Attached files

file filename
8-K - 8-K - FIRSTMERIT CORP /OH/l41737e8vk.htm
EX-99.2 - EX-99.2 - FIRSTMERIT CORP /OH/l41737exv99w2.htm
Exhibit 99.1
     
FOR IMMEDIATE RELEASE

FirstMerit Corporation
Analysts: Thomas O’Malley/Investor Relations Officer
Phone: 330.384.7109
Media Contact: Robert Townsend/Media Relations Officer
Phone: 330.384.7075
  (FIRSTMERIT CORPORATION LOGO)
FirstMerit Reports Fourth Quarter 2010 EPS of $0.25 Per Share
Quarterly Highlights include:
    47th consecutive quarter of profitability
 
    Commercial loan growth of $182.7 million compared with prior quarter
 
    Net interest margin expansion to 4.14%
 
    Core deposit growth of $407.3 million compared with prior quarter
 
    Increase in tangible common equity to 7.46%
          Akron, Ohio (February 1, 2011) — FirstMerit Corporation (Nasdaq: FMER) reported fourth quarter 2010 net income of $27.0 million, or $0.25 per diluted share. This compares with $29.0 million, or $0.27 per diluted share, for the third quarter 2010 and $14.5 million, or $0.17 per diluted share, for the fourth quarter 2009. For the full year 2010, the Corporation reported net income of $102.9 million, or $1.02 per diluted share, compared with $82.2 million, or $0.90 per diluted share in 2009.
          Returns on average common equity (“ROE”) and average assets (“ROA”) for the fourth quarter 2010 were 7.04% and 0.74%, respectively, compared with 7.60% and 0.79%, respectively, for the third quarter 2010 and 5.38% and 0.54% for the fourth quarter 2009. ROE and ROA for the year ended December 31, 2010 were 7.82% and 0.76% respectively, compared with 8.09% and 0.76%, respectively, for the year ended December 31, 2009.
          “Our continued focus on the fundamentals of sound banking drove FirstMerit’s solid and profitable performance in the fourth quarter and throughout 2010,” said Paul G. Greig, chairman, president and CEO of FirstMerit Corporation. “During the fourth quarter we produced our 47th consecutive profitable quarter; successfully converted our Midwest Bank and Trust acquisition in Chicago; continued the integration of three Chicago acquisitions into the FirstMerit franchise; and further penetrated the Chicago and Northeast Ohio markets, taking advantage of the opportunities created by market disruption in both regions. We achieved these results by leveraging our strong balance sheet, our rich culture built around our superior customer service and disciplined growth strategies which support the execution of our super community bank model.”
          Net interest margin was 4.14% for the fourth quarter of 2010 compared with 3.96% for the third quarter of 2010 and 3.64% for the fourth quarter of 2009. Expansion in the net interest margin in both the prior and

 


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
year-ago quarters were driven primarily by increased loan volume and lower certificate of deposit product balances. The Corporation continues to successfully execute its strategy of increasing core deposits while shifting the deposit mix away from high-cost certificate of deposit products. Lower yields on average investment securities compared with both prior and year-ago quarters partly offset the respective, 18 and 50 basis point expansion in net interest margin over those periods. During the quarter, the Corporation reinvested maturing securities into shorter-duration investments to maintain balance sheet liquidity.
          Average loans, not including covered loans, during the fourth quarter of 2010 increased $54.6 million, or 0.77%, compared with the third quarter of 2010 and also increased $194.3 million, or 2.80%, compared with the fourth quarter of 2009. Average commercial loans, not including covered loans, drove the growth over both time periods, increasing $109.1 million, or 2.51%, compared with the prior quarter, and $386.8 million, or 9.53%, compared with the fourth quarter of 2009. Average covered loan balances including the indemnification assets were $2.0 billion during the fourth quarter of 2010.
          Average deposits were $11.4 billion during the fourth quarter of 2010, down $37.3 million, or 0.33%, compared with the third quarter of 2010, and up $4.0 billion, or 53.95%, compared with the fourth quarter of 2009. During the fourth quarter 2010, average core deposits, which excludes time deposits, increased $294.1 million, or 3.63%, compared with the third quarter 2010 and $2.5 billion, or 43.19%, compared with the fourth quarter 2009. Average time deposits decreased $331.4 million, or 9.94%, and increased $1.5 billion, or 94.8%, respectively, over prior and year-ago quarters, demonstrating the Corporation’s success in shifting the deposit mix and lowering funding costs.
          Average investments decreased $33.0 million, or 1.01%, compared with the third quarter of 2010 and increased $488.8 million, or 17.78% compared with the fourth quarter of 2009. The increase in the fourth quarter of 2010 average investments compared with the year-ago quarter, is due to the purchase of $575.0 million of securities in the first quarter of 2010 as a result of the First Bank acquisition.
          Net interest income on a fully tax-equivalent (“FTE”) basis was $130.0 million in the fourth quarter 2010 compared with $125.5 million in the third quarter of 2010 and $89.2 million in the fourth quarter of 2009.
          Noninterest income net of securities transactions for the fourth quarter of 2010 was $54.2 million, a decrease of $0.9 million, or 1.66%, from the third quarter of 2010 and an increase of $3.4 million, or 6.69%, from the fourth quarter of 2009.
          Other income, net of securities gains, as a percentage of net revenue for the fourth quarter of 2010 was 29.42% compared with 30.50% for third quarter of 2010 and 36.28% for the fourth quarter of 2009. Net revenue is defined as net interest income, on an FTE basis, plus other income, less gains from securities sales.
          Noninterest expense for the fourth quarter of 2010 was $122.5 million, an increase of $1.8 million, or 1.48%, from the third quarter of 2010 and an increase of $27.6 million, or 29.05%, from the fourth quarter of 2009. One-time expenses associated with data processing conversions and related expenses for acquisitions totaled $3.7 million in the fourth quarter of 2010.
          During the fourth quarter of 2010, the Corporation reported an efficiency ratio of 65.95%, compared with 66.26% for the third quarter of 2010 and 67.74% for the fourth quarter of 2009.

Page 2


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
          Net charge-offs totaled $21.7 million, or 1.25% of average loans in the fourth quarter of 2010, excluding acquired loans, compared with $19.9 million, or 1.17% of average loans, in the third quarter 2010 and $31.2 million, or 1.79% of average loans, in the fourth quarter of 2009.
          Nonperforming assets totaled $123.5 million at December 31, 2010, an increase of $8.2 million, or 7.14%, compared with September 30, 2010. Nonperforming assets at December 31, 2010 represented 1.78% of period-end loans plus other real estate compared with 1.70% at September 30, 2010 and 1.48% at December 31, 2009.
          The allowance for noncovered loan losses totaled $114.7 million at December 31, 2010. At December 31, 2010, the allowance for noncovered loan losses was 1.65% of period-end loans compared with 1.72% at September 30, 2010 and 1.68% at December 31, 2009. The allowance for credit losses is the sum of the allowance for noncovered loan losses and the reserve for unfunded lending commitments. For comparative purposes the allowance for credit losses was 1.78% at December 31, 2010 compared with 1.84% at September 30, 2010 and 1.77% at December 31, 2009. The allowance for credit losses to nonperforming loans was 118.01% at December 31, 2010, compared with 118.49% at September 30, 2010 and 131.82% at December 31, 2009.
          The Corporation’s total assets at December 31, 2010 were $14.1 billion, a decrease of $216.6 million, or 1.51%, compared with September 30, 2010 and an increase of $3.6 billion, or 34.13%, compared with December 31, 2009. The primary increase in total assets compared with December 31, 2009 is attributed to the three 2010 acquisitions that increased total loans, including a loss share receivable of $288.6 million, by $2.8 billion as of December 31, 2010.
          Total deposits were $11.3 billion at December 31, 2010, a decrease of $3.4 million, or 0.03%, from September 30, 2010 and an increase of $3.8 billion, or 49.92%, from December 31, 2009. The increase in total deposits over December 31, 2009 was driven by the Corporation’s expansion strategy in Chicago. Core deposits totaled $8.5 billion at December 31, 2010, an increase of $407.3 million, or 5.05% from September 30, 2010 and an increase of $2.3 billion, or 37.61%, from December 31, 2009. Deposit retention rates for the three acquired Chicago institutions at December 31, 2010, are as follows: First Bank, 94.9%; George Washington, 96.8%; and Midwest, 91.1% (excluding brokered certificate of deposits, Certificate of Deposit Account Registry Services balances and internet certificate of deposits).
          Shareholders’ equity was $1.51 billion at December 31, 2010, compared with $1.52 billion at September 30, 2010, and $1.07 billion at December 31, 2009. The Corporation maintained a strong capital position as tangible common equity to assets was 7.46% at December 31, 2010, compared with 7.41% at September 30, 2010 and 8.89% at December 31, 2009. The common cash dividend per share paid in the fourth quarter 2010 was $0.16.
          Mr. Greig said, “Our dedication to disciplined capital management has allowed us to maintain one of the strongest balance sheets in the industry and has provided us with the ability to generate positive returns for our shareholders throughout the economic downturn.”
Acquisitions and Integration
          The First Bank, George Washington and Midwest acquisitions were considered business combinations and accounted for under FASB Accounting Standard Codification 805, Business Combinations (ASC 805). All acquired assets and liabilities were recorded at their estimated fair values as of the date of acquisition and

Page 3


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
identifiable intangible assets were recorded at their estimated fair value. Estimated fair values are considered preliminary and, in accordance with ASC 805, are subject to change up to one year after the acquisition date. This allows for adjustments to the initial purchase entries if additional information relative to closing date fair values becomes available, and we continue to analyze our estimates of the fair values of the assets acquired and the liabilities assumed. Material adjustments to acquisition date estimated fair values are recorded in the period in which the acquisition occurred and, as a result, previously reported results are subject to change. Certain reclassifications of prior periods’ amounts may also be made to conform to the current period’s presentation and would have no effect on previously reported net income amounts.
          During the quarter ended December 31, 2010, we obtained additional information that resulted in changes to certain acquisition-data fair value estimates relating to the Midwest acquisition. These purchase accounting adjustments have resulted in an increase to goodwill of approximately $18.7 million which was recognized for the Midwest acquisition in the quarter ended June 30, 2010. Prior period amounts appropriately reflect these adjustments.
Fourth Quarter 2010 Conference Call
          FirstMerit (Nasdaq: FMER) senior management will host an earnings conference call on February 1, 2011 at 2:00 p.m. (Eastern Time) to provide an overview of fourth quarter results and highlights. To participate in the conference call, please dial (888) 693-3477 ten minutes before start time and provide the reservation number: 39868207. A replay of the conference call will be available at approximately 5:00 p.m. (Eastern Time) on February 1, 2011 through February 14, 2011 by dialing (800) 642-1687, and entering the PIN: 39868207.
About FirstMerit Corporation
          FirstMerit Corporation is a diversified financial services company headquartered in Akron, Ohio, with assets of $14.1 billion as of December 31, 2010 and 207 banking offices and 220 ATMs in Ohio, Western Pennsylvania, and Chicago areas. FirstMerit provides a complete range of banking and other financial services to consumers and businesses through its core operations. Principal wholly-owned subsidiaries include: FirstMerit Bank, N.A., FirstMerit Mortgage Corporation, FirstMerit Title Agency, Ltd., and FirstMerit Community Development Corporation.
Subsequent Events
          The Corporation is required under generally accepted accounting principles to evaluate subsequent events through the filing of the December 31, 2010 consolidated financial statements on Form 10-K. As a result, the Corporation will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of December 31, 2010 and will adjust amounts preliminarily reported, if necessary.
Forward-Looking Statement
          This release contains forward-looking statements relating to present or future trends or factors affecting the banking industry, and specifically the financial condition and results of operations, including without limitation, statements relating to the earnings outlook of the Corporation, as well as its operations, markets and products. Actual results could differ materially from those indicated. Among the important factors that could cause results to differ materially are interest rate changes, continued softening in the economy, which could materially impact credit quality trends and the ability to generate loans, changes in the mix of the Corporation’s

Page 4


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
business, competitive pressures, changes in accounting, tax or regulatory practices or requirements and those risk factors detailed in the Corporation’s periodic reports and registration statements filed with the Securities and Exchange Commission. The Corporation undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this release.

Page 5


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
Consolidated Financial Highlights
                                         
    Quarters
(Unaudited)   2010   2010   2010   2010   2009
(Dollars in thousands)   4th Qtr   3rd Qtr   2nd Qtr   1st Qtr   4th Qtr
 
EARNINGS
                                       
Net interest income FTE (a)
  $ 129,971     $ 125,514     $ 118,817     $ 92,348     $ 89,171  
Provision for noncovered loan losses
    19,816       18,108       20,366       25,493       29,960  
Provision for covered loan losses
    3,572       593                    
Other income
    54,311       55,135       53,209       49,900       52,701  
Other expenses
    122,452       120,670       105,723       94,013       94,885  
FTE adjustment (a)
    2,107       2,021       2,050       1,954       1,793  
Net income
    27,030       28,996       31,493       15,390       14,478  
Diluted EPS
    0.25       0.27       0.32       0.18       0.17  
 
                                       
PERFORMANCE RATIOS
                                       
Return on average assets (ROA)
    0.74 %     0.79 %     0.94 %     0.55 %     0.54 %
Return on average common equity (ROE)
    7.04 %     7.60 %     11.21 %     5.71 %     5.38 %
Net interest margin FTE (a)
    4.14 %     3.96 %     4.02 %     3.72 %     3.64 %
Efficiency ratio
    65.95 %     66.26 %     61.30 %     65.93 %     67.74 %
Number of full-time equivalent employees
    3,058       3,093       3,095       2,723       2,495  
 
                                       
MARKET DATA
                                       
Book value/common share
  $ 13.86     $ 13.95     $ 13.87     $ 12.69     $ 12.25  
Period-end common share mkt value
    19.79       18.32       17.13       21.57       20.14  
Market as a % of book
    143 %     131 %     124 %     170 %     164 %
Cash dividends/common share
  $ 0.16     $ 0.16     $ 0.16     $ 0.16     $ 0.16  
Common stock dividend payout ratio
    64.41 %     60.03 %     50.00 %     88.89 %     94.12 %
Average basic common shares
    108,807       108,793       98,968       87,771       86,149  
Average diluted common shares
    108,808       108,794       98,969       87,777       86,157  
Period end common shares
    108,817       108,803       108,786       90,810       87,004  
Common shares repurchased
    9       4       46       115       35  
Common stock market capitalization
  $ 2,153,479     $ 1,993,276     $ 1,863,504     $ 1,958,772     $ 1,752,261  
 
                                       
ASSET QUALITY (excluding acquired loans)
                                       
Gross charge-offs
  $ 27,553     $ 25,817     $ 24,967     $ 26,195     $ 34,232  
Net charge-offs
    21,654       19,923       19,829       22,779       31,220  
Allowance for noncovered loan losses
    114,690       116,528       118,343       117,806       115,092  
Reserve for unfunded lending commitments
    8,849       7,864       6,812       6,337       5,751  
Nonperforming assets (NPAs) (b)
    123,502       115,267       109,781       123,320       101,001  
Net charge-offs/average loans ratio (b)
    1.25 %     1.17 %     1.15 %     1.36 %     1.79 %
Allowance for noncovered loan losses/period-end loans (b)
    1.65 %     1.72 %     1.75 %     1.72 %     1.68 %
Allowance for credit losses/period-end loans (b)
    1.78 %     1.84 %     1.85 %     1.82 %     1.77 %
NPAs/loans and other real estate (b)
    1.78 %     1.70 %     1.62 %     1.80 %     1.48 %
Allowance for noncovered loan losses/nonperforming loans
    109.56 %     111.00 %     119.62 %     105.14 %     125.55 %
Allowance for credit losses/nonperforming loans
    118.01 %     118.49 %     126.51 %     110.80 %     131.82 %
 
                                       
CAPITAL & LIQUIDITY
                                       
Period-end tangible common equity to assets
    7.46 %     7.41 %     7.23 %     7.91 %     8.89 %
Average equity to assets
    10.51 %     10.38 %     8.40 %     9.63 %     10.11 %
Average equity to total loans (c)
    17.15 %     16.93 %     13.68 %     15.39 %     15.37 %
Average total loans to deposits (c)
    78.00 %     78.25 %     77.73 %     85.18 %     93.94 %
 
                                       
AVERAGE BALANCES
                                       
Assets
  $ 14,492,149     $ 14,586,207     $ 13,424,825     $ 11,357,110     $ 10,559,231  
Deposits
    11,388,423       11,425,740       10,600,401       8,340,796       7,397,592  
Loans, excluding acquired loans (c)
    6,868,222       6,781,123       6,810,582       6,812,647       6,932,566  
Acquired loans, including covered loans (c)
    2,014,361       2,160,075       1,429,388       291,651       16,419  
Earning assets
    12,466,629       12,579,486       11,860,439       10,076,565       9,714,193  
Shareholders’ equity
    1,523,078       1,513,527       1,127,017       1,093,568       1,068,013  
 
                                       
ENDING BALANCES
                                       
Assets
  $ 14,136,908     $ 14,353,515     $ 14,520,554     $ 12,324,589     $ 10,539,902  
Deposits
    11,268,006       11,271,416       11,515,171       9,370,009       7,515,796  
Loans, excluding acquired loans (c)
    6,937,142       6,776,098       6,779,941       6,836,451       6,835,425  
Acquired loans, including covered loans (c)
    1,953,093       2,119,504       2,244,737       533,888       88,064  
Goodwill
    479,099       479,099       479,099       187,945       139,598  
Intangible assets
    10,411       11,416       12,422       5,659       1,158  
Earning assets
    12,427,936       12,507,979       12,680,627       10,775,434       9,685,155  
Total shareholders’ equity
    1,507,715       1,517,892       1,505,345       1,152,721       1,065,627  
 
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 $289 million, $318.4 million, $319.8 million and $88.0 million as of December 31, 2010, September 30, 2010, June 30, 2010 and March 31, 2010, respectively.

Page 6


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
                 
(Dollars in thousands)      
(Unaudited, except December 31, 2009, which is derived from the   December 31,  
audited financial statements)   2010     2009  
ASSETS
               
Cash and due from banks
  $ 523,113     $ 161,033  
Investment securities
               
Held-to-maturity
    59,962       50,686  
Available-for-sale
    2,987,040       2,565,264  
Other investments
    160,752       128,888  
Loans held for sale
    41,340       16,828  
Noncovered loans:
               
Commercial loans
    4,527,497       4,066,522  
Mortgage loans
    403,843       463,416  
Installment loans
    1,308,860       1,425,373  
Home equity loans
    749,378       753,112  
Credit card loans
    149,506       153,525  
Leases
    63,004       61,541  
 
           
Total noncovered loans
    7,202,088       6,923,489  
Allowance for noncovered loan losses
    (114,690 )     (115,092 )
 
           
Net noncovered loans
    7,087,398       6,808,397  
Covered loans (includes loss share receivable of $289 million)
    1,976,754        
Allowance for covered loan losses
    (13,733 )      
 
           
Net loans covered
    1,963,021        
 
           
Net loans
    9,050,419       6,808,397  
Premises and equipment, net
    197,866       125,205  
Goodwill
    479,099       139,598  
Intangible assets
    10,411       1,158  
Other real estate covered by FDIC loss share
    54,710        
Accrued interest receivable and other assets
    572,196       542,845  
 
           
Total assets
  $ 14,136,908     $ 10,539,902  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Deposits:
               
Demand-non-interest bearing
  $ 2,790,550     $ 2,069,921  
Demand-interest bearing
    868,404       677,448  
Savings and money market accounts
    4,811,784       3,408,109  
Certificates and other time deposits
    2,797,268       1,360,318  
 
           
Total deposits
    11,268,006       7,515,796  
 
           
 
               
Federal funds purchased and securities sold under agreements to repurchase
    777,585       996,345  
Wholesale borrowings
    326,007       740,105  
Accrued taxes, expenses, and other liabilities
    257,595       222,029  
 
           
Total liabilities
    12,629,193       9,474,275  
 
           
Commitments and contingencies
               
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 115,121,731 and 93,633,871 at December 31, 2010 and 2009, respectively
    127,937       127,937  
Capital surplus
    485,567       88,573  
Accumulated other comprehensive loss
    (26,103 )     (25,459 )
Retained earnings
    1,080,900       1,043,625  
Treasury stock, at cost, 6,305,218 and 6,629,995 shares, at December 31, 2010 and 2009, respectively
    (160,586 )     (169,049 )
 
           
Total shareholders’ equity
    1,507,715       1,065,627  
 
           
Total liabilities and shareholders’ equity
  $ 14,136,908     $ 10,539,902  
 
           

Page 7


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
AVERAGE CONSOLIDATED BALANCE SHEETS
                                         
    Quarterly Periods  
(Unaudited)   December 31,     September 30,     June 30,     March 31,     December 31,  
(Dollars in thousands)   2010     2010     2010     2010     2009  
ASSETS
                                       
Cash and due from banks
  $ 809,828     $ 821,713     $ 762,781     $ 521,666     $ 167,608  
Investment securities
                                       
Held-to-maturity
    64,287       63,364       64,650       56,322       43,228  
Available-for-sale
    3,012,983       3,049,056       3,131,787       2,731,639       2,577,759  
Other investments
    160,756       158,591       179,735       129,658       128,214  
Loans held for sale
    39,174       21,659       18,827       14,538       16,007  
Noncovered loans:
                                       
Commercial loans
    4,445,691       4,336,631       4,376,274       4,197,663       4,058,851  
Mortgage loans
    403,334       421,087       438,243       454,525       472,829  
Installment loans
    1,331,130       1,363,248       1,377,748       1,402,552       1,449,091  
Home equity loans
    754,270       762,626       763,943       757,094       756,478  
Credit card loans
    146,744       146,863       145,880       150,117       151,233  
Leases
    62,115       58,223       59,049       60,430       60,503  
 
                             
Total noncovered loans
    7,143,284       7,088,678       7,161,137       7,022,381       6,948,985  
Covered loans and loss share receivable
    2,046,145       2,198,138       1,304,303       122,027        
 
                             
Total loans
    9,189,429       9,286,816       8,465,440       7,144,408       6,948,985  
Less: allowance for loan losses
    119,924       113,062       116,436       115,031       113,438  
 
                             
Net loans
    9,069,505       9,173,754       8,349,004       7,029,377       6,835,547  
 
                                       
Total earning assets
    12,466,629       12,579,486       11,860,439       10,076,565       9,714,193  
 
                                       
Premises and equipment, net
    195,915       172,712       167,009       141,405       126,073  
Accrued interest receivable and other assets
    1,139,701       1,125,358       751,032       732,505       664,795  
 
                             
 
                                       
TOTAL ASSETS
  $ 14,492,149     $ 14,586,207     $ 13,424,825     $ 11,357,110     $ 10,559,231  
 
                             
 
                                       
LIABILITIES
                                       
Deposits:
                                       
Demand-non-interest bearing
  $ 2,816,850     $ 2,730,483     $ 2,496,826     $ 2,146,969     $ 2,028,977  
Demand-interest bearing
    857,960       858,168       775,031       687,233       651,381  
Savings and money market accounts
    4,710,682       4,502,779       4,278,756       3,709,246       3,175,825  
Certificates and other time deposits
    3,002,931       3,334,311       3,049,788       1,797,348       1,541,409  
 
                             
 
                                       
Total deposits
    11,388,423       11,425,741       10,600,401       8,340,796       7,397,592  
 
                                       
Federal funds purchased and securities sold under agreements to repurchase
    904,163       928,607       843,652       951,927       1,076,199  
Wholesale borrowings
    368,397       443,890       526,963       708,414       762,023  
 
                             
 
                                       
Total funds
    12,660,983       12,798,238       11,971,016       10,001,137       9,235,814  
Accrued taxes, expenses and other liabilities
    308,088       274,442       326,792       262,405       255,404  
 
                             
 
                                       
Total liabilities
    12,969,071       13,072,680       12,297,808       10,263,542       9,491,218  
 
                                       
SHAREHOLDERS’ EQUITY
                                       
Common stock
    127,937       127,937       127,937       127,937       127,937  
Capital surplus
    485,126       484,197       127,143       106,350       74,213  
Accumulated other comprehensive loss
    (9,867 )     (2,332 )     (15,913 )     (20,593 )     (9,266 )
Retained earnings
    1,080,809       1,065,001       1,051,308       1,049,774       1,047,097  
Treasury stock
    (160,927 )     (161,276 )     (163,458 )     (169,900 )     (171,968 )
 
                             
 
                                       
Total shareholders’ equity
    1,523,078       1,513,527       1,127,017       1,093,568       1,068,013  
 
                             
 
                                       
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
  $ 14,492,149     $ 14,586,207     $ 13,424,825     $ 11,357,110     $ 10,559,231  
 
                             

Page 8


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBIDARIES
AVERAGE CONSOLIDATED BALANCE SHEETS
Fully Tax-equivalent Interest Rates and Interest Differential
                                                 
    Three months ended     Three months ended  
    December 31, 2010     December 31, 2009  
(Unaudited)   Average             Average     Average             Average  
(Dollars in thousands)   Balance     Interest     Rate     Balance     Interest     Rate  
ASSETS
                                               
Cash and due from banks
  $ 809,828                     $ 167,608                  
Investment securities and federal funds sold:
                                               
U.S. Treasury securities and U.S. Government agency obligations (taxable)
    2,579,880       19,337       2.97 %     2,224,704       23,348       4.16 %
Obligations of states and political subdivisions (tax exempt)
    352,330       5,073       5.71 %     331,098       5,021       6.02 %
Other securities and federal funds sold
    305,816       2,158       2.80 %     193,399       1,799       3.69 %
 
                                       
Total investment securities and federal funds sold
    3,238,026       26,568       3.26 %     2,749,201       30,168       4.35 %
 
                                               
Loans held for sale
    39,174       470       4.76 %     16,007       204       5.06 %
Noncovered loans, covered loans and loss share receivable
    9,189,429       121,434       5.24 %     6,948,985       81,762       4.67 %
 
                                       
Total earning assets
    12,466,629       148,472       4.72 %     9,714,193       112,134       4.58 %
 
                                               
Allowance for loan losses
    (119,924 )                     (113,438 )                
Other assets
    1,335,616                       790,868                  
 
                                           
 
                                               
Total assets
  $ 14,492,149                     $ 10,559,231                  
 
                                           
 
                                               
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                               
Deposits:
                                               
Demand — non-interest bearing
  $ 2,816,850                 $ 2,028,977              
Demand — interest bearing
    857,960       198       0.09 %     651,381       149       0.09 %
Savings and money market accounts
    4,710,682       8,145       0.69 %     3,175,825       6,880       0.86 %
Certificates and other time deposits
    3,002,931       7,209       0.95 %     1,541,409       8,413       2.17 %
 
                                       
 
                                               
Total deposits
    11,388,423       15,552       0.54 %     7,397,592       15,442       0.83 %
 
                                               
Securities sold under agreements to repurchase
    904,163       960       0.42 %     1,076,199       1,268       0.47 %
Wholesale borrowings
    368,397       1,989       2.14 %     762,023       6,253       3.26 %
 
                                       
 
                                               
Total interest bearing liabilities
    9,844,133       18,501       0.75 %     7,206,837       22,963       1.26 %
 
                                               
Other liabilities
    308,088                       255,404                  
 
                                               
Shareholders’ equity
    1,523,078                       1,068,013                  
 
                                           
 
                                               
Total liabilities and shareholders’ equity
  $ 14,492,149                     $ 10,559,231                  
 
                                           
 
                                               
Net yield on earning assets
  $ 12,466,629       129,971       4.14 %   $ 9,714,193       89,171       3.64 %
 
                                   
 
                                               
Interest rate spread
                    3.98 %                     3.32 %
 
                                           
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.

Page 9


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
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, 2010     December 31, 2009  
(Unaudited)   Average             Average     Average             Average  
(Dollars in thousands)   Balance     Interest     Rate     Balance     Interest     Rate  
ASSETS
                                               
Cash and due from banks
  $ 728,723                     $ 183,215                  
Investment securities and federal funds sold:
                                               
U.S. Treasury securities and U.S. Government agency obligations (taxable)
    2,554,538       87,019       3.41 %     2,222,771       97,871       4.40 %
Obligations of states and political subdivisions (tax exempt)
    348,832       20,505       5.88 %     321,919       19,718       6.13 %
Other securities and federal funds sold
    300,700       8,508       2.83 %     204,272       8,394       4.11 %
 
                                       
Total investment securities and federal funds sold
    3,204,070       116,032       3.62 %     2,748,962       125,983       4.58 %
 
                                               
Loans held for sale
    23,612       1,162       4.92 %     19,289       1,032       5.35 %
Noncovered loans, covered loans and loss share receivable
    8,529,303       433,308       5.08 %     7,156,983       339,381       4.74 %
 
                                       
Total earning assets
    11,756,985       550,502       4.68 %     9,925,234       466,396       4.70 %
 
                                               
Allowance for loan losses
    (116,118 )                     (108,017 )                
Other assets
    1,153,192                       793,062                  
 
                                           
 
                                               
Total assets
  $ 13,522,782                     $ 10,793,494                  
 
                                           
 
                                               
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                               
Deposits:
                                               
Demand — non-interest bearing
  $ 2,550,849             0.00 %   $ 1,910,171             0.00 %
Demand — interest bearing
    794,497       751       0.09 %     656,367       600       0.09 %
Savings and money market accounts
    4,303,815       31,912       0.74 %     2,886,842       23,472       0.81 %
Certificates and other time deposits
    2,801,270       32,713       1.17 %     2,056,208       54,610       2.66 %
 
                                       
 
                                               
Total deposits
    10,450,431       65,376       0.63 %     7,509,588       78,682       1.05 %
 
                                               
Securities sold under agreements to repurchase
    907,015       4,477       0.49 %     1,013,167       4,764       0.47 %
Wholesale borrowings
    510,799       13,998       2.74 %     952,979       27,317       2.87 %
 
                                       
 
                                               
Total interest bearing liabilities
    9,317,396       83,851       0.90 %     7,565,563       110,763       1.46 %
 
                                               
Other liabilities
    338,916                       267,835                  
 
                                               
Shareholders’ equity
    1,315,621                       1,049,925                  
 
                                           
 
                                               
Total liabilities and shareholders’ equity
  $ 13,522,782                     $ 10,793,494                  
 
                                           
 
                                               
Net yield on earning assets
  $ 11,756,985       466,651       3.97 %   $ 9,925,234       355,633       3.58 %
 
                                   
 
                                               
Interest rate spread
                    3.78 %                     3.24 %
 
                                           
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.

Page 10


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                                 
    Quarters ended     Twelve months ended  
(Unaudited)   December 31,     December 31,  
(Dollars in thousands except per share data)   2010     2009     2010     2009  
Interest income:
                               
Interest and fees on loans, including held for sale
  $ 121,651     $ 81,907     $ 433,763     $ 340,236  
Investment securities
                               
Taxable
    21,495       25,146       95,527       106,265  
Tax-exempt
    3,219       3,288       13,080       13,026  
 
                       
Total investment securities interest
    24,714       28,434       108,607       119,291  
Total interest income
    146,365       110,341       542,370       459,527  
 
                       
Interest expense:
                               
Interest on deposits:
                               
Demand-interest bearing
    198       149       751       600  
Savings and money market accounts
    8,145       6,880       31,912       23,472  
Certificates and other time deposits
    7,209       8,413       32,713       54,610  
Interest on securities sold under agreements to repurchase
    960       1,268       4,477       4,764  
Interest on wholesale borrowings
    1,989       6,253       13,998       27,317  
 
                       
Total interest expense
    18,501       22,963       83,851       110,763  
 
                       
Net interest income
    127,864       87,378       458,519       348,764  
Provision for noncovered loan losses
    19,816       29,960       83,783       98,433  
Provision for covered loan losses
    3,572             4,432        
 
                       
Net interest income after provision for loan losses
    104,476       57,418       370,304       250,331  
 
                       
Other income:
                               
Trust department income
    5,627       5,374       21,951       20,683  
Service charges on deposits
    15,938       16,568       65,900       63,366  
Credit card fees
    12,678       12,049       49,010       46,512  
ATM and other service fees
    2,910       2,730       11,259       11,110  
Bank owned life insurance income
    3,192       4,524       14,949       13,740  
Investment services and insurance
    2,300       2,322       9,451       10,008  
Investment securities gains, net
    146       1,934       855       6,037  
Loan sales and servicing income
    9,221       2,947       19,440       12,954  
Gain on George Washington acquistion
                1,041        
Gain on post medical retirement curtailment
                      9,543  
Other operating income
    2,299       4,253       18,700       16,348  
 
                       
Total other income
    54,311       52,701       212,556       210,301  
 
                       
Other expenses:
                               
Salaries, wages, pension and employee benefits
    62,331       45,748       221,316       175,906  
Net occupancy expense
    9,236       5,631       32,665       24,099  
Equipment expense
    7,549       6,445       27,664       24,301  
Stationery, supplies and postage
    3,183       2,414       11,438       8,907  
Bankcard, loan processing and other costs
    7,810       8,215       31,572       31,467  
Professional services
    7,731       6,098       29,357       16,414  
Amortization of intangibles
    1,006       87       2,914       347  
FDIC expense
    4,342       3,160       17,790       16,510  
Other operating expense
    19,264       17,087       68,144       54,866  
 
                       
Total other expenses
    122,452       94,885       442,860       352,817  
 
                       
Income before federal income tax expense
    36,335       15,234       140,000       107,815  
Federal income tax expense
    9,305       756       37,091       25,645  
 
                       
Net income
  $ 27,030     $ 14,478     $ 102,909     $ 82,170  
 
                       
 
                               
Other comprehensive income, net of taxes
                               
Unrealized securities’ holding gain (loss), net of taxes
  $ (21,560 )   $ (9,880 )   $ (555 )   $ 38,994  
Unrealized hedging loss, net of taxes
                      (94 )
Less: reclassification adjustment for securities’ gain realized in income, net of taxes
    95       2,618       556       3,924  
Minimum pension liability adjustment, net of taxes
    467       3,899       467       3,068  
 
                       
Total other comprehensive gain (loss), net of taxes
    (21,188 )     (8,599 )     (644 )     38,044  
 
                       
Comprehensive income
  $ 5,842     $ 5,879     $ 102,265     $ 120,214  
 
                       
Net income applicable to common shares
  $ 27,030     $ 14,478     $ 102,909     $ 75,799  
 
                       
Net income used in diluted EPS calculation
  $ 27,030     $ 14,478     $ 102,909     $ 75,799  
 
                       
Weighted average number of common shares outstanding — basic
    108,807       86,149       101,163       84,678  
 
                       
Weighted average number of common shares outstanding — diluted
    108,808       86,157       101,165       84,686  
 
                       
Basic earnings per share
  $ 0.25     $ 0.17     $ 1.02     $ 0.90  
 
                       
Diluted earnings per share
  $ 0.25     $ 0.17     $ 1.02     $ 0.90  
 
                       
Stock dividend per share
    0.00 %     0.00 %     0.00 %     0.73 %
 
                       
Dividend per share
  $ 0.16     $ 0.16     $ 0.64     $ 0.77  
 
                       
 
                               

Page 11


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME—LINKED QUARTERS
                                         
    Quarterly Results  
(Unaudited)   2010     2010     2010     2010     2009  
(Dollars in thousands, except share data)   4th Qtr     3rd Qtr     2nd Qtr     1st Qtr     4th Qtr  
Interest and fees on loans, including held for sale
  $ 121,651     $ 118,543     $ 109,924     $ 83,645     $ 81,907  
Interest and dividends — securities and federal funds sold
    24,714       26,794       28,890       28,209       28,434  
 
                             
Total interest income
    146,365       145,337       138,814       111,854       110,341  
 
                             
Interest on deposits:
                                       
Demand-interest bearing
    198       252       149       152       149  
Savings and money market accounts
    8,145       8,294       7,873       7,601       6,880  
Certificates and other time deposits
    7,209       9,588       9,510       6,406       8,413  
Securities sold under agreements to repurchase
    960       986       1,404       1,127       1,268  
Wholesale borrowings
    1,989       2,724       3,111       6,174       6,253  
 
                             
Total interest expense
    18,501       21,844       22,047       21,460       22,963  
 
                             
Net interest income
    127,864       123,493       116,767       90,394       87,378  
Provision for noncovered loan losses
    19,816       18,108       20,366       25,493       29,960  
Provision for covered loan losses
    3,572       593       267              
 
                             
Net interest income after provision for loan losses
    104,476       104,791       96,134       64,901       57,418  
 
                             
Other income:
                                       
Trust department income
    5,627       5,469       5,574       5,281       5,374  
Service charges on deposits
    15,938       16,859       17,737       15,366       16,568  
Credit card fees
    12,678       12,532       12,242       11,558       12,049  
ATM and other service fees
    2,910       2,996       2,844       2,509       2,730  
Bank owned life insurance income
    3,192       3,219       2,886       5,652       4,524  
Investment services and insurance
    2,300       2,688       2,535       1,928       2,322  
Investment securities gains, net
    146       58       651             1,934  
Loan sales and servicing income
    9,221       4,006       2,975       3,237       2,947  
Gain on George Washington acquisition
                      1,041        
Other operating income
    2,299       7,308       5,765       3,328       4,253  
 
                             
Total other income
    54,311       55,135       53,209       49,900       52,701  
 
                             
Other expenses:
                                       
Salaries, wages, pension and employee benefits
    62,331       58,930       51,899       48,156       45,748  
Net occupancy expense
    9,236       8,608       7,680       7,140       5,631  
Equipment expense
    7,549       7,330       6,735       6,050       6,445  
Stationery, supplies and postage
    3,183       2,865       2,696       2,693       2,414  
Bankcard, loan processing and other costs
    7,810       8,281       7,663       7,818       8,215  
Professional services
    7,731       8,544       7,845       5,237       6,098  
Amortization of intangibles
    1,006       1,006       669       234       87  
FDIC expense
    4,342       5,267       4,416       3,765       3,160  
Other operating expense
    19,264       19,840       16,120       12,920       17,087  
 
                             
Total other expenses
    122,452       120,670       105,723       94,013       94,885  
 
                             
Income before income tax expense
    36,335       39,257       43,620       20,788       15,234  
Federal income taxes
    9,305       10,261       12,127       5,398       756  
 
                             
Net income
  $ 27,030     $ 28,996     $ 31,493     $ 15,390     $ 14,478  
 
                             
Other comprehensive income (loss), net of taxes
    (21,188 )     (398 )     16,466       4,476       (18,022 )
 
                             
Comprehensive income
  $ 5,842     $ 28,598     $ 47,959     $ 19,866     $ (3,544 )
 
                             
Net income applicable to common shares
  $ 27,030     $ 28,996     $ 31,493     $ 15,390     $ 14,478  
 
                             
Adjusted net income used in diluted EPS calculation
  $ 27,030     $ 28,996     $ 31,493     $ 15,390     $ 14,478  
 
                             
Weighted-average common shares — basic
    108,807       108,793       98,968       87,771       86,149  
 
                             
Weighted-average common shares — diluted
    108,808       108,794       98,969       87,777       86,157  
 
                             
 
                                       
Basic net income per share
  $ 0.25     $ 0.27     $ 0.32     $ 0.18     $ 0.17  
 
                             
 
                                       
Diluted net income per share
  $ 0.25     $ 0.27     $ 0.32     $ 0.18     $ 0.17  
 
                             

Page 12


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
ASSET QUALITY INFORMATION
                                                 
(Unaudited, except December 31, 2009 annual period which   Quarterly Periods     Annual Period  
is derived from the audited financial statements)   December 31,     September 30,     June 30,     March 31,     December 31,     December 31,  
(Dollars in thousands, except ratios)   2010     2010     2010     2010     2009     2009  
Allowance for Credit Losses
                                               
 
Allowance for noncovered loan losses, beginning of period
  $ 116,528     $ 118,343     $ 117,806     $ 115,092     $ 116,352     $ 103,757  
Provision for noncovered loan losses
    19,816       18,108       20,366       25,493       29,960       98,433  
Charge-offs
    27,553       25,817       24,967       26,195       34,232       99,713  
Recoveries
    5,899       5,894       5,138       3,416       3,012       12,615  
 
                                   
Net charge-offs
    21,654       19,923       19,829       22,779       31,220       87,098  
 
                                   
Allowance for noncovered loan losses, end of period
  $ 114,690     $ 116,528     $ 118,343     $ 117,806     $ 115,092     $ 115,092  
 
                                   
Reserve for unfunded lending commitments, beginning of period
  $ 7,864     $ 6,812     $ 6,337     $ 5,751     $ 4,470     $ 6,588  
Provision for credit losses
    985       1,052       475       586       1,281       (837 )
 
                                   
Reserve for unfunded lending commitments, end of period
  $ 8,849     $ 7,864     $ 6,812     $ 6,337     $ 5,751     $ 5,751  
 
                                   
 
                                               
Allowance for Credit Losses
  $ 123,539     $ 124,392     $ 125,155     $ 124,143     $ 120,843     $ 120,843  
 
                                   
 
                                               
Ratios (a)
                                               
 
                                               
Provision for loan losses as a % of average loans
    1.14 %     1.06 %     1.20 %     1.52 %     1.71 %     1.38 %
Provision for credit losses as a % of average loans
    0.06 %     0.06 %     0.03 %     0.03 %     0.07 %     -0.01 %
Net charge-offs as a % of average loans
    1.25 %     1.17 %     1.15 %     1.36 %     1.79 %     1.22 %
Allowance for loan losses as a % of period-end loans
    1.65 %     1.72 %     1.75 %     1.72 %     1.68 %     1.58 %
Allowance for credit losses as a % of period-end loans
    1.78 %     1.84 %     1.85 %     1.82 %     1.77 %     1.66 %
Allowance for loan losses as a % of nonperforming loans
    109.56 %     111.00 %     119.62 %     105.14 %     125.55 %     125.55 %
Allowance for credit losses as a % of nonperforming loans
    118.01 %     118.49 %     126.51 %     110.80 %     131.82 %     131.82 %
 
                                               
Asset Quality (a)
                                               
 
                                               
Impaired loans:
                                               
Nonaccrual
  $ 89,828     $ 91,646     $ 84,535     $ 94,798     $ 74,033     $ 74,033  
Other nonperforming loans:
                                               
Nonaccrual
    14,859       13,331       14,394       17,245       17,639       17,639  
 
                                   
 
                                               
Total nonperforming loans
    104,687       104,977       98,929       112,043       91,672       91,672  
 
                                               
Other real estate (“ORE”)
    18,815       10,290       10,852       11,277       9,329       9,329  
 
                                   
 
                                               
Total nonperforming assets (“NPAs”)
  $ 123,502     $ 115,267     $ 109,781     $ 123,320     $ 101,001     $ 101,001  
 
                                   
 
                                               
NPAs as % of period-end loans + ORE
    1.78 %     1.70 %     1.62 %     1.80 %     1.48 %     1.39 %
 
                                   
 
                                               
Past due 90 days or more & accruing interest
  $ 22,017     $ 36,895     $ 36,932     $ 21,099     $ 35,025     $ 35,025  
 
                                   
 
(a)   Excludes acquired loans and loss share receivable with a period end balance of $2.3 billion, $2.5 billion, $2.6 billion and $.6 million at December 31, 2010, September 30, 2010, June 30,2010 and March 31, 2010, respectively, and ORE covered by an FDIC loss share with a period end balance of $54.7 million, $53.5 million, $50.5 million and $22.8 million at December 31, 2010, September 30, 2010, June 30, 2010, and March 31, 2010, respectively, which, as required by current accounting guidance, were recorded at fair value on the date of acquisition.

Page 13


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
NONINTEREST INCOME AND NONINTEREST
EXPENSE DETAIL
                                         
(Unaudited)   2010     2010     2010     2010     2009  
(Dollars in thousands)   4th Qtr     3rd Qtr     2nd Qtr     1st Qtr     4th Qtr  
QUARTERLY OTHER INCOME DETAIL
                                       
 
                                       
Trust department income
  $ 5,627     $ 5,469     $ 5,574     $ 5,281     $ 5,374  
Service charges on deposits
    15,938       16,859       17,737       15,366       16,568  
Credit card fees
    12,678       12,532       12,242       11,558       12,049  
ATM and other service fees
    2,910       2,996       2,844       2,509       2,730  
Bank owned life insurance income
    3,192       3,219       2,886       5,652       4,524  
Investment services and insurance
    2,300       2,688       2,535       1,928       2,322  
Investment securities gains, net
    146       58       651             1,934  
Loan sales and servicing income
    9,221       4,006       2,975       3,237       2,947  
Gain on George Washington acquisition
                      1,041        
Other operating income
    2,299       7,308       5,765       3,328       4,253  
 
                                       
 
                             
Total Other Income
  $ 54,311     $ 55,135     $ 53,209     $ 49,900     $ 52,701  
 
                             
                                         
    2010     2010     2010     2010     2009  
    4th Qtr     3rd Qtr     2nd Qtr     1st Qtr     4th Qtr  
QUARTERLY OTHER EXPENSES DETAIL
                                       
 
                                       
Salaries, wages, pension and employee benefits
  $ 62,331     $ 58,930     $ 51,899     $ 48,156     $ 45,748  
Net occupancy expense
    9,236       8,608       7,680       7,140       5,631  
Equipment expense
    7,549       7,330       6,735       6,050       6,445  
Taxes, other than federal income taxes
    2,021       1,680       2,236       1,938       1,593  
Stationery, supplies and postage
    3,183       2,865       2,696       2,693       2,414  
Bankcard, loan processing and other costs
    7,810       8,281       7,663       7,818       8,215  
Advertising
    3,094       2,488       2,407       1,592       1,510  
Professional services
    7,731       8,544       7,845       5,237       6,098  
Telephone
    1,579       1,561       1,267       1,133       1,039  
Amortization of intangibles
    1,006       1,006       669       234       87  
Hedge termination
                            3,877  
FDIC expense
    4,342       5,267       4,416       3,765       3,160  
Other operating expense
    12,570       14,110       10,210       8,257       9,068  
 
                                       
 
                             
Total Other Expenses
  $ 122,452     $ 120,670     $ 105,723     $ 94,013     $ 94,885  
 
                             

Page 14


 

FirstMerit Corporation Reports Fourth Quarter and Full Year EPS Results
FIRSTMERIT CORPORATION AND SUBSIDIARIES
ALLOWANCE FOR LOAN LOSSES NONCOVERED — Net Charge-off Detail
                                 
    Quarters ended     Year ended  
(Unaudited)   December 31,     December 31,  
(Dollars in thousands)   2010     2009     2010     2009  
Allowance for noncovered loan losses — beginning of period
  $ 116,528     $ 116,352     $ 115,092     $ 103,757  
Loans charged off:
                               
Commercial
    13,225       17,793       39,766       39,685  
Mortgage
    962       1,267       5,156       4,960  
Installment
    8,665       8,562       34,054       31,622  
Home equity
    1,158       2,257       7,912       7,200  
Credit cards
    2,497       3,511       13,577       13,558  
Leases
    204       94       896       97  
Overdrafts
    842       748       3,171       2,591  
 
                       
Total
    27,553       34,232       104,532       99,713  
 
                       
Recoveries:
                               
Commercial
    647       369       1,952       890  
Mortgage
    62       10       263       270  
Installment
    4,003       1,802       13,047       8,329  
Home equity
    417       199       1,599       494  
Credit cards
    518       421       2,199       1,710  
Manufactured housing
    34       49       156       171  
Leases
    27       4       267       57  
Overdrafts
    191       158       864       694  
 
                       
Total
    5,899       3,012       20,347       12,615  
 
                       
 
                               
Net charge-offs
    21,654       31,220       84,185       87,098  
Provision for noncovered loan losses
    19,816       29,960       83,783       98,433  
 
                       
Allowance for noncovered loan losses-end of period
  $ 114,690     $ 115,092     $ 114,690     $ 115,092  
 
                       
 
                               
Average loans (a)
  $ 6,868,222     $ 6,932,566     $ 6,818,962     $ 7,152,845  
 
                       
Ratio to average loans (a):
                               
(Annualized) net charge-offs
    1.25 %     1.79 %     1.23 %     1.22 %
 
                       
Provision for loan losses
    1.14 %     1.71 %     1.23 %     1.38 %
 
                       
Loans, period-end (a)
  $ 6,937,142     $ 6,835,425       6,937,142     $ 6,835,425  
 
                       
 
                               
Allowance for credit losses (a):
  $ 123,539     $ 120,843     $ 123,539     $ 120,843  
 
                       
As a multiple of (annualized) net charge-offs
    1.44       0.98       1.47       1.39  
 
                       
Allowance for noncovered loan losses (a):
                               
As a percent of period-end noncovered loans
    1.65 %     1.68 %     1.65 %     1.68 %
 
                       
As a multiple of (annualized) net noncovered charge-offs
    1.34       0.93       1.36       1.32  
 
                       
 
(a)   Excludes acquired loans and loss share receivable.

Page 15