This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

First Niagara Reports Fourth Quarter And Full Year 2012 Results

Stocks in this article: FNFG

Forward-Looking Statements - This press release contains forward-looking statements with respect to the financial condition and results of operations of First Niagara Financial Group, Inc. including, without limitations, statements relating to the earnings outlook of the company. 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: (1) changes in the interest rate environment; (2) competitive pressure among financial services companies; (3) general economic conditions including an increase in non-performing loans that could result from an economic downturn; (4) changes in legislation or regulatory requirements; (5) difficulties in continuing to improve operating efficiencies; (6) difficulties in the integration of acquired businesses; and (7) increased risk associated with an increase in commercial real estate and business loans and non-performing loans.

 
First Niagara Financial Group, Inc.
Income Statement Highlights -- Reported Basis
(in thousands, except per share amounts)
               
  2012 2011 For year ending
   Fourth   Third   Second   First   Fourth   December 31,   December 31, 
   Quarter   Quarter   Quarter   Quarter   Quarter  2012 2011
               
Interest income:              
Loans and leases  $ 212,035  $ 211,767  $ 200,725  $ 189,385  $ 195,434  $ 813,912  $ 704,664
Investment securities and other   71,564  90,101  99,116  101,395  96,472  362,176  360,643
Total interest income   283,599  301,868  299,841  290,780  291,906  1,176,088  1,065,307
               
Interest expense:              
Deposits   16,902  18,358  16,391  14,998  21,521  66,649  83,237
Borrowings   14,411  13,905  24,437  33,411  27,872  86,164  100,823
Total interest expense   31,313  32,263  40,828  48,409  49,393  152,813  184,060
               
Net interest income  252,286  269,605  259,013  242,371  242,513  1,023,275  881,247
Provision for credit losses  22,000  22,200  28,100  20,000  13,400  92,300  58,107
Net interest income after provision  230,286  247,405  230,913  222,371  229,113  930,975  823,140
               
Noninterest income:              
Deposit service charges  26,345  26,422  21,433  17,037  18,049  91,237  66,144
Insurance commissions  15,497  18,764  17,072  16,833  15,440  68,166  65,125
Merchant and card fees  11,945  12,014  9,271  5,528  5,044  38,758  29,253
Wealth management services  12,000  11,069  9,207  9,039  8,179  41,315  30,729
Mortgage banking  8,060  10,974  7,174  5,649  5,279  31,857  15,182
Capital markets income  7,098  6,381  6,831  6,539  2,746  26,849  8,349
Lending and leasing   3,739  3,730  4,245  3,123  3,103  14,837  11,425
Bank owned life insurance   3,021  3,449  3,848  3,387  3,302  13,705  11,129
Other income  4,116  9,400  16,517  2,773  2,543  32,806  7,973
Total noninterest income  91,821  102,203  95,598  69,908  63,685  359,530  245,309
               
Noninterest expense:              
Salaries and benefits  111,026  115,484  104,507  96,477  88,796  427,494  341,895
Occupancy and equipment  27,609  25,694  24,089  22,017  22,580  99,409  78,163
Technology and communications  28,257  28,110  24,434  19,713  18,942  100,514  62,376
Marketing and advertising  9,292  8,954  6,676  6,763  7,724  31,685  21,850
Professional services  11,163  11,193  9,263  8,895  11,669  40,514  36,017
Amortization of intangibles  14,224  14,506  9,839  6,466  6,586  45,035  25,544
FDIC premiums  9,158  8,850  10,552  6,133  6,097  34,693  28,860
Merger and acquisition integration expenses  3,678  29,404  131,460  12,970  6,149  177,512  98,161
Restructuring charges  --   --   3,750  2,703  13,496  6,453  42,534
Other expense  24,377  24,347  21,069  18,041  20,132  87,834  70,933
Total noninterest expense  238,784  266,542  345,639  200,178  202,171  1,051,143  806,333
               
Income (loss) before income tax  83,323  83,066  (19,128)   92,101  90,627  239,362  262,116
Income tax expense (benefit)  22,226  24,682  (8,204)   32,236  32,166  70,940  88,206
Net income (loss)  61,097  58,384  (10,924)   59,865  58,461  168,422  173,910
Preferred stock dividend  7,547  7,547  7,547  5,115   --   27,756   -- 
Net income (loss) available to common stockholders  $ 53,550  $ 50,837  $ (18,471)   $ 54,750  $ 58,461  $ 140,666  $ 173,910
               
Financial Ratios:              
Earnings (loss) per basic share  $ 0.15  $ 0.15  $ (0.05)   $ 0.16  $ 0.19  $ 0.40  $ 0.64
Earnings (loss) per diluted share  0.15  0.14  (0.05)   0.16  0.19  0.40  0.64
Weighted average shares outstanding - basic (1)  349,071  349,001  348,941  348,823  304,065  348,960  271,301
Weighted average shares outstanding - diluted (1)  349,663  349,371  348,941  349,069  304,341  349,368  271,612
Net revenue (2)  $ 344,107  $ 371,808  $ 354,611  $ 312,279  $ 306,198  $ 1,382,805  $ 1,126,556
Noninterest income as a percentage of net revenue (2) 26.68% 27.49% 26.96% 22.39% 20.80% 26.00% 21.78%
Pre-tax, pre-provision income (3)  $ 105,323  $ 105,266  $ 8,972  $ 112,101  $ 104,027  $ 331,662  $ 320,223
Pre-tax, pre-provision income per diluted share (3)  $ 0.30  $ 0.30  $ 0.03  $ 0.32  $ 0.34  $ 0.95  $ 1.18
Pre-tax, pre-provision return on average assets (3) 1.15% 1.19% 0.10% 1.36% 1.30% 0.94% 1.13%
Net interest margin (4) 3.22% 3.54% 3.26% 3.34% 3.48% 3.42% 3.58%
Interest yield on average loans (4) 4.39% 4.47% 4.59% 4.62% 4.76% 4.51% 4.87%
Rate paid on interest-bearing liabilities (4) 0.48% 0.51% 0.61% 0.79% 0.82% 0.59% 0.85%
Efficiency ratio 69.39% 71.69% 97.47% 64.10% 66.03% 76.02% 71.58%
Effective tax rate 26.7% 29.7% 42.9% 35.0% 35.5% 29.6% 33.7%
Return on average assets (5)  0.67%  0.66%  (0.12)% 0.73% 0.73% 0.48% 0.62%
Return on average equity (5)  4.92%  4.77%  (0.90)% 4.96% 5.54% 3.45% 4.68%
Return on average tangible equity (3)(5)  10.45%  10.34%  (1.64)% 7.90% 9.75% 6.55% 8.33%
Return on average common equity  4.62%  4.46%  (1.64)% 4.88% 5.63% 3.09% 4.71%
Return on average tangible common equity (3)  10.72%  10.60%  (3.18)% 8.12% 10.03% 6.30% 8.33%
               
(1) Share count excludes unallocated ESOP shares and unvested restricted stock shares.
(2) Net revenue is comprised of net interest income and noninterest income.
(3) The tables in this earnings release present computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail.
(4) Yields and rates calculated on a tax equivalent basis.
(5) Return used to calculate ratio excludes preferred stock dividend.
 
 
First Niagara Financial Group, Inc.
Period End Balance Sheet
(in thousands)
           
  2012 2011
  December 31,  September 30, June 30, March 31, December 31, 
           
Cash and cash equivalents  $ 430,862  $ 447,087  $ 488,227  $ 370,380  $ 836,555
Investment securities:          
Available for sale  10,996,102  10,579,970  9,937,271  12,248,058  9,348,296
Held to maturity  1,299,806  1,387,763  1,463,872  2,503,156  2,669,630
FHLB and FRB common stock  420,277  373,311  329,555  499,328  358,159
Total investment securities  12,716,185  12,341,044  11,730,698  15,250,542  12,376,085
Loans held for sale  154,745  117,375  101,596  102,513  94,484
Loans and leases:           
Commercial:          
Real estate  7,093,193  6,835,971  6,710,009  6,369,098  6,244,381
Business  4,953,323  4,682,154  4,514,537  4,108,363  3,771,649
Total commercial loans  12,046,516  11,518,125  11,224,546  10,477,461  10,016,030
Consumer:          
Residential real estate  3,761,567  3,870,756  4,037,045  3,881,003  4,012,267
Home equity  2,651,891  2,661,429  2,683,236  2,149,135  2,165,988
Indirect auto  601,456  419,258  185,774  --   -- 
Credit cards  314,973  308,387  304,368  --   -- 
Other consumer  333,609  328,571  328,547  283,320  278,298
Total consumer loans  7,663,496  7,588,401  7,538,970  6,313,458  6,456,553
Total loans and leases  19,710,012  19,106,526  18,763,516  16,790,919  16,472,583
Allowance for loan losses  162,522  149,933  138,516  126,746  120,100
Loans and leases, net  19,547,490  18,956,593  18,625,000  16,664,173  16,352,483
Bank owned life insurance  404,321  401,211  397,739  395,944  392,468
Goodwill and other intangibles  2,617,809  2,626,625  2,631,605  1,796,394  1,803,240
Other assets  937,317  983,999  1,130,891  937,859  955,300
Total assets  $ 36,808,729  $ 35,873,934  $ 35,105,756  $ 35,517,805  $ 32,810,615
           
Deposits:          
Savings accounts  $ 3,887,587  $ 3,941,528  $ 4,103,773  $ 2,554,720  $ 2,621,016
Interest-bearing checking  4,450,970  4,090,322  3,887,568  2,431,672  2,259,576
Money market deposits  10,581,137  10,801,280  10,919,766  7,100,646  7,220,902
Noninterest-bearing deposits  4,643,580  4,658,374  4,774,764  3,200,824  3,335,356
Certificates of deposit  4,113,257  4,206,192  4,211,116  3,741,525  3,968,265
Total deposits  27,676,531  27,697,696  27,896,987  19,029,387  19,405,115
           
Short-term borrowings  2,983,718  1,995,610  958,044  6,353,189  2,208,845
Long-term borrowings  732,425  732,339  732,263  4,688,251  5,918,276
Other liabilities  487,958  532,868  700,249  571,532  480,201
Total liabilities  31,880,632  30,958,513  30,287,543  30,642,359  28,012,437
Preferred stockholders' equity  338,002  338,002  338,002  338,002  338,002
Common stockholders' equity  4,590,095  4,577,419  4,480,211  4,537,444  4,460,176
Total stockholders' equity  4,928,097  4,915,421  4,818,213  4,875,446  4,798,178
Total liabilities and stockholders' equity  $ 36,808,729  $ 35,873,934  $ 35,105,756  $ 35,517,805  $ 32,810,615
           
Selected balance sheet information:          
Total interest-earning assets (1)  $ 32,321,964  $ 31,316,470  $ 30,403,035  $ 31,959,556  $ 29,284,139
Total interest-bearing liabilities  26,749,094  25,767,271  24,812,530  26,870,002  24,196,880
Net interest-earning assets  $ 5,572,870  $ 5,549,199  $ 5,590,505  $ 5,089,554  $ 5,087,259
           
Tangible common equity (2)  $ 1,972,286  $ 1,950,794  $ 1,848,606  $ 2,741,050  $ 2,656,936
Unrealized gain on securities, net of tax  208,271  204,347  133,430  152,408  105,276
           
Total core deposits  $ 23,563,274  $ 23,491,504  $ 23,685,871  $ 15,287,862  $ 15,436,850
           
Originated loans (3)  $ 13,372,357  $ 12,232,568  $ 11,392,158  $ 10,517,021  $ 9,876,005
Acquired loans (4)  6,513,636  7,085,839  7,600,213  6,459,798  6,801,689
Credit related discount on acquired loans (5)  (175,981)  (211,881)  (228,855)  (185,900)  (205,111)
Total Loans  $ 19,710,012  $ 19,106,526  $ 18,763,516  $ 16,790,919  $ 16,472,583
           
(1) Includes interest bearing cash and cash equivalents, investment securities at amortized cost, loans held for sale, and total loans and leases.
(2) The tables in this earnings release present computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail.
(3) Originated loans represent total loans excluding acquired loans.
(4) Represents the carrying value of acquired loans plus the principal not expected to be collected.
(5) Represent principal on acquired loans not expected to be collected.
 
 
First Niagara Financial Group, Inc.
Average Balance Sheet and Related Tax Equivalent Yields & Rates
(in millions)
  For the three months ended For year ending
  December 31, 2012 September 30, 2012 December 31, 2011 December 31, 2012 December 31, 2011
  Average Balances  Interest (1) Yields and Rates (1)(2)   Average Balances   Interest (1)  Yields and Rates (1)   Average Balances  Interest (1) Yields and Rates (1)(2)   Average Balances   Interest (1) Yields and Rates (1)(2) Average Balances  Interest (1) Yields and Rates (1)
                               
Interest-earning assets:                              
Loans and leases (3)                              
Commercial:                              
Real estate  $ 6,911  $ 79 4.45%  $ 6,783  $ 80 4.60%  $ 6,199  $ 82 5.19%  $ 6,625  $ 318 4.72%  $ 5,651  $ 305 5.33%
Business  4,783  47  3.89   4,609  45  3.81   3,663  40  4.24   4,402  176  3.94   3,209  138  4.23 
Total commercial loans  11,694  126  4.22   11,392  125  4.28   9,862  122  4.84   11,027  494  4.41   8,860  443  4.93 
Consumer:                              
Residential real estate  3,819  39  4.05   3,962  40  4.03   4,085  45  4.41   3,922  161  4.11   3,475  158  4.54 
Home equity  2,659  29  4.31   2,672  30  4.42   2,166  24  4.48   2,476  109  4.39   1,973  90  4.54 
Indirect auto  515  5  3.50   301  3  3.64   --   --   --   228  8  3.65   --   --   -- 
Credit cards  310  8  10.19   308  9  11.31   --   --   --   202  22  10.88   --   --   -- 
Other consumer  328  7  8.73   329  7  8.80   279  5  7.12   296  24  8.25   274  19  6.98 
Total consumer loans  7,631  87  4.54   7,572  88  4.64   6,530  75  4.53   7,124  324  4.55   5,721  267  4.66 
Total loans and leases  19,325  213  4.39   18,964  213  4.47   16,392  196  4.76   18,151  818  4.51   14,582  710  4.87 
Residential MBS (2)  5,746  36  2.50   5,677  40  2.81   8,429  68  3.21   7,230  202  2.79   8,191  284  3.47 
Commercial MBS  1,953  18  3.79   1,895  19  3.93   1,262  13  4.19   1,855  73  3.91   626  25  4.03 
Other investment securities (4)  4,474  35  3.16   4,002  33  3.35   1,926  19  4.04   3,705  123  3.32   1,680  68  3.97 
Total securities, at cost (2)  12,173  90  2.95   11,574  92  3.18   11,617  100  3.45   12,790  397  3.11   10,497  377  3.59 
Money market and other investments  207  1  1.54   201  1  1.41   299  1  0.86   257  3  1.13   132  2  1.33 
Total interest-earning assets (2)  31,705  $ 304 3.81%  30,739  $ 306 3.96%  28,308  $ 297 4.17%  31,198  $ 1,219 3.91%  25,211  $ 1,089 4.31%
Goodwill and other intangibles  2,619      2,627      1,810      2,315      1,625    
Other noninterest-earning assets  2,005      1,938      1,578      1,804      1,424    
Total assets   $ 36,329      $ 35,304      $ 31,696      $ 35,317      $ 28,260    
                               
Interest-bearing liabilities:                               
Deposits                              
Savings accounts  $ 3,898  $ 2 0.18%  $ 4,026  $ 2 0.20%  $ 2,622  $ 1 0.12%  $ 3,451  $ 5 0.15%  $ 2,287  $ 5 0.20%
Interest-bearing checking  4,181  1  0.07   3,871  1  0.06   2,101  1  0.12   3,347  2  0.07   1,958  2  0.12 
Money market deposits   10,810  7  0.25   10,899  8  0.29   7,414  10  0.52   9,506  27  0.28   6,504  36  0.56 
Certificates of deposit   4,259  8  0.71   4,083  8  0.75   4,162  10  0.99   4,048  33  0.81   4,057  40  0.98 
Total interest bearing deposits  23,148  17 0.29%  22,879  19 0.32%  16,299  22 0.52%  20,352  67 0.33%  14,806  83 0.56%
Borrowings                              
Short-term borrowings  2,331  2 0.38%  1,666  1 0.36%  1,899  2 0.49%  3,163  17 0.53%  1,638  6 0.40%
Long-term borrowings  732  12  6.63   732  12  6.74   5,797  26  1.75   2,299  69  3.02   5,124  95  1.84 
Total borrowings   3,063  14  1.87   2,398  13  2.31   7,696  28  1.44   5,462  86  1.58   6,762  101  1.49 
Total interest-bearing liabilities   26,211  $ 31 0.48%  25,277  $ 32 0.51%  23,995  $ 49 0.82%  25,814  $ 153 0.59%  21,568  $ 184 0.85%
Noninterest-bearing deposits   4,645      4,618      3,077      4,041      2,595    
Other noninterest-bearing liabilities   528      536      435      575      384    
Total liabilities   31,384      30,431      27,507      30,430      24,547    
Total stockholders' equity  4,945      4,873      4,189      4,887      3,713    
Total liabilities and stockholders' equity  $ 36,329      $ 35,304      $ 31,696      $ 35,317      $ 28,260    
                               
Net interest income (FTE)    $ 273      $ 274      $ 248      $ 1,066      $ 904  
Taxable Equivalent Adjustment (1)    4      4      5      18      23  
                               
 Total core deposits   $ 23,534  $ 10 0.16%  $ 23,414  $ 11 0.18%  $ 15,214  $ 12 0.29%  $ 20,345  $ 34 0.17%  $ 13,344  $ 43 0.33%
 Total deposits   27,793  17 0.24%  27,497  19 0.27%  19,376  22 0.44%  24,393  67 0.27%  17,401  83 0.48%
                               
Tax equivalent net interest rate spread (2)     3.33%     3.45%     3.35%     3.32%     3.46%
Tax equivalent net interest rate margin (2)     3.42%     3.54%     3.48%     3.42%     3.58%
                               
(1) Tax equivalent interest income is calculated based upon a 35% effective tax rate.
(2) Amounts for the three months and year ended December 31, 2012 exclude accelerated CMO adjustments of $16 million and $25 million, respectively. The yields, including these adjustments, are:
      Three months ended December 31, 2012 Year ended December 31, 2012                  
Residential MBS     1.37% 2.45%                  
Total securities, at cost     2.41% 2.91%                  
Total interest earning assets   3.61% 3.83%                  
Tax equivalent net interest rate spread   3.13% 3.24%                  
Tax equivalent net interest rate margin   3.22% 3.34%                  
(3) Includes nonaccrual loans.
(4) Includes debt securities, collateralized loan obligations, asset-backed securities, FHLB and FRB common stock, and other investment securities.
 
 
First Niagara Financial Group, Inc.
Allowance for Loans and Lease Losses & Asset Quality
(in thousands)
  2012 2011 For year ending
   Fourth   Third   Second   First   Fourth   December 31,   December 31, 
   Quarter   Quarter   Quarter  Quarter   Quarter  2012 2011
Beginning balance  $ 149,933  $ 138,516  $ 126,746  $ 120,100  $ 112,749  $ 120,100  $ 95,354
Net loan (charge-offs) recoveries:              
Commercial real estate  $ (1,935)  $ (1,791)  $ (2,384)  $ (5,994)  $ 212  $ (12,104)  $ (10,161)
Commercial business  (3,385)  (6,077)  (10,958)  (4,143)  (4,665)  (24,563)  (14,618)
Residential real estate  (658)  (396)  (155)  (1,120)  (318)  (2,329)  (986)
Home equity  (673)  (401)  (1,536)  (1,161)  (268)  (3,771)  (2,101)
Other consumer  (2,285)  (1,406)  (805)  (836)  (796)  (5,332)  (1,759)
Total net loan charge-offs  $ (8,936)  $ (10,071)  $ (15,838)  $ (13,254)  $ (5,835)  $ (48,099)  $ (29,625)
Provision for loan losses  21,525  21,800  27,803  19,900  13,186  91,028  54,371
Allowance related to loans sold  --   (312)   (195)   --   --   (507)   -- 
Ending balance  $ 162,522  $ 149,933  $ 138,516  $ 126,746  $ 120,100  $ 162,522  $ 120,100
               
Supplemental information              
Allowance to loans 0.82% 0.78% 0.74% 0.75% 0.73% 0.82% 0.73%
Allowance for originated loans to originated loans (1) 1.20% 1.20% 1.19% 1.19% 1.20% 1.20% 1.20%
               
Net charge-offs to average loans (annualized)              
Commercial real estate 0.11% 0.11% 0.15% 0.38% -0.01% 0.18% 0.18%
Commercial business 0.28% 0.53% 1.02% 0.42% 0.51% 0.56% 0.46%
Total commercial loans 0.18% 0.28% 0.49% 0.40% 0.18% 0.33% 0.28%
Residential real estate 0.07% 0.04% 0.02% 0.11% 0.03% 0.06% 0.03%
Home equity 0.10% 0.06% 0.25% 0.22% 0.05% 0.15% 0.11%
Other consumer 0.79% 0.60% 0.61% 1.20% 1.14% 0.73% 0.64%
Total consumer loans 0.19% 0.12% 0.15% 0.20% 0.08% 0.16% 0.08%
Total loans 0.18% 0.21% 0.36% 0.32% 0.14% 0.26% 0.20%
               
Net charge-offs of originated loans to average originated loans (annualized) (1)              
Commercial real estate 0.07% 0.12% 0.18% 0.16% -0.05% 0.13% 0.26%
Commercial business 0.33% 0.64% 1.25% 0.54% 0.67% 0.68% 0.59%
Total commercial loans 0.19% 0.36% 0.66% 0.32% 0.25% 0.38% 0.39%
Residential real estate 0.15% 0.09% 0.04% 0.27% 0.08% 0.14% 0.06%
Home equity 0.21% 0.13% 0.51% 0.40% 0.10% 0.31% 0.21%
Other consumer 0.94% 0.59% 0.81% 1.25% 1.51% 0.84% 1.02%
Total consumer loans 0.35% 0.18% 0.28% 0.38% 0.17% 0.30% 0.17%
Total loans 0.24% 0.30% 0.55% 0.34% 0.22% 0.35% 0.32%
               
Nonperforming loans:              
Originated:              
Commercial real estate  $ 50,848  $ 46,413  $ 46,881  $ 44,749  $ 43,119  $ 50,848  $ 43,119
Commercial business  47,076  37,375  30,714  39,682  20,173  47,076  20,173
Residential real estate  27,192  21,377  23,058  22,021  18,668  27,192  18,668
Home equity  14,233  8,084  8,119  7,071  6,790  14,233  6,790
Other consumer  3,737  938  926  697  1,048  3,737  1,048
Total originated nonperforming loans  143,086  114,187  109,698  114,220  89,798  143,086  89,798
Total acquired nonperforming loans (2)  29,638  28,193  19,374  19,041  --  29,638  --
Total nonperforming loans  172,724  142,380  129,072  133,261  89,798  172,724  89,798
Real estate owned  10,114  9,669  10,632  7,202  4,482  10,114  4,482
Total nonperforming assets  $ 182,838  $ 152,049  $ 139,704  $ 140,463  $ 94,280  $ 182,838  $ 94,280
               
Accruing troubled debt restructurings (TDR)  $ 46,280  $ 55,732  $ 42,140  $ 42,358  $ 43,888  $ 46,280  $ 43,888
Loans 90 days past due still accruing (3)  171,548  145,323  125,668  116,810  143,237  171,548  143,237
Total classified loans (4)  708,468   693,006   732,762   753,536   748,375  708,468  748,375
Total criticized loans  $ 1,002,659  $ 990,670  $ 1,030,471  $ 1,044,731  $ 1,144,222  $ 1,002,659  $ 1,144,222
               
Total nonperforming loans to loans 0.88% 0.75% 0.69% 0.79% 0.55% 0.88% 0.55%
Total nonperforming originated loans to originated loans (1) 1.07% 0.93% 0.96% 1.09% 0.91% 1.07% 0.91%
Total nonperforming assets to loans and real estate owned 0.93% 0.80% 0.74% 0.84% 0.57% 0.93% 0.57%
Total nonperforming assets to assets 0.50% 0.42% 0.40% 0.40% 0.29% 0.50% 0.29%
Allowance to nonperforming loans 94.1% 105.3% 107.3% 95.1% 133.7% 94.1% 133.7%
Texas ratio (5) 16.60% 14.16% 13.35% 8.97% 8.55% 16.60% 8.55%
               
(1) Originated loans represent total loans excluding acquired loans. 
(2) Nonperforming acquired loans include certain lines of credit that are considered nonaccruing. The remaining credit discount, recorded at acquisition, is adequate to cover losses on these balances.
(3) Includes acquired loans that were originally recorded at fair value upon acquisition, credit card loans, and loans that have matured which are in the process of collection.
(4) Includes consumer loans, which are considered classified when they are 90 days or more past due. Classified loans include substandard, doubtful, and loss, which are consistent with regulatory definitions, and as described in Item 1, "Business", under the heading "Classification of Assets" in our Annual Report on 10-K for the year ended December 31, 2011.
(5) Represents ratio computed using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail.
 
 
First Niagara Financial Group, Inc.
Key Statistics
(Share counts in thousands)
               
  2012   2011
  December 31,  September 30, June 30, March 31,   December 31, 
               
First Niagara Financial Group, Inc capital ratios:              
Tier 1 risk based capital 9.29% 9.51% 9.40% 14.66% (1) 15.60% (1)
Tier 1 common capital (2) 7.45% 7.59% 7.41% 12.47% (1) 13.23% (1)
Total risk based capital 11.23% 11.48% 11.37% 16.75% (1) 17.84% (1)
Leverage 6.75% 6.83% 6.32% 9.67% (1) 9.97% (1)
Equity to assets 13.39% 13.70% 13.72% 13.73% (1) 14.62% (1)
Tangible common equity to tangible assets (2) 5.77% 5.87% 5.69% 8.13% (1) 8.57% (1)
               
First Niagara Bank, N.A capital ratios:              
Tier 1 risk based capital 9.94% 10.19% 9.63% 14.69% (1) 14.66% (1)
Total risk based capital 10.66% 10.88% 10.57% 15.66% (1) 16.47% (1)
Leverage 7.23% 7.32% 6.48% 9.69% (1) 9.38% (1)
               
Number of branches  430  432  452  334    333  
Full time equivalent employees  5,927  6,036  6,103  4,753    4,827  
               
Share information and per share metrics:              
Common shares outstanding  352,621  352,632  352,665  351,936    351,834  
Preferred shares outstanding  14,000  14,000  14,000  14,000    14,000  
Treasury shares  13,381  13,370  13,337  14,066    14,168  
Market price (NASDAQ: FNFG):  $ 7.93  $ 8.07  $ 7.65  $ 9.84    $ 8.63  
Book value per share (3)  13.15  13.11  12.84  13.00    12.79  
Tangible book value per share (2)(3)  5.65  5.59  5.30  7.86    7.62  
Price/Book 60.30% 61.56% 59.58% 75.69%   67.47%  
Price/Tangible book (2) 140.35% 144.36% 144.34% 125.19%   113.25%  
Common stock dividends  $ 0.08  $ 0.08  $ 0.08  $ 0.08    $ 0.16  
Preferred stock dividends  0.54  0.54  0.54  0.37    --   
Dividend payout ratio 53.33% 53.33% N/M 50.00%   84.21%  
Dividend yield (annualized) 4.01% 3.94% 4.21% 3.27%   7.36%  
               
N/M  Not meaningful
(1) Ratios reflect the impact of our capital raise completed in December 2011, the proceeds of which were used to consummate the acquisition of branches from HSBC Bank-USA, National Association in May 2012.
(2) The tables in this earnings release present computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail.
(3) Share count excludes unallocated ESOP shares and unvested restricted stock shares.
 
 
First Niagara Financial Group, Inc.
Appendix A - Non-GAAP Reconciliation
(in thousands, except per share amounts)
               
  2012 2011 For year ending
   Fourth   Third   Second   First   Fourth   December 31,   December 31, 
   Quarter   Quarter   Quarter   Quarter   Quarter  2012 2011
Financial ratios computed on an operating basis (1):              
Earnings per basic share  $ 0.19  $ 0.19  $ 0.19  $ 0.19  $ 0.24  $ 0.75  $ 0.98
Earnings per diluted share  0.19  0.19  0.19  0.19  0.24  0.75  0.98
Weighted average shares outstanding - basic (2)  349,071  349,001  348,941  348,823  304,065  348,960  271,301
Weighted average shares outstanding - diluted (2)  349,663  349,371  348,941  349,069  304,341  349,368  271,612
Noninterest income as a percentage of net revenue (4) 25.48% 26.43% 22.96% 22.39% 20.80% 24.40% 21.78%
Pre-tax, pre-provision income  125,281  129,333  136,645  127,774  123,672  519,033  460,918
Pre-tax, pre-provision income per diluted share  0.36  0.37  0.39  0.37  0.41  1.49  1.70
Pre-tax, pre-provision return on average assets 1.37% 1.46% 1.51% 1.55% 1.55% 1.47% 1.63%
Net interest margin (3) 3.42% 3.54% 3.37% 3.34% 3.48% 3.42% 3.58%
Interest yield on average loans (3) 4.39% 4.47% 4.59% 4.62% 4.76% 4.51% 4.87%
Rate paid on interest-bearing liabilities (3) 0.48% 0.51% 0.61% 0.79% 0.82% 0.59% 0.85%
Efficiency ratio 65.24% 64.71% 60.63% 59.08% 59.61% 62.56% 59.09%
Effective tax rate 27.0% 30.9% 33.5% 35.0% 34.7% 31.7% 33.8%
Return on average assets 0.83% 0.83% 0.80% 0.85% 0.90% 0.83% 0.94%
Return on average equity 6.06% 6.04% 5.95% 5.81% 6.82% 5.97% 7.18%
Return on average tangible equity (5) 12.89% 13.11% 10.86% 9.24% 12.02% 11.34% 12.77%
Return on average common equity 5.86% 5.83% 5.72% 5.79% 6.93% 5.80% 7.22%
Return on average tangible common equity (6) 13.57% 13.86% 11.13% 9.63% 12.36% 11.81% 12.88%
               
Reconciliation of net interest income on operating basis to reported net interest income (1):              
Total net interest income on operating basis (Non-GAAP)  $ 268,566  $ 269,605  $ 267,371  $ 242,371  $ 242,513  $ 1,047,913  $ 881,247
Additional premium amortization on securities portfolio  (16,280)  --  (8,358)  --  --  (24,638)  --
Total reported net interest income (GAAP)  252,286  269,605  259,013  242,371  242,513  1,023,275  881,247
               
Reconciliation of noninterest income on operating basis to reported noninterest income (1):              
Total noninterest income on operating basis (Non-GAAP)  $ 91,821  $ 96,866  $ 79,703  $ 69,908  $ 63,685  $ 338,298  $ 245,309
Gain on securities portfolio repositioning  --  5,337  15,895  --   --   21,232  -- 
Total reported noninterest income (GAAP)  91,821  102,203  95,598  69,908  63,685  359,530  245,309
               
Reconciliation of noninterest expense on operating basis to reported noninterest expense (1):              
Total noninterest expense on operating basis (Non-GAAP)  $ 235,106  $ 237,138  $ 210,429  $ 184,505  $ 182,526  $ 867,178  $ 665,638
Merger and acquisition integration expenses  3,678  29,404  131,460  12,970  6,149  177,512  98,161
Restructuring charges  --   --   3,750  2,703  13,496  6,453  42,534
Total reported noninterest expense (GAAP)  $ 238,784  $ 266,542  $ 345,639  $ 200,178  $ 202,171  $ 1,051,143  $ 806,333
               
Reconciliation of net operating income to net income (1):              
Net operating income (Non-GAAP)  $ 75,358  $ 74,027  $ 72,188  $ 70,053  $ 72,057  $ 291,626  $ 266,718
Nonoperating income and expenses, net of tax:              
Additional premium amortization on securities portfolio  11,633  --   5,558  --  --  17,191  --
Gain on securities portfolio repositioning  --   (3,469)  (10,331)  --  --  (13,800)  -- 
Merger and acquisition integration expenses  2,628  19,112  85,448  8,431  4,256  115,619  64,420
Restructuring charges  --   --   2,437  1,757  9,340  4,194  28,388
Total nonoperating expenses, net of tax  14,261  15,643  83,112  10,188  13,596  123,204  92,808
Net income (GAAP)  $ 61,097  $ 58,384  $ (10,924)   $ 59,865  $ 58,461  $ 168,422  $ 173,910
               
Reconciliation of net operating income available to common stockholders to net income available to common stockholders (1):              
Net operating income available to common stockholders (Non-GAAP)  $ 67,811  $ 66,480  $ 64,641  $ 64,938  $ 72,057  $ 263,870  $ 266,718
Nonoperating income and expenses, net of tax:              
Additional premium amortization on securities portfolio  11,633  --  5,558  --  --  17,191  --
Gain on securities portfolio repositioning  --   (3,469)  (10,331)  --   --   (13,800)  -- 
Merger and acquisition integration expenses  2,628  19,112  85,448  8,431  4,256  115,619  64,420
Restructuring charges  --   --   2,437  1,757  9,340  4,194  28,388
Total nonoperating income and expenses, net of tax  14,261  15,643  83,112  10,188  13,596  123,204  92,808
Net income available to common stockholders (GAAP)  $ 53,550  $ 50,837  $ (18,471)   $ 54,750  $ 58,461  $ 140,666  $ 173,910
               
Computation of pre-tax,pre-provision income:              
Net interest income  $ 252,286  $ 269,605  $ 259,013  $ 242,371  $ 242,513  $ 1,023,275  $ 881,247
Noninterest income  91,821   102,203   95,598   69,908   63,685   359,530   245,309 
Noninterest expense  (238,784)  (266,542)  (345,639)  (200,178)  (202,171)  (1,051,143)  (806,333)
Pre-tax, pre-provision income (GAAP)  105,323  105,266  8,972  112,101  104,027  331,662  320,223
Add back: non-operating premium amortization  16,280  --   8,358  --   --   24,638  -- 
Less: non-operating noninterest income (1)  --   (5,337)  (15,895)  --   --   (21,232)  -- 
Add back: non-operating noninterest expenses (1)  3,678  29,404  135,210  15,673  19,645  183,965  140,695
Pre-tax, pre-provision income (Non-GAAP) (1)  $ 125,281  $ 129,333  $ 136,645  $ 127,774  $ 123,672  $ 519,033  $ 460,918
               
(1) Net interest income, noninterest income and expense on an operating basis, net operating income, and pre-tax, pre-provision income on an operating basis are non-GAAP measures that we believe provide meaningful comparisons of our underlying operational performance and facilitates investors' assessments of business and performance trends in comparison to others in the financial services industry. In addition, we believe exclusion of these nonoperating items enables management to perform a more effective evaluation and comparison of our results and to assess performance in relation to our ongoing operations.
(2) Share count excludes unallocated ESOP shares and unvested restricted stock shares.
(3) Yields and rates calculated on a tax equivalent basis.
(4) Net revenue is comprised of net interest income and noninterest income.
(5) Tangible equity is a non-GAAP measure and excludes goodwill and other intangibles.
(6) Tangible common equity is a non-GAAP measure and excludes goodwill and other intangibles as well as preferred stock.
 
 
First Niagara Financial Group, Inc.
Appendix A - Non-GAAP Reconciliation (Cont.)
(in thousands, except per share amounts)
               
  2012 2011 For year ending
   Fourth   Third   Second   First   Fourth   December 31,   December 31, 
   Quarter   Quarter   Quarter   Quarter   Quarter  2012 2011
Computation of Ending Tangible Common Equity:              
Total stockholders' equity  $ 4,928,097  $ 4,915,421  $ 4,818,213  $ 4,875,446  $ 4,798,178  $ 4,928,097  $ 4,798,178
Less: Goodwill and other intangibles  (2,617,809)  (2,626,625)  (2,631,605)  (1,796,394)  (1,803,240)  (2,617,809)  (1,803,240)
Less: Preferred stockholders' equity  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)
Tangible common equity  $ 1,972,286  $ 1,950,794  $ 1,848,606  $ 2,741,050  $ 2,656,936  $ 1,972,286  $ 2,656,936
               
Computation of Average Tangible Equity:              
Total stockholders' equity  $ 4,945,132  $ 4,872,605  $ 4,879,791  $ 4,850,276  $ 4,188,800  $ 4,887,071  $ 3,712,927
Less: Goodwill and other intangibles  (2,619,322)  (2,626,666)  (2,206,682)  (1,800,613)  (1,809,690)  (2,315,013)  (1,624,671)
Tangible equity  $ 2,325,810  $ 2,245,939  $ 2,673,109  $ 3,049,663  $ 2,379,110  $ 2,572,058  $ 2,088,256
               
Computation of Average Tangible Common Equity:              
Total stockholders' equity  $ 4,945,132  $ 4,872,605  $ 4,879,791  $ 4,850,276  $ 4,188,800  $ 4,887,071  $ 3,712,927
Less: Goodwill and other intangibles  (2,619,322)  (2,626,666)  (2,206,682)  (1,800,613)  (1,809,690)  (2,315,013)  (1,624,671)
Less: Preferred stockholders' equity  (338,002)  (338,002)  (338,002)  (338,002)  (66,226)  (338,002)  (16,693)
Tangible common equity  $ 1,987,808  $ 1,907,937  $ 2,335,107  $ 2,711,661  $ 2,312,884  $ 2,234,056  $ 2,071,563
               
Computation of Texas Ratio:              
Nonperforming Assets  $ 182,838  $ 152,049  $ 139,704  $ 140,463  $ 94,280  $ 182,838  $ 94,280
Loans 90 days past due still accruing (1)  171,548  145,323  125,668  116,810  143,237  171,548  143,237
Sum of nonperforming assets and loans 90 days past due still accruing  $ 354,386  $ 297,372  $ 265,372  $ 257,273  $ 237,517  $ 354,386  $ 237,517
               
Tangible common equity  $ 1,972,286  $ 1,950,794  $ 1,848,606  $ 2,741,050  $ 2,656,936  $ 1,972,286  $ 2,656,936
Allowance for loan loss  162,522  149,933  138,516  126,746  120,100  162,522  120,100
Sum of tangible common equity and allowance for loan loss  $ 2,134,808  $ 2,100,727  $ 1,987,122  $ 2,867,796  $ 2,777,036  $ 2,134,808  $ 2,777,036
               
Sum of nonperforming assets and acquired loans 90 days past due still accruing/Sum of tangible common equity and allowance for loan loss 16.60% 14.16% 13.35% 8.97% 8.55% 16.60% 8.55%
               
Computation of Tier 1 Common Capital:              
Tier 1 capital  $ 2,264,679  $ 2,225,121  $ 2,128,702  $ 3,009,727  $ 2,962,031  $ 2,264,679  $ 2,962,031
Less: Qualifying restricted core capital elements  (112,025)  (111,820)  (111,630)  (111,453)  (111,284)  (112,025)  (111,284)
Less: Perpetual non-cumulative preferred stock  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)  (338,002)
Tier 1 common capital (Non-GAAP)  $ 1,814,652  $ 1,775,299  $ 1,679,070  $ 2,560,272  $ 2,512,745  $ 1,814,652  $ 2,512,745
               
(1) Includes acquired loans that were originally recorded at fair value upon acquisition, credit card loans, and loans that have matured which are in the process of collection.
CONTACT: First Niagara Contacts
 
         Investors:
         Ram Shankar
         Senior Vice President, Investor Relations
         (716) 270-8623
         ram.shankar@fnfg.com
	
         News Media:
         David Lanzillo
         Senior Vice President, Corporate Communications
         (716) 819-5780
         david.lanzillo@fnfg.com

9 of 9

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 16,805.41 +127.51 0.76%
S&P 500 1,964.58 +13.76 0.71%
NASDAQ 4,483.7150 +30.9230 0.69%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs