Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - ALLIANCE FINANCIAL CORP /NY/ | d245421d8k.htm |
Exhibit 99.1
| NEWS RELEASE | FOR IMMEDIATE RELEASE |
Alliance Financial Announces Record Third Quarter Earnings
Syracuse, NY, October 19, 2011 - Alliance Financial Corporation (“Alliance” or the “Company”) (NasdaqGM: ALNC), the holding company for Alliance Bank, N.A., announced today an 18.7% increase in net income for the quarter ended September 30, 2011 compared with the third quarter of 2010. Net income was $3.7 million or $0.77 per diluted common share in the third quarter of 2011, compared with $3.1 million or $0.66 per diluted common share in the year-ago quarter and $3.5 million or $0.73 per diluted share in the second quarter of 2011. Securities gains, when netted against a fixed asset writedown, totaled $472,000 after tax or $0.10 per share in the third quarter.
Net income for the nine months ended September 30, 2011 increased 18.4% to $10.5 million or $2.20 per diluted share, compared with $8.8 million or $1.89 per diluted share in the year-ago period.
Net interest income was slightly lower in the third quarter compared with the year-ago period, while the provision for credit losses decreased 31.5% on lower net charge-offs compared with the year-ago quarter. The third quarter’s results included gains on the sales of securities totaling $1.3 million, which were partially offset by a write-down on fixed assets of $555,000.
Jack H. Webb, President and CEO of Alliance said, “Our record third quarter net income represents a 10.1% increase over the year-ago quarter excluding the effect of non-recurring items, on lower loan loss provisions and generally stable net operating revenues. Loan demand, however, softened in the third quarter and our net interest margin was slightly lower due to persistently low interest rates.”
Webb added, “We continue to be supportive of credit-worthy consumers and businesses located in our markets, however, consistent with the financial sector as a whole, loan growth and revenue growth in the current operating environment will continue to be a challenge as weak economic conditions and low interest rates are expected to continue to negatively impact loan demand and net interest margin.”
Balance Sheet Highlights
Total assets were $1.4 billion at September 30, 2011, which was a decrease of $44.6 million from the end of the second quarter. Total loans and leases (net of unearned income) decreased $10.0 million, and securities available-for-sale decreased $50.7 million in the third quarter.
Loan originations (excluding lines of credit) totaled $59.5 million in the third quarter, compared with $78.3 million in the year-ago quarter and $53.8 million in the second quarter of 2011, as continuing economic
weakness and soft demand weighed on loan originations across all business lines in the third quarter. Originations in the first three quarters of 2011 totaled $164.3 million, compared with $191.6 million in the year-ago period.
Commercial loans and mortgages were virtually unchanged in the third quarter and totaled $259.3 million at September 30, 2011. Originations of commercial loans and mortgages in the third quarter (excluding lines of credit) totaled $10.3 million, compared with $19.6 million in the year-ago quarter and $17.7 million in the second quarter of 2011. Originations on a year-to-date basis totaled $44.5 million compared with $41.8 million in the year-ago period.
Residential mortgages outstanding at September 30, 2011 were $328.9 million, which was a decrease of $1.2 million from the end of the second quarter of 2011. Originations of residential mortgages totaled $30.5 million in the third quarter of 2011, compared with $34.7 million in the year-ago quarter and $18.0 million in the second quarter of 2011. Originations totaled $66.7 million in the first three quarters of 2011, compared within $81.1 million in the year-ago period.
Indirect auto loan balances were $161.6 million at the end of the third quarter, which was a decrease of $3.8 million from the end of the second quarter of 2011. The Company originated $17.9 million of indirect auto loans in the third quarter, compared with $22.5 million in the year-ago quarter and $17.3 million in the second quarter of 2011. Alliance originates auto loans through a network of reputable, well established automobile dealers located in Central and Western New York. Applications received through the Company’s indirect lending program are subject to the same comprehensive underwriting criteria and procedures as employed in its direct lending programs.
The Company’s investment securities portfolio totaled $409.2 million at September 30, 2011, which was a decrease of $50.7 million from the end of the second quarter. The Company sold $56.5 million of agency mortgage-backed securities in the third quarter, and substantially reduced new securities purchases to manage our interest-rate risk, given the very low yields available for the types of shorter-duration, non-corporate securities in which the Company invests. The securities portfolio is expected to decline in coming quarters absent an upturn in interest rates that would make the returns on shorter-duration securities more attractive.
The breakdown of the securities portfolio at September 30, 2011 was 77% government-sponsored entity guaranteed mortgage-backed securities, 21% municipal securities and 1% obligations of U.S. government-sponsored corporations. Mortgage-backed securities, which totaled $316.8 million at September 30, 2011, are comprised primarily of pass-through securities backed by conventional residential mortgages and guaranteed by Fannie-Mae, Freddie-Mac or Ginnie Mae, which in turn are backed by the U.S. government. The Company’s municipal securities portfolio, which totaled $83.9 million at the end of the third quarter, is primarily comprised of highly rated general obligation bonds issued by local municipalities in New York State.
Deposits were virtually unchanged in the quarter and totaled $1.1 billion at September 30, 2011.
Shareholders’ equity was $143.1 million at September 30, 2011, compared with $140.1 million at the end of the second quarter. Net income for the quarter increased shareholders’ equity by $3.7 million and was partially offset by common stock dividends declared of $1.5 million or $0.31 per common share. Unrealized gains on securities available for sale, net of taxes, increased $588,000 in the third quarter due to lower interest rates during the quarter and other market factors.
The Company’s Tier 1 leverage ratio was 8.80% and its total risk-based capital ratio was 15.68% at the end of the third quarter. The Company’s tangible common equity capital ratio (a non-GAAP financial measure) was 7.50% at September 30, 2011.
Asset Quality and the Provision for Credit Losses
Delinquent loans and leases (including non-performing) totaled $17.9 million at September 30, 2011, compared with $16.0 million at June 30, 2011 and $16.3 million at December 31, 2010.
Nonperforming assets were $12.9 million or 0.90% of total assets at September 30, 2011, compared with $9.3 million or 0.63% of total assets at June 30, 2011 and $9.1 million or 0.63% of total assets at December 31, 2010. Included in nonperforming assets at the end of the third quarter are nonperforming loans and leases totaling $12.2 million, compared with $8.3 million and $8.5 million at June 30, 2011 and December 31, 2010, respectively. The increase in non-performing loans and leases resulted primarily from one commercial relationship totaling $3.6 million being placed on non-performing status during the third quarter.
Conventional residential mortgages comprised $3.0 million (47 loans) or 24.9% of nonperforming loans and leases at the end of the third quarter. Nonperforming commercial loans and mortgages totaled $8.2 million (37 loans) or 67.3% of nonperforming loans and leases and nonperforming leases totaled $150,000 (8 leases) or 1.2% of nonperforming loans and leases at the end of the third quarter.
The provision for credit losses in the third quarter was down from the year-ago period largely due to generally stable delinquencies and lower charge-offs in the current and most recent quarters, which are factors considered in management’s quarterly estimate of loan loss provisions and the adequacy of the allowance for credit losses. However, compared with the second quarter of 2011, the provision for credit losses increased in the third quarter largely due to the increase in non-performing loans during the quarter. The provision for credit losses was $750,000 and $1.1 million in the quarter and nine months ended September 30, 2011, respectively, compared with $1.1 million and $3.3 million in the year-ago periods, respectively.
Net charge-offs were $139,000 and $499,000 in the three months and nine months ended September 30, 2011, respectively, compared with $922,000 and $2.2 million in the year-ago periods, respectively. Net charge-offs, annualized, equaled 0.06% and 0.08%, respectively, of average loans and leases during the three months and nine months ended September 30, 2011, compared with 0.41% and 0.33%, in the year-ago periods, respectively. The provision for credit losses as a percentage of net charge-offs was 540% and 222%, respectively, in the quarter and nine months ended September 30, 2011, compared with 119% and 147%, respectively, in the year-ago periods. The increase in the provision as a percentage of net charge-offs in 2011 resulted primarily from the establishment of an impairment allowance on the $3.6 million commercial relationship placed on non-performing status in the third quarter.
The allowance for credit losses was $11.3 million at September 30, 2011, which was an increase of approximately $600,000 from the balance at June 30, 2011 and at December 31, 2010. The ratio of the allowance for credit losses to total loans and leases was 1.30% at September 30, 2011, compared with 1.21% at June 30, 2011 and 1.19% at December 31, 2010. The ratio of the allowance for credit losses to nonperforming loans and leases was 93% at September 30, 2011, compared with 128% at June 30, 2011 and 126% at December 31, 2010.
Net Interest Income
Net interest income totaled $11.0 million in the three months ended September 30, 2011, compared with $11.2 million in the year-ago quarter and $11.3 million in second quarter of 2011. Average interest-earning assets were $1.3 billion in the third quarter, which was an increase of $14.1 million compared with the year-ago quarter, but were down $18.9 million compared with the second quarter of 2011. Average securities available-for-sale increased $39.6 million compared with the year-ago quarter, but were $12.9 million lower than the second quarter of 2011 due to security sales and a reduction in purchases of securities as a consequence of the low yields currently available in the market.
Total average loans and leases were $871.1 million or 66.1% of total interest-earning assets in the third quarter of 2011, compared with $896.1 million or 68.8% in the third quarter of 2010 and $876.7 million or 65.6% in the second quarter of 2011. Average loans and leases declined $25.0 million compared with the third quarter of 2010, and were $5.6 million less than the second quarter of 2011 as the Company continues to sell the majority of its fixed-rate residential mortgage originations due to the exceptionally low market interest rates. Loan growth has also been constrained as weak economic conditions, coupled with business and consumer reluctance to take on additional debt, curbs loan demand. Average balances for all of the Company’s portfolios were lower in the third quarter compared with the year-ago quarter, except commercial loans, which was up $36.4 million or 16.7% compared with the year-ago quarter as the Company has grown its market share.
The net interest margin on a tax-equivalent basis was 3.48% in the third quarter of 2011, compared with 3.57% in the year-ago quarter and 3.53% in the second quarter of 2011. The Company’s interest-earning assets yield continued to decline in the third quarter as amortization of our loans and leases are reinvested at lower market yields. The Company’s cost of funds also declined, but not to the same extent as the earning-assets yield because of the limited ability to further reduce deposit rates. The tax-equivalent earning asset yield declined 37 basis points in the third quarter compared with the year-ago quarter, and was partially offset by a 30 basis-point decrease in the cost of interest-bearing liabilities over the same period. The tax-equivalent interest-earning assets yield decreased 8 basis points in the third quarter compared with the second quarter of 2011, and the cost of interest-bearing liabilities decreased 2 basis points over the same period.
Net interest income for the nine months ended September 30, 2011 totaled $33.3 million, which was a decrease of $185,000 from the year-ago period. Average interest-earning assets were $1.3 billion in the first nine months of 2011, which was an increase of $27.2 million compared with the year-ago period. Average securities available-for-sale increased $51.0 million compared with the year-ago period, which offset a decline in average loans and leases of $25.1 million.
Total average loans and leases were $874.4 million or 65.8% of total interest-earning assets in the first nine months of 2011 compared with $899.6 million or 69.1% in the year-ago period. Average commercial loans outstanding increased $35.3 million in the first nine months of 2011 compared with the year-ago period, which partially offset declines in the Company’s residential mortgage, consumer and lease portfolios.
The tax-equivalent net interest margin was 3.49% for the nine months ended September 30, 2011, compared with 3.58% in the year-ago period. The tax-equivalent earning assets yield declined 42 basis points in the first nine months of 2011 compared with the year-ago period, which was partially offset by a decrease in the cost of interest-bearing liabilities of 35 basis points over the same period.
Net interest income is expected to remain under pressure in coming quarters as weak economic conditions and exceptionally low interest rates will likely continue to weigh on loan growth and net interest margin.
Non-Interest Income and Non-Interest Expenses
Non-interest income was $5.9 million in the third quarter of 2011, compared with $5.1 million in the year-ago quarter and $4.4 million in the second quarter of 2011. Gains on the sale of securities totaled $1.3 million in the third quarter, compared to $308,000 in the year-ago quarter. Excluding security gains, non-interest income decreased $237,000 in the third quarter compared with the year-ago period, but was up $159,000 compared to the second quarter of 2011. Investment management income increased $144,000
or 8.0% in the third quarter compared with the year-ago quarter primarily as a result of the impact of the increases in equity markets over the past year on the value of assets under management. Insurance agency income decreased $328,000 in the third quarter compared with the year-ago quarter as we discontinued the operations of our insurance subsidiary upon the sale of substantially all of the subsidiary’s assets in December 2010. Gains on the sale of loans decreased $78,000 compared with the third quarter of 2010, but were up $157,000 from the second quarter of 2011 due to fluctuations in the volume of originations and sales of residential mortgages.
Non-interest income totaled $14.9 million in the first nine months of 2011 compared with $14.6 million in the year-ago period. Investment management income increased $411,000 or 7.6% in the first nine months of 2011 compared with the year-ago period. Insurance agency income decreased $1.1 million due to the discontinuation of our insurance agency operations. The elimination of the operating expenses associated with our insurance agency substantially offset the revenue decline in 2011, resulting in no significant net effect on our financial results. Gains on the sale of securities available-for-sale were $1.3 million in the first nine months of 2011, compared with $308,000 in the year-ago period due to increased sale activity in 2011.
Non-interest income (excluding securities gains) comprised 29.5% of total revenue in the third quarter, compared with 30.2% in the year-ago quarter. Non-interest income comprised 29.0% of total revenue in the first nine months of 2011 compared with 29.9% in the year-ago period.
Non-interest expenses were $11.1 million in the third quarter of 2011, compared with $11.2 million in the year-ago period and $10.8 million in the second quarter of 2011. FDIC insurance expense decreased $340,000 or 87% compared with the third quarter of 2010 due to an adjustment to the prepaid FDIC insurance assessment in the third quarter of 2011 in connection with the change by the FDIC to an asset-based assessment system, which became effective in the second quarter of 2011. The Company’s FDIC insurance expense is expected to be approximately $225,000 in the fourth quarter. Other non-interest expense increased $354,000 or 20.2% in the third quarter compared with the year-ago quarter due to the $555,000 write-down of a vacant bank-owned building to its estimated fair value.
Non-interest expenses were $32.9 million in the nine months ended September 30, 2011 compared with $33.1 million in the year-ago period. FDIC insurance expense decreased $351,000 or 29.3% in the first three quarters of 2011 compared with the year-ago period primarily due to the change implemented by the FDIC in the basis for calculating insurance premiums. Other non-interest expense increased $563,000 or 12.5% in the first nine months of 2011 compared with the year-ago period due primarily to the $555,000 fixed asset write-down recorded in the third quarter of 2011.
The Company’s efficiency ratio was 71.5% in the third quarter of 2011, compared with 70.1% in the year-ago period and 68.8% in the second quarter of 2011. The efficiency ratio, excluding the fixed asset write-down, was 67.9% in the third quarter of 2011. The Company’s efficiency ratio was 70.2% in the nine months ended September 30, 2011, compared with 69.4% in the year-ago period.
The Company’s effective tax rate was 27.1% and 26.3% for the three months and nine months ended September 30, 2011, respectively, compared with 22.6% and 23.9% in the year-ago periods, respectively.
About Alliance Financial Corporation
Alliance Financial Corporation is an independent financial holding company with Alliance Bank, N.A. as its principal subsidiary that provides retail, commercial and municipal banking, and trust and investment services through 29 offices in Cortland, Madison, Oneida, Onondaga and Oswego counties. Alliance also operates an investment management administration center in Buffalo, N.Y. and an equipment lease financing company, Alliance Leasing, Inc.
Forward-Looking Statements
This press release contains certain forward-looking statements with respect to the financial condition, results of operations and business of Alliance Financial Corporation. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: an increase in competitive pressure in the banking industry; changes in the interest rate environment which may affect the net interest margin; changes in the regulatory environment; general economic conditions, either nationally or regionally, resulting, among other things, in a deterioration in credit quality; changes in business conditions and inflation; changes in the securities markets; changes in technology used in the banking business; our ability to maintain and increase market share and control expenses; increases in FDIC insurance premiums may cause earnings to decrease; and other risks set forth under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010 and in subsequent filings with the Securities and Exchange Commission.
| Contact: | Alliance Financial Corporation J. Daniel Mohr, Executive Vice President and CFO (315) 475-4478 |
Alliance Financial Corporation
Consolidated Statements of Income (Unaudited)
| Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands, except share and per share data) | ||||||||||||||||
| Interest income: |
||||||||||||||||
| Loans, including fees |
$ | 10,448 | $ | 11,549 | $ | 31,731 | $ | 35,002 | ||||||||
| Federal funds sold and interest bearing deposits |
— | 1 | 5 | 4 | ||||||||||||
| Securities |
3,613 | 3,552 | 11,081 | 10,930 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total interest income |
14,061 | 15,102 | 42,817 | 45,936 | ||||||||||||
| Interest expense: |
||||||||||||||||
| Deposits: |
||||||||||||||||
| Savings accounts |
54 | 95 | 166 | 298 | ||||||||||||
| Money market accounts |
377 | 645 | 1,271 | 2,147 | ||||||||||||
| Time accounts |
1,404 | 1,739 | 4,337 | 5,633 | ||||||||||||
| NOW accounts |
49 | 127 | 179 | 399 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total |
1,884 | 2,606 | 5,953 | 8,477 | ||||||||||||
| Borrowings: |
||||||||||||||||
| Repurchase agreements |
206 | 210 | 619 | 622 | ||||||||||||
| FHLB advances |
816 | 955 | 2,486 | 2,882 | ||||||||||||
| Junior subordinated obligations |
158 | 171 | 473 | 484 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total interest expense |
3,064 | 3,942 | 9,531 | 12,465 | ||||||||||||
| Net interest income |
10,997 | 11,160 | 33,286 | 33,471 | ||||||||||||
| Provision for credit losses |
750 | 1,095 | 1,110 | 3,285 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net interest income after provision for credit losses |
10,247 | 10,065 | 32,176 | 30,186 | ||||||||||||
| Non-interest income: |
||||||||||||||||
| Investment management income |
1,948 | 1,804 | 5,850 | 5,439 | ||||||||||||
| Service charges on deposit accounts |
1,194 | 1,178 | 3,299 | 3,374 | ||||||||||||
| Card-related fees |
687 | 649 | 2,039 | 1,892 | ||||||||||||
| Insurance agency income |
— | 328 | — | 1,093 | ||||||||||||
| Income from bank-owned life insurance |
258 | 260 | 769 | 795 | ||||||||||||
| Gain on the sale of loans |
245 | 323 | 621 | 738 | ||||||||||||
| Gain on sale of securities available-for-sale |
1,325 | 308 | 1,325 | 308 | ||||||||||||
| Other non-interest income |
262 | 289 | 1,037 | 920 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total non-interest income |
5,919 | 5,139 | 14,940 | 14,559 | ||||||||||||
| Non-interest expense: |
||||||||||||||||
| Salaries and employee benefits |
5,573 | 5,576 | 16,407 | 16,515 | ||||||||||||
| Occupancy and equipment expense |
1,833 | 1,771 | 5,479 | 5,451 | ||||||||||||
| Communication expense |
124 | 158 | 448 | 491 | ||||||||||||
| Office supplies and postage expense |
283 | 305 | 868 | 874 | ||||||||||||
| Marketing expense |
193 | 207 | 673 | 892 | ||||||||||||
| Amortization of intangible asset |
241 | 289 | 722 | 869 | ||||||||||||
| Professional fees |
736 | 762 | 2,420 | 2,330 | ||||||||||||
| FDIC insurance premium |
49 | 389 | 844 | 1,195 | ||||||||||||
| Other operating expense |
2,107 | 1,753 | 5,080 | 4,517 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total non-interest expense |
11,139 | 11,210 | 32,941 | 33,134 | ||||||||||||
| Income before income tax expense |
5,027 | 3,994 | 14,175 | 11,611 | ||||||||||||
| Income tax expense |
1,360 | 904 | 3,723 | 2,780 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 3,667 | $ | 3,090 | $ | 10,452 | $ | 8,831 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Share and Per Share Data |
||||||||||||||||
| Basic average common shares outstanding |
4,667,355 | 4,624,819 | 4,664,070 | 4,610,546 | ||||||||||||
| Diluted average common shares outstanding |
4,673,908 | 4,646,889 | 4,671,688 | 4,635,454 | ||||||||||||
| Basic earnings per common share |
$ | 0.77 | $ | 0.66 | $ | 2.20 | $ | 1.90 | ||||||||
| Diluted earnings per common share |
$ | 0.77 | $ | 0.66 | $ | 2.20 | $ | 1.89 | ||||||||
| Cash dividends declared |
$ | 0.31 | $ | 0.30 | $ | 0.91 | $ | 0.86 | ||||||||
Alliance Financial Corporation
Consolidated Balance Sheets (Unaudited)
| September 30, 2011 | December 31, 2010 | |||||||
| (Dollars in thousands, except share and per share data) | ||||||||
| Assets |
||||||||
| Cash and due from banks |
$ | 25,001 | $ | 32,501 | ||||
| Fed funds sold |
18,000 | — | ||||||
| Securities available-for-sale |
409,155 | 414,410 | ||||||
| Federal Home Loan Bank of NY (“FHLB”) Stock and Federal Reserve Bank (“FRB”) Stock |
8,447 | 8,652 | ||||||
| Loans and leases held for sale |
1,543 | 2,940 | ||||||
| Total loans and leases, net of unearned income |
873,166 | 898,537 | ||||||
| Less allowance for credit losses |
(11,294 | ) | (10,683 | ) | ||||
|
|
|
|
|
|||||
| Net loans and leases |
861,872 | 887,854 | ||||||
| Premises and equipment, net |
17,793 | 18,975 | ||||||
| Accrued interest receivable |
4,445 | 4,149 | ||||||
| Bank-owned life insurance |
29,180 | 28,412 | ||||||
| Goodwill |
30,844 | 30,844 | ||||||
| Intangible assets, net |
7,916 | 8,638 | ||||||
| Other assets |
16,587 | 17,247 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 1,430,783 | $ | 1,454,622 | ||||
|
|
|
|
|
|||||
| Liabilities and shareholders’ equity |
||||||||
| Liabilities: |
||||||||
| Deposits: |
||||||||
| Non-interest bearing |
$ | 182,103 | $ | 179,918 | ||||
| Interest bearing |
925,958 | 954,680 | ||||||
|
|
|
|
|
|||||
| Total deposits |
1,108,061 | 1,134,598 | ||||||
| Borrowings |
135,181 | 142,792 | ||||||
| Accrued interest payable |
1,143 | 1,391 | ||||||
| Other liabilities |
17,487 | 16,936 | ||||||
| Junior subordinated obligations issued to unconsolidated subsidiary trusts |
25,774 | 25,774 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,287,646 | 1,321,491 | ||||||
| Shareholders’ equity: |
||||||||
| Common stock |
5,070 | 5,051 | ||||||
| Surplus |
46,336 | 45,620 | ||||||
| Undivided profits |
98,514 | 92,380 | ||||||
| Accumulated other comprehensive income |
5,177 | 1,713 | ||||||
| Directors’ stock-based deferred compensation plan |
(3,304 | ) | (2,977 | ) | ||||
| Treasury stock |
(8,656 | ) | (8,656 | ) | ||||
|
|
|
|
|
|||||
| Total shareholders’ equity |
143,137 | 133,131 | ||||||
|
|
|
|
|
|||||
| Total liabilities and shareholders’ equity |
$ | 1,430,783 | $ | 1,454,622 | ||||
|
|
|
|
|
|||||
| Common shares outstanding |
4,747,612 | 4,729,035 | ||||||
| Book value per common share |
$ | 30.15 | $ | 28.15 | ||||
| Tangible book value per common share |
$ | 21.99 | $ | 19.80 | ||||
Alliance Financial Corporation
Consolidated Average Balances (Unaudited)
| Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Earning assets: |
||||||||||||||||
| Federal funds sold and interest bearing deposits |
$ | 2,198 | $ | 2,587 | $ | 6,869 | $ | 5,360 | ||||||||
| Securities(1) |
444,208 | 404,654 | 447,467 | 396,546 | ||||||||||||
| Loans and leases receivable: |
||||||||||||||||
| Residential real estate loans(2) |
331,977 | 353,289 | 331,727 | 354,823 | ||||||||||||
| Commercial loans |
254,567 | 218,217 | 249,155 | 213,854 | ||||||||||||
| Leases, net of unearned income(2) |
30,990 | 50,127 | 35,255 | 57,100 | ||||||||||||
| Indirect loans |
162,439 | 183,242 | 167,649 | 182,741 | ||||||||||||
| Other consumer loans |
91,087 | 91,210 | 90,596 | 91,047 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Loans and leases receivable, net of unearned income |
871,060 | 896,085 | 874,382 | 899,565 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total earning assets |
1,317,466 | 1,303,326 | 1,328,718 | 1,301,471 | ||||||||||||
| Non-earning assets |
133,194 | 137,574 | 131,082 | 136,180 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets |
$ | 1,450,660 | $ | 1,440,900 | $ | 1,459,800 | $ | 1,437,651 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Interest bearing liabilities: |
||||||||||||||||
| Interest bearing checking accounts |
$ | 139,035 | $ | 145,045 | $ | 148,445 | $ | 137,536 | ||||||||
| Savings accounts |
108,969 | 102,523 | 106,527 | 99,248 | ||||||||||||
| Money market accounts |
346,779 | 347,016 | 368,670 | 354,059 | ||||||||||||
| Time deposits |
332,054 | 359,165 | 337,480 | 367,647 | ||||||||||||
| Borrowings |
160,943 | 143,729 | 145,895 | 146,927 | ||||||||||||
| Junior subordinated obligations issued to unconsolidated trusts |
25,774 | 25,774 | 25,774 | 25,774 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total interest bearing liabilities |
1,113,554 | 1,123,252 | 1,132,791 | 1,131,191 | ||||||||||||
| Non-interest bearing deposits |
183,920 | 172,341 | 178,124 | 164,397 | ||||||||||||
| Other non-interest bearing liabilities |
15,957 | 16,192 | 15,814 | 16,492 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities |
1,313,431 | 1,311,785 | 1,326,729 | 1,312,080 | ||||||||||||
| Shareholders’ equity |
137,229 | 129,115 | 133,071 | 125,571 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities and shareholders’ equity |
$ | 1,450,660 | $ | 1,440,900 | $ | 1,459,800 | $ | 1,437,651 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | The amounts shown are amortized cost and include FHLB and FRB stock |
| (2) | Includes loans and leases held for sale |
Alliance Financial Corporation
Investments, Loans and Leases, and Deposits (Unaudited)
The following table sets forth the amortized cost and fair value of the Company’s available-for-sale securities portfolio:
| September 30, 2011 | June 30, 2011 | December 31, 2010 | ||||||||||||||||||||||
| Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value |
|||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Securities available-for-sale |
||||||||||||||||||||||||
| Debt securities: |
||||||||||||||||||||||||
| Obligations of U.S. government - sponsored corporations |
$ | 3,320 | $ | 3,411 | $ | 3,509 | $ | 3,619 | $ | 4,020 | $ | 4,186 | ||||||||||||
| Obligations of states and political subdivisions |
80,297 | 83,937 | 80,743 | 83,083 | 77,246 | 78,212 | ||||||||||||||||||
| Mortgage-backed securities(1) |
309,191 | 316,780 | 360,196 | 368,039 | 324,294 | 329,010 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total debt securities |
392,808 | 404,128 | 444,448 | 454,741 | 405,560 | 411,408 | ||||||||||||||||||
| Stock investments: |
||||||||||||||||||||||||
| Equity securities |
1,852 | 1,899 | 1,852 | 2,046 | 1,852 | 1,995 | ||||||||||||||||||
| Mutual funds |
3,000 | 3,128 | 3,000 | 3,049 | 1,000 | 1,007 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total stock investments |
4,852 | 5,027 | 4,852 | 5,095 | 2,852 | 3,002 | ||||||||||||||||||
| Total available-for-sale |
$ | 397,660 | $ | 409,155 | $ | 449,300 | $ | 459,836 | $ | 408,412 | $ | 414,410 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | Comprised of pass-through debt securities collateralized by conventional residential mortgages and guaranteed by either Fannie Mae, Freddie Mac or Ginnie Mae, which are, in turn, backed by the United States government. |
The following table sets forth the composition of the Company’s loan and lease portfolio at the dates indicated:
| September 30, 2011 | June 30, 2011 | December 31, 2010 | ||||||||||||||||||||||
| Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Loan portfolio composition |
||||||||||||||||||||||||
| Residential real estate loans |
$ | 328,862 | 37.8 | % | $ | 330,059 | 37.5 | % | $ | 334,967 | 37.4 | % | ||||||||||||
| Commercial loans |
137,751 | 15.8 | % | 140,264 | 15.9 | % | 133,787 | 14.9 | % | |||||||||||||||
| Commercial real estate |
121,553 | 14.0 | % | 119,628 | 13.6 | % | 116,066 | 13.0 | % | |||||||||||||||
| Leases, net of unearned income |
28,820 | 3.3 | % | 33,591 | 3.9 | % | 42,466 | 4.8 | % | |||||||||||||||
| Indirect loans |
161,623 | 18.6 | % | 165,440 | 18.8 | % | 176,125 | 19.7 | % | |||||||||||||||
| Other consumer loans |
91,289 | 10.5 | % | 90,921 | 10.3 | % | 91,619 | 10.2 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans and leases |
869,898 | 100.0 | % | 879,903 | 100.0 | % | 895,030 | 100.0 | % | |||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| Net deferred loan costs |
3,268 | 3,282 | 3,507 | |||||||||||||||||||||
| Allowance for credit losses |
(11,294 | ) | (10,683 | ) | (10,683 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
| Net loans and leases |
$ | 861,872 | $ | 872,502 | $ | 887,854 | ||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
The following table sets forth the composition of the Company’s deposits at the dates indicated:
| September 30, 2011 | June 30, 2011 | December 31, 2010 | ||||||||||||||||||||||
| Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Deposit composition |
||||||||||||||||||||||||
| Non-interest bearing checking |
$ | 182,103 | 16.4 | % | $ | 173,325 | 15.6 | % | $ | 179,918 | 15.9 | % | ||||||||||||
| Interest bearing checking |
135,878 | 12.3 | % | 143,716 | 12.9 | % | 151,894 | 13.3 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total checking |
317,981 | 28.7 | % | 317,041 | 28.5 | % | 331,812 | 29.2 | % | |||||||||||||||
| Savings |
104,800 | 9.5 | % | 109,739 | 9.9 | % | 103,099 | 9.1 | % | |||||||||||||||
| Money market |
359,034 | 32.4 | % | 347,184 | 31.3 | % | 357,885 | 31.5 | % | |||||||||||||||
| Time deposits |
326,246 | 29.4 | % | 336,601 | 30.3 | % | 341,802 | 30.2 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total deposits |
$ | 1,108,061 | 100.0 | % | $ | 1,110,565 | 100.0 | % | $ | 1,134,598 | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Alliance Financial Corporation
Asset Quality (Unaudited)
The following table represents a summary of delinquent loans and leases grouped by the number of days delinquent at the dates indicated:
| Delinquent loans and leases |
September 30, 2011 | June 30, 2011 | December 31, 2010 | |||||||||||||||||||||
| $ | %(1) | $ | %(1) | $ | %(1) | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| 30 days past due |
$ | 4,535 | 0.52 | % | $ | 5,893 | 0.67 | % | $ | 6,711 | 0.75 | % | ||||||||||||
| 60 days past due |
1,171 | 0.14 | % | 1,788 | 0.20 | % | 1,083 | 0.12 | % | |||||||||||||||
| 90 days past due and still accruing |
— | — | 78 | 0.01 | % | 19 | — | |||||||||||||||||
| Non-accrual |
12,192 | 1.40 | % | 8,262 | 0.94 | % | 8,474 | 0.95 | % | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | 17,898 | 2.06 | % | $ | 16,021 | 1.82 | % | $ | 16,287 | 1.82 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (1) | As a percentage of total loans and leases, excluding deferred costs |
The following table represents information concerning the aggregate amount of non-performing assets:
| Non-performing assets |
September 30, 2011 | June 30, 2011 | December 31, 2010 | |||||||||
| (Dollars in thousands) | ||||||||||||
| Non-accruing loans and leases |
||||||||||||
| Residential real estate loans |
$ | 3,033 | $ | 2,650 | $ | 3,543 | ||||||
| Commercial loans |
4,748 | 1,277 | 1,212 | |||||||||
| Commercial real estate |
3,458 | 2,992 | 2,084 | |||||||||
| Leases |
150 | 311 | 697 | |||||||||
| Indirect loans |
301 | 338 | 212 | |||||||||
| Other consumer loans |
502 | 694 | 726 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-accruing loans and leases |
12,192 | 8,262 | 8,474 | |||||||||
| Accruing loans and leases delinquent 90 days or more |
— | 78 | 19 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-performing loans and leases |
12,192 | 8,340 | 8,493 | |||||||||
| Other real estate and repossessed assets |
672 | 945 | 652 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-performing assets |
$ | 12,864 | $ | 9,285 | $ | 9,145 | ||||||
|
|
|
|
|
|
|
|||||||
| Troubled debt restructurings not included in above |
$ | 1,005 | $ | 1,373 | $ | 1,131 | ||||||
The following table summarizes changes in the allowance for credit losses arising from loans and leases charged off, recoveries on loans and leases previously charged off and additions to the allowance which have been charged to expense:
| Allowance for credit losses |
Three months ended September 30, |
Nine months ended September 30, |
||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| Allowance for credit losses, beginning of period |
$ | 10,683 | $ | 10,293 | $ | 10,683 | $ | 9,414 | ||||||||
| Loans and leases charged-off |
(511 | ) | (1,119 | ) | (1,564 | ) | (2,834 | ) | ||||||||
| Recoveries of loans and leases previously charged-off |
372 | 197 | 1,065 | 601 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net loans and leases charged-off |
(139 | ) | (922 | ) | (499 | ) | (2,233 | ) | ||||||||
| Provision for credit losses |
750 | 1,095 | 1,110 | 3,285 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Allowance for credit losses, end of period |
$ | 11,294 | $ | 10,466 | $ | 11,294 | $ | 10,466 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Alliance Financial Corporation
Consolidated Financial Information (Unaudited)
| Key Ratios |
At or for the three months ended September 30, |
At or for the nine months ended September 30, |
||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| Return on average assets |
1.01 | % | 0.86 | % | 0.95 | % | 0.82 | % | ||||||||
| Return on average equity |
10.69 | % | 9.57 | % | 10.47 | % | 9.38 | % | ||||||||
| Return on average tangible equity |
14.91 | % | 14.09 | % | 14.83 | % | 14.04 | % | ||||||||
| Yield on earning assets |
4.41 | % | 4.78 | % | 4.44 | % | 4.86 | % | ||||||||
| Cost of funds |
1.10 | % | 1.40 | % | 1.12 | % | 1.47 | % | ||||||||
| Net interest margin (tax equivalent) (1) |
3.48 | % | 3.57 | % | 3.49 | % | 3.58 | % | ||||||||
| Non-interest income to total income (2) |
29.47 | % | 30.21 | % | 29.03 | % | 29.86 | % | ||||||||
| Efficiency ratio (3) |
71.45 | % | 70.10 | % | 70.24 | % | 69.43 | % | ||||||||
| Common dividend payout ratio (4) |
40.26 | % | 45.45 | % | 41.36 | % | 45.50 | % | ||||||||
| Net loans and leases charged-off to average loans and leases, annualized |
0.06 | % | 0.41 | % | 0.08 | % | 0.33 | % | ||||||||
| Provision for credit losses to average loans and leases, annualized |
0.34 | % | 0.49 | % | 0.17 | % | 0.49 | % | ||||||||
| Allowance for credit losses to total loans and leases |
1.30 | % | 1.17 | % | 1.30 | % | n/a | |||||||||
| Allowance for credit losses to non-performing loans and leases |
92.6 | % | 134.3 | % | 92.6 | % | n/a | |||||||||
| Non-performing loans and leases to total loans and leases |
1.40 | % | 0.87 | % | 1.40 | % | n/a | |||||||||
| Non-performing assets to total assets |
0.90 | % | 0.59 | % | 0.90 | % | n/a | |||||||||
| (1) | Tax equivalent net interest income divided by average earning assets |
| (2) | Non-interest income (excluding net realized gains and losses on securities and other non-recurring gains and losses) divided by the sum of net interest income and non-interest income (as adjusted) |
| (3) | Non-interest expense divided by the sum of net interest income and non-interest income (as adjusted) |
| (4) | Cash dividends declared per share divided by diluted earnings per share |
Alliance Financial Corporation
Selected Quarterly Financial Data (Unaudited)
| 2011 | 2010 | |||||||||||||||||||
| Third | Second | First | Fourth | Third | ||||||||||||||||
| (Dollars in thousands, except share and per share data) | ||||||||||||||||||||
| Interest income |
$ | 14,060 | $ | 14,494 | $ | 14,262 | $ | 14,406 | $ | 15,102 | ||||||||||
| Interest expense |
3,064 | 3,188 | 3,279 | 3,588 | 3,942 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net interest income |
10,997 | 11,306 | 10,983 | 10,818 | 11,160 | |||||||||||||||
| Provision for credit losses |
750 | 160 | 200 | 800 | 1,095 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net interest income after provision for credit losses |
10,247 | 11,146 | 10,783 | 10,018 | 10,065 | |||||||||||||||
| Other non-interest income |
5,919 | 4,435 | 4,586 | 5,946 | 5,139 | |||||||||||||||
| Other non-interest expense |
11,139 | 10,823 | 10,979 | 11,346 | 11,210 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income before income tax expense |
5,027 | 4,758 | 4,390 | 4,618 | 3,994 | |||||||||||||||
| Income tax expense |
1,360 | 1,279 | 1,084 | 1,825 | 904 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net income |
$ | 3,667 | $ | 3,479 | $ | 3,306 | $ | 2,793 | $ | 3,090 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Stock and related per share data |
||||||||||||||||||||
| Basic earnings per common share |
$ | 0.77 | $ | 0.73 | $ | 0.70 | $ | 0.59 | $ | 0.66 | ||||||||||
| Diluted earnings per common share |
$ | 0.77 | $ | 0.73 | $ | 0.70 | $ | 0.59 | $ | 0.66 | ||||||||||
| Basic weighted average common shares outstanding |
4,667,355 | 4,662,752 | 4,662,044 | 4,646,934 | 4,624,819 | |||||||||||||||
| Diluted weighted average common shares outstanding |
4,673,908 | 4,670,530 | 4,670,674 | 4,660,463 | 4,646,889 | |||||||||||||||
| Cash dividends paid per common share |
$ | 0.31 | $ | 0.30 | $ | 0.30 | $ | 0.30 | $ | 0.30 | ||||||||||
| Common dividend payout ratio(1) |
40.26 | % | 41.10 | % | 42.86 | % | 50.85 | % | 45.45 | % | ||||||||||
| Common book value |
$ | 30.15 | $ | 29.53 | $ | 28.45 | $ | 28.15 | $ | 28.63 | ||||||||||
| Tangible common book value(2) |
$ | 21.99 | $ | 21.31 | $ | 20.18 | $ | 19.80 | $ | 19.84 | ||||||||||
| Capital Ratios |
||||||||||||||||||||
| Holding Company |
||||||||||||||||||||
| Tier 1 leverage ratio |
8.80 | % | 8.52 | % | 8.37 | % | 8.28 | % | 8.07 | % | ||||||||||
| Tier 1 risk based capital |
14.42 | % | 14.02 | % | 13.80 | % | 13.41 | % | 13.06 | % | ||||||||||
| Tier 1 risk based common capital(3) |
11.52 | % | 11.13 | % | 10.90 | % | 10.54 | % | 10.17 | % | ||||||||||
| Total risk based capital |
15.68 | % | 15.26 | % | 15.03 | % | 14.63 | % | 14.27 | % | ||||||||||
| Tangible common equity to tangible assets(4) |
7.50 | % | 7.04 | % | 6.70 | % | 6.62 | % | 6.63 | % | ||||||||||
| Bank |
||||||||||||||||||||
| Tier 1 leverage ratio |
8.25 | % | 7.94 | % | 7.79 | % | 7.72 | % | 7.67 | % | ||||||||||
| Tier 1 risk based capital |
13.58 | % | 13.12 | % | 12.90 | % | 12.54 | % | 12.47 | % | ||||||||||
| Total risk based capital |
14.84 | % | 14.37 | % | 14.15 | % | 13.78 | % | 13.70 | % | ||||||||||
| Selected ratios |
||||||||||||||||||||
| Return on average assets |
1.01 | % | 0.95 | % | 0.90 | % | 0.77 | % | 0.86 | % | ||||||||||
| Return on average equity |
10.69 | % | 10.45 | % | 10.27 | % | 8.59 | % | 9.57 | % | ||||||||||
| Return on average tangible common equity |
14.91 | % | 14.80 | % | 14.80 | % | 12.51 | % | 14.09 | % | ||||||||||
| Yield on earning assets |
4.41 | % | 4.49 | % | 4.43 | % | 4.54 | % | 4.78 | % | ||||||||||
| Cost of funds |
1.10 | % | 1.12 | % | 1.15 | % | 1.27 | % | 1.40 | % | ||||||||||
| Net interest margin (tax equivalent)(5) |
3.48 | % | 3.53 | % | 3.44 | % | 3.45 | % | 3.57 | % | ||||||||||
| Non-interest income to total income(6) |
29.47 | % | 28.17 | % | 29.46 | % | 32.17 | % | 30.21 | % | ||||||||||
| Efficiency ratio(7) |
71.45 | % | 68.76 | % | 70.52 | % | 71.14 | % | 70.10 | % | ||||||||||
| Asset quality ratios |
||||||||||||||||||||
| Net loans and leases charged off to average loans and leases, annualized |
0.06 | % | 0.07 | % | 0.09 | % | 0.26 | % | 0.41 | % | ||||||||||
| Provision for credit losses to average loans and leases, annualized |
0.34 | % | 0.07 | % | 0.09 | % | 0.36 | % | 0.49 | % | ||||||||||
| Allowance for credit losses to total loans and leases |
1.30 | % | 1.21 | % | 1.22 | % | 1.19 | % | 1.17 | % | ||||||||||
| Allowance for credit losses to non-performing loans and leases |
92.6 | % | 128.1 | % | 132.5 | % | 125.8 | % | 134.3 | % | ||||||||||
| Non-performing loans and leases to total loans and leases |
1.40 | % | 0.95 | % | 0.92 | % | 0.95 | % | 0.87 | % | ||||||||||
| Non-performing assets to total assets |
0.90 | % | 0.63 | % | 0.59 | % | 0.63 | % | 0.59 | % | ||||||||||
| (1) | Cash dividends declared per common share divided by diluted earnings per common share |
| (2) | Common shareholders’ equity less goodwill and intangible assets divided by common shares outstanding |
| (3) | Tier 1 capital excluding junior subordinated obligations issued to unconsolidated trusts divided by total risk-adjusted assets |
| (4) | The Company uses certain non-GAAP financial measures, such as the Tangible Common Equity to Tangible Assets ratio (TCE), to provide information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial sector. The Company believes TCE is useful because it is a measure utilized by regulators, market analysts and investors in evaluating a company’s financial condition and capital strength. TCE, as defined by the Company, represents common equity less goodwill and intangible assets. A reconciliation from the Company’s GAAP Total Equity to Total Assets ratio to the Non-GAAP Tangible Common Equity to Tangible Assets ratio is presented below: |
| September 30, 2011 |
June 30, 2011 |
March 31, 2011 |
December 31, 2010 |
September 30, 2010 |
||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
| Total assets |
$ | 1,430,783 | $ | 1,475,425 | $ | 1,469,176 | $ | 1,454,622 | $ | 1,446,839 | ||||||||||
| Less: Goodwill and intangible assets, net |
38,760 | 39,000 | 39,241 | 39,482 | 41,279 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Tangible assets (non-GAAP) |
1,392,023 | 1,436,425 | 1,429,935 | 1,415,140 | 1,405,560 | |||||||||||||||
| Total Common Equity |
143,137 | 140,134 | 135,028 | 133,131 | 134,503 | |||||||||||||||
| Less: Goodwill and intangible assets, net |
38,760 | 39,000 | 39,241 | 39,482 | 41,279 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Tangible Common Equity (non-GAAP) |
104,377 | 101,134 | 95,787 | 93,649 | 93,224 | |||||||||||||||
| Total Equity/Total Assets |
10.00 | % | 9.50 | % | 9.19 | % | 9.15 | % | 9.30 | % | ||||||||||
| Tangible Common Equity/Tangible Assets (non-GAAP) |
7.50 | % | 7.04 | % | 6.70 | % | 6.62 | % | 6.63 | % | ||||||||||
| (5) | Tax equivalent net interest income divided by average earning assets |
| (6) | Non-interest income (net of realized gains and losses on securities and other non-recurring items) divided by the sum of net interest income and non-interest income (as adjusted) |
| (7) | Non-interest expense divided by the sum of net interest income and non-interest income (as adjusted) |