Attached files
| file | filename |
|---|---|
| 8-K - FIRST MERCHANTS CORPPORATION - 2ND QTR 2011 EARNINGS - FIRST MERCHANTS CORP | f8k2ndqtr2011earningsrelease.htm |
N / E / W / S R / E / L / E / A / S / E
July 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 2nd QUARTER EARNINGS PER SHARE OF $.18
First Merchants Corporation (NASDAQ – FRME) has reported June 30, 2011, year-to-date earnings per share totaling $.35 per fully diluted common share, down from $.36 in 2010. Year-to-date net income totaled $8,971,000, an increase of $569,000 over the same period in 2010. Second quarter 2011 earnings per share totaled $.18 per fully diluted common share. In the second quarter of 2010, First Merchants recorded a $10.1 million after-tax gain or $.40 per fully diluted common shares resulting from favorable accounting treatment attributed to the exchange of designated preferred securities for trust preferred securities as reported on Form 8-K on July 2, 2010.
Michael C. Rechin, President and Chief Executive Officer, stated, “The Corporation’s trends in loan balances, credit metrics and net interest margin continue to drive our consistently improving core earnings.” Rechin also stated, “The combination of continued margin management and loan balance stabilization allowed for increased net interest income for the first time in seven quarters.”
Total assets were $4.1 billion as of quarter end and total loans were $2.7 billion. The Corporation’s liquidity is fully deployed in the bond portfolio as investment securities increased to $938 million for the quarter. The Corporation’s loan to deposit ratio is now 87 percent and the loan to asset ratio totals 67 percent.
As of June 30, 2011, the Corporation’s total risk-based capital equaled 16.05 percent, Tier 1 risk-based capital totaled 13.42 percent, Tier 1 leverage ratio totaled 9.94 percent, and tangible common equity ratio totaled 6.36 percent. All regulatory capital ratios exceed the regulatory definitions of “well capitalized”.
Non-performing assets (NPA) plus 90 days delinquent loans declined by $37 million from the second quarter of 2010 totaling $110 million, or 2.67 percent of total assets. The Corporation’s allowance for loan losses totaled $77 million or 2.83 percent of total loans, including loans held for sale, and the allowance coverage ratio to non-accrual loans totals 88 percent. Net charge-offs for the quarter totaled $9.4 million and provision expense totaled $5.6 million.
Net-interest margin remained strong during the quarter totaling 3.99 percent as net interest income totaled $35.8 million. Yields on earning assets totaled 5.04 percent and the cost of supporting liabilities totaled 1.05 percent.
Non-interest income totaled $11.1 million for the quarter up from the second quarter of 2010 total of 10.9 million. The impact from non-recurring bond portfolio activity net of other than temporary impairment charges of $968,000 was the primary reason for the increase. Total quarterly non-interest expense increased year over year by just $56,000 despite higher OREO and credit-related expenses of $1,340,000.
CONFERENCE CALL
First Merchants Corporation will conduct a second quarter earnings conference call and web cast at 2:30 p.m. (EDT) on Thursday, July 28, 2011.
To participate, dial (Toll Free) 877-317-6789 and reference First Merchants Corporation’s second quarter earnings release. International callers please call +1 412-317-6789. A replay of the call will be available until July 28, 2012. 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 451495.
In order to view the web cast and presentation slides, please go to https://services.choruscall.com/links/frme110728.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)
|
June 30,
|
|||||||
|
2011
|
2010
|
|||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
$
|
50,874
|
$
|
60,223
|
||||
|
Federal funds sold
|
4,101
|
|||||||
|
Cash and cash equivalents
|
50,874
|
64,324
|
||||||
|
Interest-bearing time deposits
|
15,865
|
40,823
|
||||||
|
Investment securities
|
938,366
|
646,185
|
||||||
|
Mortgage loans held for sale
|
4,846
|
7,600
|
||||||
|
Loans
|
2,724,022
|
3,051,346
|
||||||
|
Less: Allowance for loan losses
|
(77,133
|
)
|
(86,970
|
)
|
||||
|
Net loans
|
2,646,889
|
2,964,376
|
||||||
|
Premises and equipment
|
51,851
|
53,437
|
||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
31,384
|
36,218
|
||||||
|
Interest receivable
|
17,001
|
18,894
|
||||||
|
Core deposit intangibles and goodwill
|
151,817
|
156,340
|
||||||
|
Cash surrender value of life insurance
|
102,880
|
95,666
|
||||||
|
Other real estate owned
|
15,437
|
20,124
|
||||||
|
Tax asset, deferred and receivable
|
36,790
|
52,839
|
||||||
|
Other assets
|
30,218
|
26,422
|
||||||
|
TOTAL ASSETS
|
$
|
4,094,218
|
$
|
4,183,248
|
||||
|
LIABILITIES
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing
|
$
|
590,199
|
$
|
516,769
|
||||
|
Interest-bearing
|
2,552,334
|
2,744,194
|
||||||
|
Total Deposits
|
3,142,533
|
3,260,963
|
||||||
|
Borrowings:
|
||||||||
|
Federal Funds purchased
|
22,978
|
|||||||
|
Securities sold under repurchase agreements
|
124,236
|
107,505
|
||||||
|
Federal Home Loan Bank advances
|
74,050
|
100,540
|
||||||
|
Subordinated debentures, revolving credit lines and term loans
|
226,580
|
225,867
|
||||||
|
Total Borrowings
|
447,844
|
433,912
|
||||||
|
Interest payable
|
3,601
|
4,911
|
||||||
|
Other liabilities
|
31,762
|
25,933
|
||||||
|
Total Liabilities
|
3,625,740
|
3,725,719
|
||||||
|
STOCKHOLDERS' EQUITY
|
||||||||
|
Preferred Stock, no-par value:
|
||||||||
|
Authorized -- 500,000 shares
|
||||||||
|
Series A, Issued and outstanding - 69,600 shares
|
68,118
|
67,649
|
||||||
|
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 - 25,690,649 and 25,524,948 shares
|
3,211
|
3,191
|
||||||
|
Additional paid-in capital
|
233,544
|
231,372
|
||||||
|
Retained earnings
|
169,313
|
158,118
|
||||||
|
Accumulated other comprehensive loss
|
(5,833
|
)
|
(2,926
|
)
|
||||
|
Total Stockholders' Equity
|
468,478
|
457,529
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,094,218
|
$
|
4,183,248
|
||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
INTEREST INCOME
|
||||||||||||||||
|
Loans receivable:
|
||||||||||||||||
|
Taxable
|
$
|
37,457
|
$
|
43,977
|
$
|
76,195
|
$
|
89,425
|
||||||||
|
Tax-exempt
|
247
|
252
|
349
|
529
|
||||||||||||
|
Investment securities:
|
||||||||||||||||
|
Taxable
|
5,040
|
3,286
|
9,587
|
6,177
|
||||||||||||
|
Tax-exempt
|
2,535
|
2,548
|
5,088
|
5,194
|
||||||||||||
|
Federal funds sold
|
1
|
3
|
3
|
20
|
||||||||||||
|
Deposits with financial institutions
|
100
|
95
|
183
|
155
|
||||||||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
341
|
330
|
682
|
690
|
||||||||||||
|
Total Interest Income
|
45,721
|
50,491
|
92,087
|
102,190
|
||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||
|
Deposits
|
5,864
|
10,520
|
12,730
|
22,015
|
||||||||||||
|
Federal funds purchased
|
3
|
4
|
6
|
4
|
||||||||||||
|
Securities sold under repurchase agreements
|
386
|
429
|
764
|
928
|
||||||||||||
|
Federal Home Loan Bank advances
|
977
|
1,440
|
1,978
|
3,004
|
||||||||||||
|
Subordinated debentures, revolving credit lines and term loans
|
2,644
|
1,919
|
5,285
|
3,845
|
||||||||||||
|
Total Interest Expense
|
9,874
|
14,312
|
20,763
|
29,796
|
||||||||||||
|
NET INTEREST INCOME
|
35,847
|
36,179
|
71,324
|
72,394
|
||||||||||||
|
Provision for loan losses
|
5,625
|
15,015
|
11,219
|
28,884
|
||||||||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
30,222
|
21,164
|
60,105
|
43,510
|
||||||||||||
|
OTHER INCOME
|
||||||||||||||||
|
Service charges on deposit accounts
|
2,997
|
3,506
|
5,776
|
6,768
|
||||||||||||
|
Fiduciary activities
|
1,929
|
1,978
|
3,965
|
4,038
|
||||||||||||
|
Other customer fees
|
2,634
|
2,195
|
4,869
|
4,693
|
||||||||||||
|
Commission income
|
1,024
|
1,487
|
2,912
|
3,476
|
||||||||||||
|
Earnings on cash surrender value of life insurance
|
571
|
526
|
1,149
|
1,034
|
||||||||||||
|
Net gains and fees on sales of loans
|
1,030
|
1,185
|
2,903
|
2,334
|
||||||||||||
|
Net realized gains on sales of available for sale securities
|
825
|
257
|
1,288
|
2,099
|
||||||||||||
|
Other-than-temporary impairment on available for sale securities
|
(400
|
)
|
(400
|
)
|
(888
|
)
|
||||||||||
|
Other income
|
51
|
208
|
457
|
352
|
||||||||||||
|
Total Other Income
|
11,061
|
10,942
|
22,919
|
23,906
|
||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||
|
Salaries and employee benefits
|
18,560
|
17,942
|
35,736
|
35,504
|
||||||||||||
|
Net occupancy
|
2,415
|
2,058
|
5,160
|
4,909
|
||||||||||||
|
Equipment
|
1,677
|
1,861
|
3,460
|
3,714
|
||||||||||||
|
Marketing
|
436
|
495
|
818
|
924
|
||||||||||||
|
Outside data processing fees
|
1,458
|
1,311
|
2,903
|
2,591
|
||||||||||||
|
Printing and office supplies
|
313
|
321
|
601
|
639
|
||||||||||||
|
Core deposit amortization
|
1,101
|
1,192
|
2,202
|
2,399
|
||||||||||||
|
FDIC assessments
|
1,451
|
2,243
|
3,555
|
3,965
|
||||||||||||
|
Other real estate owned and credit-related expenses
|
2,843
|
1,503
|
6,038
|
4,188
|
||||||||||||
|
Other expenses
|
4,145
|
5,417
|
7,807
|
10,150
|
||||||||||||
|
Total Other Expenses
|
34,399
|
34,343
|
68,280
|
68,983
|
||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAX
|
6,884
|
(2,237
|
)
|
14,744
|
(1,567
|
)
|
||||||||||
|
Income tax expense (benefit)
|
1,396
|
(1,894
|
)
|
3,795
|
(2,810
|
)
|
||||||||||
|
NET INCOME (LOSS)
|
5,488
|
(343
|
)
|
10,949
|
1,243
|
|||||||||||
|
Gain on exchange of preferred stock for trust preferred debt
|
10,052
|
10,052
|
||||||||||||||
|
Preferred stock dividends and discount accretion
|
(990
|
)
|
(1,443
|
)
|
(1,978
|
)
|
(2,893
|
)
|
||||||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
4,498
|
$
|
8,266
|
$
|
8,971
|
$
|
8,402
|
||||||||
|
Per Share Data:
|
||||||||||||||||
|
Basic Net Income Available to Common Stockholders
|
$
|
0.18
|
$
|
0.35
|
$
|
0.35
|
$
|
0.36
|
||||||||
|
Diluted Net Income Available to Common Stockholders
|
$
|
0.18
|
$
|
0.35
|
$
|
0.35
|
$
|
0.36
|
||||||||
|
Cash Dividends Paid
|
$
|
0.01
|
$
|
0.01
|
$
|
0.02
|
$
|
0.02
|
||||||||
|
Average Diluted Shares Outstanding (in thousands)
|
25,783
|
25,633
|
25,773
|
23,555
|
||||||||||||
|
FINANCIAL HIGHLIGHTS
|
||||||||||||||||
|
(Dollars in thousands)
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
NET CHARGE OFF'S
|
$
|
9,428
|
$
|
16,613
|
$
|
17,063
|
$
|
34,045
|
||||||||
|
AVERAGE BALANCES:
|
||||||||||||||||
|
Total Assets
|
$
|
4,138,484
|
$
|
4,282,299
|
$
|
4,130,481
|
$
|
4,322,808
|
||||||||
|
Total Loans
|
2,747,021
|
3,100,249
|
2,775,504
|
3,151,751
|
||||||||||||
|
Total Earning Assets
|
3,751,241
|
3,868,749
|
3,747,738
|
3,912,442
|
||||||||||||
|
Total Deposits
|
3,218,979
|
3,332,958
|
3,218,743
|
3,382,122
|
||||||||||||
|
Total Stockholders' Equity
|
464,739
|
491,162
|
460,488
|
479,145
|
||||||||||||
|
FINANCIAL RATIOS:
|
||||||||||||||||
|
Return on Average Assets
|
0.43
|
%
|
0.77
|
%
|
0.43
|
%
|
0.39
|
%
|
||||||||
|
Return on Average Stockholders' Equity
|
3.87
|
6.73
|
3.90
|
3.51
|
||||||||||||
|
Average Earning Assets to Average Assets
|
90.64
|
90.34
|
90.73
|
90.51
|
||||||||||||
|
Allowance for Loan Losses as % of Total Loans
|
2.83
|
2.84
|
2.83
|
2.84
|
||||||||||||
|
Net Charge Off's as % of Average Loans (Annualized)
|
1.37
|
2.14
|
1.23
|
2.16
|
||||||||||||
|
Average Stockholders' Equity to Average Assets
|
11.23
|
11.47
|
11.15
|
11.08
|
||||||||||||
|
Tax Equivalent Yield on Earning Assets
|
5.04
|
5.38
|
5.07
|
5.38
|
||||||||||||
|
Cost of Supporting Liabilities
|
1.05
|
1.48
|
1.11
|
1.52
|
||||||||||||
|
Net Interest Margin (FTE) on Earning Assets
|
3.99
|
3.90
|
3.96
|
3.86
|
||||||||||||
|
NON-PERFORMING ASSETS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2011
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Non-Accrual Loans
|
$
|
87,583
|
$
|
87,712
|
$
|
90,591
|
$
|
98,597
|
$
|
120,205
|
||||||||||
|
Renegotiated Loans
|
6,269
|
2,125
|
7,139
|
5,320
|
1,657
|
|||||||||||||||
|
Non-Performing Loans (NPL)
|
93,852
|
89,837
|
97,730
|
103,917
|
121,862
|
|||||||||||||||
|
Real Estate Owned and Repossessed Assets
|
15,437
|
17,056
|
20,927
|
21,546
|
20,124
|
|||||||||||||||
|
Non-Performing Assets (NPA)
|
109,289
|
106,893
|
118,657
|
125,463
|
141,986
|
|||||||||||||||
|
90+ Days Delinquent
|
227
|
752
|
1,330
|
5,320
|
4,537
|
|||||||||||||||
|
NPAS & 90 Day Delinquent
|
$
|
109,516
|
$
|
107,645
|
$
|
119,987
|
$
|
130,783
|
$
|
146,523
|
||||||||||
|
Loan Loss Reserve
|
$
|
77,133
|
$
|
80,936
|
$
|
82,977
|
$
|
83,660
|
$
|
86,970
|
||||||||||
|
YTD Charge-offs
|
17,063
|
7,635
|
55,637
|
47,876
|
34,045
|
|||||||||||||||
|
NPAs / Actual Assets %
|
2.67
|
%
|
2.60
|
%
|
2.84
|
%
|
3.00
|
%
|
3.39
|
%
|
||||||||||
|
NPAs & 90 Day / Actual Assets %
|
2.67
|
%
|
2.61
|
%
|
2.88
|
%
|
3.13
|
%
|
3.50
|
%
|
||||||||||
|
NPAs / Actual Loans and REO %
|
3.98
|
%
|
3.84
|
%
|
4.12
|
%
|
4.25
|
%
|
4.61
|
%
|
||||||||||
|
Loan Loss Reserves / Actual Loans (%)
|
2.83
|
%
|
2.93
|
%
|
2.90
|
%
|
2.86
|
%
|
2.84
|
%
|
||||||||||
|
NCOs / YTD Average Loans (%)
|
0.61
|
%
|
0.27
|
%
|
1.82
|
%
|
1.54
|
%
|
1.08
|
%
|
||||||||||
|
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2011
|
2010
|
2010
|
2010
|
||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
50,874
|
$
|
44,283
|
$
|
50,844
|
$
|
54,736
|
$
|
60,223
|
||||||||||
|
Federal funds sold
|
6,092
|
7,463
|
6,392
|
4,101
|
||||||||||||||||
|
Cash and cash equivalents
|
50,874
|
50,375
|
58,307
|
61,128
|
64,324
|
|||||||||||||||
|
Interest-bearing time deposits
|
15,865
|
61,843
|
65,216
|
114,401
|
40,823
|
|||||||||||||||
|
Investment securities
|
938,366
|
886,029
|
826,797
|
701,852
|
646,185
|
|||||||||||||||
|
Mortgage loans held for sale
|
4,846
|
2,111
|
21,469
|
15,390
|
7,600
|
|||||||||||||||
|
Loans
|
2,724,022
|
2,764,128
|
2,835,683
|
2,913,364
|
3,051,346
|
|||||||||||||||
|
Less: Allowance for loan losses
|
(77,133
|
)
|
(80,936
|
)
|
(82,977
|
)
|
(83,660
|
)
|
(86,970
|
)
|
||||||||||
|
Net loans
|
2,646,889
|
2,683,192
|
2,752,706
|
2,829,704
|
2,964,376
|
|||||||||||||||
|
Premises and equipment
|
51,851
|
51,818
|
52,450
|
52,774
|
53,437
|
|||||||||||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
31,384
|
33,801
|
33,884
|
36,271
|
36,218
|
|||||||||||||||
|
Interest receivable
|
17,001
|
17,583
|
18,674
|
20,310
|
18,894
|
|||||||||||||||
|
Core deposit intangibles and goodwill
|
151,817
|
152,918
|
154,019
|
155,180
|
156,340
|
|||||||||||||||
|
Cash surrender value of life insurance
|
102,880
|
102,309
|
96,731
|
96,206
|
95,666
|
|||||||||||||||
|
Other real estate owned
|
15,437
|
17,056
|
20,927
|
21,546
|
20,124
|
|||||||||||||||
|
Tax asset, deferred and receivable
|
36,790
|
38,224
|
45,623
|
50,972
|
52,839
|
|||||||||||||||
|
Other assets
|
30,218
|
19,916
|
24,045
|
24,586
|
26,422
|
|||||||||||||||
|
TOTAL ASSETS
|
$
|
4,094,218
|
$
|
4,117,175
|
$
|
4,170,848
|
$
|
4,180,320
|
$
|
4,183,248
|
||||||||||
|
LIABILITIES
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Noninterest-bearing
|
$
|
590,199
|
$
|
586,973
|
$
|
583,696
|
$
|
525,463
|
$
|
516,769
|
||||||||||
|
Interest-bearing
|
2,552,334
|
2,565,363
|
2,685,184
|
2,728,888
|
2,744,194
|
|||||||||||||||
|
Total Deposits
|
3,142,533
|
3,152,336
|
3,268,880
|
3,254,351
|
3,260,963
|
|||||||||||||||
|
Borrowings:
|
||||||||||||||||||||
|
Federal Funds purchased
|
22,978
|
|||||||||||||||||||
|
Securities sold under repurchase agreements
|
124,236
|
115,684
|
109,871
|
109,647
|
107,505
|
|||||||||||||||
|
Federal Home Loan Bank advances
|
74,050
|
104,697
|
82,684
|
92,628
|
100,540
|
|||||||||||||||
|
Subordinated debentures, revolving credit lines and term loans
|
226,580
|
226,400
|
226,440
|
227,514
|
225,867
|
|||||||||||||||
|
Total Borrowings
|
447,844
|
446,781
|
418,995
|
429,789
|
433,912
|
|||||||||||||||
|
Interest payable
|
3,601
|
3,117
|
4,262
|
4,011
|
4,911
|
|||||||||||||||
|
Other liabilities
|
31,762
|
52,419
|
24,303
|
29,704
|
25,933
|
|||||||||||||||
|
Total Liabilities
|
3,625,740
|
3,654,653
|
3,716,440
|
3,717,855
|
3,725,719
|
|||||||||||||||
|
STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
|
Preferred Stock, no-par value:
|
||||||||||||||||||||
|
Authorized -- 500,000 shares
|
||||||||||||||||||||
|
Series A, Issued and outstanding - 69,600 shares
|
68,118
|
67,998
|
67,880
|
67,764
|
67,649
|
|||||||||||||||
|
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 - 25,690,649 and 25,524,948 shares
|
3,211
|
3,206
|
3,197
|
3,194
|
3,191
|
|||||||||||||||
|
Additional paid-in capital
|
233,544
|
233,032
|
232,503
|
231,979
|
231,372
|
|||||||||||||||
|
Retained earnings
|
169,313
|
165,075
|
160,860
|
158,074
|
158,118
|
|||||||||||||||
|
Accumulated other comprehensive income (loss)
|
(5,833
|
)
|
(6,914
|
)
|
(10,157
|
)
|
1,329
|
(2,926
|
)
|
|||||||||||
|
Total Stockholders' Equity
|
468,478
|
462,522
|
454,408
|
462,465
|
457,529
|
|||||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,094,218
|
$
|
4,117,175
|
$
|
4,170,848
|
$
|
4,180,320
|
$
|
4,183,248
|
||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2011
|
2010
|
2010
|
2010
|
||||||||||||||||
|
INTEREST INCOME
|
||||||||||||||||||||
|
Loans receivable:
|
||||||||||||||||||||
|
Taxable
|
$
|
37,457
|
$
|
38,738
|
$
|
41,497
|
$
|
43,148
|
$
|
43,977
|
||||||||||
|
Tax exempt
|
247
|
102
|
(250
|
)
|
236
|
252
|
||||||||||||||
|
Investment securities:
|
||||||||||||||||||||
|
Taxable
|
5,040
|
4,547
|
3,680
|
3,100
|
3,286
|
|||||||||||||||
|
Tax exempt
|
2,535
|
2,553
|
2,573
|
2,610
|
2,548
|
|||||||||||||||
|
Federal funds sold
|
1
|
2
|
3
|
3
|
3
|
|||||||||||||||
|
Deposits with financial institutions
|
100
|
83
|
142
|
84
|
95
|
|||||||||||||||
|
Federal Reserve and Federal Home Loan Bank stock
|
341
|
341
|
312
|
250
|
330
|
|||||||||||||||
|
Total Interest Income
|
45,721
|
46,366
|
47,957
|
49,431
|
50,491
|
|||||||||||||||
|
INTEREST EXPENSE
|
||||||||||||||||||||
|
Deposits
|
5,864
|
6,866
|
8,427
|
9,434
|
10,520
|
|||||||||||||||
|
Federal funds purchased
|
3
|
3
|
1
|
4
|
||||||||||||||||
|
Securities sold under repurchase agreements
|
386
|
378
|
383
|
401
|
429
|
|||||||||||||||
|
Federal Home Loan Bank advances
|
977
|
1,001
|
1,146
|
1,218
|
1,440
|
|||||||||||||||
|
Subordinated debentures, revolving credit lines and term loans
|
2,644
|
2,641
|
2,508
|
2,695
|
1,919
|
|||||||||||||||
|
Total Interest Expense
|
9,874
|
10,889
|
12,464
|
13,749
|
14,312
|
|||||||||||||||
|
NET INTEREST INCOME
|
35,847
|
35,477
|
35,493
|
35,682
|
36,179
|
|||||||||||||||
|
Provision for loan losses
|
5,625
|
5,594
|
7,078
|
10,521
|
15,015
|
|||||||||||||||
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
30,222
|
29,883
|
28,415
|
25,161
|
21,164
|
|||||||||||||||
|
OTHER INCOME
|
||||||||||||||||||||
|
Service charges on deposit accounts
|
2,997
|
2,779
|
3,111
|
3,404
|
3,506
|
|||||||||||||||
|
Fiduciary activities
|
1,929
|
2,036
|
1,881
|
1,773
|
1,978
|
|||||||||||||||
|
Other customer fees
|
2,634
|
2,235
|
2,217
|
2,080
|
2,195
|
|||||||||||||||
|
Commission income
|
1,024
|
1,888
|
1,267
|
1,482
|
1,487
|
|||||||||||||||
|
Earnings on cash surrender value of life insurance
|
571
|
578
|
524
|
540
|
526
|
|||||||||||||||
|
Net gains and fees on sales of loans
|
1,030
|
1,873
|
2,384
|
2,088
|
1,185
|
|||||||||||||||
|
Net realized and unrealized gains on sales of available for sale securities
|
825
|
463
|
1,305
|
2
|
257
|
|||||||||||||||
|
Other-than-temporary impairment on available for sale securities
|
(400
|
)
|
(656
|
)
|
(400
|
)
|
||||||||||||||
|
Other income
|
51
|
406
|
904
|
332
|
208
|
|||||||||||||||
|
Total Other Income
|
11,061
|
11,858
|
13,593
|
11,045
|
10,942
|
|||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||
|
Salaries and employee benefits
|
18,560
|
17,176
|
19,655
|
18,094
|
17,942
|
|||||||||||||||
|
Net occupancy
|
2,415
|
2,745
|
2,452
|
2,574
|
2,058
|
|||||||||||||||
|
Equipment
|
1,677
|
1,783
|
1,812
|
1,797
|
1,861
|
|||||||||||||||
|
Marketing
|
436
|
382
|
527
|
519
|
495
|
|||||||||||||||
|
Outside data processing fees
|
1,458
|
1,445
|
1,154
|
1,348
|
1,311
|
|||||||||||||||
|
Printing and office supplies
|
313
|
288
|
317
|
303
|
321
|
|||||||||||||||
|
Core deposit amortization
|
1,101
|
1,101
|
1,161
|
1,161
|
1,192
|
|||||||||||||||
|
FDIC assessments
|
1,451
|
2,104
|
2,044
|
2,112
|
2,243
|
|||||||||||||||
|
Other real estate owned and credit-related expenses
|
2,843
|
3,195
|
5,257
|
2,991
|
1,503
|
|||||||||||||||
|
Other expenses
|
4,145
|
3,662
|
3,814
|
4,236
|
5,417
|
|||||||||||||||
|
Total Other Expenses
|
34,399
|
33,881
|
38,193
|
35,135
|
34,343
|
|||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAX
|
6,884
|
7,860
|
3,815
|
1,071
|
(2,237
|
)
|
||||||||||||||
|
Income tax expense (benefit)
|
1,396
|
2,399
|
(216
|
)
|
(564
|
)
|
(1,894
|
)
|
||||||||||||
|
NET INCOME (LOSS)
|
5,488
|
5,461
|
4,031
|
1,635
|
(343
|
)
|
||||||||||||||
|
Gain on exchange of preferred stock for trust preferred debt
|
10,052
|
|||||||||||||||||||
|
Preferred stock dividends and discount accretion
|
(990
|
)
|
(988
|
)
|
(1,476
|
)
|
(870
|
)
|
(1,443
|
)
|
||||||||||
|
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
|
$
|
4,498
|
$
|
4,473
|
$
|
2,555
|
$
|
765
|
$
|
8,266
|
||||||||||
|
PER SHARE:
|
||||||||||||||||||||
|
Basic Net Income Available to Common Stockholders
|
$
|
0.18
|
$
|
0.17
|
$
|
0.10
|
$
|
0.02
|
$
|
0.35
|
||||||||||
|
Diluted Net Income Available to Common Stockholders
|
$
|
0.18
|
$
|
0.17
|
$
|
0.10
|
$
|
0.02
|
$
|
0.35
|
||||||||||
|
Cash Dividends Paid
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
$
|
0.01
|
||||||||||
|
Average Diluted Shares Outstanding (in thousands)
|
25,783
|
25,763
|
25,737
|
25,686
|
25,633
|
|||||||||||||||
|
FINANCIAL RATIOS:
|
||||||||||||||||||||
|
Return on Average Assets
|
0.43
|
%
|
0.43
|
%
|
0.24
|
%
|
0.07
|
%
|
0.77
|
%
|
||||||||||
|
Return on Average Stockholders' Equity
|
3.87
|
3.92
|
2.20
|
0.67
|
6.73
|
|||||||||||||||
|
Average Earning Assets to Average Assets
|
90.64
|
90.83
|
90.27
|
90.39
|
90.34
|
|||||||||||||||
|
Allowance for Loan Losses as % of Total Loans
|
2.83
|
2.93
|
2.90
|
2.86
|
2.84
|
|||||||||||||||
|
Net Charge Off's as % of Average Loans (Annualized)
|
1.37
|
1.09
|
1.07
|
1.84
|
2.14
|
|||||||||||||||
|
Average Stockholders' Equity to Average Assets
|
11.23
|
11.07
|
10.93
|
10.95
|
11.47
|
|||||||||||||||
|
Tax Equivalent Yield on Earning Assets
|
5.04
|
5.11
|
5.13
|
5.38
|
5.38
|
|||||||||||||||
|
Cost of Supporting Liabilities
|
1.05
|
1.16
|
1.30
|
1.45
|
1.48
|
|||||||||||||||
|
Net Interest Margin (FTE) on Earning Assets
|
3.99
|
3.95
|
3.83
|
3.93
|
3.90
|
|||||||||||||||
|
LOANS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2011
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Commercial and industrial loans
|
$
|
529,742
|
$
|
529,110
|
$
|
530,322
|
$
|
550,310
|
$
|
589,157
|
||||||||||
|
Agricultural production financing and other loans to farmers
|
99,360
|
89,032
|
95,516
|
99,087
|
108,439
|
|||||||||||||||
|
Real estate loans:
|
||||||||||||||||||||
|
Construction
|
96,308
|
103,956
|
106,615
|
91,705
|
111,070
|
|||||||||||||||
|
Commercial and farm land
|
1,171,901
|
1,199,078
|
1,229,037
|
1,229,836
|
1,269,455
|
|||||||||||||||
|
Residential
|
687,095
|
699,773
|
724,020
|
779,483
|
816,823
|
|||||||||||||||
|
Individuals' loans for household and other personal expenditures
|
94,123
|
104,701
|
115,295
|
128,400
|
129,724
|
|||||||||||||||
|
Lease financing receivables, net of unearned income
|
4,399
|
4,706
|
5,157
|
5,763
|
6,143
|
|||||||||||||||
|
Other loans
|
41,094
|
33,772
|
29,721
|
28,780
|
20,535
|
|||||||||||||||
|
Loans
|
2,724,022
|
2,764,128
|
2,835,683
|
2,913,364
|
3,051,346
|
|||||||||||||||
|
Allowance for loan losses
|
(77,133
|
)
|
(80,936
|
)
|
(82,977
|
)
|
(83,660
|
)
|
(86,970
|
)
|
||||||||||
|
NET LOANS
|
$
|
2,646,889
|
$
|
2,683,192
|
$
|
2,752,706
|
$
|
2,829,704
|
$
|
2,964,376
|
||||||||||
|
DEPOSITS
|
||||||||||||||||||||
|
(Dollars in thousands)
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2011
|
2010
|
2010
|
2010
|
||||||||||||||||
|
Demand deposits
|
$
|
1,363,621
|
$
|
1,318,188
|
$
|
1,362,927
|
$
|
1,288,975
|
$
|
1,246,006
|
||||||||||
|
Savings deposits
|
750,337
|
765,138
|
763,949
|
761,181
|
730,105
|
|||||||||||||||
|
Certificates and other time deposits of $100,000 or more
|
292,613
|
318,663
|
334,748
|
350,623
|
374,016
|
|||||||||||||||
|
Other certificates and time deposits
|
597,330
|
624,032
|
661,569
|
685,917
|
715,941
|
|||||||||||||||
|
Brokered deposits
|
138,632
|
126,315
|
145,687
|
167,655
|
194,895
|
|||||||||||||||
|
TOTAL DEPOSITS
|
$
|
3,142,533
|
$
|
3,152,336
|
$
|
3,268,880
|
$
|
3,254,351
|
$
|
3,260,963
|
||||||||||