株探米国株
日本語 英語
エドガーで原本を確認する
0000719220false00007192202025-07-242025-07-24

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

July 24, 2025
Date of Report (date of earliest event reported)

S&T BANCORP, INC
(Exact name of registrant as specified in its charter)
Pennsylvania
0-12508
25-1434426
(State or other jurisdiction of incorporation or organization)
(Commission File Number)
(I.R.S. Employer Identification No.)
800 Philadelphia Street
Indiana PA
15701
(Address of Principal Executive Offices)
(Zip Code)
(800) 325-2265
Registrant's telephone number, including area code

(Not applicable)
(Former name or former address, if changed since last report.)

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 (see General Instruction A.2. below):

☐ 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))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $2.50 par value STBA NASDAQ Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐






Item 2.02 Results of Operations and Financial Condition.
On July 24, 2025 S&T Bancorp Inc. (S&T) announced by press release its earnings for the three and six months ended June 30, 2025. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated by reference in this Item 2.02. The information contained in this Item 2.02 of this Report on Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), 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 (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 7.01 Regulation FD Disclosure.
In connection with the issuance of its earnings for the three and six months ended June 30, 2025, S&T has also made available on its website materials that contain supplemental information about S&T’s financial results (“Supplemental Information”). A copy of the supplemental information is attached hereto as Exhibit 99.2 and is incorporated by reference in this Item 7.01. The information contained in this Item 7.01 of this Report on Form 8-K, including Exhibit 99.2, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), 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 (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Description of Exhibit
Press Release
Supplemental Information
104 Cover Page Interactive Data File (embedded in the cover page formatted in Inline XBRL)



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.
S&T Bancorp, Inc.
/s/ Mark Kochvar
July 24, 2025 Mark Kochvar
Senior Executive Vice President,
Chief Financial Officer

EX-99.1 2 stba-ex991earningspressrel.htm EX-99.1 Document

INVESTOR CONTACT:
Mark Kochvar
S&T Bancorp, Inc.
Chief Financial Officer
724.465.4826
mark.kochvar@stbank.com
earn_image1a15.jpg
FOR IMMEDIATE RELEASE
S&T Bancorp, Inc. Announces Second Quarter 2025 Results
INDIANA, Pa., - July 24, 2025 – S&T Bancorp, Inc. (S&T) (NASDAQ: STBA), the holding company for S&T Bank, announced net income of $31.9 million, or $0.83 per diluted share, for the second quarter of 2025 compared to net income of $33.4 million, or $0.87 per diluted share, for the first quarter of 2025 and net income of $34.4 million, or $0.89 per diluted share, for the second quarter of 2024.
Second Quarter of 2025 Highlights:
•Strong return metrics with return on average assets (ROA) of 1.32%, return on average equity (ROE) of 8.91% and return on average tangible equity (ROTE) (non-GAAP) of 12.12% compared to ROA of 1.41%, ROE of 9.67% and ROTE (non-GAAP) of 13.29% for the first quarter of 2025.
•Pre-provision net revenue to average assets (PPNR) (non-GAAP) was solid at 1.73% for both the second and first quarters of 2025.
•Net interest income growth of $3.3 million, or 3.90%, and net interest margin on a fully taxable equivalent basis (NIM) (FTE) (non-GAAP) expansion of 7 basis points to 3.88% compared to 3.81% in the first quarter of 2025.
•Total portfolio loans increased $98.1 million, or 5.02% annualized, compared to March 31, 2025.
•Total deposits increased $28.0 million, or 1.42% annualized, compared to March 31, 2025.
•Nonperforming assets decreased $1.1 million to $21.3 million, or 0.27% of total loans plus other real estate owned (OREO), compared to $22.4 million, or 0.29%, at March 31, 2025.
"We are pleased to report another strong quarter with excellent returns, driven by continued progress on our performance drivers," said Chris McComish, chief executive officer. "Net interest income growth was driven by net interest margin expansion and solid loan growth while asset quality metrics remain at very favorable levels. As we move into the second half of the year, we remain confident in our strategy, the strength and commitment of our team and our ability to capitalize on future growth opportunities."
Net Interest Income
Net interest income increased $3.3 million, or 3.90%, to $86.6 million in the second quarter of 2025 compared to $83.3 million in the first quarter of 2025. Average interest-earning assets increased $112.5 million to $9.0 billion in the second quarter of 2025 compared to $8.9 billion in the first quarter of 2025. NIM (FTE) (non-GAAP) expansion of 7 basis points to 3.88% compared to 3.81% in the prior quarter. The yield on average total interest-earning assets increased 6 basis points to 5.76% compared to 5.70% in the first quarter of 2025 primarily due to favorable asset repricing. Total interest-bearing liability costs decreased 3 basis points to 2.84% compared to 2.87% in the first quarter of 2025 mainly due to the repricing of certificates of deposits.
- more -


S&T Earnings Release - 2

Asset Quality
Asset quality remained strong in the second quarter of 2025. The allowance for credit losses, or ACL, was $98.6 million, or 1.24% of total portfolio loans at June 30, 2025 compared to $99.0 million, or 1.26%, at March 31, 2025. The provision for credit losses was $2.0 million for the second quarter of 2025 compared to a negative $3.0 million in the first quarter of 2025. The negative provision in the first quarter of 2025 related to net recoveries and a $4.2 million decrease in specific reserves. Net charge-offs were $1.2 million, or 0.06% of average loans, compared to net recoveries in the first quarter of 2025. Nonperforming assets decreased $1.1 million to $21.3 million, or 0.27% of total loans plus OREO, compared to $22.4 million, or 0.29%, at March 31, 2025.
Noninterest Income and Expense
Noninterest income increased $3.1 million to $13.5 million in the second quarter of 2025 compared to $10.4 million in the first quarter of 2025. The increase primarily related to a $2.3 million realized loss recognized in the first quarter of 2025 from the repositioning of securities into longer duration, higher-yielding securities. Additionally, debit and credit card fees and service charges on deposit accounts were seasonally higher compared to the first quarter of 2025. Total noninterest expense increased $3.0 million to $58.1 million compared to $55.1 million in the first quarter of 2025. Salaries and employee benefits increased $3.1 million primarily related to annual merit increases, higher incentives and medical costs compared to the first quarter of 2025.
Financial Condition
Total assets were $9.8 billion at June 30, 2025 compared to $9.7 billion at March 31, 2025. Total portfolio loans increased $98.1 million, or 5.02% annualized, compared to March 31, 2025. The commercial loan portfolio increased $67.3 million with growth in commercial real estate of $58.0 million and commercial construction of $17.7 million partially offset by a decrease in commercial and industrial of $8.4 million compared to March 31, 2025. The consumer loan portfolio increased $30.8 million compared to March 31, 2025. Total deposits increased $28.0 million, or 1.42% annualized, compared to March 31, 2025. Noninterest-bearing demand increased $17.9 million, money market $26.2 million and CDs $62.1 million, offset by decreases in interest-bearing demand deposits of $71.5 million and savings of $6.7 million compared to March 31, 2025. Total borrowings increased $55.0 million to $250.3 million compared to $195.3 million at March 31, 2025 to fund loan growth.
S&T continues to maintain a strong regulatory capital position with all capital ratios above the well-capitalized thresholds of federal bank regulatory agencies.
Conference Call
S&T will host its second quarter 2025 earnings conference call live via webcast at 1:00 p.m. ET on Thursday, July 24, 2025. To access the webcast, go to S&T Bancorp Inc.’s Investor Relations webpage stbancorp.com. After the live presentation, the webcast will be archived at stbancorp.com for 12 months.
- more -


S&T Earnings Release - 3

About S&T Bancorp, Inc. and S&T Bank
S&T Bancorp, Inc. is a $9.8 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. For more information, visit stbancorp.com or stbank.com. Follow us on Facebook, Instagram and LinkedIn.
Forward-Looking Statements
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, or ACL; cybersecurity 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 risks; sensitivity to the interest rate environment, 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; 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; developments affecting the industry and the soundness of financial institutions and further disruption to the economy and U.S. banking system; 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 other employees; general economic or business conditions, including the strength of regional economic conditions in our market area; ESG practices and disclosures, including climate change, hiring practices, the diversity of the work force and racial and social justice issues; 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 S&T Earnings Release - 4
- more -



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 and geopolitical tensions and conflicts between nations.
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, 2024, 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.
Non-GAAP Financial Measures
In addition to traditional measures presented in accordance with GAAP, our management uses, and this information contains or references, certain non-GAAP financial measures, such as tangible book value, return on average tangible shareholder's equity, PPNR to average assets, efficiency ratio, tangible common equity to tangible assets and net interest margin on an FTE basis. We believe 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 other companies in the financial services industry. Although we believe that these non-GAAP financial measures enhance investors’ understanding of our business and performance, these non-GAAP financial measures should not be considered alternatives to GAAP or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with non-GAAP measures which may be presented by other companies. See Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures for more information related to these financial measures.
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 5
2025 2025 2024
Second First Second
(dollars in thousands, except per share data) Quarter Quarter Quarter
INTEREST AND DIVIDEND INCOME
Loans, including fees $117,696  $114,340  $119,564 
Investment Securities:
Taxable 10,846  10,073  8,761 
Tax-exempt 35  157  168 
Dividends 329  278  272 
Total Interest and Dividend Income 128,906  124,848  128,765 
INTEREST EXPENSE
Deposits 39,056  38,354  39,629 
Borrowings, junior subordinated debt securities and other 3,278  3,171  5,542 
Total Interest Expense 42,334  41,525  45,171 
NET INTEREST INCOME 86,572  83,323  83,594 
Provision for credit losses 1,974  (3,040) 422 
Net Interest Income After Provision for Credit Losses 84,598  86,363  83,172 
NONINTEREST INCOME
Loss on sale of securities —  (2,295) (3,150)
Debit and credit card 4,588  4,188  4,713 
Service charges on deposit accounts 4,090  3,962  4,089 
Wealth management 3,042  3,084  2,995 
Other 1,780  1,490  4,658 
Total Noninterest Income 13,500  10,429  13,305 
NONINTEREST EXPENSE
Salaries and employee benefits 32,907  29,853  30,388 
Data processing and information technology 4,847  4,930  4,215 
Occupancy 4,024  4,302  3,649 
Furniture, equipment and software 3,352  3,483  3,382 
Other taxes 2,088  1,494  1,433 
Professional services and legal 1,739  1,286  1,403 
Marketing 1,490  1,615  1,404 
FDIC insurance 1,062  1,040  1,053 
Other noninterest expense 6,605  7,088  6,681 
Total Noninterest Expense 58,114  55,091  53,608 
Income Before Taxes 39,984  41,701  42,869 
Income tax expense 8,084  8,300  8,498 
Net Income $31,900  $33,401  $34,371 
Per Share Data
Shares outstanding at end of period 38,345,448  38,261,299  38,256,204 
Average shares outstanding - diluted 38,637,400  38,599,656  38,531,692 
Diluted earnings per share $0.83  $0.87  $0.89 
Dividends declared per share $0.34  $0.34  $0.33 
Dividend yield (annualized) 3.60  % 3.67  % 3.95  %
Dividends paid to net income 41.30  % 38.97  % 36.97  %
Book value $37.70  $37.06  $34.54 
Tangible book value (1)
$27.90  $27.24  $24.71 
Market value $37.82  $37.05  $33.39 
Profitability Ratios (Annualized)
Return on average assets 1.32  % 1.41  % 1.45  %
Return on average shareholders' equity 8.91  % 9.67  % 10.61  %
Return on average tangible shareholders' equity(2)
12.12  % 13.29  % 15.01  %
Pre-provision net revenue / average assets(3)
1.73  % 1.73  % 1.82  %
Efficiency ratio (FTE)(4)
57.73  % 56.99  % 54.94  %
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 6
Six Months Ended June 30,
(dollars in thousands, except per share data) 2025 2024
INTEREST AND DIVIDEND INCOME
Loans, including fees $232,036  $238,141 
Investment Securities:
Taxable 20,919  17,356 
Tax-exempt 192  361 
Dividends 607  661 
Total Interest and Dividend Income 253,754  256,519 
INTEREST EXPENSE
Deposits 77,410  76,291 
Borrowings, junior subordinated debt securities and other 6,449  13,157 
Total Interest Expense 83,859  89,448 
NET INTEREST INCOME 169,895  167,071 
Provision for credit losses (1,066) 3,049 
Net Interest Income After Provision for Credit Losses 170,961  164,022 
NONINTEREST INCOME
Loss on sale of securities
(2,295) (3,147)
Debit and credit card 8,776  8,948 
Service charges on deposit accounts 8,052  7,917 
Wealth management 6,126  6,037 
Other 3,270  6,380 
Total Noninterest Income 23,929  26,135 
NONINTEREST EXPENSE
Salaries and employee benefits 62,760  59,900 
Data processing and information technology 9,777  9,169 
Occupancy 8,326  7,519 
Furniture, equipment and software 6,835  6,854 
Other Taxes 3,582  3,304 
Marketing 3,105  3,347 
Professional services and legal 3,025  3,123 
FDIC insurance 2,102  2,102 
Other noninterest expense 13,693  12,810 
Total Noninterest Expense 113,205  108,128 
Income Before Taxes 81,685  82,029 
Income tax expense 16,384  16,419 
Net Income $65,301  $65,610 
Per Share Data
Average shares outstanding - diluted 38,618,741  38,495,622 
Diluted earnings per share $1.69  $1.70 
Dividends declared per share $0.68  $0.66 
Dividends paid to net income 40.11  % 38.60  %
Profitability Ratios (annualized)
Return on average assets 1.36  % 1.38  %
Return on average shareholders' equity 9.28  % 10.17  %
Return on average tangible shareholders' equity(5)
12.69  % 14.44  %
Pre-provision net revenue / average assets(6)
1.73  % 1.79  %
Efficiency ratio (FTE)(7)
57.37  % 55.57  %
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 7
2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
ASSETS
Cash and due from banks $203,118  $211,836  $246,310 
Securities available for sale, at fair value 1,021,183  1,011,111  977,958 
Loans held for sale —  —  188 
Commercial loans:
Commercial real estate 3,520,294  3,462,246  3,347,699 
Commercial and industrial 1,512,027  1,520,475  1,611,183 
Commercial construction 397,785  380,129  380,128 
Total Commercial Loans 5,430,106  5,362,850  5,339,010 
Consumer loans:
Residential mortgage 1,678,992  1,670,750  1,562,026 
Home equity 681,143  660,594  642,225 
Installment and other consumer 100,177  98,165  102,660 
Consumer construction 44,016  43,990  67,649 
Total Consumer Loans 2,504,328  2,473,499  2,374,560 
Total Portfolio Loans 7,934,434  7,836,349  7,713,570 
Allowance for credit losses (98,580) (99,010) (106,150)
Total Portfolio Loans, Net 7,835,854  7,737,339  7,607,420 
Federal Home Loan Bank and other restricted stock, at cost 15,817  13,445  12,056 
Goodwill 373,424  373,424  373,424 
Other Intangible assets, net 2,656  2,813  3,456 
Other assets 358,017  368,308  414,650 
Total Assets $9,810,069  $9,718,276  $9,635,462 
LIABILITIES
Deposits:
Noninterest-bearing demand $2,182,346  $2,164,491  $2,206,589 
Interest-bearing demand 738,251  809,722  789,317 
Money market 2,236,298  2,210,081  2,008,486 
Savings 879,254  886,007  906,794 
Certificates of deposit 1,884,771  1,822,632  1,769,150 
Total Deposits 7,920,920  7,892,933  7,680,336 
Borrowings:
Short-term borrowings 150,000  95,000  275,000 
Long-term borrowings 50,856  50,876  39,034 
Junior subordinated debt securities 49,448  49,433  49,388 
Total Borrowings 250,304  195,309  363,422 
Other liabilities 193,352  212,000  270,261 
Total Liabilities 8,364,576  8,300,242  8,314,019 
SHAREHOLDERS’ EQUITY
Total Shareholders’ Equity 1,445,493  1,418,034  1,321,443 
Total Liabilities and Shareholders’ Equity $9,810,069  $9,718,276  $9,635,462 
Capitalization Ratios
Shareholders' equity / assets 14.73  % 14.59  % 13.71  %
Tangible common equity / tangible assets(9)
11.34  % 11.16  % 10.21  %
Tier 1 leverage ratio 12.18  % 12.09  % 11.51  %
Common equity tier 1 capital 14.59  % 14.67  % 13.89  %
Risk-based capital - tier 1 14.91  % 14.99  % 14.21  %
Risk-based capital - total 16.48  % 16.57  % 15.79  %
- more -

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

2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
Net Interest Margin (FTE) (QTD Averages)
ASSETS
Interest-bearing deposits with banks $120,156 4.46% $128,739 4.46% $143,521 5.47%
Securities, at fair value 1,011,629 3.79% 990,414 3.59% 961,552 2.93%
Loans held for sale —  0.00% —  0.00% 27 7.37%
Commercial real estate 3,477,321 5.88% 3,395,599 5.82% 3,346,725 5.97%
Commercial and industrial 1,519,133 6.71% 1,535,235 6.69% 1,606,173 7.38%
Commercial construction 382,363 6.94% 374,881 6.95% 374,856 7.82%
Total Commercial Loans 5,378,817 6.19% 5,305,715 6.15% 5,327,754 6.52%
Residential mortgage 1,674,231 5.26% 1,660,177 5.21% 1,528,200 5.00%
Home equity 670,066 6.37% 653,113 6.30% 644,545 7.01%
Installment and other consumer 99,550 7.88% 99,402 7.97% 105,313 8.63%
Consumer construction 41,025 6.82% 45,157 6.86% 72,899 5.97%
Total Consumer Loans 2,484,872 5.69% 2,457,849 5.64% 2,350,957 5.75%
Total Portfolio Loans 7,863,689 6.03% 7,763,564 5.99% 7,678,711 6.29%
Total Loans 7,863,689 6.03% 7,763,564 5.99% 7,678,738 6.29%
Total other earning assets 16,537 7.70% 16,768 6.74% 20,087 7.04%
Total Interest-earning Assets 9,012,011 5.76% 8,899,485 5.70% 8,803,898 5.91%
Noninterest-earning assets 712,891 727,176 756,552
Total Assets $9,724,902 $9,626,661 $9,560,450
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing demand $763,687 1.01% $779,309 1.00% $822,671 1.13%
Money market 2,188,771 3.04% 2,088,346 2.97% 1,938,963 3.25%
Savings 880,448 0.69% 884,636 0.66% 915,768 0.70%
Certificates of deposit 1,872,329 4.07% 1,860,840 4.29% 1,774,037 4.55%
Total Interest-bearing Deposits 5,705,235 2.75% 5,613,131 2.77% 5,451,439 2.92%
Short-term borrowings 135,659 4.63% 117,722 4.63% 261,923 5.09%
Long-term borrowings 50,866 3.80% 50,886 3.80% 39,099 4.53%
Junior subordinated debt securities 49,439 7.12% 49,423 7.17% 49,379 8.18%
Total Borrowings 235,964 4.97% 218,031 5.01% 350,401 5.46%
Total Other Interest-bearing Liabilities 32,202  4.39% 43,926 4.40% 57,734  5.42%
Total Interest-bearing Liabilities 5,973,401 2.84% 5,875,088 2.87% 5,859,574 3.10%
Noninterest-bearing liabilities 2,315,213 2,350,574 2,397,606
Shareholders' equity 1,436,288 1,400,999 1,303,270
Total Liabilities and Shareholders' Equity $9,724,902 $9,626,661 $9,560,450
Net Interest Margin(10)
3.88% 3.81% 3.85%
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 9
Six Months Ended June 30,
(dollars in thousands) 2025 2024
Net Interest Margin (FTE) (YTD Averages)
ASSETS
Interest-bearing deposits with banks $124,423 4.46% $144,079 5.61%
Securities, at fair value 1,001,080 3.69% 964,128 2.87%
Loans held for sale —% 101 7.16%
Commercial real estate 3,436,686 5.85% 3,355,933 5.95%
Commercial and industrial 1,527,139 6.70% 1,616,403 7.37%
Commercial construction 378,643 6.94% 369,972 7.76%
Total Commercial Loans 5,342,468 6.17% 5,342,308 6.50%
Residential mortgage 1,667,242 5.23% 1,503,405 4.97%
Home equity 661,636 6.34% 646,405 7.00%
Installment and other consumer 99,476 7.93% 108,106 8.64%
Consumer construction 43,080 6.84% 71,288 5.79%
Total Consumer Loans 2,471,434 5.67% 2,329,204 5.73%
Total Portfolio Loans 7,813,902 6.01% 7,671,512 6.27%
Total Loans 7,813,902 6.01% 7,671,613 6.27%
Total other earning assets 16,652 7.21% 22,711 7.08%
Total Interest-earning Assets 8,956,057 5.73% 8,802,531 5.89%
Noninterest-earning assets 719,996 747,147
Total Assets $9,676,053 $9,549,678
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing demand $771,455 1.01% $825,883 1.13%
Money market 2,138,836 3.01% 1,929,486 3.20%
Savings 882,531 0.68% 927,618 0.66%
Certificates of deposit 1,866,616 4.18% 1,706,548 4.46%
Total Interest-bearing deposits 5,659,438 2.76% 5,389,535 2.85%
Short-term borrowings 126,740 4.63% 335,137 5.26%
Long-term borrowings 50,876 3.80% 39,160 4.53%
Junior subordinated debt securities 49,431 7.15% 49,372 8.20%
Total Borrowings 227,047 4.99% 423,669 5.54%
Total Other Interest-bearing Liabilities 38,032 4.39% 54,986 5.42%
Total Interest-bearing Liabilities 5,924,517 2.85% 5,868,190 3.06%
Noninterest-bearing liabilities 2,332,795 2,384,596
Shareholders' equity 1,418,741 1,296,892
Total Liabilities and Shareholders' Equity $9,676,053 $9,549,678
Net Interest Margin(8)
3.84% 3.84%
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 10
2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
Nonaccrual Loans
Commercial loans: % Loans % Loans % Loans
Commercial real estate $3,967  0.11% $3,441  0.10% $15,090  0.45%
Commercial and industrial 5,459  0.36% 6,749  0.44% 7,075  0.44%
Commercial construction 869  0.22% 1,006  0.26% 4,960  1.30%
Total Nonaccrual Commercial Loans 10,295  0.19% 11,196  0.21% 27,125  0.51%
Consumer loans:
Residential mortgage 7,239  0.43% 6,957  0.42% 4,698  0.30%
Home equity 3,593  0.53% 3,968  0.60% 2,804  0.44%
Installment and other consumer 185  0.18% 218  0.22% 230  0.22%
Total Nonaccrual Consumer Loans 11,017  0.44% 11,143  0.45% 7,732  0.33%
Total Nonaccrual Loans $21,312  0.27% $22,339  0.29% $34,857  0.45%
2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
Loan Charge-offs (Recoveries)
Charge-offs $1,656  $884  $845 
Recoveries (498) (911) (1,233)
Net Loan Charge-offs (Recoveries) $1,158  ($27) ($388)
Net Loan Charge-offs (Recoveries)
Commercial loans:
Commercial real estate ($16) ($146) ($379)
Commercial and industrial 331  154  (658)
Commercial construction 89  30  — 
Total Commercial Loan Charge-offs (Recoveries) 404  38  (1,037)
Consumer loans:
Residential mortgage 13  13  33 
Home equity 160  19  274 
Installment and other consumer 581  (97) 342 
Total Consumer Loan Charge-offs (Recoveries) 754  (65) 649 
Total Net Loan Charge-offs (Recoveries) $1,158  ($27) ($388)
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 11
Six Months Ended June 30,
(dollars in thousands) 2025 2024
Loan Charge-offs (Recoveries)
Charge-offs $2,540  $7,784 
Recoveries (1,409) (1,583)
Net Loan Charge-offs $1,131 $6,201
Net Loan Charge-offs (Recoveries)
Commercial loans:
Commercial real estate ($162) $4,859
Commercial and industrial 485 292
Commercial construction 119  — 
Total Commercial Loan Charge-offs 442 5,151
Consumer loans:
Residential mortgage 26 40
Home equity 179 379
Installment and other consumer 484 631
Total Consumer Loan Charge-offs 689 1,050
Total Net Loan Charge-offs $1,131 $6,201
2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
Asset Quality Data
Nonaccrual loans $21,312  $22,339  $34,857 
OREO —  29  95 
Total nonperforming assets 21,312  22,368  34,952 
Nonaccrual loans / total loans 0.27  % 0.29  % 0.45  %
Nonperforming assets / total loans plus OREO 0.27  % 0.29  % 0.45  %
Allowance for credit losses / total portfolio loans 1.24  % 1.26  % 1.38  %
Allowance for credit losses / nonaccrual loans 463  % 443  % 305  %
Net loan charge-offs (recoveries) $1,158  ($27) ($388)
Net loan charge-offs (recoveries) (annualized) / average loans 0.06  % (0.00  %) (0.02  %)
Six Months Ended June 30,
(dollars in thousands) 2025 2024
Asset Quality Data
Net loan charge-offs $1,131  $6,201 
Net loan charge-offs / average loans 0.03  % 0.16  %
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 12
Definitions and Reconciliation of GAAP to Non-GAAP Financial Measures:
2025 2025 2024
Second First Second
(dollars in thousands, except per share data) Quarter Quarter Quarter
(1) Tangible Book Value (non-GAAP)
Total shareholders' equity $1,445,493  $1,418,034  $1,321,443 
Less: goodwill and other intangible assets, net of deferred tax liability (375,522) (375,646) (376,154)
Tangible common equity (non-GAAP) $1,069,971  $1,042,388  $945,289 
Common shares outstanding 38,345,448  38,261,299  38,256,204 
Tangible book value (non-GAAP) $27.90  $27.24  $24.71 
Tangible book value is a preferred industry metric used to measure our company's value and commonly used by investors and analysts.
(2) Return on Average Tangible Shareholders' Equity (non-GAAP)
Net income (annualized) $127,951  $135,460  $138,239 
Plus: amortization of intangibles (annualized), net of tax 653  772  921 
Net income before amortization of intangibles (annualized) $128,604  $136,232  $139,160 
Average total shareholders' equity $1,436,288  $1,400,999  $1,303,270 
Less: average goodwill and other intangible assets, net of deferred tax liability (375,572) (375,741) (376,285)
Average tangible equity (non-GAAP) $1,060,716  $1,025,258  $926,985 
Return on average tangible shareholders' equity (non-GAAP) 12.12  % 13.29  % 15.01  %
Return on average tangible shareholders' equity is a key profitability metric used by management to measure financial performance.
(3) Pre-provision Net Revenue / Average Assets (non-GAAP)
Income before taxes $39,984  $41,701  $42,869 
Plus: net loss on sale of securities —  2,295  3,150 
Less: gain on Visa Class B-1 exchange
—  —  (3,156)
Plus: Provision for credit losses 1,974  (3,040) 422 
Total $41,958  $40,956  $43,285 
Total (annualized) (non-GAAP) $168,293  $166,099  $174,091 
Average assets $9,724,902  $9,626,661  $9,560,450 
Pre-provision Net Revenue / Average Assets (non-GAAP) 1.73  % 1.73  % 1.82  %
Pre-provision net revenue to average assets is income before taxes adjusted to exclude provision for credit losses, losses (gains) on sale of securities and gain on Visa exchange. We believe this to be a preferred industry measurement to help evaluate our ability to fund credit losses or build capital.
(4) Efficiency Ratio (non-GAAP)
Noninterest expense $58,114  $55,091  $53,608 
Net interest income per consolidated statements of net income $86,572  $83,323  $83,594 
Plus: taxable equivalent adjustment 590  617  682 
Net interest income (FTE) (non-GAAP) 87,162  83,940  84,276 
Noninterest income 13,500  10,429  13,305 
Plus: net loss (gain) on sale of securities —  2,295  3,150 
Less: gain on Visa Class B-1 exchange
—  —  (3,156)
Net interest income (FTE) (non-GAAP) plus noninterest income $100,662  $96,664  $97,575 
Efficiency ratio (non-GAAP) 57.73  % 56.99  % 54.94  %
The efficiency ratio is noninterest expense divided by noninterest income plus net interest income, on an FTE basis (non-GAAP), adjusted to exclude losses (gains) on sale of securities and gain on Visa exchange. We believe the FTE basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.
- more -

S&T Bancorp, Inc.
Consolidated Selected Financial Data
Unaudited
S&T Earnings Release - 13
Six Months Ended June 30,
(dollars in thousands) 2025 2024
(5) Return on Average Tangible Shareholders' Equity (non-GAAP)
Net income (annualized) $131,684  $131,941 
Plus: amortization of intangibles (annualized), net of tax 712  932 
Net income before amortization of intangibles (annualized) $132,396  $132,873 
Average total shareholders' equity $1,418,741  $1,296,892 
Less: average goodwill and other intangible assets, net of deferred tax liability (375,656) (376,402)
Average tangible equity (non-GAAP) $1,043,085  $920,490 
Return on average tangible shareholders' equity (non-GAAP) 12.69  % 14.44  %
Return on average tangible shareholders' equity is a key profitability metric used by management to measure financial performance.
(6) Pre-provision Net Revenue / Average Assets (non-GAAP)
Income before taxes $81,685  $82,029 
Plus: net losses on sale of securities 2,295  3,147 
Less: gain on Visa Class B-1 exchange
—  (3,156)
Plus: Provision for credit losses (1,066) 3,049 
Total $82,914  $85,069 
Total (annualized) (non-GAAP) $167,202  $171,073 
Average assets $9,676,053  $9,549,678 
Pre-provision Net Revenue / Average Assets (non-GAAP) 1.73  % 1.79  %
Pre-provision net revenue to average assets is income before taxes adjusted to exclude provision for credit losses, losses (gains) on sale of securities and gain on Visa exchange. We believe this to be a preferred industry measurement to help evaluate our ability to fund credit losses or build capital.
(7) Efficiency Ratio (non-GAAP)
Noninterest expense $113,205  $108,128 
Net interest income per consolidated statements of net income $169,895  $167,071 
Plus: taxable equivalent adjustment 1,208  1,375 
Net interest income (FTE) (non-GAAP) 171,103  168,446 
Noninterest income 23,929  26,135 
Plus: net losses on sale of securities 2,295  3,147 
Less: gain on Visa Class B-1 exchange
—  (3,156)
Net interest income (FTE) (non-GAAP) plus noninterest income $197,327  $194,572 
Efficiency ratio (non-GAAP) 57.37  % 55.57  %
The efficiency ratio is noninterest expense divided by noninterest income plus net interest income, on an FTE basis (non-GAAP), adjusted to exclude losses (gains) on sale of securities and gain on Visa exchange. We believe the FTE basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice.
(8) Net Interest Margin Rate (FTE) (non-GAAP)
Interest income and dividend income $253,754  $256,519 
Less: interest expense (83,859) (89,448)
Net interest income per consolidated statements of net income 169,895  167,071 
Plus: taxable equivalent adjustment 1,208  1,375 
Net interest income (FTE) (non-GAAP) $171,103  $168,446 
Net interest income (FTE) (annualized) $345,042  $338,743 
Average interest-earning assets $8,956,057  $8,802,531 
Net interest margin - (FTE) (non-GAAP) 3.84  % 3.84  %
The interest income on interest-earning assets, net interest income and net interest margin are presented on an FTE basis (non-GAAP). The FTE basis (non-GAAP) adjusts for the tax benefit of income on certain tax-exempt loans and securities and the dividend-received deduction for equity securities using the federal statutory tax rate of 21 percent for each period. We believe this to be the preferred industry measurement of net interest income that provides a relevant comparison between taxable and non-taxable sources of interest income.



- 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:
2025 2025 2024
Second First Second
(dollars in thousands) Quarter Quarter Quarter
(9) Tangible Common Equity / Tangible Assets (non-GAAP)
Total shareholders' equity $1,445,493  $1,418,034  $1,321,443 
Less: goodwill and other intangible assets, net of deferred tax liability (375,522) (375,646) (376,154)
Tangible common equity (non-GAAP) $1,069,971  $1,042,388  $945,289 
Total assets $9,810,069  $9,718,276  $9,635,462 
Less: goodwill and other intangible assets, net of deferred tax liability (375,522) (375,646) (376,154)
Tangible assets (non-GAAP) $9,434,547  $9,342,630  $9,259,308 
Tangible common equity to tangible assets (non-GAAP) 11.34  % 11.16  % 10.21  %
Tangible common equity to tangible assets is a preferred industry measurement to evaluate capital adequacy.
(10) Net Interest Margin Rate (FTE) (non-GAAP)
Interest income and dividend income $128,906  $124,848  $128,765 
Less: interest expense (42,334) (41,525) (45,171)
Net interest income per consolidated statements of net income 86,572  83,323  83,594 
Plus: taxable equivalent adjustment 590  617  682 
Net interest income (FTE) (non-GAAP) $87,162  $83,940  $84,276 
Net interest income (FTE) (annualized) $349,606  $340,423  $338,956 
Average interest-earning assets $9,012,011  $8,899,485  $8,803,898 
Net interest margin (FTE) (non-GAAP) 3.88  % 3.81  % 3.85  %
The interest income on interest-earning assets, net interest income and net interest margin are presented on an FTE basis (non-GAAP). The FTE basis (non-GAAP) adjusts for the tax benefit of income on certain tax-exempt loans and securities and the dividend-received deduction for equity securities using the federal statutory tax rate of 21 percent for each period. We believe this to be the preferred industry measurement of net interest income that provides a relevant comparison between taxable and non-taxable sources of interest income.
###
EX-99.2 3 ex992earningssupplements.htm EX-99.2 ex992earningssupplements
Second Quarter 2025 Earnings Supplement


 
Forward Looking Statements and Risk Factors 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, or ACL; cybersecurity 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 risks; sensitivity to the interest rate environment, 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; 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; developments affecting the industry and the soundness of financial institutions and further disruption to the economy and U.S. banking system; 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 other employees; general economic or business conditions, including the strength of regional economic conditions in our market area; ESG practices and disclosures, including climate change, hiring practices, the diversity of the work force and racial and social justice issues; 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 and geopolitical tensions and conflicts between nations. 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, 2024, 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. Non-GAAP Financial Measures In addition to the traditional measures presented in accordance with Generally Accepted Accounting Principles (GAAP), S&T management uses and this presentation 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 business, operational performance and performance trends which 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 or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with non-GAAP measures which may be presented by other companies. The non-GAAP financial measures contained within this presentation should be read in conjunction with the audited financial statements and analysis as presented in the Annual Report on Form 10-K as well as the unaudited financial statements and analyses as presented in the respective Quarterly Reports in Exhibit 99.1 of Form 8-K for S&T Bancorp, Inc. and subsidiaries. 2


 
3 Second Quarter Overview RETURN METRICS EARNINGS Net Income $31.9 million *Refer to appendix for reconciliation of non-GAAP financial measures EPS $0.83 ROA 1.32% ROE 8.91% ROTE* 12.12% PPNR* 1.73% HIGHLIGHTS • Strong earnings and return metrics • Net interest income growth of 3.90% • NIM expansion of 7 basis points to 3.88% • Solid loan growth • Stable asset quality metrics ACL 1.24% NCO 0.06% ASSET QUALITY NPA 0.27% NIM* 3.88% Efficiency Ratio* 57.73% BALANCE SHEET Loan growth $98.1 million 5.02% (annualized) Deposit growth $28.0 million 1.42% (annualized) OTHER


 
4 Balance Sheet • Loan growth of $98.1 million (5.02% annualized); $67.3 million of commercial and $30.8 million of consumer growth • Customer deposit growth of $28.0 million (1.42% annualized) • DDA increased $18 million and comprises 28% of total deposits Dollars in millions 2Q25 1Q25 Var $ 203 $ 212 $ (9) 1,021 1,011 10 7,934 7,836 98 7,921 7,893 28 250 195 55 (100) (50) 0 50 100 Cash & Int Bear Bal Securities Loans Total Deposits Borrowings 2Q25 vs 1Q25: 2Q25 vs 1Q25 DEPOSIT CHANGES DECREASES/INCREASES


 
5 Asset Quality ACL Trend: Dollars in millions ASSET QUALITY TRENDS • ACL decreased 2 basis points to 1.24% compared to 1.26% at March 31, 2025 • Net loan charge-offs of only $1.2 million, or 0.06% of total loans • NPAs decreased 2 basis points to 0.27% of total portfolio loans plus OREO % o f A verage Lo ans Net Loan Charge-offs/(Recoveries) 2Q24 3Q24 4Q24 1Q25 2Q25 $(2) $0 $2 $4 $6 $8 (0.20)% 0.00% 0.20% 0.40% 0.60% 0.80% % o f Po rtfo lio Lo ans and O R EO Nonperforming Assets 2Q24 3Q24 4Q24 1Q25 2Q25 $0 $20 $40 $60 0.00% 0.25% 0.50% 0.75% % o f G ro ss Lo ans ACL 2Q24 3Q24 4Q24 1Q25 2Q25 $0 $20 $40 $60 $80 $100 $120 0.00% 0.25% 0.50% 0.75% 1.00% 1.25% 1.50%


 
6 Net Interest Income Dollars in millions; *Refer to appendix for reconciliation of non-GAAP financial measures $83.6 $84.5 $83.3 $83.3 $86.6 3.85% 3.82% 3.77% 3.81% 3.88% NII NIM FTE* 2Q24 3Q24 4Q24 1Q25 2Q25 Total Cost of Funds 0.05% 0.07% (0.11)% (0.12)% 2.24% 2.31% 2.20% 2.08% 2.08% Changes in Cost of Funds Cost of Funds 2Q24 3Q24 4Q24 1Q25 2Q25 • Net interest income growth of $3.3 million, or 3.90%, compared to 1Q25 • NIM expansion of 7 basis points to 3.88% • Cost of funds remains stable 0.00%


 
7 2Q25 2Q25 vs 1Q25 2Q25 vs 2Q24 Debit and Credit Card $4.6 $0.4 ($0.1) Service Charges 4.1 0.1 — Wealth Management 3.0 — — Loss on Sale of Securities — 2.3 3.2 Other 1.8 0.3 (2.9) Noninterest Income $13.5 $3.1 $0.2 Noninterest Income Dollars in millions • Customer activity seasonally higher compared to 1Q25 • No securities repositioning in 2Q25 $16.5 $14.1 $13.7 $12.7


 
8 2Q25 2Q25 vs 1Q25 2Q25 vs 2Q24 Salaries & Benefits $32.9 $3.0 $2.5 Data Processing 4.8 (0.1) 0.6 Occupancy 4.0 (0.3) 0.4 FF&E 3.4 (0.1) — Other Taxes 2.1 0.6 0.7 Professional Services 1.7 0.5 0.3 Marketing 1.5 (0.1) 0.1 FDIC 1.1 — — Other 6.6 (0.5) (0.1) Noninterest Expense $58.1 $3.0 $4.5 Noninterest Expense Dollars in millions; *Refer to appendix for reconciliation of non-GAAP financial measures • Salaries & benefits increased primarily due to annual merit increases, higher incentives and medical costs


 
9 Capital Dollars in millions; *Refer to appendix for reconciliation of non-GAAP financial measures TCE / TA* • We have strong capital levels and are well positioned for growth • TCE / TA higher from prior quarter due to lower AOCI and strong earnings 10.21% 10.86% 10.82% 11.16% 11.34% 2Q24 3Q24 4Q24 1Q25 2Q25


 
2Q25 (Dollars in thousands) Return on Average Tangible Shareholders' Equity (ROTE) (non-GAAP) Net income (annualized) $127,951 Plus: amortization of intangibles (annualized), net of tax 653 Net income before amortization of intangibles (annualized) $128,604 Average total shareholders' equity $1,436,288 Less: average goodwill and other intangible assets, net of deferred tax liability (375,572) Average tangible equity (non-GAAP) $1,060,716 Return on average tangible shareholders' equity (non-GAAP) 12.12 % Return on average tangible shareholders' equity is a key profitability metric used by management to measure financial performance. Pre-provision Net Revenue (PPNR)/Average Assets (non-GAAP) Income before taxes $39,984 Plus: Provision for credit losses 1,974 Total $41,958 Total (annualized) (non-GAAP) $168,293 Average assets $9,724,902 PPNR/Average Assets (non-GAAP) 1.73 % Pre-provision net revenue to average assets is income before taxes adjusted to exclude provision for credit losses. We believe this to be a preferred industry measurement to help evaluate our ability to fund credit losses or build capital. Appendix Definitions of GAAP to Non-GAAP Financial Measures 10


 
2Q25 1Q25 4Q24 3Q24 2Q24 (Dollars in thousands) Tangible Common Equity (TCE)/Tangible Assets (non-GAAP) Total shareholders' equity $1,445,493 $1,418,034 $1,380,294 $1,375,754 $1,321,443 Less: goodwill and other intangible assets, net of deferred tax liability (375,522) (375,646) (375,837) (375,931) (376,154) Tangible common equity (non-GAAP) $1,069,971 $1,042,388 $1,004,457 $999,823 $945,289 Total assets $9,810,069 $9,718,276 $9,657,972 $9,583,947 $9,635,462 Less: goodwill and other intangible assets, net of deferred tax liability (375,522) (375,646) (375,837) (375,931) (376,154) Tangible assets (non-GAAP) $9,434,547 $9,342,630 $9,282,135 $9,208,016 $9,259,308 Tangible common equity to tangible assets (non-GAAP) 11.34 % 11.16 % 10.82 % 10.86 % 10.21 % Tangible common equity to tangible assets is a preferred industry measurement to evaluate capital adequacy. Efficiency Ratio (non-GAAP) Noninterest expense $58,114 $55,091 $55,445 $55,365 $53,608 Net interest income $86,572 $83,323 $83,258 $84,477 $83,594 Plus: taxable equivalent adjustment 590 617 660 671 682 Net interest income (FTE) (non-GAAP) 87,162 83,940 83,918 85,148 84,276 Noninterest income 13,500 10,429 11,071 11,877 13,305 Plus: net loss on sale of securities — 2,295 2,592 2,199 3,150 Less: gain on Visa Class B-1 exchange — — (186) (150) (3,156) Net interest income (FTE) (non-GAAP) plus noninterest income $100,662 $96,664 $97,395 $99,074 $97,575 Efficiency ratio (non-GAAP) 57.73 % 56.99 % 56.93 % 55.88 % 54.94 % The efficiency ratio is noninterest expense divided by noninterest income plus net interest income, on an FTE basis (non-GAAP), adjusted to exclude losses on sale of securities and gain on Visa exchange. We believe the FTE basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice. Net Interest Margin Rate (NIM) (FTE) (non-GAAP) Interest income and dividend income $128,906 $124,848 $127,879 $131,474 $128,765 Less: interest expense (42,334) (41,525) (44,621) (46,997) (45,171) Net interest income 86,572 83,323 83,258 84,477 83,594 Plus: taxable equivalent adjustment 590 617 660 671 682 Net interest income (FTE) (non-GAAP) $87,162 $83,940 $83,918 $85,148 $84,276 Net interest income (FTE) (annualized) $349,606 $340,423 $333,848 $338,741 $338,956 Average interest-earning assets $9,012,011 $8,899,485 $8,860,338 $8,875,757 $8,803,898 Net interest margin (FTE) (non-GAAP) 3.88 % 3.81 % 3.77 % 3.82 % 3.85 % The interest income on interest-earning assets, net interest income and net interest margin are presented on an FTE basis (non-GAAP). The FTE basis (non-GAAP) adjusts for the tax benefit of income on certain tax-exempt loans and securities and the dividend-received deduction for equity securities using the federal statutory tax rate of 21 percent for each period. We believe this to be the preferred industry measurement of net interest income that provides a relevant comparison between taxable and non-taxable sources of interest income. Appendix Definitions of GAAP to Non-GAAP Financial Measures 11


 
Second Quarter 2025 Earnings Supplement