Attached files
| file | filename |
|---|---|
| 8-K - FIRST MERCHANTS CORPORATION - 1ST QTR 2011 EARNINGS RELEASE - FIRST MERCHANTS CORP | f8k1sqtr2011earningsrelease.htm |
N / E / W / S R / E / L / E / A / S / E
April 28, 2011
FOR IMMEDIATE RELEASE
For more information, contact:
David L. Ortega, First Vice President/Director of Investor Relations
765-378-8937
http://www.firstmerchants.com/
SOURCE: First Merchants Corporation, Muncie, Indiana
FIRST MERCHANTS CORPORATION ANNOUNCES 1ST QUARTER EARNINGS PER SHARE OF $.17
First Merchants Corporation (NASDAQ – FRME) has reported a first quarter 2011 earnings per share totaling $.17 per fully diluted common share, a $.16 improvement from the first quarter of 2010. Net income totaled $4,473,000 for the quarter, a $4.3 million improvement over the first quarter of 2010.
Michael C. Rechin, President and Chief Executive Officer, stated, “The fundamentals of our financial results, highlighted by strong net interest margin and expense management, generate solid core profitability.” Rechin also stated, “The improvement in all credit related metrics and costs were meaningful in fueling the increased profits. Our Midwestern marketplace is participating in the broader recovery but has yet to exhibit strong overall loan demand. We are seeing more activity in small business and mortgage lending but little demand from our retail segment.”
Total assets were $4.1 billion as of quarter end and total loans were $2.8 billion as customer demand remains low. The Corporation’s excess liquidity continues to create a larger bond portfolio as investment securities increased by $247 million or 39 percent compared to the same period last year. The Corporation’s loan to deposit ratio is now 88 percent and the loan to asset ratio totals 67 percent.
As of March 31, 2011, the Corporation’s total risk-based capital equaled 15.66 percent, Tier 1 risk-based capital totaled 13.05 percent, Tier 1 leverage ratio totaled 9.80 percent, and tangible common equity ratio totaled 6.16 percent. All regulatory capital ratios exceed the regulatory definitions of “well capitalized”.
Non-performing assets (NPA) plus 90 days delinquent loans declined for the third quarter in a row totaling $108 million, or 2.61 percent of total assets. The Corporation’s allowance for loan losses increased to 2.93 percent of total loans and the allowance coverage ratio to non-accrual loans totals 92 percent. Net charge-offs for the quarter totaled $7.6 million and provision expense totaled $5.6 million.
Net-Interest margin expanded by 13 basis points over the first quarter of 2010, and remains strong at 3.95 percent as net interest income totaled $35.5 million. Yields on earning assets declined by 28 basis points and the cost of supporting liabilities declined 41 basis points.
Non-interest income totaled $11.9 million for the quarter down from the first quarter of 2010 total of 13.0 million. The decline can be attributed to a reduction in non-recurring bond portfolio activity totaling $1.3 million.
Total non-interest expense declined during the quarter to its lowest level in nine quarters totaling $33.9 million. The $759,000 reduction was primarily the result of decreased salary and benefits expense of $386,000 and OREO and credit-related expenses, including related legal fees, of $466,000.
CONFERENCE CALL
First Merchants Corporation will conduct a first quarter earnings conference call and web cast at 2:30 p.m. (ET) on Thursday, April 28, 2011.
To participate, dial (Toll Free) 877-317-6789 and reference First Merchants Corporation’s first quarter earnings release. International callers please call +1 412-317-6789. A replay of the call will be available until May 10, 2011 at 9:00 a.m. (ET). To access a replay of the call, US/Canada participants should dial (Toll Free) 877-344-7529 or for International participants, dial +1 412-317-0088. The replay passcode is 449491.
In order to view the web cast and presentation slides, please go to http://services.choruscall.com/links/frme110428.html during the time of the call.
During the call, Forward-Looking Statements about the relative business outlook may be made. These Forward-Looking Statements and all other statements made during the call that do not concern historical facts, are subject to risks and uncertainties that may materially affect actual results.
Specific Forward-Looking Statements include, but are not limited to, any indications regarding the Financial Services industry, the economy and future growth of the balance sheet or income statement.
Detailed financial results are reported on the attached pages.
About First Merchants Corporation
First Merchants Corporation is a financial holding company headquartered in Muncie, Indiana. The Corporation is comprised of First Merchants Bank, N.A., which also operates as Lafayette Bank & Trust, Commerce National Bank, and First Merchants Trust Company as divisions of First Merchants Bank, N.A. First Merchants Corporation also operates First Merchants Insurance Group, a full-service property casualty, personal lines, and healthcare insurance agency.
First Merchants Corporation’s common stock is traded on the NASDAQ Global Select Market System under the symbol FRME. Quotations are carried in daily newspapers and can be found on the company’s Internet web page (http://www.firstmerchants.com).
* * * *
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
(Dollars in thousands)
|
March 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$
|
44,283
|
$
|
52,679
|
||||
|
Federal funds sold
|
6,092
|
7,044
|
||||||
|
Cash and cash equivalents
|
50,375
|
59,723
|
||||||
|
Interest-bearing time deposits
|
61,843
|
157,735
|
||||||
|
Investment securities
|
886,029
|
639,081
|
||||||
|
Mortgage loans held for sale
|
2,111
|
3,646
|
||||||
|
Loans
|
2,764,128
|
3,134,540
|
||||||
|
Less: Allowance for loan losses
|
(80,936
|
)
|
(88,568
|
)
|
||||
|
Net loans
|
2,683,192
|
3,045,972
|
||||||
|
Premises and equipment
|
51,818
|
54,431
|
||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
33,801
|
36,721
|
||||||
|
Interest receivable
|
17,583
|
19,532
|
||||||
|
Core deposit intangibles and goodwill
|
152,918
|
157,532
|
||||||
|
Cash surrender value of life insurance
|
102,309
|
95,146
|
||||||
|
Other real estate owned
|
17,056
|
18,268
|
||||||
|
Tax asset, deferred and receivable
|
38,224
|
59,190
|
||||||
|
Other assets
|
19,916
|
28,889
|
||||||
|
TOTAL ASSETS
|
$
|
4,117,175
|
$
|
4,375,866
|
||||
|
LIABILITIES
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing
|
$
|
586,973
|
$
|
520,551
|
||||
|
Interest-bearing
|
2,565,363
|
2,877,235
|
||||||
|
Total Deposits
|
3,152,336
|
3,397,786
|
||||||
|
Borrowings:
|
||||||||
|
Securities sold under repurchase agreements
|
115,684
|
112,826
|
||||||
|
Federal Home Loan Bank advances
|
104,697
|
123,261
|
||||||
|
Subordinated debentures, revolving credit lines and term loans
|
226,400
|
194,794
|
||||||
|
Total Borrowings
|
446,781
|
430,881
|
||||||
|
Interest payable
|
3,117
|
4,812
|
||||||
|
Other liabilities
|
52,419
|
53,446
|
||||||
|
Total Liabilities
|
3,654,653
|
3,886,925
|
||||||
|
STOCKHOLDERS' EQUITY
|
||||||||
|
Preferred Stock, no-par value:
|
||||||||
|
Authorized -- 500,000 shares
|
||||||||
|
Series A, Issued and outstanding - 69,600 and 116,000 shares
|
67,998
|
112,559
|
||||||
|
Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:
|
||||||||
|
Authorized -- 600 shares
|
||||||||
|
Issued and outstanding - 125 shares
|
125
|
125
|
||||||
|
Common Stock, $.125 stated value:
|
||||||||
|
Authorized -- 50,000,000 shares
|
||||||||
|
Issued and outstanding - 25,650,057 and 25,495,550 shares
|
3,206
|
3,187
|
||||||
|
Additional paid-in capital
|
233,032
|
230,764
|
||||||
|
Retained earnings
|
165,075
|
150,595
|
||||||
|
Accumulated other comprehensive loss
|
(6,914
|
)
|
(8,289
|
)
|
||||
|
Total Stockholders' Equity
|
462,522
|
488,941
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,117,175
|
$
|
4,375,866
|
||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
|
(Dollars in thousands, except per share amounts)
|
Three Months Ended
|
|||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
INTEREST INCOME
|
||||||||
|
Loans receivable:
|
||||||||
|
Taxable
|
$
|
38,738
|
$
|
45,448
|
||||
|
Tax-exempt
|
102
|
277
|
||||||
|
Investment securities:
|
||||||||
|
Taxable
|
4,547
|
2,891
|
||||||
|
Tax-exempt
|
2,553
|
2,646
|
||||||
|
Federal funds sold
|
2
|
17
|
||||||
|
Deposits with financial institutions
|
83
|
60
|
||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
341
|
360
|
||||||
|
Total Interest Income
|
46,366
|
51,699
|
||||||
|
INTEREST EXPENSE
|
||||||||
|
Deposits
|
6,866
|
11,495
|
||||||
|
Federal funds purchased
|
3
|
|||||||
|
Securities sold under repurchase agreements
|
378
|
499
|
||||||
|
Federal Home Loan Bank advances
|
1,001
|
1,564
|
||||||
|
Subordinated debentures, revolving credit lines and term loans
|
2,641
|
1,926
|
||||||
|
Total Interest Expense
|
10,889
|
15,484
|
||||||
|
NET INTEREST INCOME
|
35,477
|
36,215
|
||||||
|
Provision for loan losses
|
5,594
|
13,869
|
||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
29,883
|
22,346
|
||||||
|
OTHER INCOME
|
||||||||
|
Service charges on deposit accounts
|
2,779
|
3,262
|
||||||
|
Fiduciary activities
|
2,036
|
2,060
|
||||||
|
Other customer fees
|
2,235
|
2,498
|
||||||
|
Commission income
|
1,888
|
1,989
|
||||||
|
Earnings on cash surrender value of life insurance
|
578
|
508
|
||||||
|
Net gains and fees on sales of loans
|
1,873
|
1,149
|
||||||
|
Net realized gains on sales of available for sale securities
|
463
|
1,842
|
||||||
|
Other-than-temporary impairment on available for sale securities
|
(400
|
)
|
(488
|
)
|
||||
|
Other income
|
406
|
144
|
||||||
|
Total Other Income
|
11,858
|
12,964
|
||||||
|
OTHER EXPENSES
|
||||||||
|
Salaries and employee benefits
|
17,176
|
17,562
|
||||||
|
Net occupancy
|
2,745
|
2,851
|
||||||
|
Equipment
|
1,783
|
1,853
|
||||||
|
Marketing
|
382
|
429
|
||||||
|
Outside data processing fees
|
1,445
|
1,280
|
||||||
|
Printing and office supplies
|
288
|
318
|
||||||
|
Core deposit amortization
|
1,101
|
1,207
|
||||||
|
FDIC assessments
|
2,104
|
1,722
|
||||||
|
Other real estate owned and credit-related expenses
|
3,195
|
2,685
|
||||||
|
Other expenses
|
3,662
|
4,733
|
||||||
|
Total Other Expenses
|
33,881
|
34,640
|
||||||
|
INCOME BEFORE INCOME TAX
|
7,860
|
670
|
||||||
|
Income tax expense (benefit)
|
2,399
|
(916
|
)
|
|||||
|
NET INCOME
|
5,461
|
1,586
|
||||||
|
Preferred stock dividends and discount accretion
|
(988
|
)
|
(1,450
|
)
|
||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
4,473
|
$
|
136
|
||||
|
Per Share Data:
|
||||||||
|
Basic Net Income Available to Common Stockholders
|
$
|
0.17
|
$
|
0.01
|
||||
|
Diluted Net Income Available to Common Stockholders
|
$
|
0.17
|
$
|
0.01
|
||||
|
Cash Dividends Paid
|
$
|
0.01
|
$
|
0.01
|
||||
|
Average Diluted Shares Outstanding (in thousands)
|
25,763
|
21,462
|
||||||
|
FINANCIAL HIGHLIGHTS
|
||||||||
|
(Dollars in thousands)
|
Three Months Ended
|
|||||||
|
March 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
NET CHARGE OFF'S
|
$
|
7,635
|
$
|
17,432
|
||||
|
AVERAGE BALANCES:
|
||||||||
|
Total Assets
|
$
|
4,122,390
|
$
|
4,363,768
|
||||
|
Total Loans
|
2,804,303
|
3,203,826
|
||||||
|
Total Earning Assets
|
3,744,196
|
3,955,515
|
||||||
|
Total Deposits
|
3,218,504
|
3,431,831
|
||||||
|
Total Stockholders' Equity
|
456,189
|
466,994
|
||||||
|
FINANCIAL RATIOS:
|
||||||||
|
Return on Average Assets
|
0.43
|
%
|
0.01
|
%
|
||||
|
Return on Average Stockholders' Equity
|
3.92
|
0.12
|
||||||
|
Average Earning Assets to Average Assets
|
90.83
|
90.64
|
||||||
|
Allowance for Loan Losses as % of Total Loans
|
2.93
|
2.82
|
||||||
|
Net Charge Off's as % of Average Loans (Annualized)
|
1.09
|
2.18
|
||||||
|
Average Stockholders' Equity to Average Assets
|
11.07
|
10.70
|
||||||
|
Tax Equivalent Yield on Earning Assets
|
5.11
|
5.39
|
||||||
|
Cost of Supporting Liabilities
|
1.16
|
1.57
|
||||||
|
Net Interest Margin (FTE) on Earning Assets
|
3.95
|
3.82
|
||||||
|
NON-PERFORMING ASSETS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Non-Accrual Loans
|
$
|
87,712
|
$
|
90,591
|
$
|
98,597
|
$
|
120,205
|
$
|
122,891
|
||||||||||
|
Renegotiated Loans
|
2,125
|
7,139
|
5,320
|
1,657
|
859
|
|||||||||||||||
|
Non-Performing Loans (NPL)
|
89,837
|
97,730
|
103,917
|
121,862
|
123,750
|
|||||||||||||||
|
Real Estate Owned and Repossessed Assets
|
17,056
|
20,927
|
21,546
|
20,124
|
18,268
|
|||||||||||||||
|
Non-Performing Assets (NPA)
|
106,893
|
118,657
|
125,463
|
141,986
|
142,018
|
|||||||||||||||
|
90+ Days Delinquent
|
752
|
1,330
|
5,320
|
4,537
|
2,600
|
|||||||||||||||
|
NPAS & 90 Day Delinquent
|
$
|
107,645
|
$
|
119,987
|
$
|
130,783
|
$
|
146,523
|
$
|
144,618
|
||||||||||
|
Loan Loss Reserve
|
$
|
80,936
|
$
|
82,977
|
$
|
83,660
|
$
|
86,970
|
$
|
88,568
|
||||||||||
|
YTD Charge-offs
|
7,635
|
55,637
|
47,876
|
34,045
|
17,432
|
|||||||||||||||
|
NPAs / Actual Assets %
|
2.60
|
%
|
2.84
|
%
|
3.00
|
%
|
3.39
|
%
|
3.25
|
%
|
||||||||||
|
NPAs & 90 Day / Actual Assets %
|
2.61
|
%
|
2.88
|
%
|
3.13
|
%
|
3.50
|
%
|
3.30
|
%
|
||||||||||
|
NPAs / Actual Loans and REO %
|
3.84
|
%
|
4.12
|
%
|
4.25
|
%
|
4.61
|
%
|
4.50
|
%
|
||||||||||
|
Loan Loss Reserves / Actual Loans (%)
|
2.93
|
%
|
2.90
|
%
|
2.86
|
%
|
2.84
|
%
|
2.82
|
%
|
||||||||||
|
NCOs / YTD Average Loans (%)
|
0.27
|
%
|
1.82
|
%
|
1.54
|
%
|
1.08
|
%
|
0.54
|
%
|
||||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
44,283
|
$
|
50,844
|
$
|
54,736
|
$
|
60,223
|
$
|
52,679
|
||||||||||
|
Federal funds sold
|
6,092
|
7,463
|
6,392
|
4,101
|
7,044
|
|||||||||||||||
|
Cash and cash equivalents
|
50,375
|
58,307
|
61,128
|
64,324
|
59,723
|
|||||||||||||||
|
Interest-bearing time deposits
|
61,843
|
65,216
|
114,401
|
40,823
|
157,735
|
|||||||||||||||
|
Investment securities
|
886,029
|
826,797
|
701,852
|
646,185
|
639,081
|
|||||||||||||||
|
Mortgage loans held for sale
|
2,111
|
21,469
|
15,390
|
7,600
|
3,646
|
|||||||||||||||
|
Loans
|
2,764,128
|
2,835,683
|
2,913,364
|
3,051,346
|
3,134,540
|
|||||||||||||||
|
Less: Allowance for loan losses
|
(80,936
|
)
|
(82,977
|
)
|
(83,660
|
)
|
(86,970
|
)
|
(88,568
|
)
|
||||||||||
|
Net loans
|
2,683,192
|
2,752,706
|
2,829,704
|
2,964,376
|
3,045,972
|
|||||||||||||||
|
Premises and equipment
|
51,818
|
52,450
|
52,774
|
53,437
|
54,431
|
|||||||||||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
33,801
|
33,884
|
36,271
|
36,218
|
36,721
|
|||||||||||||||
|
Interest receivable
|
17,583
|
18,674
|
20,310
|
18,894
|
19,532
|
|||||||||||||||
|
Core deposit intangibles and goodwill
|
152,918
|
154,019
|
155,180
|
156,340
|
157,532
|
|||||||||||||||
|
Cash surrender value of life insurance
|
102,309
|
96,731
|
96,206
|
95,666
|
95,146
|
|||||||||||||||
|
Other real estate owned
|
17,056
|
20,927
|
21,546
|
20,124
|
18,268
|
|||||||||||||||
|
Tax asset, deferred and refundable
|
38,224
|
45,623
|
50,972
|
52,839
|
59,190
|
|||||||||||||||
|
Other assets
|
19,916
|
24,045
|
24,586
|
26,422
|
28,889
|
|||||||||||||||
|
TOTAL ASSETS
|
$
|
4,117,175
|
$
|
4,170,848
|
$
|
4,180,320
|
$
|
4,183,248
|
$
|
4,375,866
|
||||||||||
|
LIABILITIES
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Noninterest-bearing
|
$
|
586,973
|
$
|
583,696
|
$
|
525,463
|
$
|
516,769
|
$
|
520,551
|
||||||||||
|
Interest-bearing
|
2,565,363
|
2,685,184
|
2,728,888
|
2,744,194
|
2,877,235
|
|||||||||||||||
|
Total Deposits
|
3,152,336
|
3,268,880
|
3,254,351
|
3,260,963
|
3,397,786
|
|||||||||||||||
|
Borrowings:
|
||||||||||||||||||||
|
Securities sold under repurchase agreements
|
115,684
|
109,871
|
109,647
|
107,505
|
112,826
|
|||||||||||||||
|
Federal Home Loan Bank advances
|
104,697
|
82,684
|
92,628
|
100,540
|
123,261
|
|||||||||||||||
|
Subordinated debentures, revolving credit lines and term loans
|
226,400
|
226,440
|
227,514
|
225,867
|
194,794
|
|||||||||||||||
|
Total Borrowings
|
446,781
|
418,995
|
429,789
|
433,912
|
430,881
|
|||||||||||||||
|
Interest payable
|
3,117
|
4,262
|
4,011
|
4,911
|
4,812
|
|||||||||||||||
|
Other liabilities
|
52,419
|
24,303
|
29,704
|
25,933
|
53,446
|
|||||||||||||||
|
Total Liabilities
|
3,654,653
|
3,716,440
|
3,717,855
|
3,725,719
|
3,886,925
|
|||||||||||||||
|
STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
|
Preferred Stock, no-par value:
|
||||||||||||||||||||
|
Authorized -- 500,000 shares
|
||||||||||||||||||||
|
Series A, Issued and outstanding - 69,600 and 116,000 shares
|
67,998
|
67,880
|
67,764
|
67,649
|
112,559
|
|||||||||||||||
|
Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:
|
||||||||||||||||||||
|
Authorized -- 600 shares
|
||||||||||||||||||||
|
Issued and outstanding - 125 shares
|
125
|
125
|
125
|
125
|
125
|
|||||||||||||||
|
Common Stock, $.125 stated value:
|
||||||||||||||||||||
|
Authorized -- 50,000,000 shares
|
||||||||||||||||||||
|
Issued and outstanding - 25,650,057 and 25,495,550 shares
|
3,206
|
3,197
|
3,194
|
3,191
|
3,187
|
|||||||||||||||
|
Additional paid-in capital
|
233,032
|
232,503
|
231,979
|
231,372
|
230,764
|
|||||||||||||||
|
Retained earnings
|
165,075
|
160,860
|
158,074
|
158,118
|
150,595
|
|||||||||||||||
|
Accumulated other comprehensive income (loss)
|
(6,914
|
)
|
(10,157
|
)
|
1,329
|
(2,926
|
)
|
(8,289
|
)
|
|||||||||||
|
Total Stockholders' Equity
|
462,522
|
454,408
|
462,465
|
457,529
|
488,941
|
|||||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,117,175
|
$
|
4,170,848
|
$
|
4,180,320
|
$
|
4,183,248
|
$
|
4,375,866
|
||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
INTEREST INCOME
|
||||||||||||||||||||
|
Loans receivable:
|
||||||||||||||||||||
|
Taxable
|
$
|
38,738
|
$
|
41,497
|
$
|
43,148
|
$
|
43,977
|
$
|
45,448
|
||||||||||
|
Tax exempt
|
102
|
(250
|
)
|
236
|
252
|
277
|
||||||||||||||
|
Investment securities:
|
||||||||||||||||||||
|
Taxable
|
4,547
|
3,680
|
3,100
|
3,286
|
2,891
|
|||||||||||||||
|
Tax exempt
|
2,553
|
2,573
|
2,610
|
2,548
|
2,646
|
|||||||||||||||
|
Federal funds sold
|
2
|
3
|
3
|
3
|
17
|
|||||||||||||||
|
Deposits with financial institutions
|
83
|
142
|
84
|
95
|
60
|
|||||||||||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
341
|
312
|
250
|
330
|
360
|
|||||||||||||||
|
Total Interest Income
|
46,366
|
47,957
|
49,431
|
50,491
|
51,699
|
|||||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||||||
|
Deposits
|
6,866
|
8,427
|
9,434
|
10,520
|
11,495
|
|||||||||||||||
|
Federal funds purchased
|
3
|
1
|
4
|
|||||||||||||||||
|
Securities sold under repurchase agreements
|
378
|
383
|
401
|
429
|
499
|
|||||||||||||||
|
Federal Home Loan Bank advances
|
1,001
|
1,146
|
1,218
|
1,440
|
1,564
|
|||||||||||||||
|
Subordinated debentures, revolving credit lines and term loans
|
2,641
|
2,508
|
2,695
|
1,919
|
1,926
|
|||||||||||||||
|
Total Interest Expense
|
10,889
|
12,464
|
13,749
|
14,312
|
15,484
|
|||||||||||||||
|
NET INTEREST INCOME
|
35,477
|
35,493
|
35,682
|
36,179
|
36,215
|
|||||||||||||||
|
Provision for loan losses
|
5,594
|
7,078
|
10,521
|
15,015
|
13,869
|
|||||||||||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
29,883
|
28,415
|
25,161
|
21,164
|
22,346
|
|||||||||||||||
|
OTHER INCOME
|
||||||||||||||||||||
|
Service charges on deposit accounts
|
2,779
|
3,111
|
3,404
|
3,506
|
3,262
|
|||||||||||||||
|
Fiduciary activities
|
2,036
|
1,881
|
1,773
|
1,978
|
2,060
|
|||||||||||||||
|
Other customer fees
|
2,235
|
2,217
|
2,080
|
2,195
|
2,498
|
|||||||||||||||
|
Commission income
|
1,888
|
1,267
|
1,482
|
1,487
|
1,989
|
|||||||||||||||
|
Earnings on cash surrender value of life insurance
|
578
|
524
|
540
|
526
|
508
|
|||||||||||||||
|
Net gains and fees on sales of loans
|
1,873
|
2,384
|
2,088
|
1,185
|
1,149
|
|||||||||||||||
|
Net realized and unrealized gains on sales of available for sale securities
|
463
|
1,305
|
2
|
257
|
1,842
|
|||||||||||||||
|
Other-than-temporary impairment on available for sale securities
|
(400
|
)
|
(656
|
)
|
(400
|
)
|
(488
|
)
|
||||||||||||
|
Other income
|
406
|
904
|
332
|
208
|
144
|
|||||||||||||||
|
Total Other Income
|
11,858
|
13,593
|
11,045
|
10,942
|
12,964
|
|||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||
|
Salaries and employee benefits
|
17,176
|
19,655
|
18,094
|
17,942
|
17,562
|
|||||||||||||||
|
Net occupancy
|
2,745
|
2,452
|
2,574
|
2,058
|
2,851
|
|||||||||||||||
|
Equipment
|
1,783
|
1,812
|
1,797
|
1,861
|
1,853
|
|||||||||||||||
|
Marketing
|
382
|
527
|
519
|
495
|
429
|
|||||||||||||||
|
Outside data processing fees
|
1,445
|
1,154
|
1,348
|
1,311
|
1,280
|
|||||||||||||||
|
Printing and office supplies
|
288
|
317
|
303
|
321
|
318
|
|||||||||||||||
|
Core deposit amortization
|
1,101
|
1,161
|
1,161
|
1,192
|
1,207
|
|||||||||||||||
|
FDIC assessments
|
2,104
|
2,044
|
2,112
|
2,243
|
1,722
|
|||||||||||||||
|
Other real estate owned and credit-related expenses
|
3,195
|
5,257
|
2,991
|
1,503
|
2,685
|
|||||||||||||||
|
Other expenses
|
3,662
|
3,814
|
4,236
|
5,417
|
4,733
|
|||||||||||||||
|
Total Other Expenses
|
33,881
|
38,193
|
35,135
|
34,343
|
34,640
|
|||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAX
|
7,860
|
3,815
|
1,071
|
(2,237
|
)
|
670
|
||||||||||||||
|
Income tax expense (benefit)
|
2,399
|
(216
|
)
|
(564
|
)
|
(1,894
|
)
|
(916
|
)
|
|||||||||||
|
NET INCOME (LOSS)
|
5,461
|
4,031
|
1,635
|
(343
|
)
|
1,586
|
||||||||||||||
|
Gain on exchange of preferred stock for trust preferred debt
|
10,052
|
|||||||||||||||||||
|
Preferred stock dividends and discount accretion
|
(988
|
)
|
(1,476
|
)
|
(870
|
)
|
(1,443
|
)
|
(1,450
|
)
|
||||||||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
4,473
|
$
|
2,555
|
$
|
765
|
$
|
8,266
|
$
|
136
|
||||||||||
|
PER SHARE:
|
||||||||||||||||||||
|
Basic Net Income Available to Common Stockholders
|
$
|
0.17
|
$
|
0.10
|
$
|
0.02
|
$
|
0.35
|
$
|
0.01
|
||||||||||
|
Diluted Net Income Available to Common Stockholders
|
$
|
0.17
|
$
|
0.10
|
$
|
0.02
|
$
|
0.35
|
$
|
0.01
|
||||||||||
|
Cash Dividends Paid
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
||||||||||
|
Average Diluted Shares Outstanding (in thousands)
|
25,763
|
25,737
|
25,686
|
25,633
|
21,462
|
|||||||||||||||
|
FINANCIAL RATIOS:
|
||||||||||||||||||||
|
Return on Average Assets
|
0.43
|
%
|
0.24
|
%
|
0.07
|
%
|
0.77
|
%
|
0.01
|
%
|
||||||||||
|
Return on Average Stockholders' Equity
|
3.92
|
2.20
|
0.67
|
6.73
|
0.12
|
|||||||||||||||
|
Average Earning Assets to Average Assets
|
90.83
|
90.27
|
90.39
|
90.34
|
90.64
|
|||||||||||||||
|
Allowance for Loan Losses as % of Total Loans
|
2.93
|
2.90
|
2.86
|
2.84
|
2.82
|
|||||||||||||||
|
Net Charge Off's as % of Average Loans (Annualized)
|
1.09
|
1.07
|
1.84
|
2.14
|
2.18
|
|||||||||||||||
|
Average Stockholders' Equity to Average Assets
|
11.07
|
10.93
|
10.95
|
11.47
|
10.70
|
|||||||||||||||
|
Tax Equivalent Yield on Earning Assets
|
5.11
|
5.13
|
5.38
|
5.38
|
5.39
|
|||||||||||||||
|
Cost of Supporting Liabilities
|
1.16
|
1.30
|
1.45
|
1.48
|
1.57
|
|||||||||||||||
|
Net Interest Margin (FTE) on Earning Assets
|
3.95
|
3.83
|
3.93
|
3.90
|
3.82
|
|||||||||||||||
|
LOANS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Commercial and industrial loans
|
$
|
529,110
|
$
|
530,322
|
$
|
550,310
|
$
|
589,157
|
$
|
621,591
|
||||||||||
|
Agricultural production financing and other loans to farmers
|
89,032
|
95,516
|
99,087
|
108,439
|
109,457
|
|||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Construction
|
103,956
|
106,615
|
91,705
|
111,070
|
131,548
|
|||||||||||||||
|
Commercial and farm land
|
1,199,078
|
1,229,037
|
1,229,836
|
1,269,455
|
1,282,635
|
|||||||||||||||
|
Residential
|
699,773
|
724,020
|
779,483
|
816,823
|
821,014
|
|||||||||||||||
|
Individuals' loans for household and other personal expenditures
|
104,701
|
115,295
|
128,400
|
129,724
|
142,108
|
|||||||||||||||
|
Lease financing receivables, net of unearned income
|
4,706
|
5,157
|
5,763
|
6,143
|
6,396
|
|||||||||||||||
|
Other loans
|
33,772
|
29,721
|
28,780
|
20,535
|
19,791
|
|||||||||||||||
|
Loans
|
2,764,128
|
2,835,683
|
2,913,364
|
3,051,346
|
3,134,540
|
|||||||||||||||
|
Allowance for loan losses
|
(80,936
|
)
|
(82,977
|
)
|
(83,660
|
)
|
(86,970
|
)
|
(88,568
|
)
|
||||||||||
|
NET LOANS
|
$
|
2,683,192
|
$
|
2,752,706
|
$
|
2,829,704
|
$
|
2,964,376
|
$
|
3,045,972
|
||||||||||
|
DEPOSITS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
March 31,
|
|||||||||||||||
|
2011
|
2010
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Demand deposits
|
$
|
1,318,188
|
$
|
1,362,927
|
$
|
1,288,975
|
$
|
1,246,006
|
$
|
1,261,305
|
||||||||||
|
Savings deposits
|
765,138
|
763,949
|
761,181
|
730,105
|
738,742
|
|||||||||||||||
|
Certificates and other time deposits of $100,000 or more
|
318,663
|
334,748
|
350,623
|
374,016
|
416,113
|
|||||||||||||||
|
Other certificates and time deposits
|
624,032
|
661,569
|
685,917
|
715,941
|
750,382
|
|||||||||||||||
|
Brokered deposits
|
126,315
|
145,687
|
167,655
|
194,895
|
231,244
|
|||||||||||||||
|
TOTAL DEPOSITS
|
$
|
3,152,336
|
$
|
3,268,880
|
$
|
3,254,351
|
$
|
3,260,963
|
$
|
3,397,786
|
||||||||||