-----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, Sp2l0ALWirgbeLIVTeYTHU6EQgrOY/ACm5mcr3Mk2MBqZBb9hbZ8Ny/wppgLL9db RgWSYMVhJx6V9Ys/E4hL+Q== 0000719220-10-000012.txt : 20100419 0000719220-10-000012.hdr.sgml : 20100419 20100419091337 ACCESSION NUMBER: 0000719220-10-000012 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100331 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100419 DATE AS OF CHANGE: 20100419 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: 10756188 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 st8k1q2010.htm 8-K EARNINGS RELEASE DATED APRIL 19, 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) April 19, 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 April 19, 2010, S&T Bancorp, Inc. announced by press release its earnings for the three months ended March 31, 2010. 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.

 





April 19, 2010

 

 

S&T Bancorp, Inc.

/s/ Mark Kochvar______________________

Mark Kochvar
Senior Executive Vice President,
Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit Index

Number

Description

Method of Filing

99.1

Press Release

Filed herewith

 

 

EX-99 2 press41910.htm PRESS RELEASE FOR MARCH 31, 2010 EARNINGS Contact: Susan Tomera Angeletti

FOR IMMEDIATE RELEASE
April 19, 2010

                                                                                                                  Contact: Mark Kochvar
                                                                                                                Chief Financial Officer
                                                                                                      724-465-4826

S&T Bancorp, Inc. Reports Improved First Quarter Earnings

Indiana, Pennsylvania - S&T Bancorp, Inc. (NASDAQ: STBA), a full-service financial institution with office locations in 10 Pennsylvania counties, has announced its first-quarter earnings.

Todd D. Brice, President and Chief Executive Officer, offered the following highlights:

  • Diluted earnings per common share were $0.35 compared to $0.28 in the fourth quarter of 2009 and an $0.11 loss for the first quarter of 2009
  • Net interest margin increased 6 basis points from the fourth quarter of 2009 to 4.00%
  • Deposits increased $102 million from the first quarter of 2009
  • Provision for loan losses was $4.4 million and net charge-offs were $1.0 million
  • Nonperforming assets increased to $99.9 million from $95.4 million in the fourth quarter of 2009

"The economy continues to show signs of recovery, and at S&T Bank, we are pleased to report earnings for this quarter that are more in line with our expectations," Brice said. "The primary drivers for this quarter's earnings results were a reduction of net charge-offs and loan loss provision. We continue to keep a close eye on any nonperforming assets, and we remain diligent in setting aside allowances for loan losses."

 

 

S&T Bancorp, Inc. Reports Improved First Quarter Earnings

(cont.)

Earnings

Net income available to common shareholders improved to $9.8 million from the previous quarter of $7.6 million and a $3.1 million loss in the comparable period one year ago. Net income for the first quarter, before preferred stock dividends and amortization expense related to the Capital Purchase Program ("CPP") was $11.3 million compared to $9.2 million in the fourth quarter of 2009 and a $1.8 million loss in the first quarter of 2009.

Net Interest Income

Net interest income on a fully taxable equivalent basis for the first quarter of 2010 was $37.1 million, which represents a $0.6 million decrease when compared to the fourth quarter of 2009 and a $0.3 million decrease when compared to the first quarter of 2009. The net interest margin on a fully taxable equivalent basis was 4.00% in the first quarter compared to 3.94% in the fourth quarter of 2009 and 3.81% in the first quarter of 2009. The net interest margin improvement is due to favorable repricing of deposits and other borrowed funds and disciplined loan pricing.

Earning Assets

Earning assets remain consistent with the fourth quarter of 2009 with less than a one percent decline. Earning assets decreased $198 million from the comparable period in 2009 driven by decreases of $120 million in loans and $78 million in securities. The loan decrease is primarily due to reduced demand in our market. A significant portion of maturing investment securities were not replaced in 2009 as the reward for leveraging activities was significantly reduced in a volatile interest rate environment.

 

 

S&T Bancorp, Inc. Reports Improved First Quarter Earnings

(cont.)

Deposits

Deposits increased $102 million or three percent compared to the first quarter of 2009, included in this amount was an $84 million or 13% increase in noninterest-bearing deposit accounts. Brice commented, "Core deposit growth continues to be a strategic focus for the organization. The $84 million increase in DDA had a positive impact to our net interest margin."

Security Gains (Losses)

No significant investment impairment charges were recorded during the first quarter compared to $0.5 million in the previous quarter and $0.6 million in the first quarter of 2009. Realized gains of approximately $0.2 million were recorded from the sale of equity holdings during the first quarter of 2010.

Noninterest Income

Noninterest income totaled $11.2 million for the first quarter of 2010 compared to $11.4 million for the fourth quarter of 2009. Noninterest income was essentially unchanged as seasonally lower service charges and other fees were offset by annual bonus commission income in the insurance business. Noninterest income increased $0.9 million compared to $10.3 million in the first quarter of 2009. The increase was primarily driven by the aforementioned insurance bonus commission income and increased wealth management fees.

Noninterest Expense

Noninterest expense increased $2.8 million or 11% compared to the fourth quarter of 2009 and $2.5 million or 10% from the comparable period one year ago. The increases primarily relate to an increase in legal and consulting expenses and higher salaries and employee benefits, due to the re-introduction of incentive plans.

 

S&T Bancorp, Inc. Reports Improved First Quarter Earnings

(cont.)

Nonperforming Assets

Nonperforming assets totaled $99.9 million or 2.94% of total loans plus other real estate owned ("OREO") at March 31, 2010, as compared to $95.4 million or 2.80% at December 31, 2009 and $93.5 million or 2.66% at March 31, 2009. During the first quarter of 2010, there was one significant addition, a $15.4 million multi-family residential apartment complex located in western Pennsylvania that has been experiencing a high vacancy rate and declining cash flow. The credit was previously classified as an impaired loan in the third quarter of 2008 and a specific reserve was established at that time. The specific reserve was increased to $4.1 million during 2009 and remains consistent at March 31, 2010.

The allowance for loan losses at March 31, 2010 was $63.0 million or 1.85% of total loans, as compared to $59.6 million or 1.75% at December 31, 2009 and $59.8 million or 1.70% at March 31, 2009. In the first quarter of 2010, S&T recorded a provision for loan losses of $4.4 million, as compared to $10.4 million in the fourth quarter of 2009 and $21.4 million in the first quarter of 2009. Included in the allowance is $20.3 million of specific reserves, representing 23% of impaired loans. In addition to various collateral for nonperforming loans, two impaired credits are supported by approximately $6.8 million in United States Department of Agriculture (USDA) guarantees.

Charge-offs

During the first quarter of 2010, S&T experienced minimal net charge-offs of $1.0 million. The most significant charge-off was $0.6 million for a commercial relationship; the charge was the result of a write down on the collateral of residential property to current market value supported by a recent appraisal.

 

 

 

S&T Bancorp, Inc. Reports Improved First Quarter Earnings

(cont.)

Capital Position

S&T's capital ratios continue to exceed the "well-capitalized" thresholds of federal bank regulatory agencies with a tier 1 leverage capital ratio of 10.51%, tier 1 risk-based capital ratio of 12.40% and total risk-based capital ratio of 15.75%.

About S&T Bancorp, Inc.

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 $4.1 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 Generally Accepted Accounting Principles (GAAP), S&T management uses, and this press release contains or references, certain non-GAAP financial measures, such as net interest income on a fully taxable equivalent basis. S&T believes these non-GAAP financial measures provide information useful to investors in understanding our underlying operational performance and our business and performance trends as they facilitate comparisons with the performance of others in the financial services industry. Although S&T believes that these non-GAAP financial measures enhance investors' understanding of S&T's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. A reconciliation of these non-GAAP financial measures is presented in the attached 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 st8qtr1q10.htm PRESS RELEASE SUPPLEMENTAL DATA S&T Bancorp, Inc

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

Page 1 of 4

2010

2009

First
Quarter

Fourth
Quarter

First
Quarter

Income Statements

Interest Income

$45,324

$47,126

$50,424

Interest Expense

9,410

10,671

14,279

      Net Interest Income

35,914

36,455

36,145

      Taxable Equivalent Adjustment

1,222

1,274

1,334

      Net Interest Income (FTE)

37,136

37,729

37,479

Provision For Loan Losses

4,430

10,399

21,389

      Net Interest Income After Provisions (FTE)

32,706

27,330

16,090

Security Gains (Losses), Net

153

(487)

(1,246)


Service Charges and Fees

2,971

3,349

3,056

Wealth Management

1,984

1,924

1,743

Insurance

2,368

1,884

1,862

Other

3,867

4,213

3,601

      Total Noninterest Income

11,190

11,370

10,262

Salaries and Employee Benefits

12,565

12,211

11,655

Occupancy and Equipment Expense, Net

3,072

2,898

3,082

Data Processing Expense

1,603

1,473

1,468

FDIC Expense

1,301

1,475

1,941

Other

9,389

7,031

7,292

      Total Noninterest Expense

27,930

25,088

25,438

Income (Loss) Before Taxes

16,119

13,125

(332)

Taxable Equivalent Adjustment

1,222

1,274

1,334

Applicable Income Taxes

3,593

2,660

176

      Net Income (Loss)

11,304

9,191

(1,842)

Preferred Stock Dividends

1,547

1,545

1,283

Net Income (Loss) Available to Common Shareholders

$9,757

$7,646

($3,125)

Per Common Share Data:

Shares Outstanding at End of Period

27,777,931

27,746,554

27,637,317

Average Shares Outstanding - Diluted

27,753,384

27,701,846

27,637,292

Net Income (Loss) - Diluted

$0.35

$0.28

($0.11)

Dividends Declared

$0.15

*

$0.00

*

$0.31

Common Book Value

$16.39

$16.14

$16.01

Tangible Common Book Value (5)

$10.12

$9.85

$9.68

Market Value

$20.90

$17.01

$21.21

* S&T's Board of Directors approved a change in timing of the declaration and payment of dividends to provide better alignment with quarterly earnings beginning in the fourth quarter of 2009. The Board declared a $0.15 per common share cash dividend at its meeting held January 18, 2010 relating to the fourth quarter of 2009 performance.

 

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

Page 2 of 4

2010

2009

First
Quarter

Fourth
Quarter

First
Quarter

Balance Sheet (Period-End)

Assets

$4,135,767

$4,170,475

$4,314,540

Earning Assets

3,750,674

3,782,809

3,948,774

Securities

352,271

378,402

429,919

Loans, Gross

3,398,403

3,404,407

3,518,855

Total Deposits

3,345,816

3,304,542

3,244,197

     Noninterest-Bearing Deposits

709,422

712,121

625,325

      NOW, Money Market and Savings

1,256,274

1,302,051

1,264,407

      CD's $100,000 and over

502,100

411,901

422,841

      Other Time Deposits

878,020

878,469

931,624

Short-term Borrowings

47,996

96,235

225,898

Long-term Debt

136,250

176,513

232,282

Shareholders' Equity

560,743

553,318

547,276

Balance Sheet (Daily Averages)

Assets

$4,137,480

$4,167,295

$4,360,166

Earning Assets

3,756,958

3,798,477

3,980,258

Securities

352,862

385,966

445,150

Loans, Gross

3,404,096

3,412,510

3,534,064

Deposits

3,250,586

3,271,199

3,251,587

Shareholders' Equity

555,659

545,787

542,240

Loans (Period-End)

Consumer

      Home Equity

$457,178

$458,643

$447,388

      Residential Mortgage

360,113

363,466

402,798

      Consumer Installment

76,997

81,141

81,087

      Construction

8,899

11,836

13,865

          Total Consumer Loans

903,187

915,086

945,138

Commercial

      Commercial Real Estate

1,422,761

1,428,329

1,401,484

      Commercial & Industrial

715,178

701,650

809,980

      Construction

357,277

359,342

362,253

          Total Commercial Loans

2,495,216

2,489,321

2,573,717

Total Loans

$3,398,403

$3,404,407

$3,518,855

Nonperforming Loans (NPL)

% NPL

% NPL

% NPL

Consumer

      Home Equity

$1,618

0.35%

$2,252

0.49%

$1,983

0.44%

      Residential Mortgage

4,695

1.30%

5,583

1.54%

7,699

1.91%

      Consumer Installment

99

0.13%

20

0.02%

205

0.25%

      Construction

-

-

-

-

-

-

          Total Consumer Loans

6,412

0.71%

7,855

0.86%

9,887

1.05%

Commercial

      Commercial Real Estate

66,138

4.65%

53,789

3.77%

18,188

1.30%

      Commercial & Industrial

3,356

0.47%

7,489

1.07%

35,035

4.33%

      Construction

20,884

5.85%

21,674

6.03%

28,937

7.99%

          Total Commercial Loans

90,378

3.62%

82,952

3.33%

82,160

3.19%

Total Nonperforming Loans

$96,790

2.85%

$90,807

2.67%

$92,047

2.62%

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

Page 3 of 4

2010

2009

First
Quarter

Fourth
Quarter

First
Quarter

Construction and Commercial Real Estate (CRE) by Location

Pennsylvania

$1,425,369

$1,441,493

$1,462,159

New York

106,428

97,864

86,246

Ohio

68,277

68,189

63,026

North Carolina

20,113

19,848

14,794

Arizona

18,032

18,250

19,467

Florida

13,753

13,288

20,950

Southeast Region

54,701

50,713

35,464

Midwest Region

23,706

25,998

18,584

Southwest Region

13,552

13,270

9,349

Western Region

13,313

13,223

11,738

Mid-Atlantic Region

12,160

14,875

10,444

New England

10,634

10,660

11,516

      Total Construction and CRE by Location

$1,780,038

$1,787,671

$1,763,737

Construction and Commercial Real Estate - NPL by Location

% NPL

% NPL

% NPL

Pennsylvania

$62,579

4.39%

$55,413

3.84%

$22,339

1.53%

New York

4,883

4.59%

5,847

5.97%

9,950

11.54%

Ohio

-

-

-

-

-

-

North Carolina

5,348

26.59%

169

0.85%

184

1.24%

Arizona

722

4.00%

990

5.42%

3,097

15.91%

Florida

3,301

24.00%

2,850

21.45%

-

-

Southeast Region

-

-

-

-

2,277

6.42%

Midwest Region

-

-

-

-

-

-

Southwest Region

2,717

20.05%

2,722

20.51%

1,013

10.83%

Western Region

-

-

-

-

-

-

Mid-Atlantic Region

-

-

-

-

-

-

New England

7,472

70.26%

7,472

70.10%

8,265

71.77%

      Total Construction and CRE - NPL by Location

$87,022

4.89%

$75,463

4.22%

$47,125

2.67%

Construction and Commercial Real Estate by Type

Retail/Strip Malls

$295,630

$278,811

$291,388

Residential Rental Properties

284,807

268,813

259,593

Offices

239,746

247,098

248,271

Hotels

175,870

165,953

140,735

Manufacturing/Industrial/Warehouse

131,854

121,928

109,537

Real Estate Development - Commercial

108,141

106,762

116,832

Flex/Mixed Use

107,537

107,324

98,666

Healthcare/Education

99,632

101,500

94,549

Real Estate Development - Residential

83,718

83,352

109,393

Miscellaneous

253,103

306,130

294,773

      Total Construction and CRE by Type

$1,780,038

$1,787,671

$1,763,737

Construction and Commercial Real Estate - NPL by Type

% NPL

% NPL

% NPL

Retail/Strip Malls

$4,373

1.48%

$4,998

1.79%

$4,930

1.69%

Residential Rental Properties

19,975

7.01%

5,255

1.95%

3,855

1.48%

Offices

1,296

0.54%

1,426

0.58%

7,543

3.04%

Hotels

2,095

1.19%

2,095

1.26%

-

-

Manufacturing/Industrial/Warehouse

4,262

3.23%

3,632

2.98%

-

-

Real Estate Development - Commercial

10,652

9.85%

10,493

9.83%

11,851

10.14%

Flex/Mixed Use

6,046

5.62%

6,113

5.70%

794

0.80%

Healthcare/Education

3,283

3.30%

3,566

3.51%

672

0.71%

Real Estate Development - Residential

9,043

10.80%

9,362

11.23%

8,172

7.47%

Miscellaneous

25,997

10.27%

28,523

9.32%

9,308

3.16%

      Total Construction and CRE - NPL by Type

$87,022

4.89%

$75,463

4.22%

$47,125

2.67%

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

Page 4 of 4

2010

2009

First
Quarter

Fourth
Quarter

First
Quarter

Asset Quality Data

Nonaccrual Loans and Nonperforming Loans

$96,790

$90,807

$92,047

Assets Acquired through Foreclosure or Repossession

3,087

4,607

1,452

Nonperforming Assets

99,877

95,414

93,499

Allowance for Loan Losses

63,023

59,580

59,847

Nonperforming Loans / Loans

2.85%

2.67%

2.62%

Nonperforming Assets / Loans plus OREO

2.94%

2.80%

2.66%

Allowance for Loan Losses / Loans

1.85%

1.75%

1.70%

Allowance for Loan Losses / Nonperforming Loans

65%

66%

65%

Net Loan Charge-offs (Recoveries)

987

11,699

4,231

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


0.12%


1.36%


0.49%

Profitability Ratios (Annualized)

Common Return on Average Assets

0.96%

0.73%

-0.29%

Common Return on Average Tangible Common Assets (6)

1.00%

0.76%

-0.30%

Common Return on Average Shareholders' Equity

7.12%

5.56%

-2.34%

Common Return on Average Tangible Common Equity (7)

14.34%

11.42%

-4.53%

Yield on Earning Assets (FTE)

5.03%

5.06%

5.27%

Cost of Interest Bearing Funds

1.33%

1.46%

1.82%

Net Interest Margin (FTE)(4)

4.00%

3.94%

3.81%

Efficiency Ratio (FTE)(1)

57.79%

51.10%

53.28%

Capitalization Ratios

Dividends Paid to Net Income (Loss)

42.67%

54.31%

-273.87%

Common Equity to Assets (8)

11.01%

10.74%

10.26%

Leverage Ratio (2)

10.51%

10.26%

9.73%

Risk Based Capital - Tier I (3)

12.40%

12.10%

11.58%

Risk Based Capital - Total (3)

15.75%

15.43%

14.82%

Tangible Common Equity/Tangible Assets (8)

7.09%

6.84%

6.46%

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

(1) Recurring noninterest expense divided by recurring noninterest 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)

$16.39

$16.14

$16.01

      Effect of Excluding Intangible Assets

(6.27)

(6.29)

(6.33)

      Tangible Common Book Value

$10.12

$9.85

$9.68

(6) Common Return on Average Tangible Common Assets

      Common Return on Average Assets (GAAP Basis)

0.96%

0.73%

-0.29%

      Effect of Excluding Intangible Assets

0.04%

0.03%

-0.01%

      Common Return on Average Tangible Common Assets

1.00%

0.76%

-0.30%

(7) Common Return on Average Tangible Common Equity

      Common Return on Average Equity (GAAP Basis)

7.12%

5.56%

-2.34%

      Effect of Excluding Intangible Assets

3.97%

3.24%

-1.08%

      Effect of Excluding Preferred Stock

3.25%

2.62%

-1.11%

      Common Return on Average Tangible Common Equity

14.34%

11.42%

-4.53%

(8) Tangible Common Equity / Tangible Assets

      Common Equity / Assets (GAAP Basis)

11.01%

10.74%

10.26%

      Effect of Excluding Intangible Assets

-3.92%

-3.90%

-3.80%

      Tangible Common Equity / Tangible Assets

7.09%

6.84%

6.46%

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