Attached files

file filename
8-K - LIVE FILING - FINANCIAL INSTITUTIONS INChtm_43308.htm

         
NEWS RELEASE  
220 Liberty Street Warsaw, NY 14569
 
For Additional Information:
Karl F. Krebs
Executive VP & CFO
Phone: 585.786.1125
Email: KFKrebs@fiiwarsaw.com
 

FINANCIAL INSTITUTIONS, INC. REPORTS THIRD QUARTER EARNINGS

WARSAW, N.Y., October 26, 2011 — Financial Institutions, Inc. (Nasdaq: FISI) (the “Company”), the parent company of Five Star Bank, today announced financial results for the third quarter ended September 30, 2011. Net income was $5.5 million for the third quarter of 2011 compared with $5.7 million for the third quarter of 2010, bringing the Company’s net income for the first nine months of 2011 to $17.0 million compared to $16.2 million in 2010. After preferred dividends, third quarter diluted earnings per share was $0.37, a 14% decrease from the $0.43 per share earned during the third quarter of 2010. On a year to date basis, diluted earnings per share decreased $0.14 to $1.09 per share as compared to $1.23 per share for the same period last year. The current quarter and year to date earnings per share amounts were impacted by the 2,813,475 additional shares of common stock issued in conjunction with our follow-on public offering completed during the first quarter of 2011.

Highlights for the third quarter of 2011 were as follows:

    Net interest margin remained strong at 4.02%  

    Net interest income increased $365 thousand or 2% compared to the second quarter of 2011  

    Sold $13.0 million of indirect auto loans, with servicing retained, recognizing a gain of $153 thousand  

    Realized pre-tax gains totaling $2.3 million from the sales of certain investment securities  

    Recognized a pre-tax loss of $1.1 million from the early redemption of all $16.7 million of the Company’s 10.20% junior subordinated debentures  

    Total loans grew $67.1 million or 5% during the third quarter  

    Increased investment in Company owned life insurance by $18.0 million  

    Net loan charge-offs were $1.1 million or an annualized 0.32% of average loans for the third quarter  

    Allowance for loan losses increased to 1.60% of total loans while the provision for loan losses increased to $3.5 million for the third quarter, exceeding net charge-offs by $2.4 million  

    Capital remains well above regulatory minimums, with a Tier 1 leverage ratio of 8.67% and a total risk-based capital ratio of 13.49%  

    Common and tangible book value per share increased to $16.18 and $13.47, respectively, at September 30, 2011  

“We are very encouraged by our results this quarter,” stated Peter G. Humphrey, President and Chief Executive Officer. “The outlook for the banking industry as a whole has been challenging due to regulatory uncertainty, the interest rate environment and the state of the economy. We feel we are well-positioned to take advantage of opportunities in our markets to grow our business, as evidenced by the loan growth we’ve generated.”

Net Interest Income and Net Interest Margin

Net interest income totaled $20.6 million for the three months ended September 30, 2011, an increase of $365 thousand or 2% compared with the second quarter of 2011. Average earning assets increased $10.0 million during the third quarter, as a $31.6 million increase in average loans was partially offset by a $21.5 million decrease in investment securities. The Company had a strong quarter of commercial loan production and continues to grow its indirect consumer loan portfolio.

The net interest margin on a tax-equivalent basis was 4.02% in the third quarter, an increase of 2 basis points from the second quarter of this year. The Company’s yield on earning-assets decreased by 7 basis points in the third quarter of 2011 compared with last quarter. The decline was due primarily to lower loan yields. The cost of interest-bearing liabilities decreased 11 basis points compared with the second quarter of 2011, primarily a result of the redemption of the Company’s 10.20% junior subordinated debentures and the continued re-pricing of the Company’s certificates of deposit. The redemption of the debentures will reduce pre-tax interest expense by approximately $1.7 million annually.

Noninterest Income

Total noninterest income for the third quarter of 2011 was $8.0 million, as compared to $5.0 million for the second quarter of 2011, an increase of $3.0 million. When comparing the second and third quarters of 2011, third quarter income includes increases in broker-dealer fees and commissions, company owned life insurance, net gains on sale of loans held for sale and net gain on investment securities, partially offset by a decline in loan servicing income. Broker-dealer fees and commissions were up $139 thousand or 35% mainly due to increased sales volume. The Company invested an additional $18.0 million in company owned life insurance during the third quarter, which brought the total investment to $45.1 million at September 30, 2011 and resulted in a $143 thousand or 51% increase in income. Net gains on loans held for sale increased by $201 thousand, of which $153 thousand relates to the servicing retained sale of $13.0 million of indirect auto loans during July 2011. The Company recognized pre-tax net gains on the sale of investment securities of $2.3 million during the third quarter 2011, which included pre-tax net gains of $1.6 million from three pooled trust-preferred securities that had been written down in prior periods and included in non-performing assets. The Company recorded an expense of $162 thousand for the quarter due to the valuation of its mortgage servicing rights portfolio, accounting for the majority of the $185 thousand decline in loan servicing income.

Noninterest Expense

Total noninterest expense for the third quarter of 2011 was $17.0 million, as compared to $15.2 million for the second quarter of 2011, an increase of $1.8 million. Salaries and employee benefits rose by $250 thousand compared to the second quarter, reflecting an increase in estimated incentive compensation, which was previously limited under the U.S. Department of the Treasury’s Capital Purchase Program. Advertising and promotions costs were up $224 thousand in the third quarter of 2011 compared to the second quarter of this year due to seasonal promotions and branch events, including the opening of a new branch in suburban Rochester.

As previously announced, during August 2011 the Company redeemed its $16.7 million, 10.20% junior subordinated debentures at a cost of $1.1 million (loss on extinguishment of debt) that included both a call premium and unamortized issuance expenses.

Balance Sheet

Total loans were $1.435 billion at September 30, 2011, up $67.1 million or 5% from June 30, 2011 and up $89.1 million or 7% from December 31, 2010. Total investment securities were $702.6 million at September 30, 2011, down $28.4 million from June 30, 2011 and up $8.1 million from December 31, 2010.

Deposits were $1.984 billion at September 30, 2011, an increase of $111.4 million or 6% from the end of the second quarter and up $100.8 million or 5% compared with the end of 2010. Public deposit balances increased $63.2 million during the third quarter of 2011 due largely to the seasonality of municipal cash flows. The Company’s deposit mix remains favorably weighted in lower cost demand, savings and money market accounts, which comprised 64.3% of total deposits at the end of the third quarter.

Shareholders’ equity was $240.9 million at September 30, 2011, compared with $233.7 million at the end of the second quarter. Net income for the quarter increased shareholders’ equity by $5.5 million, which was partially offset by common and preferred stock dividends of $2.0 million. Accumulated other comprehensive income included in shareholders’ equity increased $3.3 million during the third quarter due primarily to higher net unrealized gains on securities available-for-sale.

The Company’s leverage ratio and total risk-based capital ratio declined to 8.67% and 13.49%, respectively, at the end of the third quarter, compared to 9.30% and 14.96%, respectively, at the end of the second quarter, all of which exceeded the regulatory thresholds required to be classified as a “well capitalized” institution as established by the Company’s primary banking regulators. The decline in the Company’s ratios was due to the aforementioned redemption of the Company’s 10.20% junior subordinated debentures. Had the debentures been redeemed prior to June 30, 2011, the Company’s Tier 1 capital would have been reduced by $16.2 million and resulted in a Tier 1 leverage ratio of 8.57% and Total risk-based capital ratio of 13.89% at the end of the second quarter.

Asset Quality and Provision for Loan Losses

Non-performing assets include non-performing loans, foreclosed assets and non-performing investment securities. Non-performing assets were $13.7 million or 0.58% of total assets at September 30, 2011, down from $14.5 million or 0.64% of total assets at June 30, 2011 and up from $8.9 million or 0.40% of total assets at December 31, 2010.

Non-performing loans totaled $7.8 million at September 30, 2011, up $818 thousand during the third quarter of 2011 due to the addition of a commercial credit relationship with a principal balance of $1.9 million and specific reserve of $941 thousand. Continuing to be well below the average of our peer group, the ratio of non-performing loans to total loans was 0.54% at September 30, 2011 compared to 0.51% at June 30, 2011, and 0.56% at December 31, 2010. The average of our peer group was 3.43% of total loans at June 30, 2011, the most recent period for which information is available (Source: Federal Financial Institutions Examination Council — Bank Holding Company Performance Report as of June 30, 2011 — Top-tier bank holding companies having consolidated assets between $1 billion and $3 billion).

Non-performing investment securities totaled $5.3 million at September 30, 2011, down from $7.0 million at June 30, 2011 and up from $572 thousand at December 31, 2010. Non-performing investment securities are included in non-performing assets at fair value and represent pooled trust preferred securities on which the Company has stopped accruing interest. The market for these securities began to improve during the second quarter of 2011, resulting in substantial increases to their fair value since the beginning of the year. There have been no securities transferred to non-performing status since the first quarter of 2009. During the third quarter of 2011, the Company recognized gains of $1.6 million from the sale of three of the 14 securities classified as non-performing at June 30, 2011. The securities had a fair value of $1.5 million at June 30, 2011 and $154 thousand at December 31, 2010.

The provision for loan losses was $3.5 million for the third quarter of 2011, compared to $1.3 million last quarter and $2.2 million for the third quarter of 2010. This reflected the combination of strong loan growth and the expectation of a weaker and prolonged economic recovery. Net charge-offs were $1.1 million, or 0.32% annualized, of average loans, up from $815 thousand, or 0.24% annualized, of average loans in the second quarter of 2011 and down from $4.3 million, or 1.30% annualized, of average loans in the third quarter of 2010. Net charge-offs for the third quarter of 2010 includes $3.1 million for the charge-off a participation interest in one commercial business loan.

The allowance for loan losses was $23.0 million at September 30, 2011, compared with $20.6 million at June 30, 2011 and $20.5 million at December 31, 2010. The ratio of the allowance for loan losses to total loans was 1.60% at September 30, 2011, compared with 1.51% at June 30, 2011 and 1.52% at December 31, 2010. The ratio of allowance for loan losses to non-performing loans was 295% at September 30, 2011, compared with 296% at June 30, 2011 and 270% at December 31, 2010.

About Financial Institutions, Inc.

With over $2.3 billion in assets, Financial Institutions, Inc. provides diversified financial services through its subsidiaries, Five Star Bank and Five Star Investment Services, Inc. Five Star Bank provides a wide range of consumer and commercial banking services to individuals, municipalities and businesses through a network of over 50 offices and more than 70 ATMs in Western and Central New York State. Five Star Investment Services provides brokerage and insurance products and services within the same New York State markets. Financial Institutions, Inc. and its subsidiaries employ over 600 individuals. Financial Institutions, Inc. was named to the 2010 Sandler O’Neill Sm-All Stars list of the top performing publicly-traded small-cap banks and thrifts in the nation and was included in the top 100 best performing community banks in the United States according to a ranking released in April 2011 by SNL Financial. The Company’s stock is listed on the Nasdaq Global Select Market under the symbol FISI. Additional information is available at the Company’s website: www.fiiwarsaw.com.

Safe Harbor Statement

This press release may contain forward-looking statements as defined by federal securities laws. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. Actual results could differ materially from current beliefs or projections. There are a number of important factors that could affect the Company’s forward-looking statements which include its ability to implement its strategic plan, its ability to redeploy investment assets into loan assets, the attitudes and preferences of its customers, the competitive environment, fluctuations in the fair value of securities in its investment portfolio, changes in the regulatory environment and general economic and credit market conditions nationally and regionally. For more information about these factors please see the Company’s Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q on file with the SEC. All of these factors should be carefully reviewed, and readers should not place undue reliance on these forward-looking statements. Except as required by law, the Company undertakes no obligation to revise these statements following the date of this press release.

*****

FINANCIAL INSTITUTIONS, INC.
Summary of Quarterly Financial Data (Unaudited)

                                         
    2011   2010
    September 30,   June 30,   March 31,   December 31,   September 30,
SELECTED BALANCE SHEET DATA                                        
(Amounts in thousands)                                        
Cash and cash equivalents
  $ 67,601   46,084   94,535   39,058   73,448
Investment securities:
                                       
Available for sale
  679,487   706,958   692,812   666,368   687,955
Held-to-maturity
  23,127   24,091   25,284   28,162   31,669
 
                                       
Total investment securities
  702,614   731,049   718,096   694,530   719,624
Loans held for sale
  2,403   14,511   1,666   3,138   3,544
Loans:
                                       
Commercial business
  223,796   217,430   209,379   211,031   206,137
Commercial mortgage
  381,541   357,463   361,713   352,930   340,307
Residential mortgage
  116,432   120,789   123,594   129,580   133,832
Home equity
  222,640   215,637   209,961   208,327   204,583
Consumer indirect
  465,910   431,611   422,821   418,016   411,237
Other consumer
  24,808   25,122   25,051   26,106   26,741
 
                                       
Total loans
  1,435,127   1,368,052   1,352,519   1,345,990   1,322,837
Allowance for loan losses
  22,977   20,632   20,119   20,466   19,732
 
                                       
Total loans, net
  1,412,150   1,347,420   1,332,400   1,325,524   1,303,105
Total interest-earning assets (1) (2)
  2,115,822   2,094,684   2,068,014   2,040,644   2,033,109
Goodwill
  37,369   37,369   37,369   37,369   37,369
Total assets
  2,358,811   2,282,944   2,295,116   2,214,307   2,249,531
Deposits:
                                       
Noninterest-bearing demand
  395,267   358,574   354,312   350,877   345,257
Interest-bearing demand
  404,925   376,306   424,897   374,900   398,682
Savings and money market
  476,122   438,173   464,076   417,359   439,615
Certificates of deposit
  707,357   699,186   726,296   739,754   762,843
 
                                       
Total deposits
  1,983,671   1,872,239   1,969,581   1,882,890   1,946,397
Borrowings
  103,075   159,097   68,762   103,877   66,736
Total interest-bearing liabilities
  1,691,479   1,672,762   1,684,031   1,635,890   1,667,876
Shareholders’ equity
  240,855   233,733   222,823   212,144   216,189
Common shareholders’ equity (3)
  223,376   216,254   205,248   158,359   162,497
Tangible common shareholders’ equity (4)
  186,007   178,885   167,879   120,990   125,128
Securities available for sale – fair value adjustment
                                       
included in shareholders’ equity, net of tax
  $ 14,743   11,486   2,633   1,877   7,965
Common shares outstanding
  13,806   13,806   13,793   10,937   10,931
Treasury shares
  356   356   369   411   417
CAPITAL RATIOS
                                       
Leverage ratio
  8.67 %   9.30   9.11   8.31   8.66
Tier 1 risk-based capital
  12.23 %   13.71   13.48   12.34   12.68
Total risk based capital
  13.49 %   14.96   14.73   13.60   13.93
Common equity to assets
  9.47 %   9.47   8.94   7.15   7.22
Tangible common equity to tangible assets (4)
  8.01 %   7.97   7.44   5.56   5.66
Common book value per share
  $ 16.18   15.66   14.88   14.48   14.87
Tangible common book value per share (4)
  $ 13.47   12.96   12.17   11.06   11.45

1

FINANCIAL INSTITUTIONS, INC.
Summary of Quarterly Financial Data (Unaudited)

                                                         
                    Quarterly Trends
    Nine months ended   2011   2010
    September 30,   Third   Second   First   Fourth   Third
    2011   2010   Quarter   Quarter   Quarter   Quarter   Quarter
SELECTED INCOME STATEMENT DATA                                                        
(Dollar amounts in thousands)                                                        
Interest income
  $ 71,243   72,212   23,774   23,830   23,639   24,297   24,186
Interest expense
  10,534   13,491   3,156   3,577   3,801   4,229   4,393
 
                                                       
Net interest income
  60,709   58,721   20,618   20,253   19,838   20,068   19,793
Provision for loan losses
  5,618   4,707   3,480   1,328   810   1,980   2,184
 
                                                       
Net interest income after provision
                                                       
for loan losses
  55,091   54,014   17,138   18,925   19,028   18,088   17,609
 
                                                       
Noninterest income:
                                                       
Service charges on deposits
  6,605   7,260   2,257   2,243   2,105   2,325   2,528
ATM and debit card
  3,256   3,034   1,117   1,123   1,016   961   1,046
Broker-dealer fees and commissions
  1,329   1,002   541   402   386   281   263
Company owned life insurance
  967   822   422   279   266   285   271
Loan servicing
  662   687   64   249   349   437   267
Net gain on sale of loans held for sale
  659   374   318   117   224   276   197
Net gain on investment securities
  2,347   139   2,340   4   3   30   70
Impairment charge on investment securities
    (526 )         (68 )  
Net gain (loss) on disposal of other assets
  44   (186 )   7   (8 )   45   (17 )   (188 )
Other
  2,289   1,574   970   565   754   764   677
 
                                                       
Total noninterest income
  18,158   14,180   8,036   4,974   5,148   5,274   5,131
 
                                                       
Noninterest expense:
                                                       
Salaries and employee benefits
  26,359   24,422   9,104   8,854   8,401   8,389   8,131
Occupancy and equipment
  8,209   8,177   2,722   2,644   2,843   2,641   2,736
Computer and data processing
  1,854   1,738   603   648   603   749   552
Professional services
  1,823   1,618   570   571   682   579   534
Supplies and postage
  1,337   1,318   461   424   452   454   442
FDIC assessments
  1,212   1,865   437   168   607   642   629
Advertising and promotions
  895   877   477   253   165   244   338
Loss on extinguishment of debt
  1,083     1,083        
Other
  4,743   4,529   1,555   1,591   1,597   2,675   1,574
 
                                                       
Total noninterest expense
  47,515   44,544   17,012   15,153   15,350   16,373   14,936
 
                                                       
Income before income taxes
  25,734   23,650   8,162   8,746   8,826   6,989   7,804
Income tax expense
  8,697   7,461   2,664   3,027   3,006   1,891   2,141
 
                                                       
Net income
  $ 17,037   16,189   5,498   5,719   5,820   5,098   5,663
 
                                                       
Preferred stock dividends
  2,813   2,792   368   370   2,075   933   932
Net income applicable to
                                                       
common shareholders
  $ 14,224   13,397   5,130   5,349   3,745   4,165   4,731
 
                                                       
STOCK AND RELATED PER SHARE DATA
                                                       
Net income per share – basic
  $ 1.10   1.24   0.38   0.39   0.33   0.38   0.44
Net income per share – diluted
  $ 1.09   1.23   0.37   0.39   0.33   0.38   0.43
Cash dividends declared on common stock
  $ 0.34   0.30   0.12   0.12   0.10   0.10   0.10
Common dividend payout ratio (5)
  30.91 %   24.19   31.58   30.77   30.30   26.32   22.73
Dividend yield (annualized)
  3.19 %   2.27   3.34   2.93   2.31   2.09   2.25
Stock price (Nasdaq: FISI):
                                                       
High
  $ 20.36   19.94   17.98   17.93   20.36   20.74   19.94
Low
  $ 13.63   10.91   13.63   15.20   16.40   16.80   14.14
Close
  $ 14.26   17.66   14.26   16.42   17.52   18.97   17.66

2

FINANCIAL INSTITUTIONS, INC.
Summary of Quarterly Financial Data (Unaudited)

                                                                                         
                    Quarterly Trends
    Nine months ended   2011   2010
    September 30,   Third           Second   First   Fourth           Third
    2011   2010   Quarter           Quarter   Quarter   Quarter           Quarter
SELECTED AVERAGE BALANCES                                                                                        
(Amounts in thousands)                                                                                        
Federal funds sold and interest-earning deposits
  $ 155   6,513   93           116           258           646           842
Investment securities (1)   696,388   672,876   692,944           714,490   681,604   704,140           668,175
Loans (2):
                                                                                       
Commercial business   212,337   206,439   216,980           212,260   207,669   205,360           206,071
Commercial mortgage   363,547   335,291   368,071           361,265   361,228   346,630           337,992
Residential mortgage   123,569   140,702   118,952           123,294   128,567   133,765           137,451
Home equity   213,001   200,806   217,808           212,439   208,656   206,291           202,621
Consumer indirect   433,578   371,743   450,813           431,728   417,833   416,315           397,161
Other consumer   24,860   27,243   24,644           24,717   25,226   26,081           26,541
                                                                 
Total loans   1,370,892   1,282,224   1,397,268           1,365,702   1,349,179   1,334,442           1,307,837
Total interest-earning assets   2,067,435   1,961,613   2,090,305           2,080,308   2,031,041   2,039,228           1,976,854
Goodwill   37,369   37,369   37,369           37,369   37,369   37,369           37,369
Total assets   2,261,932   2,145,101   2,294,856           2,268,359   2,221,778   2,230,381           2,163,633
Interest-bearing liabilities:
                                                                                       
Interest-bearing demand   384,651   380,065   366,567           391,899   395,807   389,792           360,947
Savings and money market   446,355   408,228   436,336           468,130   434,579   434,911           402,601
Certificates of deposit   715,390   718,043   706,435           707,608   732,414   750,919           749,021
Borrowings   110,684   89,358   155,534           97,794   77,870   76,621           83,634
                                                                 
Total interest-bearing liabilities   1,657,080   1,595,694   1,664,872           1,665,431   1,640,670   1,652,243           1,596,203
Noninterest-bearing demand deposits   361,393   324,955   375,518           358,349   350,032   344,387           336,591
Total deposits   1,907,789   1,831,291   1,884,856           1,925,986   1,912,832   1,920,009           1,849,160
Total liabilities   2,033,010   1,936,290   2,054,477           2,039,750   2,004,250   2,011,654           1,947,549
Shareholders’ equity   228,922   208,811   240,379           228,609   217,528   218,727           216,084
Common equity (3)   201,305   155,261   222,900           211,051   169,376   164,999           162,448
Tangible common equity (4)   $ 163,936   117,892   185,531           173,682   132,007   127,630           125,079
Common shares outstanding:
                                                                                       
Basic   12,876   10,762   13,635           13,631   11,336   10,783           10,778
Diluted   12,968   10,824   13,704           13,707   11,467   10,909           10,870
SELECTED AVERAGE YIELDS/
                                                                                       
RATES AND RATIOS
                                                                                       
(Tax equivalent basis)
                                                                                       
Federal funds sold and interest-earning deposits
  0.21 %   0.21   0.18           0.22           0.21           0.22           0.23
Investment securities
  2.97 %   3.40   2.95           2.96           3.00           3.00           3.30
Loans
  5.59 %   5.88   5.45           5.60           5.71           5.80           5.79
Total interest-earning assets
  4.70 %   5.01   4.62           4.69           4.80           4.83           4.95
Interest-bearing demand
  0.16 %   0.19   0.16           0.16           0.17           0.18           0.18
Savings and money market
  0.24 %   0.28   0.23           0.24           0.24           0.26           0.27
Certificates of deposit
  1.42 %   1.84   1.31           1.42           1.54           1.66           1.75
Borrowings
  2.02 %   3.34   1.10           2.63           3.12           3.28           3.12
Total interest-bearing liabilities
  0.85 %   1.13   0.75           0.86           0.94           1.02           1.09
Net interest rate spread
  3.85 %   3.88   3.87           3.83           3.86           3.81           3.86
Net interest rate margin
  4.02 %   4.09   4.02           4.00           4.05           4.01           4.06
Net income (annualized returns on):
                                                                                       
Average assets
  1.01 %   1.01   0.95           1.01           1.06           0.91           1.04
Average equity
  9.95 %   10.37   9.07           10.03           10.85           9.25           10.40
Average common equity (6)
  9.45 %   11.54   9.13           10.17           8.97           10.01           11.55
Average tangible common equity (7)
  11.60 %   15.19   10.97           12.35           11.51           12.94           15.01
Efficiency ratio (8)
  60.58 %   59.50   62.97           58.68           59.97           62.98           59.05

3

FINANCIAL INSTITUTIONS, INC.
Summary of Quarterly Financial Data (Unaudited)

                                                         
                    Quarterly Trends        
    Nine months ended   2011   2010
    September 30,   Third   Second   First   Fourth   Third
    2011   2010   Quarter   Quarter   Quarter   Quarter   Quarter
ASSET QUALITY DATA                                                        
(Dollar amounts in thousands)                                                        
Nonaccrual loans
  $ 7,793   7,364   7,793   6,975   7,315   7,579   7,364
Accruing loans past due 90 days or more
  4   1   4   4   3   3   1
 
                                                       
Total non-performing loans
  7,797   7,365   7,797   6,979   7,318   7,582   7,365
Foreclosed assets
  582   463   582   599   568   741   463
Non-performing investment securities
  5,341   648   5,341   6,963   567   572   648
 
                                                       
Total non-performing assets
  $ 13,720   8,476   13,720   14,541   8,453   8,895   8,476
 
                                                       
Allowance for loan losses
  $ 22,977   19,732   22,977   20,632   20,119   20,466   19,732
Provision for loan losses
  5,618   4,707   3,480   1,328   810   1,980   2,184
Net loan charge-offs
  $ 3,107   5,716   1,135   815   1,157   1,246   4,277
Net charge-offs to average loans (annualized)
  0.30 %   0.60   0.32   0.24   0.35   0.37   1.30
Total non-performing loans to total loans
  0.54 %   0.56   0.54   0.51   0.54   0.56   0.56
Total non-performing assets to total assets
  0.58 %   0.38   0.58   0.64   0.37   0.40   0.38
Allowance for loan losses to total loans
  1.60 %   1.49   1.60   1.51   1.49   1.52   1.49
Allowance for loan losses to
                                                       
non-performing loans
  295 %   268   295   296   275   270   268

    (1) Includes investment securities at adjusted amortized cost and non-performing investment securities.

    (2) Includes nonaccrual loans.

    (3) Excludes preferred shareholders’ equity.

    (4) Excludes preferred shareholders’ equity, goodwill and other intangible assets.

    (5) Common dividend payout ratio equals dividends declared during the period divided by earnings per share for the equivalent period.

    (6) Net income available to common shareholders divided by average common equity.

    (7) Net income available to common shareholders divided by average tangible equity.

    (8) Efficiency ratio equals noninterest expense less other real estate expense as a percentage of net revenue, defined as the sum of tax-equivalent net interest income and noninterest income before net gains and impairment charges on investment securities.

4