• | 51st consecutive quarter of profitability |
• | Solid linked-quarter credit trends supported by a $9.3 million, or 10.27%, decline in non-performing assets and a $0.8 million, or 5.76%, decline in net charge-offs to 0.73% of average loans |
• | Average commercial loan growth of $173.4 million, or 3.56%, from prior quarter |
• | Average core deposit growth of $226.1 million, or 2.42%, from prior quarter |
• | Strong tangible common equity ratio at 7.86% |
FIRSTMERIT CORPORATION AND SUBSIDIARIES | ||||||||||||||||
Consolidated Financial Highlights | ||||||||||||||||
Quarters | ||||||||||||||||
(Unaudited) | 2011 | 2011 | 2011 | 2011 | 2010 | |||||||||||
(Dollars in thousands) | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | |||||||||||
EARNINGS | ||||||||||||||||
Net interest income FTE (a) | $ | 123,598 | $ | 121,788 | $ | 119,735 | $ | 124,191 | $ | 130,227 | ||||||
Provision for noncovered loan losses | 12,275 | 14,604 | 10,138 | 17,018 | 19,816 | |||||||||||
Provision for covered loan losses | 2,773 | 4,768 | 7,481 | 5,331 | 3,572 | |||||||||||
Other income | 59,737 | 60,772 | 51,491 | 52,756 | 54,311 | |||||||||||
Other expenses | 123,874 | 115,957 | 110,068 | 114,445 | 122,452 | |||||||||||
FTE adjustment (a) | 2,632 | 2,396 | 2,292 | 2,367 | 2,363 | |||||||||||
Net income | 30,496 | 31,737 | 29,763 | 27,560 | 27,030 | |||||||||||
Diluted EPS | 0.28 | 0.29 | 0.27 | 0.25 | 0.25 | |||||||||||
PERFORMANCE RATIOS | ||||||||||||||||
Return on average assets (ROA) | 0.83 | % | 0.86 | % | 0.82 | % | 0.78 | % | 0.74 | % | ||||||
Return on average common equity (ROE) | 7.70 | % | 8.02 | % | 7.78 | % | 7.37 | % | 7.04 | % | ||||||
Net interest margin FTE (a) | 3.85 | % | 3.75 | % | 3.77 | % | 4.01 | % | 4.14 | % | ||||||
Efficiency ratio | 69.46 | % | 64.78 | % | 64.30 | % | 64.37 | % | 65.86 | % | ||||||
Number of full-time equivalent employees | 3,018 | 3,016 | 3,028 | 3,056 | 3,058 | |||||||||||
MARKET DATA | ||||||||||||||||
Book value/common share | $ | 14.33 | $ | 14.38 | $ | 14.19 | $ | 13.98 | $ | 13.86 | ||||||
Period-end common share mkt value | 15.13 | 11.36 | 16.51 | 17.07 | 19.79 | |||||||||||
Market as a % of book | 106 | % | 79 | % | 116 | % | 122 | % | 143 | % | ||||||
Cash dividends/common share | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | ||||||
Common stock dividend payout ratio | 57.14 | % | 55.17 | % | 59.26 | % | 64.00 | % | 64.41 | % | ||||||
Average basic common shares | 109,249 | 109,245 | 109,138 | 108,769 | 108,807 | |||||||||||
Average diluted common shares | 109,249 | 109,246 | 109,139 | 108,770 | 108,808 | |||||||||||
Period end common shares | 109,251 | 109,247 | 109,241 | 108,734 | 108,817 | |||||||||||
Common shares repurchased | 7 | 10 | 45 | 91 | 9 | |||||||||||
Common stock market capitalization | $ | 1,652,968 | $ | 1,241,046 | $ | 1,803,569 | $ | 1,856,089 | $ | 2,153,479 | ||||||
ASSET QUALITY (excluding acquired loans) | ||||||||||||||||
Gross charge-offs | $ | 18,984 | $ | 20,014 | $ | 20,958 | $ | 22,812 | $ | 27,553 | ||||||
Net charge-offs | 13,763 | 14,604 | 15,641 | 17,018 | 21,654 | |||||||||||
Allowance for noncovered loan losses | 107,699 | 109,187 | 109,187 | 114,690 | 114,690 | |||||||||||
Reserve for unfunded lending commitments | 6,373 | 6,360 | 5,799 | 7,202 | 8,849 | |||||||||||
Nonperforming assets (NPAs) (b) | 81,094 | 90,375 | 99,846 | 112,759 | 123,502 | |||||||||||
Net charge-offs/average loans ratio (b) | 0.73 | % | 0.79 | % | 0.89 | % | 0.99 | % | 1.25 | % | ||||||
Allowance for noncovered loan losses/period-end loans (b) | 1.41 | % | 1.46 | % | 1.51 | % | 1.64 | % | 1.65 | % | ||||||
Allowance for credit losses/period-end loans (b) | 1.49 | % | 1.55 | % | 1.59 | % | 1.74 | % | 1.78 | % | ||||||
NPAs/loans and other real estate (b) | 1.06 | % | 1.21 | % | 1.38 | % | 1.61 | % | 1.78 | % | ||||||
Allowance for noncovered loan losses/nonperforming loans | 166.64 | % | 160.09 | % | 150.31 | % | 138.67 | % | 109.56 | % | ||||||
Allowance for credit losses/nonperforming loans | 176.50 | % | 169.42 | % | 158.30 | % | 147.38 | % | 118.01 | % | ||||||
CAPITAL & LIQUIDITY | ||||||||||||||||
Period-end tangible common equity to assets | 7.86 | % | 7.75 | % | 7.79 | % | 7.50 | % | 7.59 | % | ||||||
Average equity to assets | 10.75 | % | 10.75 | % | 10.59 | % | 10.62 | % | 10.51 | % | ||||||
Average equity to total loans (c) | 17.40 | % | 17.55 | % | 17.36 | % | 17.14 | % | 17.15 | % | ||||||
Average total loans to deposits (c) | 79.12 | % | 78.18 | % | 77.05 | % | 78.14 | % | 78.00 | % | ||||||
AVERAGE BALANCES | ||||||||||||||||
Assets | $ | 14,623,441 | $ | 14,610,628 | $ | 14,481,208 | $ | 14,270,871 | $ | 14,493,060 | ||||||
Deposits | 11,416,546 | 11,447,682 | 11,464,738 | 11,319,809 | 11,388,423 | |||||||||||
Loans, excluding acquired loans (c) | 7,520,400 | 7,298,446 | 7,080,109 | 6,963,389 | 6,868,222 | |||||||||||
Acquired loans, including covered loans (c) | 1,512,123 | 1,651,559 | 1,753,942 | 1,881,540 | 2,014,361 | |||||||||||
Earning assets | 12,747,868 | 12,878,105 | 12,724,269 | 12,560,913 | 12,466,629 | |||||||||||
Shareholders' equity | 1,572,061 | 1,570,411 | 1,533,855 | 1,516,227 | 1,523,078 | |||||||||||
ENDING BALANCES | ||||||||||||||||
Assets | $ | 14,441,702 | $ | 14,688,278 | $ | 14,347,557 | $ | 14,466,509 | $ | 14,134,714 | ||||||
Deposits | 11,431,609 | 11,396,121 | 11,340,939 | 11,395,946 | 11,268,006 | |||||||||||
Loans, excluding acquired loans (c) | 7,635,776 | 7,453,612 | 7,216,015 | 6,989,973 | 6,937,142 | |||||||||||
Acquired loans, including covered loans (c) | 1,404,644 | 1,604,707 | 1,707,887 | 1,800,525 | 1,953,093 | |||||||||||
Goodwill | 460,044 | 460,044 | 460,044 | 460,044 | 460,044 | |||||||||||
Intangible assets | 8,239 | 8,782 | 9,325 | 9,868 | 10,411 | |||||||||||
Earning assets | 13,011,267 | 12,769,183 | 12,926,211 | 12,659,414 | 12,427,936 | |||||||||||
Total shareholders' equity | 1,565,953 | 1,570,654 | 1,550,387 | 1,519,957 | 1,507,715 | |||||||||||
NOTES: | ||||||||||||||||
(a) - Net interest income on a fully tax-equivalent ("FTE") basis restates interest on tax-exempt securities and loans as if such interest were subject to federal income tax at the statutory rate. Net interest income on an FTE basis is not an accounting principle generally accepted in the United States of America. | ||||||||||||||||
(b) - As required by current accounting guidance, the acquired loans and other real estate from First Bank, George Washington Savings Bank and Midwest Bank & Trust Company were recorded at fair value with no carryover of the related allowances. The ratio of our allowance for loan and credit losses and NPAs do not include these loans and other real estate. | ||||||||||||||||
(c) - Excludes loss share receivable of $205.7 million, $220.5 million, $239.4 million, $266.0 million, and $288.6 million as of December 31, 2011, September 30, 2011, June 30, 2011, March 31, 2011, and December 31, 2010, respectively. | ||||||||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES | |||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||
(Dollars in thousands) | December 31, | ||||||||
(Unaudited, except December 31, 2010, which is derived from the audited financial statements) | 2011 | 2010 | |||||||
ASSETS | |||||||||
Cash and due from banks | $ | 219,256 | $ | 157,415 | |||||
Interest bearing-deposits in banks | 158,063 | 365,698 | |||||||
Total cash and cash equivalents | 377,319 | 523,113 | |||||||
Investment securities | |||||||||
Held-to-maturity | 82,764 | 59,962 | |||||||
Available-for-sale | 3,353,553 | 2,987,040 | |||||||
Other investments | 140,726 | 160,752 | |||||||
Loans held for sale | 30,077 | 41,340 | |||||||
Noncovered loans: | |||||||||
Commercial loans | 5,107,747 | 4,527,497 | |||||||
Mortgage loans | 413,664 | 403,843 | |||||||
Installment loans | 1,263,665 | 1,308,860 | |||||||
Home equity loans | 743,982 | 749,378 | |||||||
Credit card loans | 146,356 | 149,506 | |||||||
Leases | 73,530 | 63,004 | |||||||
Total noncovered loans | 7,748,944 | 7,202,088 | |||||||
Allowance for noncovered loan losses | (107,699 | ) | (114,690 | ) | |||||
Net noncovered loans | 7,641,245 | 7,087,398 | |||||||
Covered loans (includes loss share receivable of $205.7 million and $288.6 million at December 31, 2011 and 2010, respectively) | 1,497,140 | 1,976,754 | |||||||
Allowance for covered loan losses | (36,417 | ) | (13,733 | ) | |||||
Net covered loans | 1,460,723 | 1,963,021 | |||||||
Net loans | 9,101,968 | 9,050,419 | |||||||
Premises and equipment, net | 192,949 | 197,866 | |||||||
Goodwill | 460,044 | 460,044 | |||||||
Intangible assets | 8,239 | 10,411 | |||||||
Other real estate covered by FDIC loss share | 54,505 | 54,710 | |||||||
Accrued interest receivable and other assets | 639,558 | 589,057 | |||||||
Total assets | $ | 14,441,702 | $ | 14,134,714 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
Deposits: | |||||||||
Demand-non-interest bearing | $ | 3,030,225 | $ | 2,790,550 | |||||
Demand-interest bearing | 1,062,896 | 868,404 | |||||||
Savings and money market accounts | 5,595,409 | 4,811,784 | |||||||
Certificates and other time deposits | 1,743,079 | 2,797,268 | |||||||
Total deposits | 11,431,609 | 11,268,006 | |||||||
Federal funds purchased and securities sold under agreements to repurchase | 866,265 | 777,585 | |||||||
Wholesale borrowings | 203,462 | 326,007 | |||||||
Accrued taxes, expenses, and other liabilities | 374,413 | 255,401 | |||||||
Total liabilities | 12,875,749 | 12,626,999 | |||||||
Shareholders' equity: | |||||||||
Preferred stock, without par value: | |||||||||
authorized and unissued 7,000,000 shares | — | — | |||||||
Preferred stock, Series A, without par value: | |||||||||
designated 800,000 shares; none outstanding | — | — | |||||||
Convertible preferred stock, Series B, without par value: | |||||||||
designated 220,000 shares; none outstanding | — | — | |||||||
Common stock, without par value; authorized 300,000,000 shares; issued: 2011 and 2010 - 115,121,731 shares | 127,937 | 127,937 | |||||||
Capital surplus | 479,882 | 485,567 | |||||||
Accumulated other comprehensive loss | (23,887 | ) | (26,103 | ) | |||||
Retained earnings | 1,131,203 | 1,080,900 | |||||||
Treasury stock, at cost: 2011 - 5,870,923 shares; 2010 - 6,305,218 shares | (149,182 | ) | (160,586 | ) | |||||
Total shareholders' equity | 1,565,953 | 1,507,715 | |||||||
Total liabilities and shareholders' equity | $ | 14,441,702 | $ | 14,134,714 | |||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES | |||||||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS | |||||||||||||||
Quarterly Periods | |||||||||||||||
(Unaudited) | December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||
(Dollars in thousands) | 2011 | 2011 | 2011 | 2011 | 2010 | ||||||||||
ASSETS | |||||||||||||||
Cash and due from banks | $ | 621,899 | $ | 517,150 | $ | 588,487 | $ | 520,602 | $ | 809,828 | |||||
Investment securities | |||||||||||||||
Held-to-maturity | 89,166 | 85,664 | 79,012 | 64,212 | 64,287 | ||||||||||
Available-for-sale | 3,231,195 | 3,429,631 | 3,382,943 | 3,194,751 | 3,012,983 | ||||||||||
Other investments | 160,147 | 160,799 | 160,811 | 160,752 | 160,756 | ||||||||||
Loans held for sale | 24,215 | 24,524 | 18,512 | 22,574 | 39,174 | ||||||||||
Noncovered loans: | |||||||||||||||
Commercial loans | 5,049,479 | 4,876,034 | 4,665,550 | 4,553,777 | 4,445,691 | ||||||||||
Mortgage loans | 405,329 | 399,228 | 398,702 | 403,758 | 403,334 | ||||||||||
Installment loans | 1,267,952 | 1,264,868 | 1,270,589 | 1,294,156 | 1,331,130 | ||||||||||
Home equity loans | 744,326 | 741,497 | 736,117 | 741,596 | 754,270 | ||||||||||
Credit card loans | 145,560 | 144,796 | 143,528 | 146,526 | 146,744 | ||||||||||
Leases | 61,267 | 56,909 | 58,607 | 61,768 | 62,115 | ||||||||||
Total noncovered loans | 7,673,913 | 7,483,332 | 7,273,093 | 7,201,581 | 7,143,284 | ||||||||||
Covered loans and loss share receivable | 1,569,232 | 1,694,155 | 1,809,898 | 1,917,043 | 2,046,145 | ||||||||||
Total loans | 9,243,145 | 9,177,487 | 9,082,991 | 9,118,624 | 9,189,429 | ||||||||||
Less: allowance for loan losses | 141,360 | 138,441 | 143,721 | 134,064 | 119,924 | ||||||||||
Net loans | 9,101,785 | 9,039,046 | 8,939,270 | 8,984,560 | 9,069,505 | ||||||||||
Total earning assets | 12,747,868 | 12,878,105 | 12,724,269 | 12,560,913 | 12,466,629 | ||||||||||
Premises and equipment, net | 193,219 | 192,218 | 192,584 | 195,296 | 195,915 | ||||||||||
Accrued interest receivable and other assets | 1,201,815 | 1,161,596 | 1,119,589 | 1,128,124 | 1,140,612 | ||||||||||
TOTAL ASSETS | $ | 14,623,441 | $ | 14,610,628 | $ | 14,481,208 | $ | 14,270,871 | $ | 14,493,060 | |||||
LIABILITIES | |||||||||||||||
Deposits: | |||||||||||||||
Demand-non-interest bearing | $ | 3,013,543 | $ | 2,988,521 | $ | 2,998,090 | $ | 2,874,884 | $ | 2,816,850 | |||||
Demand-interest bearing | 991,456 | 913,252 | 824,125 | 841,545 | 857,960 | ||||||||||
Savings and money market accounts | 5,569,213 | 5,446,351 | 5,279,353 | 4,978,773 | 4,710,682 | ||||||||||
Certificates and other time deposits | 1,842,334 | 2,099,558 | 2,363,170 | 2,624,607 | 3,002,931 | ||||||||||
Total deposits | 11,416,546 | 11,447,682 | 11,464,738 | 11,319,809 | 11,388,423 | ||||||||||
Federal funds purchased and securities sold under | |||||||||||||||
agreements to repurchase | 999,639 | 969,020 | 884,244 | 848,169 | 904,163 | ||||||||||
Wholesale borrowings | 225,116 | 320,691 | 325,057 | 325,296 | 368,397 | ||||||||||
Total funds | 12,641,301 | 12,737,393 | 12,674,039 | 12,493,274 | 12,660,983 | ||||||||||
Accrued taxes, expenses and other liabilities | 410,079 | 302,824 | 273,314 | 261,370 | 308,999 | ||||||||||
Total liabilities | 13,051,380 | 13,040,217 | 12,947,353 | 12,754,644 | 12,969,982 | ||||||||||
SHAREHOLDERS' EQUITY | |||||||||||||||
Common stock | 127,937 | 127,937 | 127,937 | 127,937 | 127,937 | ||||||||||
Capital surplus | 479,257 | 477,864 | 479,078 | 486,907 | 485,126 | ||||||||||
Accumulated other comprehensive loss | (15,198 | ) | (2,211 | ) | (16,402 | ) | (26,703 | ) | (9,867 | ) | |||||
Retained earnings | 1,129,392 | 1,116,207 | 1,095,270 | 1,089,554 | 1,080,809 | ||||||||||
Treasury stock | (149,327 | ) | (149,386 | ) | (152,028 | ) | (161,468 | ) | (160,927 | ) | |||||
Total shareholders' equity | 1,572,061 | 1,570,411 | 1,533,855 | 1,516,227 | 1,523,078 | ||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 14,623,441 | $ | 14,610,628 | $ | 14,481,208 | $ | 14,270,871 | $ | 14,493,060 | |||||
FIRSTMERIT CORPORATION AND SUBIDARIES | ||||||||||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||
Fully Tax-equivalent Interest Rates and Interest Differential | ||||||||||||||||||
Three months ended | Three months ended | |||||||||||||||||
December 31, 2011 | December 31, 2010 | |||||||||||||||||
(Unaudited) | Average | Average | Average | Average | ||||||||||||||
(Dollars in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||
ASSETS | ||||||||||||||||||
Cash and due from banks | $ | 621,899 | $ | 809,828 | ||||||||||||||
Investment securities and federal funds sold: | ||||||||||||||||||
U.S. Treasury securities and U.S. Government | ||||||||||||||||||
agency obligations (taxable) | 2,761,042 | 19,028 | 2.73 | % | 2,579,880 | 19,337 | 2.97 | % | ||||||||||
Obligations of states and political | ||||||||||||||||||
subdivisions (tax exempt) | 403,405 | 5,568 | 5.48 | % | 352,330 | 5,329 | 6.00 | % | ||||||||||
Other securities and federal funds sold | 316,061 | 2,406 | 3.02 | % | 305,816 | 2,158 | 2.80 | % | ||||||||||
Total investment securities and federal | ||||||||||||||||||
funds sold | 3,480,508 | 27,002 | 3.08 | % | 3,238,026 | 26,824 | 3.29 | % | ||||||||||
Loans held for sale | 24,215 | 266 | 4.36 | % | 39,174 | 470 | 4.76 | % | ||||||||||
Noncovered loans, covered loans and loss share | ||||||||||||||||||
receivable | 9,243,145 | 107,612 | 4.62 | % | 9,189,429 | 121,434 | 5.24 | % | ||||||||||
Total earning assets | 12,747,868 | 134,880 | 4.20 | % | 12,466,629 | 148,728 | 4.73 | % | ||||||||||
Allowance for loan losses | (141,360 | ) | (119,924 | ) | ||||||||||||||
Other assets | 1,395,034 | 1,335,616 | ||||||||||||||||
Total assets | $ | 14,623,441 | $ | 14,492,149 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Demand - non-interest bearing | $ | 3,013,543 | — | — | $ | 2,816,850 | — | — | ||||||||||
Demand - interest bearing | 991,456 | 237 | 0.09 | % | 857,960 | 198 | 0.09 | % | ||||||||||
Savings and money market accounts | 5,569,213 | 5,999 | 0.43 | % | 4,710,682 | 8,145 | 0.69 | % | ||||||||||
Certificates and other time deposits | 1,842,334 | 3,201 | 0.69 | % | 3,002,931 | 7,209 | 0.95 | % | ||||||||||
Total deposits | 11,416,546 | 9,437 | 0.33 | % | 11,388,423 | 15,552 | 0.54 | % | ||||||||||
Securities sold under agreements to repurchase | 999,639 | 512 | 0.20 | % | 904,163 | 960 | 0.42 | % | ||||||||||
Wholesale borrowings | 225,116 | 1,334 | 2.35 | % | 368,397 | 1,989 | 2.14 | % | ||||||||||
Total interest bearing liabilities | 9,627,758 | 11,283 | 0.46 | % | 9,844,133 | 18,501 | 0.75 | % | ||||||||||
Other liabilities | 410,079 | 308,088 | ||||||||||||||||
Shareholders' equity | 1,572,061 | 1,523,078 | ||||||||||||||||
Total liabilities and shareholders' equity | $ | 14,623,441 | $ | 14,492,149 | ||||||||||||||
Net yield on earning assets | $ | 12,747,868 | 123,597 | 3.85 | % | $ | 12,466,629 | 130,227 | 4.14 | % | ||||||||
Interest rate spread | 3.73 | % | 3.99 | % | ||||||||||||||
Note: Interest income on tax-exempt securities and loans has been adjusted to a fully-taxable equivalent basis. | ||||||||||||||||||
Nonaccrual loans have been included in the average balances. |
FIRST MERIT CORPORATION AND SUBSIDARIES | ||||||||||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||
Fully Tax-equivalent Interest Rates and Interest Differential | ||||||||||||||||||
Twelve months ended | Twelve months ended | |||||||||||||||||
December 31, 2011 | December 31, 2010 | |||||||||||||||||
(Unaudited) | Average | Average | Average | Average | ||||||||||||||
(Dollars in thousands) | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||
ASSETS | ||||||||||||||||||
Cash and due from banks | $ | 562,133 | $ | 728,723 | ||||||||||||||
Investment securities and federal funds sold: | ||||||||||||||||||
U.S. Treasury securities and U.S. Government | ||||||||||||||||||
agency obligations (taxable) | 2,869,664 | 78,202 | 2.73 | % | 2,554,538 | 87,019 | 3.41 | % | ||||||||||
Obligations of states and political | ||||||||||||||||||
subdivisions (tax exempt) | 378,834 | 21,277 | 5.62 | % | 348,832 | 21,454 | 6.15 | % | ||||||||||
Other securities and federal funds sold | 301,786 | 8,842 | 2.93 | % | 300,700 | 8,508 | 2.83 | % | ||||||||||
Total investment securities and federal | ||||||||||||||||||
funds sold | 3,550,284 | 108,321 | 3.05 | % | 3,204,070 | 116,981 | 3.65 | % | ||||||||||
Loans held for sale | 22,467 | 1,045 | 4.65 | % | 23,612 | 1,162 | 4.92 | % | ||||||||||
Noncovered loans, covered loans and loss share | ||||||||||||||||||
receivable | 9,155,973 | 438,579 | 4.79 | % | 8,529,303 | 433,308 | 5.08 | % | ||||||||||
Total earning assets | 12,728,724 | 547,945 | 4.30 | % | 11,756,985 | 551,451 | 4.69 | % | ||||||||||
Allowance for loan losses | (139,414 | ) | (116,118 | ) | ||||||||||||||
Other assets | 1,343,887 | 1,154,761 | ||||||||||||||||
Total assets | $ | 14,495,330 | $ | 13,524,351 | ||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Demand - non-interest bearing | $ | 2,969,137 | — | — | $ | 2,550,849 | — | — | ||||||||||
Demand - interest bearing | 893,062 | 816 | 0.09 | % | 794,497 | 751 | 0.09 | % | ||||||||||
Savings and money market accounts | 5,320,392 | 28,171 | 0.53 | % | 4,303,815 | 31,912 | 0.74 | % | ||||||||||
Certificates and other time deposits | 2,229,910 | 20,003 | 0.90 | % | 2,801,270 | 32,713 | 1.17 | % | ||||||||||
Total deposits | 11,412,501 | 48,990 | 0.43 | % | 10,450,431 | 65,376 | 0.63 | % | ||||||||||
Securities sold under agreements to repurchase | 925,803 | 3,344 | 0.36 | % | 907,015 | 4,477 | 0.49 | % | ||||||||||
Wholesale borrowings | 298,835 | 6,295 | 2.11 | % | 510,799 | 13,998 | 2.74 | % | ||||||||||
Total interest bearing liabilities | 9,668,002 | 58,629 | 0.61 | % | 9,317,396 | 83,851 | 0.90 | % | ||||||||||
Other liabilities | 309,838 | 340,485 | ||||||||||||||||
Shareholders' equity | 1,548,353 | 1,315,621 | ||||||||||||||||
Total liabilities and shareholders' equity | $ | 14,495,330 | $ | 13,524,351 | ||||||||||||||
Net yield on earning assets | $ | 12,728,724 | 489,316 | 3.84 | % | $ | 11,756,985 | 467,600 | 3.98 | % | ||||||||
Interest rate spread | 3.70 | % | 3.79 | % | ||||||||||||||
Note: Interest income on tax-exempt securities and loans has been adjusted to a fully-taxable equivalent basis. | ||||||||||||||||||
Nonaccrual loans have been included in the average balances. |
FIRSTMERIT CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME | |||||||||||||||
(Unaudited) | Quarters ended | Twelve months ended | |||||||||||||
(Dollars in thousands except per share data) | December 31, | December 31, | |||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest income: | |||||||||||||||
Loans and loans held for sale | $ | 107,516 | $ | 121,651 | $ | 438,393 | $ | 433,763 | |||||||
Investment securities | |||||||||||||||
Taxable | 21,434 | 21,495 | 87,044 | 95,527 | |||||||||||
Tax-exempt | 3,298 | 3,219 | 12,819 | 13,080 | |||||||||||
Total investment securities interest | 24,732 | 24,714 | 99,863 | 108,607 | |||||||||||
Total interest income | 132,248 | 146,365 | 538,256 | 542,370 | |||||||||||
Interest expense: | |||||||||||||||
Deposits: | |||||||||||||||
Demand-interest bearing | 237 | 198 | 816 | 751 | |||||||||||
Savings and money market accounts | 5,998 | 8,145 | 28,171 | 31,912 | |||||||||||
Certificates and other time deposits | 3,201 | 7,209 | 20,003 | 32,713 | |||||||||||
Securities sold under agreements to repurchase | 512 | 960 | 3,344 | 4,477 | |||||||||||
Wholesale borrowings | 1,334 | 1,989 | 6,295 | 13,998 | |||||||||||
Total interest expense | 11,282 | 18,501 | 58,629 | 83,851 | |||||||||||
Net interest income | 120,966 | 127,864 | 479,627 | 458,519 | |||||||||||
Provision for noncovered loan losses | 12,275 | 19,816 | 54,035 | 83,783 | |||||||||||
Provision for covered loan losses | 2,773 | 3,572 | 20,353 | 4,432 | |||||||||||
Net interest income after provision for loan losses | 105,918 | 104,476 | 405,239 | 370,304 | |||||||||||
Other income: | |||||||||||||||
Trust department income | 5,413 | 5,627 | 22,396 | 21,951 | |||||||||||
Service charges on deposits | 15,622 | 15,938 | 64,082 | 65,900 | |||||||||||
Credit card fees | 10,182 | 12,678 | 49,539 | 49,010 | |||||||||||
ATM and other service fees | 3,920 | 2,910 | 13,701 | 11,259 | |||||||||||
Bank owned life insurance income | 3,381 | 3,192 | 14,820 | 14,949 | |||||||||||
Investment services and insurance | 1,844 | 2,300 | 8,228 | 9,451 | |||||||||||
Investment securities gains, net | 5,790 | 146 | 11,081 | 855 | |||||||||||
Loan sales and servicing income | 5,875 | 9,221 | 14,533 | 19,440 | |||||||||||
Gain on George Washington acquisition | — | — | — | 1,041 | |||||||||||
Other operating income | 7,710 | 2,299 | 26,377 | 18,700 | |||||||||||
Total other income | 59,737 | 54,311 | 224,757 | 212,556 | |||||||||||
Other expenses: | |||||||||||||||
Salaries, wages, pension and employee benefits | 62,546 | 62,331 | 240,362 | 221,316 | |||||||||||
Net occupancy expense | 7,270 | 9,236 | 32,414 | 32,665 | |||||||||||
Equipment expense | 7,234 | 7,549 | 27,959 | 27,664 | |||||||||||
Stationery, supplies and postage | 2,719 | 3,183 | 10,691 | 11,438 | |||||||||||
Bankcard, loan processing and other costs | 7,948 | 7,810 | 32,226 | 31,572 | |||||||||||
Professional services | 5,763 | 7,731 | 23,229 | 29,357 | |||||||||||
Amortization of intangibles | 543 | 1,006 | 2,172 | 2,914 | |||||||||||
FDIC insurance expense | 5,119 | 4,342 | 17,306 | 17,790 | |||||||||||
Other operating expense | 24,732 | 19,264 | 77,986 | 68,144 | |||||||||||
Total other expenses | 123,874 | 122,452 | 464,345 | 442,860 | |||||||||||
Income before income tax expense | 41,781 | 36,335 | 165,651 | 140,000 | |||||||||||
Income tax expense | 11,285 | 9,305 | 46,093 | 37,091 | |||||||||||
Net income | $ | 30,496 | $ | 27,030 | $ | 119,558 | $ | 102,909 | |||||||
Other comprehensive income, net of taxes | |||||||||||||||
Changes in unrealized securities' holding gains and losses | $ | 1,317 | $ | (21,560 | ) | $ | 26,205 | $ | (555 | ) | |||||
Reclassification for realized securities' gains | (3,764 | ) | (95 | ) | (7,203 | ) | (556 | ) | |||||||
Change in minimum pension liability | (16,786 | ) | 467 | (16,786 | ) | 467 | |||||||||
Total other comprehensive gain (loss), net of taxes | (19,233 | ) | (21,188 | ) | 2,216 | (644 | ) | ||||||||
Comprehensive income | $ | 11,263 | $ | 5,842 | $ | 121,774 | $ | 102,265 | |||||||
Net income applicable to common shares | $ | 30,496 | $ | 27,030 | $ | 119,558 | $ | 102,909 | |||||||
Net income used in diluted EPS calculation | $ | 30,496 | $ | 27,030 | $ | 119,558 | $ | 102,909 | |||||||
Weighted average number of common shares outstanding - basic | 109,249 | 108,807 | 109,102 | 101,163 | |||||||||||
Weighted average number of common shares outstanding - diluted | 109,249 | 108,808 | 109,102 | 101,165 | |||||||||||
Basic earnings per common share | $ | 0.28 | $ | 0.25 | $ | 1.10 | $ | 1.02 | |||||||
Diluted earnings per common share | $ | 0.28 | $ | 0.25 | $ | 1.10 | $ | 1.02 | |||||||
Dividend per common share | $ | 0.16 | $ | 0.16 | $ | 0.64 | $ | 0.64 | |||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME---LINKED QUARTERS | |||||||||||||||
Quarterly Results | |||||||||||||||
(Unaudited) | 2011 | 2011 | 2011 | 2011 | 2010 | ||||||||||
(Dollars in thousands, except share data) | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||
Loans and loans held for sale | $ | 107,516 | $ | 108,417 | $ | 107,904 | $ | 114,555 | $ | 121,651 | |||||
Investment securities | 24,732 | 25,138 | 25,313 | 24,680 | 24,714 | ||||||||||
Total interest income | 132,248 | 133,555 | 133,217 | 139,235 | 146,365 | ||||||||||
Interest on deposits: | |||||||||||||||
Demand-interest bearing | 237 | 218 | 177 | 184 | 198 | ||||||||||
Savings and money market accounts | 5,998 | 6,929 | 7,398 | 7,845 | 8,145 | ||||||||||
Certificates and other time deposits | 3,201 | 4,370 | 5,606 | 6,827 | 7,209 | ||||||||||
Securities sold under agreements to repurchase | 512 | 977 | 940 | 915 | 960 | ||||||||||
Wholesale borrowings | 1,334 | 1,669 | 1,653 | 1,640 | 1,989 | ||||||||||
Total interest expense | 11,282 | 14,163 | 15,774 | 17,411 | 18,501 | ||||||||||
Net interest income | 120,966 | 119,392 | 117,443 | 121,824 | 127,864 | ||||||||||
Provision for noncovered loan losses | 12,275 | 14,604 | 10,138 | 17,018 | 19,816 | ||||||||||
Provision for covered loan losses | 2,773 | 4,768 | 7,481 | 5,331 | 3,572 | ||||||||||
Net interest income after provision for loan losses | 105,918 | 100,020 | 99,824 | 99,475 | 104,476 | ||||||||||
Other income: | |||||||||||||||
Trust department income | 5,413 | 5,607 | 5,863 | 5,514 | 5,627 | ||||||||||
Service charges on deposits | 15,622 | 17,838 | 15,712 | 14,910 | 15,938 | ||||||||||
Credit card fees | 10,182 | 13,640 | 13,510 | 12,207 | 12,678 | ||||||||||
ATM and other service fees | 3,920 | 3,801 | 3,063 | 2,917 | 2,910 | ||||||||||
Bank owned life insurance income | 3,381 | 3,182 | 3,015 | 5,241 | 3,192 | ||||||||||
Investment services and insurance | 1,844 | 1,965 | 1,972 | 2,447 | 2,300 | ||||||||||
Investment securities gains, net | 5,790 | 4,402 | 889 | — | 146 | ||||||||||
Loan sales and servicing income | 5,875 | 1,036 | 2,609 | 5,012 | 9,221 | ||||||||||
Other operating income | 7,710 | 9,301 | 4,858 | 4,508 | 2,299 | ||||||||||
Total other income | 59,737 | 60,772 | 51,491 | 52,756 | 54,311 | ||||||||||
Other expenses: | |||||||||||||||
Salaries, wages, pension and employee benefits | 62,546 | 61,232 | 56,713 | 59,871 | 62,331 | ||||||||||
Net occupancy expense | 7,270 | 8,464 | 8,086 | 8,594 | 9,236 | ||||||||||
Equipment expense | 7,234 | 7,073 | 6,816 | 6,836 | 7,549 | ||||||||||
Stationery, supplies and postage | 2,719 | 2,517 | 2,750 | 2,705 | 3,183 | ||||||||||
Bankcard, loan processing and other costs | 7,948 | 8,449 | 8,266 | 7,562 | 7,810 | ||||||||||
Professional services | 5,763 | 5,732 | 5,940 | 5,793 | 7,731 | ||||||||||
Amortization of intangibles | 543 | 543 | 543 | 543 | 1,006 | ||||||||||
FDIC insurance expense | 5,119 | 3,240 | 4,581 | 4,366 | 4,342 | ||||||||||
Other operating expense | 24,732 | 18,707 | 16,373 | 18,175 | 19,264 | ||||||||||
Total other expenses | 123,874 | 115,957 | 110,068 | 114,445 | 122,452 | ||||||||||
Income before income tax expense | 41,781 | 44,835 | 41,247 | 37,786 | 36,335 | ||||||||||
Income taxes | 11,285 | 13,098 | 11,484 | 10,226 | 9,305 | ||||||||||
Net income | $ | 30,496 | $ | 31,737 | $ | 29,763 | $ | 27,560 | $ | 27,030 | |||||
Other comprehensive income (loss), net of taxes | (19,233 | ) | 4,491 | 16,620 | 338 | (21,188 | ) | ||||||||
Comprehensive income | $ | 11,263 | $ | 36,228 | $ | 46,383 | $ | 27,898 | $ | 5,842 | |||||
Net income applicable to common shares | $ | 30,496 | $ | 31,737 | $ | 29,763 | $ | 27,560 | $ | 27,030 | |||||
Net income used in diluted EPS calculation | $ | 30,496 | $ | 31,737 | $ | 29,763 | $ | 27,560 | $ | 27,030 | |||||
Weighted-average common shares - basic | 109,249 | 109,245 | 109,138 | 108,769 | 108,807 | ||||||||||
Weighted-average common shares - diluted | 109,249 | 109,246 | 109,139 | 108,770 | 108,808 | ||||||||||
Basic earnings per common share | $ | 0.28 | $ | 0.29 | $ | 0.27 | $ | 0.25 | $ | 0.25 | |||||
Diluted earnings per common share | $ | 0.28 | $ | 0.29 | $ | 0.27 | $ | 0.25 | $ | 0.25 | |||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES | ||||||||||||||||||
ASSET QUALITY INFORMATION (excluding Acquired Assets) | ||||||||||||||||||
(Unaudited, except December 31, 2010 annual period | ||||||||||||||||||
which is derived from the audited financial statements) | ||||||||||||||||||
(Dollars in thousands, except ratios) | Quarterly Periods | Annual Period | ||||||||||||||||
December 31, | September 30, | June 30, | March 31, | December 31, | December 31, | |||||||||||||
Allowance for Credit Losses | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | ||||||||||||
Allowance for noncovered loan losses, beginning of period | $ | 109,187 | $ | 109,187 | $ | 114,690 | $ | 114,690 | $ | 116,528 | $ | 115,092 | ||||||
Provision for noncovered loan losses | 12,275 | 14,604 | 10,138 | 17,018 | 19,816 | 83,783 | ||||||||||||
Charge-offs | 18,984 | 20,014 | 20,958 | 22,812 | 27,553 | 104,532 | ||||||||||||
Recoveries | 5,221 | 5,410 | 5,317 | 5,794 | 5,899 | 20,347 | ||||||||||||
Net charge-offs | 13,763 | 14,604 | 15,641 | 17,018 | 21,654 | 84,185 | ||||||||||||
Allowance for noncovered loan losses, end of period | $ | 107,699 | $ | 109,187 | $ | 109,187 | $ | 114,690 | $ | 114,690 | $ | 114,690 | ||||||
Reserve for unfunded lending commitments, | ||||||||||||||||||
beginning of period | $ | 6,360 | $ | 5,799 | $ | 7,202 | $ | 8,849 | $ | 7,864 | $ | 5,751 | ||||||
Provision for/(relief of) credit losses | 13 | 561 | (1,403 | ) | (1,647 | ) | 985 | 3,098 | ||||||||||
Reserve for unfunded lending commitments, | ||||||||||||||||||
end of period | $ | 6,373 | $ | 6,360 | $ | 5,799 | $ | 7,202 | $ | 8,849 | $ | 8,849 | ||||||
Allowance for Credit Losses | $ | 114,072 | $ | 115,547 | $ | 114,986 | $ | 121,892 | $ | 123,539 | $ | 123,539 | ||||||
Ratios (a) | ||||||||||||||||||
Provision for loan losses as a % of average loans | 0.65 | % | 0.79 | % | 0.57 | % | 0.99 | % | 1.14 | % | 1.23 | % | ||||||
Provision for credit losses as a % of average loans | 0.00 | % | 0.03 | % | (0.08 | )% | (0.10 | )% | 0.06 | % | 0.05 | % | ||||||
Net charge-offs as a % of average loans | 0.73 | % | 0.79 | % | 0.89 | % | 0.99 | % | 1.25 | % | 1.23 | % | ||||||
Allowance for loan losses as a % of period-end loans | 1.41 | % | 1.46 | % | 1.51 | % | 1.64 | % | 1.65 | % | 1.65 | % | ||||||
Allowance for credit losses as a % of period-end loans | 1.49 | % | 1.55 | % | 1.59 | % | 1.74 | % | 1.78 | % | 1.78 | % | ||||||
Allowance for loan losses as a % of nonperforming loans | 166.64 | % | 160.09 | % | 150.31 | % | 138.67 | % | 109.56 | % | 109.56 | % | ||||||
Allowance for credit losses as a % of nonperforming loans | 176.50 | % | 169.42 | % | 158.30 | % | 147.38 | % | 118.01 | % | 118.01 | % | ||||||
Asset Quality (a) | ||||||||||||||||||
Impaired loans: | ||||||||||||||||||
Nonaccrual | $ | 55,755 | $ | 59,928 | $ | 63,688 | $ | 71,246 | $ | 89,828 | $ | 89,828 | ||||||
Other nonperforming loans: | ||||||||||||||||||
Nonaccrual | 8,876 | 8,275 | 8,951 | 11,460 | 14,859 | 14,859 | ||||||||||||
Total nonperforming loans | 64,631 | 68,203 | 72,639 | 82,706 | 104,687 | 104,687 | ||||||||||||
Other real estate ("ORE") | 16,463 | 22,172 | 27,207 | 30,053 | 18,815 | 18,815 | ||||||||||||
Total nonperforming assets ("NPAs") | $ | 81,094 | $ | 90,375 | $ | 99,846 | $ | 112,759 | $ | 123,502 | $ | 123,502 | ||||||
NPAs as % of period-end loans + ORE | 1.06 | % | 1.21 | % | 1.38 | % | 1.61 | % | 1.78 | % | 1.78 | % | ||||||
Past due 90 days or more & accruing interest | $ | 8,866 | $ | 6,268 | $ | 10,424 | $ | 5,652 | $ | 22,017 | $ | 22,017 | ||||||
(a) Excludes acquired loans and loss share receivable with a period end balance of $1.6 billion, $1.6 billion, $1.7 billion and $2.1 billion, and $2.3 billion and ORE covered by an FDIC loss share with a period end balance of $54.5 million, $61.9 million, $58.5 million, $58.7 million, $54.7 million at December 31, 2011, September 30, 2011, June 30, 2011, March 31, 2011, and December 2010, respectively, which, as required by current accounting guidance, were recorded at fair value on the date of acquisition. | ||||||||||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES | |||||||||||||||
NONINTEREST INCOME AND NONINTEREST EXPENSE DETAIL | |||||||||||||||
(Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
2011 | 2011 | 2011 | 2011 | 2010 | |||||||||||
QUARTERLY OTHER INCOME DETAIL | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||
Trust department income | $ | 5,413 | $ | 5,607 | $ | 5,863 | $ | 5,514 | $ | 5,627 | |||||
Service charges on deposits | 15,622 | 17,838 | 15,712 | 14,910 | 15,938 | ||||||||||
Credit card fees | 10,182 | 13,640 | 13,510 | 12,207 | 12,678 | ||||||||||
ATM and other service fees | 3,920 | 3,801 | 3,063 | 2,917 | 2,910 | ||||||||||
Bank owned life insurance income | 3,381 | 3,182 | 3,015 | 5,241 | 3,192 | ||||||||||
Investment services and insurance | 1,844 | 1,965 | 1,972 | 2,447 | 2,300 | ||||||||||
Investment securities gains, net | 5,790 | 4,402 | 889 | — | 146 | ||||||||||
Loan sales and servicing income | 5,875 | 1,036 | 2,609 | 5,012 | 9,221 | ||||||||||
Other operating income | 7,710 | 9,301 | 4,858 | 4,508 | 2,299 | ||||||||||
Total Other Income | $ | 59,737 | $ | 60,772 | $ | 51,491 | $ | 52,756 | $ | 54,311 | |||||
2011 | 2011 | 2011 | 2011 | 2010 | |||||||||||
QUARTERLY OTHER EXPENSES DETAIL | 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | ||||||||||
Salaries, wages, pension and employee benefits | $ | 62,546 | $ | 61,232 | $ | 56,713 | $ | 59,871 | $ | 62,331 | |||||
Net occupancy expense | 7,270 | 8,464 | 8,086 | 8,594 | 9,236 | ||||||||||
Equipment expense | 7,234 | 7,073 | 6,816 | 6,836 | 7,549 | ||||||||||
Taxes, other than income taxes | 1,389 | 1,507 | 922 | 1,960 | 2,021 | ||||||||||
Stationery, supplies and postage | 2,719 | 2,517 | 2,750 | 2,705 | 3,183 | ||||||||||
Bankcard, loan processing and other costs | 7,948 | 8,449 | 8,266 | 7,562 | 7,810 | ||||||||||
Advertising | 2,275 | 2,391 | 2,287 | 2,384 | 3,094 | ||||||||||
Professional services | 5,763 | 5,732 | 5,940 | 5,793 | 7,731 | ||||||||||
Telephone | 1,525 | 1,570 | 1,462 | 1,486 | 1,579 | ||||||||||
Amortization of intangibles | 543 | 543 | 543 | 543 | 1,006 | ||||||||||
FDIC insurance expense | 5,119 | 3,240 | 4,581 | 4,366 | 4,342 | ||||||||||
Other operating expense | 19,543 | 13,239 | 11,702 | 12,345 | 12,570 | ||||||||||
Total Other Expenses | $ | 123,874 | $ | 115,957 | $ | 110,068 | $ | 114,445 | $ | 122,452 |
FIRSTMERIT CORPORATION AND SUBSIDIARIES | ||||||||||||
ALLOWANCE FOR LOAN LOSSES NONCOVERED - Net Charge-off Detail | ||||||||||||
(Unaudited) | Quarters ended | Year ended | ||||||||||
(Dollars in thousands) | December 31, | December 31, | ||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||
Allowance for noncovered loan losses - beginning of period | $ | 109,187 | $ | 116,528 | $ | 114,690 | $ | 115,092 | ||||
Loans charged off: | ||||||||||||
Commercial | 7,418 | 13,225 | 31,943 | 39,766 | ||||||||
Mortgage | 1,033 | 962 | 4,819 | 5,156 | ||||||||
Installment | 5,635 | 8,665 | 25,839 | 34,054 | ||||||||
Home equity | 2,491 | 1,158 | 8,691 | 7,912 | ||||||||
Credit cards | 1,711 | 2,497 | 7,846 | 13,577 | ||||||||
Leases | — | 204 | 778 | 896 | ||||||||
Overdrafts | 696 | 842 | 2,852 | 3,171 | ||||||||
Total | 18,984 | 27,553 | 82,768 | 104,532 | ||||||||
Recoveries: | ||||||||||||
Commercial | 850 | 647 | 2,703 | 1,952 | ||||||||
Mortgage | 29 | 62 | 221 | 263 | ||||||||
Installment | 2,890 | 4,003 | 13,639 | 13,047 | ||||||||
Home equity | 730 | 417 | 1,985 | 1,599 | ||||||||
Credit cards | 475 | 518 | 2,264 | 2,199 | ||||||||
Manufactured housing | 56 | 34 | 119 | 156 | ||||||||
Leases | 2 | 27 | 37 | 267 | ||||||||
Overdrafts | 189 | 191 | 774 | 864 | ||||||||
Total | 5,221 | 5,899 | 21,742 | 20,347 | ||||||||
Net charge-offs | 13,763 | 21,654 | 61,026 | 84,185 | ||||||||
Provision for noncovered loan losses | 12,275 | 19,816 | 54,035 | 83,783 | ||||||||
Allowance for noncovered loan losses-end of period | $ | 107,699 | $ | 114,690 | $ | 107,699 | $ | 114,690 | ||||
Average loans (a) | $ | 7,520,400 | $ | 6,868,222 | $ | 7,217,349 | $ | 6,818,962 | ||||
Ratio to average loans (a): | ||||||||||||
(Annualized) net charge-offs | 0.73 | % | 1.25 | % | 0.85 | % | 1.23 | % | ||||
Provision for loan losses | 0.65 | % | 1.14 | % | 0.75 | % | 1.23 | % | ||||
Loans, period-end (a) | $ | 7,635,776 | $ | 6,937,142 | 7,635,776 | $ | 6,937,142 | |||||
Allowance for credit losses (a): | $ | 114,072 | $ | 123,539 | $ | 114,072 | $ | 123,539 | ||||
As a multiple of (annualized) net charge-offs | 2.09 | 1.44 | 1.87 | 1.47 | ||||||||
Allowance for noncovered loan losses (a): | ||||||||||||
As a percent of period-end noncovered loans | 1.41 | % | 1.65 | % | 1.41 | % | 1.65 | % | ||||
As a multiple of (annualized) net noncovered charge-offs | 1.97 | 1.34 | 1.76 | 1.36 | ||||||||
(a) Excludes acquired loans and loss share receivable. |