts | 4,341 |  |  | 4,333 |  |  | 4,001 |  |
Wealth management | 3,016 |  |  | 3,212 |  |  | 3,314 |  |
Mortgage banking | 309 |  |  | 425 |  |  | 1,528 |  |
Other | 3,556 |  |  | 1,824 |  |  | 2,794 |  |
Total Noninterest Income | 15,643 |  |  | 14,760 |  |  | 16,104 |  |
NONINTEREST EXPENSE |  |  |  |  |  |
Salaries and employee benefits | 27,998 |  |  | 26,700 |  |  | 27,144 |  |
Data processing and information technology | 4,159 |  |  | 4,220 |  |  | 4,668 |  |
Occupancy | 3,806 |  |  | 3,490 |  |  | 3,624 |  |
Furniture, equipment and software | 2,975 |  |  | 2,915 |  |  | 2,897 |  |
Professional services and legal | 2,138 |  |  | 1,851 |  |  | 1,650 |  |
Other taxes | 1,842 |  |  | 1,559 |  |  | 1,545 |  |
Marketing | 1,348 |  |  | 1,367 |  |  | 1,346 |  |
FDIC insurance | 437 |  |  | 598 |  |  | 1,044 |  |
Other | 6,572 |  |  | 6,933 |  |  | 6,271 |  |
Total Noninterest Expense | 51,275 |  |  | 49,633 |  |  | 50,189 |  |
Income Before Taxes | 50,250 |  |  | 46,427 |  |  | 27,225 |  |
Income tax expense | 9,980 |  |  | 9,178 |  |  | 4,748 |  |
Net Income | $40,270 |  |  | $37,249 |  |  | $22,477 |  |
Per Share Data |  |  |  |  |  |
Shares outstanding at end of period | 38,999,733 |  |  | 39,012,773 |  |  | 39,351,194 |  |
Average shares outstanding - diluted | 38,944,575 |  |  | 38,975,145 |  |  | 39,082,285 |  |
Diluted earnings per share | $1.03 |  |  | $0.95 |  |  | $0.57 |  |
Dividends declared per share | $0.31 |  |  | $0.30 |  |  | $0.29 |  |
Dividend yield (annualized) | 3.63 | % |  | 4.09 | % |  | 3.68 | % |
Dividends paid to net income | 29.85 | % |  | 31.39 | % |  | 50.64 | % |
Book value | $30.38 |  |  | $29.56 |  |  | $30.66 |  |
Tangible book value (1) | $20.69 |  |  | $19.87 |  |  | $21.03 |  |
Market value | $34.18 |  |  | $29.31 |  |  | $31.52 |  |
Profitability Ratios (Annualized) |  |  |  |  |  |
Return on average assets | 1.78 | % |  | 1.64 | % |  | 0.94 | % |
Return on average shareholders' equity | 13.68 | % |  | 12.47 | % |  | 7.39 | % |
Return on average tangible shareholders' equity(2) | 20.36 | % |  | 18.46 | % |  | 10.95 | % |
Pre-provision net revenue / average assets(3) | 2.36 | % |  | 2.15 | % |  | 1.44 | % |
Efficiency ratio (FTE)(4) | 48.73 | % |  | 50.19 | % |  | 59.01 | % |

- more -

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

|  |  | Twelve Months Ended December 31, |
(dollars in thousands, except per share data) |  |  | 2022 |  | 2021 |
INTEREST AND DIVIDEND INCOME |  |  |  |  |  |
Loans, including fees |  |  | $314,866 |  |  | $270,460 |  |
Investment Securities: |  |  |  |  |  |
Taxable |  |  | 23,743 |  |  | 15,706 |  |
Tax-exempt |  |  | 1,579 |  |  | 2,593 |  |
Dividends |  |  | 563 |  |  | 503 |  |
Total Interest and Dividend Income |  |  | 340,751 |  |  | 289,262 |  |
INTEREST EXPENSE |  |  |  |  |  |
Deposits |  |  | 19,907 |  |  | 10,757 |  |
Borrowings, junior subordinated debt securities and other |  |  | 5,061 |  |  | 2,393 |  |
Total Interest Expense |  |  | 24,968 |  |  | 13,150 |  |
NET INTEREST INCOME |  |  | 315,783 |  |  | 276,112 |  |
Provision for credit losses |  |  | 8,366 |  |  | 16,215 |  |
Net Interest Income After Provision for Credit Losses |  |  | 307,417 |  |  | 259,897 |  |
NONINTEREST INCOME |  |  |  |  |  |
Net gain on sale of securities |  |  | 198 |  |  | 29 |  |
Debit and credit card |  |  | 19,008 |  |  | 17,952 |  |
Service charges on deposit accounts |  |  | 16,829 |  |  | 15,040 |  |
Wealth management |  |  | 12,717 |  |  | 12,889 |  |
Mortgage banking |  |  | 2,215 |  |  | 9,734 |  |
Other |  |  | 7,292 |  |  | 9,052 |  |
Total Noninterest Income |  |  | 58,259 |  |  | 64,696 |  |
NONINTEREST EXPENSE |  |  |  |  |  |
Salaries and employee benefits |  |  | 103,221 |  |  | 100,214 |  |
Data processing and information technology |  |  | 16,918 |  |  | 16,681 |  |
Occupancy |  |  | 14,812 |  |  | 14,544 |  |
Furniture, equipment and software |  |  | 11,606 |  |  | 10,684 |  |
Professional services and legal |  |  | 8,318 |  |  | 6,368 |  |
Other taxes |  |  | 6,620 |  |  | 6,644 |  |
Marketing |  |  | 5,600 |  |  | 4,553 |  |
FDIC insurance |  |  | 2,854 |  |  | 4,224 |  |
Other |  |  | 26,797 |  |  | 25,013 |  |
Total Noninterest Expense |  |  | 196,746 |  |  | 188,925 |  |
Income Before Taxes |  |  | 168,930 |  |  | 135,668 |  |
Income tax expense |  |  | 33,410 |  |  | 25,325 |  |
Net Income |  |  | $135,520 |  |  | $110,343 |  |
Per Share Data |  |  |  |  |  |
Average shares outstanding - diluted |  |  | 39,030,934 |  |  | 39,052,961 |  |
Diluted earnings per share |  |  | $3.46 |  |  | $2.81 |  |
Dividends declared per share |  |  | $1.20 |  |  | $1.13 |  |
Dividends paid to net income |  |  | 34.64 | % |  | 40.18 | % |
Profitability Ratios |  |  |  |  |  |
Return on average assets |  |  | 1.48 | % |  | 1.18 | % |
Return on average shareholders' equity |  |  | 11.47 | % |  | 9.30 | % |
Return on average tangible shareholders' equity(5) |  |  | 17.02 | % |  | 13.85 | % |
Pre-provision net revenue / average assets(6) |  |  | 1.93 | % |  | 1.62 | % |
Efficiency ratio (FTE)(7) |  |  | 52.34 | % |  | 55.06 | % |

- more -

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

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
ASSETS |  |  |  |  |  |
Cash and due from banks, including interest-bearing deposits | $210,009 |  |  | $134,903 |  |  | $922,215 |  |
Securities, at fair value | 1,002,778 |  |  | 997,428 |  |  | 910,793 |  |
Loans held for sale | 16 |  |  | 1,039 |  |  | 1,522 |  |
Commercial loans: |  |  |  |  |  |
Commercial real estate | 3,128,187 |  |  | 3,134,841 |  |  | 3,236,653 |  |
Commercial and industrial | 1,718,976 |  |  | 1,714,714 |  |  | 1,728,969 |  |
Commercial construction | 399,371 |  |  | 390,093 |  |  | 440,962 |  |
Total Commercial Loans | 5,246,534 |  |  | 5,239,648 |  |  | 5,406,584 |  |
Consumer loans: |  |  |  |  |  |
Residential mortgage | 1,116,528 |  |  | 1,043,973 |  |  | 899,956 |  |
Home equity | 652,066 |  |  | 642,937 |  |  | 564,219 |  |
Installment and other consumer | 124,896 |  |  | 126,629 |  |  | 107,928 |  |
Consumer construction | 43,945 |  |  | 43,729 |  |  | 21,303 |  |
Total Consumer Loans | 1,937,435 |  |  | 1,857,268 |  |  | 1,593,406 |  |
Total Portfolio Loans | 7,183,969 |  |  | 7,096,916 |  |  | 6,999,990 |  |
Allowance for credit losses | (101,340) |  |  | (99,694) |  |  | (98,576) |  |
Total Portfolio Loans, Net | 7,082,629 |  |  | 6,997,222 |  |  | 6,901,414 |  |
Federal Home Loan Bank and other restricted stock, at cost | 23,035 |  |  | 10,900 |  |  | 9,519 |  |
Goodwill | 373,424 |  |  | 373,424 |  |  | 373,424 |  |
Other assets | 418,676 |  |  | 421,053 |  |  | 369,642 |  |
Total Assets | $9,110,567 |  |  | $8,935,969 |  |  | $9,488,529 |  |
LIABILITIES |  |  |  |  |  |
Deposits: |  |  |  |  |  |
Noninterest-bearing demand | $2,588,692 |  |  | $2,663,176 |  |  | $2,748,586 |  |
Interest-bearing demand | 846,653 |  |  | 847,825 |  |  | 979,133 |  |
Money market | 1,731,521 |  |  | 1,818,642 |  |  | 2,070,579 |  |
Savings | 1,118,511 |  |  | 1,128,169 |  |  | 1,110,155 |  |
Certificates of deposit | 934,593 |  |  | 952,785 |  |  | 1,088,071 |  |
Total Deposits | 7,219,970 |  |  | 7,410,597 |  |  | 7,996,524 |  |
Borrowings: |  |  |  |  |  |
Securities sold under repurchase agreements | — |  |  | — |  |  | 84,491 |  |
Short-term borrowings | 370,000 |  |  | 35,000 |  |  | — |  |
Long-term borrowings | 14,741 |  |  | 14,853 |  |  | 22,430 |  |
Junior subordinated debt securities | 54,453 |  |  | 54,438 |  |  | 54,393 |  |
Total Borrowings | 439,194 |  |  | 104,291 |  |  | 161,314 |  |
Other liabilities | 266,744 |  |  | 267,900 |  |  | 124,237 |  |
Total Liabilities | 7,925,908 |  |  | 7,782,788 |  |  | 8,282,075 |  |
SHAREHOLDERS' EQUITY |  |  |  |  |  |
Total Shareholders' Equity | 1,184,659 |  |  | 1,153,181 |  |  | 1,206,454 |  |
Total Liabilities and Shareholders' Equity | $9,110,567 |  |  | $8,935,969 |  |  | $9,488,529 |  |
Capitalization Ratios |  |  |  |  |  |
Shareholders' equity / assets | 13.00 | % |  | 12.90 | % |  | 12.71 | % |
Tangible common equity / tangible assets(9) | 9.24 | % |  | 9.06 | % |  | 9.08 | % |
Tier 1 leverage ratio | 11.06 | % |  | 10.75 | % |  | 9.74 | % |
Common equity tier 1 capital | 12.81 | % |  | 12.53 | % |  | 12.03 | % |
Risk-based capital - tier 1 | 13.21 | % |  | 12.93 | % |  | 12.43 | % |
Risk-based capital - total | 14.73 | % |  | 14.43 | % |  | 13.79 | % |

- more -

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

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
Net Interest Margin (FTE) (QTD Averages) |  |  |  |  |  |
ASSETS |  |  |  |  |  |
Interest-bearing deposits with banks | $79,881 | 4.04% | $158,700 | 2.05% | $877,738 | 0.16%
Securities, at fair value | 991,774 | 2.43% | 1,051,534 | 2.28% | 883,066 | 2.02%
Loans held for sale | 491 | 6.19% | 1,032 | 5.36% | 2,057 | 3.03%
Commercial real estate | 3,118,874 | 5.14% | 3,159,543 | 4.63% | 3,252,946 | 3.59%
Commercial and industrial | 1,724,480 | 6.15% | 1,704,271 | 5.10% | 1,729,014 | 4.21%
Commercial construction | 387,737 | 6.64% | 405,460 | 5.05% | 446,219 | 3.19%
Total Commercial Loans | 5,231,091 | 5.58% | 5,269,274 | 4.81% | 5,428,179 | 3.76%
Residential mortgage | 1,077,114 | 4.25% | 1,005,139 | 4.12% | 889,758 | 4.03%
Home equity | 648,340 | 5.44% | 629,827 | 4.34% | 558,158 | 3.37%
Installment and other consumer | 126,570 | 6.97% | 123,010 | 6.10% | 103,450 | 5.63%
Consumer construction | 41,385 | 3.81% | 40,975 | 3.47% | 16,203 | 3.50%
Total Consumer Loans | 1,893,409 | 4.83% | 1,798,951 | 4.31% | 1,567,569 | 3.90%
Total Portfolio Loans | 7,124,500 | 5.38% | 7,068,225 | 4.69% | 6,995,748 | 3.79%
Total Loans | 7,124,991 | 5.38% | 7,069,257 | 4.69% | 6,997,805 | 3.79%
Federal Home Loan Bank and other restricted stock | 24,043 | 5.32% | 8,398 | 4.55% | 9,720 | 3.06%
Total Interest-earning Assets | 8,220,689 | 5.01% | 8,287,889 | 4.33% | 8,768,329 | 3.25%
Noninterest-earning assets | 763,927 |  | 721,480 |  | 722,029 |
Total Assets | $8,984,616 |  | $9,009,369 |  | $9,490,357 |
LIABILITIES AND SHAREHOLDERS' EQUITY |  |  |  |  |  |
Interest-bearing demand | $836,585 | 0.24% | $872,302 | 0.07% | $967,826 | 0.07%
Money market | 1,792,162 | 1.60% | 1,861,389 | 0.69% | 2,063,447 | 0.17%
Savings | 1,127,987 | 0.22% | 1,131,575 | 0.10% | 1,090,211 | 0.03%
Certificates of deposit | 941,774 | 1.14% | 962,898 | 0.61% | 1,147,664 | 0.36%
Total Interest-bearing Deposits | 4,698,508 | 0.93% | 4,828,164 | 0.43% | 5,269,148 | 0.16%
Securities sold under repurchase agreements | — | —% | 12,668 | 0.10% | 76,171 | 0.10%
Short-term borrowings | 148,370 | 4.22% | 10,379 | 3.16% | — | —%
Long-term borrowings | 14,801 | 2.55% | 17,278 | 2.25% | 22,566 | 1.96%
Junior subordinated debt securities | 54,443 | 6.21% | 54,428 | 4.78% | 54,383 | 2.77%
Total Borrowings | 217,614 | 4.60% | 94,753 | 3.52% | 153,120 | 1.32%
Total Other Costing Liabilities | 60,156 | 3.72% | — | —% | — | —%
Total Interest-bearing Liabilities | 4,976,278 | 1.13% | 4,922,917 | 0.49% | 5,422,269 | 0.20%
Noninterest-bearing liabilities | 2,840,315 |  | 2,901,290 |  | 2,861,873 |
Shareholders' equity | 1,168,023 |  | 1,185,162 |  | 1,206,216 |
Total Liabilities and Shareholders' Equity | $8,984,616 |  | $9,009,369 |  | $9,490,357 |
Net Interest Margin(10) |  | 4.33% |  | 4.04% |  | 3.12%

- more -

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

|  |  | Twelve Months Ended December 31, |
(dollars in thousands) |  |  | 2022 |  | 2021 |
Net Interest Margin (FTE) (YTD Averages) |  |  |  |  |  |
ASSETS |  |  |  |  |  |
Interest-bearing deposits with banks |  |  | $378,323 | 0.78% | $722,057 | 0.13%
Securities, at fair value |  |  | 1,017,471 | 2.25% | 832,304 | 2.18%
Loans held for sale |  |  | 1,115 | 4.38% | 4,094 | 3.03%
Commercial real estate |  |  | 3,182,821 | 4.39% | 3,249,559 | 3.68%
Commercial and industrial |  |  | 1,706,861 | 4.90% | 1,829,563 | 4.15%
Commercial construction |  |  | 401,780 | 4.68% | 471,286 | 3.28%
Total Commercial Loans |  |  | 5,291,462 | 4.57% | 5,550,407 | 3.80%
Residential mortgage |  |  | 980,134 | 4.10% | 881,494 | 4.11%
Home equity |  |  | 611,134 | 4.24% | 543,777 | 3.46%
Installment and other consumer |  |  | 119,703 | 6.00% | 90,129 | 5.94%
Consumer construction |  |  | 33,922 | 3.53% | 14,748 | 4.53%
Total Consumer Loans |  |  | 1,744,893 | 4.26% | 1,530,148 | 3.99%
Total Portfolio Loans |  |  | 7,036,355 | 4.50% | 7,080,555 | 3.84%
Total Loans |  |  | 7,037,470 | 4.50% | 7,084,649 | 3.84%
Federal Home Loan Bank and other restricted stock |  |  | 12,694 | 4.54% | 10,363 | 3.83%
Total Interest-earning Assets |  |  | 8,445,958 | 4.06% | 8,649,372 | 3.37%
Noninterest-earning assets |  |  | 721,080 |  | 726,478 |
Total Assets |  |  | $9,167,038 |  | $9,375,850 |
LIABILITIES AND SHAREHOLDERS' EQUITY |  |  |  |  |  |
Interest-bearing demand |  |  | $918,222 | 0.11% | $956,211 | 0.08%
Money market |  |  | 1,909,208 | 0.63% | 2,033,631 | 0.18%
Savings |  |  | 1,121,818 | 0.10% | 1,047,855 | 0.03%
Certificates of deposit |  |  | 993,722 | 0.58% | 1,255,370 | 0.47%
Total Interest-bearing deposits |  |  | 4,942,970 | 0.40% | 5,293,066 | 0.20%
Securities sold under repurchase agreements |  |  | 35,836 | 0.10% | 69,964 | 0.11%
Short-term borrowings |  |  | 40,013 | 4.15% | 6,301 | 0.19%
Long-term borrowings |  |  | 19,090 | 2.15% | 22,995 | 1.99%
Junior subordinated debt securities |  |  | 54,420 | 4.40% | 61,653 | 2.99%
Total Borrowings |  |  | 149,359 | 3.01% | 160,913 | 1.49%
Total Other Costing Liabilities |  |  | 15,163 | 3.69% | — | —%
Total Interest-bearing Liabilities |  |  | 5,107,492 | 0.49% | 5,453,979 | 0.24%
Noninterest-bearing liabilities |  |  | 2,877,758 |  | 2,735,710 |
Shareholders' equity |  |  | 1,181,788 |  | 1,186,161 |
Total Liabilities and Shareholders' Equity |  |  | $9,167,038 |  | $9,375,850 |
Net Interest Margin(8) |  |  |  | 3.76% |  | 3.22%

- more -

S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited |  | S&T Earnings Release - | 11

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
Nonaccrual Loans |  |  |  |  |  |
Commercial loans: |  | % Loans |  | % Loans |  | % Loans
Commercial real estate | $7,323 |  | 0.23% | $8,556 |  | 0.27% | $32,892 |  | 1.02%
Commercial and industrial | 2,974 |  | 0.17% | 3,847 |  | 0.22% | 19,810 |  | 1.15%
Commercial construction | 384 |  | 0.10% | 384 |  | 0.10% | 2,471 |  | 0.56%
Total Nonaccrual Commercial Loans | 10,681 |  | 0.20% | 12,787 |  | 0.24% | 55,173 |  | 1.02%
Consumer loans: |  |  |  |  |  |
Residential mortgage | 6,063 |  | 0.54% | 7,357 |  | 0.70% | 8,227 |  | 0.91%
Home equity | 2,031 |  | 0.31% | 2,216 |  | 0.34% | 2,733 |  | 0.48%
Installment and other consumer | 277 |  | 0.22% | 417 |  | 0.33% | 158 |  | 0.15%
Total Nonaccrual Consumer Loans | 8,371 |  | 0.43% | 9,990 |  | 0.54% | 11,118 |  | 0.70%
Total Nonaccrual Loans | $19,052 |  | 0.27% | $22,777 |  | 0.32% | $66,291 |  | 0.95%

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
Loan Charge-offs (Recoveries) |  |  |  |  |  |
Charge-offs | $1,718 |  |  | $1,239 |  |  | $18,048 |  |
Recoveries | (808) |  |  | (529) |  |  | (393) |  |
Net Loan Charge-offs | $910 |  |  | $710 |  |  | $17,655 |  |
Net Loan Charge-offs (Recoveries) |  |  |  |  |  |
Commercial loans: |  |  |  |  |  |
Commercial real estate | $412 |  |  | $304 |  |  | $1,352 |  |
Commercial and industrial | 150 |  |  | 80 |  |  | 16,053 |  |
Commercial construction | — |  |  | — |  |  | (10) |  |
Total Commercial Loan Charge-offs | 562 |  |  | 384 |  |  | 17,395 |  |
Consumer loans: |  |  |  |  |  |
Residential mortgage | 51 |  |  | 41 |  |  | 104 |  |
Home equity | 136 |  |  | 111 |  |  | 8 |  |
Installment and other consumer | 161 |  |  | 174 |  |  | 148 |  |
Total Consumer Loan Charge-offs | 348 |  |  | 326 |  |  | 260 |  |
Total Net Loan Charge-offs | $910 |  |  | $710 |  |  | $17,655 |  |

|  |  | Twelve Months Ended December 31, |
(dollars in thousands) |  |  | 2022 |  | 2021 |
Loan Charge-offs (Recoveries) |  |  |  |  |  |
Charge-offs |  |  | $11,617 |  |  | $37,524 |  |
Recoveries |  |  | (9,022) |  |  | (2,994) |  |
Net Loan Charge-offs |  |  | $2,595 |  | $34,530 |
Net Loan Charge-offs (Recoveries) |  |  |  |  |  |
Commercial loans: |  |  |  |  |  |
Commercial real estate |  |  | $768 |  | $12,296 |
Commercial and industrial |  |  | 213 |  | 21,483 |
Commercial construction |  |  | (1) |  |  | 42 |  |
Total Commercial Loan Charge-offs |  |  | 980 |  | 33,821 |
Consumer loans: |  |  |  |  |  |
Residential mortgage |  |  | 186 |  | 121 |
Home equity |  |  | 233 |  | 288 |
Installment and other consumer |  |  | 1,196 |  | 300 |
Total Consumer Loan Charge-offs |  |  | 1,615 |  | 709 |
Total Net Loan Charge-offs |  |  | $2,595 |  | $34,530 |

- more -

S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited |  | S&T Earnings Release - | 12

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
Asset Quality Data |  |  |  |  |  |
Nonaccrual loans | $19,052 |  |  | $22,777 |  |  | $66,291 |  |
OREO | 3,065 |  |  | 6,022 |  |  | 13,313 |  |
Total nonperforming assets | 22,117 |  |  | 28,799 |  |  | 79,604 |  |
Troubled debt restructurings (nonaccruing) | 2,894 |  |  | 3,860 |  |  | 21,774 |  |
Troubled debt restructurings (accruing) | 8,891 |  |  | 8,925 |  |  | 9,921 |  |
Total troubled debt restructurings | 11,785 |  |  | 12,785 |  |  | 31,695 |  |
Nonaccrual loans / total loans | 0.27 | % |  | 0.32 | % |  | 0.95 | % |
Nonperforming assets / total loans plus OREO | 0.31 | % |  | 0.41 | % |  | 1.13 | % |
Allowance for credit losses / total portfolio loans | 1.41 | % |  | 1.40 | % |  | 1.41 | % |
Allowance for credit losses / total portfolio loans excluding PPP | 1.41 | % |  | 1.41 | % |  | 1.43 | % |
Allowance for credit losses / nonaccrual loans | 532 | % |  | 438 | % |  | 149 | % |
Net loan charge-offs | $910 |  |  | $710 |  |  | $17,655 |  |
Net loan charge-offs (annualized) / average loans | 0.05 | % |  | 0.04 | % |  | 1.02 | % |

|  |  | Twelve Months Ended December 31, |
(dollars in thousands) |  |  | 2022 |  | 2021 |
Asset Quality Data |  |  |  |  |  |
Net loan charge-offs |  |  | $2,595 |  |  | $34,530 |  |
Net loan charge-offs / average loans |  |  | 0.04 | % |  | 0.49 | % |

- more -

S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited |  | S&T Earnings Release - | 13

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

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars and shares in thousands) | Quarter |  | Quarter |  | Quarter |
(1) Tangible Book Value (non-GAAP) |  |  |  |  |  |
Total shareholders' equity | $1,184,659 |  |  | $1,153,181 |  |  | $1,206,454 |  |
Less: goodwill and other intangible assets, net of deferred tax liability | (377,673) |  |  | (377,961) |  |  | (378,871) |  |
Tangible common equity (non-GAAP) | $806,986 |  |  | $775,220 |  |  | $827,583 |  |
Common shares outstanding | 39,000 |  |  | 39,013 |  |  | 39,351 |  |
Tangible book value (non-GAAP) | $20.69 |  |  | $19.87 |  |  | $21.03 |  |
(2) Return on Average Tangible Shareholders' Equity (non-GAAP) |  |  |  |  |  |
Net income (annualized) | $159,765 |  |  | $147,781 |  |  | $89,176 |  |
Plus: amortization of intangibles (annualized), net of tax | 1,144 |  |  | 1,181 |  |  | 1,376 |  |
Net income before amortization of intangibles (annualized) | $160,909 |  |  | $148,962 |  |  | $90,552 |  |
Average total shareholders' equity | $1,168,023 |  |  | $1,185,162 |  |  | $1,206,216 |  |
Less: average goodwill and other intangible assets, net of deferred tax liability | (377,857) |  |  | (378,154) |  |  | (379,090) |  |
Average tangible equity (non-GAAP) | $790,166 |  |  | $807,008 |  |  | $827,126 |  |
Return on average tangible shareholders' equity (non-GAAP) | 20.36 | % |  | 18.46 | % |  | 10.95 | % |
(3) PPNR / Average Assets (non-GAAP) |  |  |  |  |  |
Income before taxes | $50,250 |  |  | $46,427 |  |  | $27,225 |  |
Plus: Provision for credit losses | 3,176 |  |  | 2,498 |  |  | 7,128 |  |
Total | $53,426 |  |  | $48,925 |  |  | $34,353 |  |
Total (annualized) (non-GAAP) | $211,961 |  |  | $194,106 |  |  | $136,292 |  |
Average assets | $8,984,616 |  |  | $9,009,369 |  |  | $9,490,357 |  |
PPNR / Average Assets (non-GAAP) | 2.36 | % |  | 2.15 | % |  | 1.44 | % |
(4) Efficiency Ratio (non-GAAP) |  |  |  |  |  |
Noninterest expense | $51,275 |  |  | $49,633 |  |  | $50,189 |  |
Net interest income per consolidated statements of net income | 89,058 |  |  | 83,798 |  |  | 68,438 |  |
Plus: taxable equivalent adjustment | 532 |  |  | 521 |  |  | 510 |  |
Net interest income (FTE) (non-GAAP) | $89,590 |  |  | $84,319 |  |  | $68,948 |  |
Noninterest income | 15,643 |  |  | 14,760 |  |  | 16,104 |  |
Less: net gains on sale of securities | — |  |  | (198) |  |  | — |  |
Net interest income (FTE) (non-GAAP) plus noninterest income | $105,233 |  |  | $98,881 |  |  | $85,052 |  |
Efficiency ratio (non-GAAP) | 48.73 | % |  | 50.19 | % |  | 59.01 | % |

- more -

S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited |  | S&T Earnings Release - | 14

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

|  |  | Twelve Months Ended December 31, |
(dollars in thousands) |  |  | 2022 |  | 2021 |
(5) Return on Average Tangible Shareholders' Equity (non-GAAP) |  |  |  |  |  |
Net income |  |  | $135,520 |  |  | $110,343 |  |
Plus: amortization of intangibles, net of tax |  |  | 1,199 |  |  | 1,400 |  |
Net income before amortization of intangibles |  |  | $136,719 |  |  | $111,743 |  |
Average total shareholders' equity |  |  | $1,181,788 |  |  | $1,186,161 |  |
Less: average goodwill and other intangible assets, net of deferred tax liability |  |  | (378,303) |  |  | (379,612) |  |
Average tangible equity (non-GAAP) |  |  | $803,485 |  |  | $806,549 |  |
Return on average tangible shareholders' equity (non-GAAP) |  |  | 17.02 | % |  | 13.85 | % |
(6) PPNR / Average Assets (non-GAAP) |  |  |  |  |  |
Income before taxes |  |  | $168,930 |  |  | $135,668 |  |
Plus: Provision for credit losses |  |  | 8,366 |  |  | 16,215 |  |
Total |  |  | $177,296 |  |  | $151,883 |  |
Average assets |  |  | $9,167,038 |  |  | $9,375,850 |  |
PPNR / Average Assets (non-GAAP) |  |  | 1.93 | % |  | 1.62 | % |
(7) Efficiency Ratio (non-GAAP) |  |  |  |  |  |
Noninterest expense |  |  | $196,746 |  |  | $188,925 |  |
Net interest income per consolidated statements of net income |  |  | 315,783 |  |  | 276,112 |  |
Plus: taxable equivalent adjustment |  |  | 2,052 |  |  | 2,316 |  |
Net interest income (FTE) (non-GAAP) |  |  | $317,835 |  |  | $278,428 |  |
Noninterest income |  |  | 58,259 |  |  | 64,696 |  |
Less: net gains on sale of securities |  |  | (198) |  |  | (29) |  |
Net interest income (FTE) (non-GAAP) plus noninterest income |  |  | $375,896 |  |  | $343,095 |  |
Efficiency ratio (non-GAAP) |  |  | 52.34 | % |  | 55.06 | % |
(8) Net Interest Margin Rate (FTE) (non-GAAP) |  |  |  |  |  |
Interest income and dividend income |  |  | $340,751 |  |  | $289,262 |  |
Less: interest expense |  |  | (24,968) |  |  | (13,150) |  |
Net interest income per consolidated statements of net income |  |  | $315,783 |  |  | $276,112 |  |
Plus: taxable equivalent adjustment |  |  | 2,052 |  |  | 2,316 |  |
Net interest income (FTE) (non-GAAP) |  |  | $317,835 |  |  | $278,428 |  |
Average interest-earning assets |  |  | $8,445,958 |  |  | $8,649,372 |  |
Net interest margin - (FTE) (non-GAAP) |  |  | 3.76 | % |  | 3.22 | % |

- more -

S&T Bancorp, Inc. Consolidated Selected Financial Data Unaudited |  | S&T Earnings Release - | 15

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

| 2022 |  | 2022 |  | 2021 |
| Fourth |  | Third |  | Fourth |
(dollars in thousands) | Quarter |  | Quarter |  | Quarter |
(9) Tangible Common Equity / Tangible Assets (non-GAAP) |  |  |  |  |  |
Total shareholders' equity | $1,184,659 |  |  | $1,153,181 |  |  | $1,206,454 |  |
Less: goodwill and other intangible assets, net of deferred tax liability | (377,673) |  |  | (377,961) |  |  | (378,871) |  |
Tangible common equity (non-GAAP) | $806,986 |  |  | $775,220 |  |  | $827,583 |  |
Total assets | $9,110,567 |  |  | $8,935,969 |  |  | $9,488,529 |  |
Less: goodwill and other intangible assets, net of deferred tax liability | (377,673) |  |  | (377,961) |  |  | (378,871) |  |
Tangible assets (non-GAAP) | $8,732,894 |  |  | $8,558,008 |  |  | $9,109,658 |  |
Tangible common equity to tangible assets (non-GAAP) | 9.24 | % |  | 9.06 | % |  | 9.08 | % |
(10) Net Interest Margin Rate (FTE) (non-GAAP) |  |  |  |  |  |
Interest income and dividend income | $103,208 |  |  | $89,835 |  |  | $71,135 |  |
Less: interest expense | (14,150) |  |  | (6,037) |  |  | (2,697) |  |
Net interest income per consolidated statements of net income | $89,058 |  |  | $83,798 |  |  | $68,438 |  |
Plus: taxable equivalent adjustment | 532 |  |  | 521 |  |  | 510 |  |
Net interest income (FTE) (non-GAAP) | $89,590 |  |  | $84,319 |  |  | $68,948 |  |
Net interest income (FTE) (annualized) | $355,438 |  |  | $334,526 |  |  | $273,537 |  |
Average interest-earning assets | $8,220,689 |  |  | $8,287,889 |  |  | $8,768,329 |  |
Net interest margin (FTE) (non-GAAP) | 4.33 | % |  | 4.04 | % |  | 3.12 | % |

###