-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JRXf04awy6sKMB2F0zW6b2/9MKJAu+sEyMJbezJWzrg/C5JlosrcS07AKvC+rG4p j5SJpgW6OgbFOohCeNXTVg== 0000719220-10-000002.txt : 20100125 0000719220-10-000002.hdr.sgml : 20100125 20100125092929 ACCESSION NUMBER: 0000719220-10-000002 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20091231 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20100125 DATE AS OF CHANGE: 20100125 FILER: COMPANY DATA: COMPANY CONFORMED NAME: S&T BANCORP INC CENTRAL INDEX KEY: 0000719220 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 251434426 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-12508 FILM NUMBER: 10543440 BUSINESS ADDRESS: STREET 1: 800 PHILADELPHIA STREET STREET 2: PO BOX 190 CITY: INDIANA STATE: PA ZIP: 15701 BUSINESS PHONE: 7244651466 MAIL ADDRESS: STREET 1: 800 PHILADELPHIA STREET STREET 2: PO BOX 190 CITY: INDIANA STATE: PA ZIP: 15701 8-K 1 st8k4q2009.htm FORM 8-K DATED JANUARY 25, 2010 st8k62105

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 8-K

Current Report

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) January 25, 2010

S&T Bancorp, Inc.
____________________________________________________________

 (Exact Name of Registrant as Specified in its Charter)

Pennsylvania
_________________

(State or Other Jurisdiction of Incorporation)

0-12508
_________________

(Commission File Number)

25-1434426
_________________

(IRS Employer Identification No.)

800 Philadelphia Street, Indiana, PA
__________________________________________
(Address of Principal Executive Offices)

15701
___________________
Zip Code

Registrant's telephone number, including area code

(800) 325-2265

Former name or address, if changed since last report

Not Applicable

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

  • Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
  • Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
  • Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
  • Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02 - Results of Operations and Financial Condition

On January 25, 2010, S&T Bancorp, Inc. announced by press release its earnings for the three and twelve months ended December 31, 2009. A copy of the press release is attached hereto as Exhibit 99.1. The information contained in this Report on Form 8-K is furnished pursuant to Item 2.02 and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference in any filing under the Securities Exchange Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

 

 

 

 

 

Item 9.01 - Financial Statements and Exhibits

(d) Exhibits. The exhibit listed on the Exhibit Index accompanying this Form 8-K is filed herewith.

(99.1) Press Release

 
 

SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed by the undersigned thereunto duly authorized.

 





January 25, 2010

 

 

S&T Bancorp, Inc.

/s/ Robert E. Rout

Robert E. Rout
Senior Executive Vice President,
Chief Financial Officer, Chief Administrative Officer and Secretary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit Index

Number

Description

Method of Filing

99.1

Press Release

Filed herewith

 

 

EX-99 2 press01252010.htm PRESS RELEASE DATED JANUARY 25, 2010 press01252010

 

 

 

Contact: Robert E. Rout

Chief Administrative and

Chief Financial Officer

TO BE RELEASED:

9:00 a.m., Monday, January 25, 2010

 

 

S&T Bancorp, Inc. Announces Earnings

 

Indiana, Pennsylvania - S&T Bancorp, Inc. (NASDAQ: STBA) today announced earnings for the fourth quarter and the year ended December 31, 2009. Diluted earnings per share for the fourth quarter of 2009 were $0.28 per share compared to $0.57 per share in the fourth quarter of 2008. Net income for the fourth quarter of 2009 decreased to $7.6 million as compared to $15.8 million in the comparable period one year ago. For the year ended December 31, 2009, diluted earnings per share were $0.07 as compared to $2.28 in 2008, and net income decreased from $60.2 million in 2008 to $2.0 million in 2009.

Todd D. Brice, president and chief executive officer, commented, "The economic events of 2009 presented previously unknown performance challenges and credit quality stresses that significantly affected our earnings this year. I couldn't be more proud of how the S&T organization responded to these challenges and strategically positioned the bank to take advantage of market opportunities that are sure to be presented in 2010."

Net interest income, on a fully taxable equivalent basis, decreased approximately $4.2 million or 10 percent for the quarter ending December 31, 2009, and increased $2.1 million or 1 percent for the 12 months of 2009, as compared to the same periods of 2008. A higher level of nonaccrual loans in 2009 negatively affected net interest income by $3.1 million. Net interest margin on a fully taxable equivalent basis was 3.94 percent, 3.94 percent and 3.89 percent for the third quarter, fourth quarter and full year of 2009, respectively. For the same periods of 2008, the net margin on a fully taxable equivalent basis was 4.07 percent, 4.13 percent and 4.07 percent, respectively.

Earning assets have decreased $262 million over the past 12 months, driven by a $164 million decrease in loans and $98 million decrease in investment securities. The loan decrease is primarily due to reduced demand for commercial real estate financing and development in the market, and less credit demand and utilization by businesses responding to the recessionary economic environment. A significant portion of maturing investment securities were not replaced in 2009 as the risk/reward for leveraging activities was significantly reduced in a volatile interest rate environment.

Deposits increased $76 million or 2 percent during the 12-month period ending December 31, 2009. Particularly noteworthy and beneficial to performance was a $112 million or 19 percent increase in noninterest-bearing deposit accounts. Brice commented, "Increasing core deposits, especially cash management relationships with our commercial customers, has been an ongoing strategic focus. The combination of reduced loan demand, lower investment securities and increased deposits has contributed to a $420 million reduction in borrowings over the past 12 months. We believe that strong liquidity and capital positions are important for these uncertain economic times, and to take advantage of market opportunities when the economy does turn positive."

Noninterest income, excluding investment security gains and losses, increased $4.6 million for the 12-month period ended December 31, 2009, as compared to 2008, primarily due to increases of $0.6 million for deposit fees, $1.0 million of debit/credit card activities, $3.0 million of mortgage banking revenues and $2.2 million of fair market valuations for the deferred compensation plan trust. These noninterest revenue increases were partially offset by decreases in insurance, wealth management, and commercial loan swap activities of $0.3 million, $0.5 million and $1.4 million, respectively. The commercial loan swap results were negatively affected by a $0.6 million charge related to a troubled loan relationship in the third quarter 2009. Also affecting year-over-year comparisons is a $0.4 million non-recurring gain in the first quarter 2008 from the VISA initial public offering.

Investment security losses for 2009 were $5.1 million, a $3.4 million increase from the $1.7 million of losses during 2008. Included in the 2009 results is $5.3 million of other-than-temporary impairment charges on 17 bank equity holdings. Five of these charges totaling $0.5 million occurred in the fourth quarter 2009. The equity securities portfolio currently has a market value of $12.2 million at December 31, 2009, as compared to $14.9 million at December 31, 2008. During the past two years, S&T has implemented a strategy to methodically sell holdings in this portfolio and only retain strategic positions in bank holding companies within our market area.

Noninterest expense increased $24.3 million or 29 percent for the full year 2009, as compared to the 2008 period. Salaries and employee benefits increased $6.1 million, primarily due to the addition of 56 average full-time equivalent staff, mostly due to the IBT acquisition in the second quarter of 2008, a $3.0 million increase in pension expense, offset by a $3.9 million reduction in incentives and profit sharing. Salaries and benefits expense was also negatively affected by the aforementioned fair market valuations for the deferred compensation plan trust. Other significant increases affecting noninterest expense in 2009 included $8.0 million of FDIC insurance premium, $1.9 million of reserve for unfunded commitments, $1.6 million of affordable housing project amortization and impairments, $3.8 million in legal, consulting, and loan collection costs, primarily due to resolving troubled loans, and $1.3 million of amortization of acquisition intangibles.

The efficiency ratio, which measures noninterest expense to noninterest income, excluding net security gains and losses, plus net interest income on a fully taxable equivalent basis, was 55 percent and 45 percent for the twelve-month periods ended December 31, 2009 and 2008, respectively.

Nonperforming assets totaled $95.4 million or 2.29 percent of total assets at December 31, 2009, as compared to $91.2 million or 2.17 percent at September 30, 2009 and $43.3 million or 0.98 percent at December 31, 2008. During the fourth quarter of 2009, two significant relationships were placed into nonperforming status:

  • A $9.7 million relationship for a resort in central Pennsylvania that has experienced a decline in bookings and cash flows. The relationship has a partial United States Department of Agriculture guarantee, and no specific reserve has been established.
  • A $5.2 million loan for an industrial warehouse property located in the southeast United States. Slowness in achieving target occupancy has created cash flow shortfalls that historically have been supplemented by the owners. Because continued owners' support is uncertain, a specific reserve of $1.5 million was established based upon a fourth quarter 2009 appraisal. The property is scheduled for auction during the first quarter of 2010.

The allowance for loan losses at December 31, 2009 was $59.6 million or 1.75 percent of total loans as compared to $42.7 million or 1.20 percent at December 31, 2008. In the fourth quarter of 2009, S&T recorded a provision for loan losses of $10.4 million as compared to $5.6 million in the fourth quarter of 2008. Included in the allowance is $17.0 million of specifically assigned reserves. For the 12 months ended December 31, 2009, the provision for loan losses was $72.4 million as compared to $12.9 million for the 12 months ended December 31, 2008. The provision for loan losses is based upon management's detailed quarterly analysis of the adequacy of the allowance for loan losses.

During the fourth quarter 2009, net charge-offs were $11.7 million. The most significant charged off loans were:

· $5.0 million for two commercial real estate projects in the New York and Connecticut region. Projects include a mixed-use commercial property and a new condominium project. Specific reserves of $4.2 million had been previously established for these projects. The mixed-use commercial property was fully charged-off, and the condominium project has an outstanding balance of $3.9 million.

· $2.5 million for a commercial and industrial loan secured by assignment of partnership interests. Unresolved legal issues among the partners makes the value of the partnership interest uncertain and the loan has been fully charged-off. A specific reserve of $2.1 million had been previously established.

· $0.6 million for condominium construction loans in western Pennsylvania. The remaining balance of $1.0 million is believed to be adequately collateralized based upon values established by previous unit sales. A specific reserve of $0.6 million had been previously established.

On January 16, 2009, S&T received $108.7 million of funds from the U.S. Treasury's Capital Purchase Program through the issuance of preferred stock and warrants for common stock. The purpose of the government program was to promote lending by healthy banks to individuals and businesses in order to stimulate the economy. Dividends and amortization associated with this preferred stock were $5.9 million for the twelve-month period ending December 31, 2009. Brice commented, "Participation in the Capital Purchase Program was a difficult decision for S&T, since we were already designated as "well capitalized" by regulatory guidelines. While the additional capital is comforting during these times, our intention is to obtain regulatory approval for returning these funds in the most shareholder-friendly manner possible once a positive direction in the economy becomes more clear." S&T's capital ratios for leverage, Total, Tier I and tangible common capital to tangible assets at December 31, 2009 were 10 .26 percent, 15.43 percent, 12.10 percent and 6.84 percent, respectively.

S&T Bancorp, Inc. declared a common stock quarterly dividend of $0.15 per share on January 18, 2010 which is payable on February 25, 2010 to shareholders of record as of February 1, 2010. This dividend represents a 3.5 percent projected annual yield utilizing the December 31, 2009 closing market price of $17.01.

Headquartered in Indiana, PA, S&T Bancorp, Inc. operates 55 offices within Allegheny, Armstrong, Blair, Butler, Cambria, Clarion, Clearfield, Indiana, Jefferson, and Westmoreland counties. With assets of $4.2 billion, S&T Bancorp, Inc. stock trades on the NASDAQ Global Select Market System under the symbol STBA.

This information may contain forward-looking statements regarding future financial performance which are not historical facts and which involve risks and uncertainties. Actual results and performance could differ materially from those anticipated by these forward-looking statements. Factors that could cause such a difference include, but are not limited to, general economic conditions, change in interest rates, deposit flows, loan demand, asset quality, including real estate and other collateral values, and competition. In addition to the results of operations presented in accordance with 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 tax-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 are presented in the attached financial data spreadsheet. This information should be read in conjunction with the audited financial statements and analysis as presented in the Annual Report on Form 10-K for S&T Bancorp, Inc. and subsidiaries.

EX-99 3 stba4q09.htm FINANCIAL DATA SPREADSHEET stba4q09

S&T Bancorp, Inc.
Consolidated Selected Financial Data
December 31, 2009
(Dollars in thousands, except per share data)

Page 1 of 3


2008

2009

Twelve months ended

March

 

June

 

September

 

December

March

 

June

 

September

December

December 

December

For the period:

1Q

2Q

3Q

4Q

1Q

2Q

3Q

4Q

2009

2008

 

 

 

 

 

 

 

Interest Income

$50,458

$50,433

$57,416

$57,811

$50,424

$49,226

$48,310

$47,126

$195,087

$216,118

Interest Expense

19,909

16,791

18,245

17,226

14,279

12,677

11,477

10,671

49,105

72,171

Net Interest Income

30,549

33,642

39,171

40,585

36,145

36,549

36,833

36,455

145,982

143,947

Taxable Equivalent Adjustment

1,148

1,227

1,385

1,388

1,334

1,311

1,284

1,274

5,202

5,147

Net Interest Income (FTE)

31,697

34,869

40,556

41,973

37,479

37,860

38,117

37,729

151,184

149,094

Provision For Loan Losses

1,279

(118)

6,156

5,561

21,389

32,184

8,382

10,399

72,354

12,878

Net Interest Income After                 Provisions (FTE)

30,418

34,987

34,400

36,412

16,090

5,676

29,735

27,330

78,830

136,216

 

 

Security Gains and Losses, Net

611

(1,829)

(341)

(92)

(1,246)

(1,296)

(2,059)

(487)

(5,088)

(1,651)

 

 

Service Charges and Fees

2,402

2,754

3,599

3,567

3,056

3,232

3,305

3,349

12,942

12,322

Wealth Management

1,862

1,907

2,118

2,081

1,743

1,912

1,920

1,924

7,500

7,967

Insurance

1,997

2,042

2,073

1,984

1,862

1,985

2,020

1,884

7,751

8,096

Other

2,638

3,100

2,811

2,168

3,601

4,624

3,038

4,213

15,475

10,718

Total Noninterest Income

8,899

9,803

10,601

9,800

10,262

11,753

10,283

11,370

43,668

39,103

 

 

Salaries and Employee Benefits

10,060

10,514

11,725

10,409

11,655

12,698

12,284

12,211

48,848

42,708

Occupancy and Equip. Expense, Net

2,660

2,636

2,761

2,838

3,082

3,023

2,882

2,898

11,886

10,895

Data Processing Expense

1,071

1,668

1,365

1,384

1,468

1,542

1,565

1,473

6,048

5,488

FDIC Expense

75

74

131

129

1,941

3,447

1,526

1,475

8,388

409

Other

4,089

7,492

6,358

6,363

7,292

12,052

6,582

7,031

32,956

24,301

Total Noninterest Expense

17,955

22,384

22,340

21,123

25,438

32,762

24,839

25,088

108,126

83,801

 

 

Income (Loss) Before Taxes

21,973

20,577

22,320

24,997

(332)

(16,629)

13,120

13,125

9,284

89,867

Taxable Equivalent Adjustment

1,148

1,227

1,385

1,388

1,334

1,311

1,284

1,274

5,202

5,147

Applicable Income Taxes

5,969

5,489

5,249

7,809

176

(9,284)

2,578

2,660

(3,869)

24,517

Net Income (Loss)

14,856

13,861

15,686

15,800

(1,842)

(8,656)

9,258

9,191

7,951

60,203

Preferred Stock Dividends

-

-

-

-

1,283

1,541

1,543

1,545

5,913

-

Net Income (Loss) Available to Common Shareholders

$14,856

$13,861

$15,686

$15,800

($3,125)

($10,197)

$7,715

$7,646

$2,038

$60,203

Per Common Share Data:

Shares Outstanding at End of Period

24,615,136

27,408,633

27,588,510

27,632,928

27,637,317

27,654,530

27,684,807

27,746,554

27,746,554

27,632,928

Average Shares Outstanding - Diluted

24,680,484

25,503,920

27,602,216

27,722,550

27,637,292

27,650,937

27,716,134

27,701,846

27,658,861

26,384,309

Net Income (Loss) - Diluted

$0.60

$0.54

$0.57

$0.57

($0.11)

($0.37)

$0.28

$0.28

$0.07

$2.28

Dividends Declared

$0.31

$0.31

$0.31

$0.31

$0.31

$0.15

$0.15

$0.00

$0.61

$1.24

Common Book Value

$14.18

$16.00

$16.34

$16.24

$16.01

$15.48

$15.77

$16.14

$16.14

$16.24

Tangible Common Book Value (5)

$12.04

$9.52

$9.97

$9.87

$9.68

$9.17

$9.44

$9.85

$9.85

$9.87

Market Value

$32.17

$29.06

$36.83

$35.50

$21.21

$12.16

$12.96

$17.01

$17.01

$35.50

 

 

 

S&T Bancorp, Inc.
Consolidated Selected Financial Data
December 31, 2009
(Dollars in thousands)

Page 2 of 3


2008

2009

March

June

 

September

 

December

March

June

September

December

Asset Quality Data

1Q

2Q

3Q

4Q

1Q

2Q

3Q

4Q

Nonaccrual Loans and Nonperforming Loans

$23,212

$15,959

$32,793

$42,466

$92,047

$71,433

$86,454

$90,807

Assets Acquired through Foreclosure or Repossession

630

1,884

1,111

851

1,452

2,262

4,745

4,607

Nonperforming Assets

23,842

17,843

33,904

43,317

93,499

73,695

91,199

95,414

Allowance for Loan Losses

35,717

38,796

43,235

42,689

59,847

57,875

60,880

59,580

Nonperforming Loans / Loans

0.81%

0.46%

0.92%

1.19%

2.62%

2.06%

2.51%

2.67%

Allowance for Loan Losses / Loans

1.25%

1.12%

1.21%

1.20%

1.70%

1.67%

1.77%

1.75%

Allowance for Loan Losses / Nonperforming Loans

154%

243%

132%

101%

65%

81%

70%

66%

Net Loan Charge-offs (Recoveries)

(94)

2,224

1,717

6,107

4,231

34,156

5,376

11,699

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

-0.01%

0.29%

0.20%

0.68%

0.49%

3.91%

0.62%

1.36%

Balance Sheet (Period-End)

Assets

$3,463,806

$4,353,568

$4,461,085

$4,438,368

$4,314,540

$4,243,876

$4,208,224

$4,170,475

Earning Assets

3,212,919

3,934,187

4,075,431

4,044,970

3,948,774

3,868,782

3,836,327

3,782,809

Securities

362,053

466,524

496,844

476,255

429,919

409,011

389,980

378,402

Loans, Gross

2,850,866

3,467,663

3,578,587

3,568,716

3,518,855

3,459,771

3,446,347

3,404,407

Total Deposits

2,605,187

3,114,560

3,131,882

3,228,416

3,244,197

3,155,852

3,279,784

3,304,542

Non-Interest Bearing Deposits

471,040

593,339

600,246

600,282

625,325

629,967

673,863

712,121

NOW, Money Market & Savings

1,203,833

1,325,755

1,280,816

1,334,324

1,264,407

1,170,573

1,212,073

1,302,051

CD's $100,000 and over

250,489

329,087

353,167

377,748

422,841

403,694

472,736

411,901

Other Time Deposits

679,825

866,379

897,653

916,062

931,624

951,618

921,112

878,469

Short-term Borrowings

211,391

472,045

552,505

421,894

225,898

291,763

143,980

96,235

Long-term Debt

246,403

281,163

280,921

270,950

232,282

207,028

186,772

176,513

Shareholders' Equity

349,073

438,499

450,717

448,694

547,276

533,094

541,682

553,318

Balance Sheet (Daily Averages)

Assets

$3,407,665

$3,701,389

$4,346,481

$4,419,465

$4,360,166

$4,304,406

$4,207,966

$4,167,295

Earning Assets

3,198,279

3,434,268

3,961,327

4,042,118

3,980,258

3,935,389

3,836,806

3,798,477

Securities

369,400

386,243

472,293

490,754

445,150

427,285

397,106

385,966

Loans, Gross

2,828,762

3,048,024

3,488,843

3,551,179

3,534,064

3,508,104

3,439,700

3,412,510

Deposits

2,579,321

2,712,198

3,086,428

3,205,711

3,251,587

3,220,761

3,251,265

3,271,199

Shareholders' Equity

345,939

377,160

447,941

458,600

542,240

549,968

540,153

545,787

 

 

S&T Bancorp, Inc.
Consolidated Selected Financial Data
December 31, 2009
(Dollars in thousands, except per share data)

Page 3 of 3


2008

2009

Year-to-date

March

June

 

September

 

December

March

 

June

 

September

December

December

 

December

Profitability Ratios (annualized)

1Q

2Q

3Q

4Q

1Q

2Q

3Q

4Q

2009

2008

Common Return on Average Assets

1.75%

1.51%

1.44%

1.42%

-0.29%

-0.95%

0.73%

0.73%

0.05%

1.52%

Common Return on Average Tangible Common Assets (6)

1.78%

1.54%

1.50%

1.48%

-0.30%

-0.99%

0.76%

0.76%

0.05%

1.57%

Common Return on Average Shareholders' Equity

17.27%

14.78%

13.93%

13.71%

-2.34%

-7.44%

5.67%

5.56%

0.37%

14.77%

Common Return on Average Tangible Common Equity(7)

20.37%

19.17%

22.95%

22.32%

-4.53%

-15.13%

11.75%

11.42%

0.76%

21.27%

Yield on Earning Assets (FTE)

6.49%

6.05%

5.92%

5.83%

5.27%

5.16%

5.14%

5.06%

5.16%

6.05%

Cost of Interest Bearing Funds

3.10%

2.43%

2.23%

2.06%

1.82%

1.65%

1.53%

1.46%

1.62%

2.41%

Net Interest Margin (FTE)(4)

3.99%

4.08%

4.07%

4.13%

3.82%

3.86%

3.94%

3.94%

3.89%

4.07%

Efficiency Ratio (FTE)(1)

44.23%

50.11%

43.67%

40.80%

53.28%

66.04%

51.32%

51.10%

55.49%

44.53%

Capitalization Ratios

Dividends Paid to Net Income

51.23%

55.05%

54.17%

54.13%

-273.87%

-84.02%

53.77%

54.31%

Common Equity to Assets (8)

10.08%

10.07%

10.10%

10.11%

10.26%

10.09%

10.37%

10.74%

Leverage Ratio (2)

9.28%

8.05%

7.15%

7.30%

9.73%

9.56%

9.92%

10.26%

Risk Based Capital - Tier I (3)

10.29%

7.99%

8.23%

8.65%

11.58%

11.33%

11.57%

12.10%

Risk Based Capital - Tier II (3)

12.46%

11.12%

11.40%

11.82%

14.82%

14.60%

14.86%

15.43%

Tangible Common Equity/Tangible Assets (8)

8.69%

6.25%

6.42%

6.41%

6.46%

6.23%

6.48%

6.84%

Definitions and reconciliation of GAAP to non-GAAP financial measures:
(1) Recurring non-interest expense dividend 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.

(5) Tangible Common Book Value

Common book value (GAAP basis)

$14.18

$16.00

$16.34

$16.24

$16.01

$15.48

$15.77

$16.14

$16.14

$16.24

Effect of excluding intangible assets

(2.14)

(6.48)

(6.37)

(6.37)

(6.33)

(6.31)

(6.33)

(6.29)

(6.29)

(6.37)

Tangible common book value

$12.04

$9.52

$9.97

$9.87

$9.68

$9.17

$9.44

$9.85

$9.85

$9.87

(6) Common Return on Average Tangible Common Assets

Common return on average assets (GAAP basis)

1.75%

1.51%

1.44%

1.42%

-0.29%

-0.95%

0.73%

0.73%

0.05%

1.52%

Effect of excluding intangible assets

0.03%

0.03%

0.06%

0.06%

-0.01%

-0.04%

0.03%

0.03%

-

0.05%

Common return on average tangible common assets

1.78%

1.54%

1.50%

1.48%

-0.30%

-0.99%

0.76%

0.76%

0.05%

1.57%

(7) Common Return on Average Tangible Common Equity

Common return on average equity (GAAP basis)

17.27%

14.78%

13.93%

13.71%

-2.34%

-7.44%

5.67%

5.56%

0.37%

14.77%

Effect of excluding intangible assets

3.10%

4.39%

9.02%

8.61%

-1.08%

-4.23%

3.38%

3.24%

0.21%

6.50%

Effect of excluding preferred stock

-

-

-

-

-1.11%

-3.46%

2.70%

2.62%

0.18%

-

Common return on average tangible common equity

20.37%

19.17%

22.95%

22.32%

-4.53%

-15.13%

11.75%

11.42%

0.76%

21.27%

(8) Tangible Common Equity / Tangible Assets

Common equity / Assets (GAAP basis)

10.08%

10.07%

10.10%

10.11%

10.26%

10.09%

10.37%

10.74%

Effect of excluding intangible assets

-1.39%

-3.82%

-3.68%

-3.70%

-3.80%

-3.86%

-3.89%

-3.90%

Tangible common equity / Tangible assets

8.69%

6.25%

6.42%

6.41%

6.46%

6.23%

6.48%

6.84%

-----END PRIVACY-ENHANCED MESSAGE-----