UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

 

SECURITIES EXCHANGE ACT OF 1934

 

______________________________

 

DATE OF REPORT (Date of earliest event reported): August 3, 2009

 

______________________________

 

FIRST MERCHANTS CORPORATION

(Exact Name of Registrant as Specified in its Charter)

 

_______________________________

 

 

INDIANA

0-17071

35-1544218

(State or other jurisdiction                       (Commission File Number)                (IRS Employer Identification No.)

 

of incorporation)

 

 

200 East Jackson Street

P.O. Box 792

Muncie, IN 47305-2814

(Address of Principal Executive Offices, including Zip Code)

 

(765) 747-1500

(Registrant's Telephone Number, including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 


o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On August 3, 2009, First Merchants Corporation issued a press release to report its financial results for the second quarter ended June 30, 2009. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information in this Current Report on Form 8-K, including Exhibit No. 99.1 hereto, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability of that section. The information in this Current Report shall not be incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing or document.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.

 

(a)

Not applicable.

 

(b)

Not applicable.

 

(c)

Exhibits.

 

 

Exhibit 99.1

Press Release, dated August 3, 2009, issued by

 

First Merchants Corporation

 


SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

DATE: August 3, 2009

 

 

FIRST MERCHANTS CORPORATION

 

 

 

By: _/s/Mark K. Hardwick___________

 

Mark K. Hardwick,

 

Executive Vice President and

 

Chief Financial Officer

 


Exhibit Index

 

Exhibit No.

Description

 

99.1

Press Release, dated August 3, 2009 issued by

 

First Merchants Corporation

 

 


First Merchants Corporation

 

Exhibit No. 99.1

 

Press Release, dated August 3, 2009

 

N / E / W / S

R / E / L / E / A / S / E

 

August 3, 2009

 

FOR IMMEDIATE RELEASE

For more information, contact:

Mark K. Hardwick, Executive Vice President/Chief Financial Officer, 765-751-1857

http://www.firstmerchants.com

 

SOURCE: First Merchants Corporation, Muncie, Indiana

 

FIRST MERCHANTS CORPORATION ANNOUNCES 2nd QUARTER EARNINGS PER SHARE

 

First Merchants Corporation (NASDAQ – FRME) has reported a June 30, 2009, net loss of $31.2 million, or $1.48 per fully diluted common share. The Corporation’s second quarter contributed to year-to-date fully diluted common share loss of $1.31, down from the prior year income of $.81.

 

The decline in net income for the quarter was due to a higher-than-normal provision for loan losses of $59 million. The year-to-date provision was $72 million compared to $11 million during the first half of 2008. The Corporation’s allowance for loan losses, as a percent of total loans, increased to 2.16 percent as of quarter-end from 1.05 percent, as of June 30, 2008, a $45.5 million increase. The increase in the reserve is a result of the provision for loan losses exceeding charge-offs by $34.8 million in the last four quarters coupled with the $10.7 million allowance from the Lincoln acquisition.

 

Loan charge-offs were $40.4 million for the quarter. Commercial real estate charge-offs totaled $6.6 million, land and lot development loans totaled $5.1 million, 1-4 family residential properties totaled $3.1 million, commercial and industrial loans totaled $24.4 million and consumer loans totaled $1.2 million. The single largest charge-off, totaling $10.2 million, was taken as a result of fraudulent financial statements provided by a large commercial and industrial borrower. The Corporation is pursuing all legal actions to recover our exposure. Other losses for the quarter are primarily policy compliant loans resulting from economic pressures in our franchise.

 

Non-performing loans were $116 million, or 2.46 percent of total assets at quarter-end. Of these non-performing loans, commercial real estate loans totaled $42 million, land and lot development loans totaled $26 million, 1-4 family residential properties totaled $17 million, commercial and industrial loans totaled $24 million and other loans totaled $7 million. Other real estate owned (“OREO”) declined at quarter-end by $1.8 million to $20 million. In addition, loans past due 90 days or more fell by more than half from the prior quarter to $3.6 million.

 

As of June 30, 2009, the Corporation’s total risk-based capital totaled 12.56 percent, Tier 1 risk-based capital totaled 10.01 percent, Tier 1 leverage ratio totaled 8.31 percent, and tangible common equity ratio totaled 4.42 percent. All regulatory capital ratios exceed the regulatory definitions of “well capitalized”, in a range of 26 to 38 percent.

 

Net-Interest margin declined slightly by 4 basis points from 3.68 percent in the first quarter of 2009 to 3.64 percent in the second quarter of 2009 as net interest income remained stable at just over $38 million, reflecting the strength of ongoing operations.

 

Total non-interest income, linked quarter-over-quarter, increased by $224,000 when normalized for bond sales activities. Unrealized losses for the quarter included an other-than-temporary impairment charge of $2 million related to pooled trust preferred holdings. The original exposure of $14.9 million now totals $11.1 million.

 


Total non-interest expense, linked quarter-over-quarter, increased by $3.5 million as FDIC assessments increased by $2.9 million, expenses related to OREO write-downs increased by $1.1 million and professional services related to credit losses increased by just over $750,000. Absent credit-related costs and FDIC insurance costs, operating expenses decreased by nearly $1.3 million, reflecting the operational savings related to the Lincoln integration from mid-April. The largest reduction was in base salary expense totaling $950,000.

 

Michael C. Rechin, President and Chief Executive Officer, stated that, “First Merchants Corporation’s management team is disappointed to report a loss quarter and yet keenly focused on our plan of capital and liquidity management, asset quality improvement and operating efficiencies.”

 

Rechin continued, “Asset quality improvement efforts include policy and adjudication modifications, staffing changes, non-performing asset reductions and non-strategic asset reductions. During the quarter, we reduced our overall exposure to construction and development by $46 million to a balance of $162 million. We accomplished the reduction while earning assets grew reflecting our continued activity in our markets. Management will continue to ensure that all our stakeholder groups are well represented by First Merchants’ priority setting during this turbulent time.”

 

CONFERENCE CALL

 

First Merchants Corporation will conduct a second quarter earnings conference call and web cast at 2:30 p.m. (ET) on Tuesday, August 4, 2009. To participate, dial (Toll Free) 800-860-2442 and reference First Merchants Corporation's second quarter earnings release. International callers please call +1 412-858-4600. In order to view the web cast and presentation slides, please go to http://www.snl.com/irweblinkx/corporateprofile.aspx?iid=100283 during the time of the call. A replay of both the call and the web cast will be available until August 12, 2009 at 9:00 a.m. (ET). To access replay, US/Canada participants should dial (Toll Free) 877-344-7529 or for International participants, dial +1 412-317-0088. The replay pass code is 431665.

 

During the call, we may make Forward-Looking Statements about our relative business outlook. 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. Subsidiaries of the Corporation include First Merchants Bank, N.A., First Merchants Bank of Central Indiana, N.A., Lafayette Bank & Trust Company, N.A., Commerce National Bank, and First Merchants Trust Company, N.A. The Corporation also operates First Merchants Insurance Services, Inc., a full-service property casualty, personal lines, and healthcare insurance agency.

 

First Merchants Corporation's common stock is traded over-the-counter on the NASDAQ National 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,

 

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

2008

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

 

$

73,668

 

 

 

 

 

$

80,996

 

Federal funds sold

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

73,668

 

 

 

 

 

 

80,996

 

Interest-bearing time deposits

 

 

 

 

44,595

 

 

 

 

 

 

7,267

 

Investment securities

 

 

 

 

630,958

 

 

 

 

 

 

408,324

 

Mortgage loans held for sale

 

 

 

 

23,070

 

 

 

 

 

 

3,234

 

Loans

 

 

 

 

3,554,229

 

 

 

 

 

 

3,018,596

 

Less: Allowance for loan losses

 

 

 

 

(77,119

)

 

 

 

 

 

(31,597

)

Net loans

 

 

 

 

3,477,110

 

 

 

 

 

 

2,986,999

 

Premises and equipment

 

 

 

 

58,692

 

 

 

 

 

 

44,232

 

Federal Reserve and Federal Home Loan Bank stock

 

 

 

 

34,441

 

 

 

 

 

 

25,455

 

Interest receivable

 

 

 

 

20,778

 

 

 

 

 

 

19,680

 

Core deposit intangibles and goodwill

 

 

 

 

161,294

 

 

 

 

 

 

136,230

 

Cash surrender value of life insurance

 

 

 

 

93,876

 

 

 

 

 

 

72,948

 

Other real estate owned

 

 

 

 

20,227

 

 

 

 

 

 

17,243

 

Other assets

 

 

 

 

78,336

 

 

 

 

 

 

19,852

 

TOTAL ASSETS

 

 

 

$

4,717,045

 

 

 

 

 

$

3,822,460

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

 

 

$

512,368

 

 

 

 

 

$

403,152

 

Interest-bearing

 

 

 

 

3,078,555

 

 

 

 

 

 

2,460,483

 

Total Deposits

 

 

 

 

3,590,923

 

 

 

 

 

 

2,863,635

 

Borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

 

 

15,042

 

 

 

 

 

 

151,356

 

Securities sold under repurchase agreements

 

 

 

 

115,011

 

 

 

 

 

 

90,872

 

Federal Home Loan Bank advances

 

 

 

 

268,938

 

 

 

 

 

 

228,196

 

Subordinated debentures, revolving credit lines and term loans

 

 

 

 

194,783

 

 

 

 

 

 

115,826

 

Total Borrowings

 

 

 

 

593,774

 

 

 

 

 

 

586,250

 

Interest payable

 

 

 

 

7,351

 

 

 

 

 

 

6,658

 

Other liabilities

 

 

 

 

51,619

 

 

 

 

 

 

18,525

 

Total Liabilities

 

 

 

 

4,243,667

 

 

 

 

 

 

3,475,068

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock, no-par value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized -- 500,000 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A, Issued and outstanding - 116,000 shares

 

 

 

 

112,009

 

 

 

 

 

 

 

 

Cumulative Preferred Stock, $1,000 par value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized -- 600 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued and outstanding - 125 shares

 

 

 

 

125

 

 

 

 

 

 

125

 

Common Stock, $.125 stated value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized -- 50,000,000 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued and outstanding - 21,067,477 and 18,062,701 shares

 

 

 

 

2,633

 

 

 

 

 

 

2,258

 

Additional paid-in capital

 

 

 

 

204,403

 

 

 

 

 

 

140,258

 

Retained earnings

 

 

 

 

172,688

 

 

 

 

 

 

209,059

 

Accumulated other comprehensive loss

 

 

 

 

(18,480

)

 

 

 

 

 

(4,308

)

Total Stockholders’ Equity

 

 

 

 

473,378

 

 

 

 

 

 

347,392

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

$

4,717,045

 

 

 

 

 

$

3,822,460

 

 

 


CONSOLIDATED STATEMENTS OF OPERATIONS

 

Three Months Ended

June 30,

 

 

 

Six Months Ended

June 30,

(Dollars in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

2009

 

 

2008

 

 

 

2009

 

2008

 

INTEREST INCOME     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable     

 

 

 

$

52,843

 

 

$

49,023

 

 

 

$

106,636

 

$

100,124

 

Tax exempt     

 

 

 

 

247

 

 

 

178

 

 

 

 

462

 

 

343

 

Investment securities:     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable     

 

 

 

 

3,261

 

 

 

2,947

 

 

 

 

7,024

 

 

6,196

 

Tax exempt     

 

 

 

 

2,362

 

 

 

1,452

 

 

 

 

4,131

 

 

2,965

 

Federal funds sold     

 

 

 

 

42

 

 

 

3

 

 

 

 

54

 

 

11

 

Deposits with financial institutions     

 

 

 

 

116

 

 

 

133

 

 

 

 

218

 

 

415

 

Federal Reserve and Federal Home Loan Bank stock     

 

 

 

 

199

 

 

 

370

 

 

 

 

672

 

 

705

 

Total Interest Income     

 

 

 

 

59,070

 

 

 

54,106

 

 

 

 

119,197

 

 

110,759

 

INTEREST EXPENSE     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits     

 

 

 

 

15,569

 

 

 

16,297

 

 

 

 

32,280

 

 

35,730

 

Federal funds purchased     

 

 

 

 

 

 

 

 

577

 

 

 

 

22

 

 

1,246

 

Securities sold under repurchase agreements     

 

 

 

 

507

 

 

 

632

 

 

 

 

974

 

 

1,448

 

Federal Home Loan Bank advances     

 

 

 

 

2,447

 

 

 

2,825

 

 

 

 

5,396

 

 

5,861

 

Subordinated debentures, revolving credit lines and term loans     

 

 

2,113

 

 

 

1,602

 

 

 

 

3,592

 

 

3,492

 

Total Interest Expense     

 

 

 

 

20,636

 

 

 

21,933

 

 

 

 

42,264

 

 

47,777

 

NET INTEREST INCOME      

 

 

 

 

38,434

 

 

 

32,173

 

 

 

 

76,933

 

 

62,982

 

Provision for loan losses     

 

 

 

 

58,995

 

 

 

7,070

 

 

 

 

71,916

 

 

10,893

 

NET INTEREST INCOME (LOSS) AFTER PROVISION FOR LOAN LOSSES     

(20,561

)

 

 

25,103

 

 

 

 

5,017

 

 

52,089

 

OTHER INCOME     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts     

 

 

 

 

3,888

 

 

 

3,157

 

 

 

 

7,430

 

 

6,088

 

Fiduciary activities     

 

 

 

 

1,680

 

 

 

2,126

 

 

 

 

3,739

 

 

4,268

 

Other customer fees     

 

 

 

 

1,946

 

 

 

1,767

 

 

 

 

3,949

 

 

3,446

 

Commission income     

 

 

 

 

1,698

 

 

 

1,427

 

 

 

 

3,757

 

 

3,096

 

Earnings on cash surrender value of life insurance     

 

 

 

 

331

 

 

 

606

 

 

 

 

654

 

 

1,344

 

Net gains and fees on sales of loans     

 

 

 

 

1,678

 

 

 

668

 

 

 

 

3,108

 

 

1,311

 

Net realized and unrealized gains/(losses) on sales of available
for sale securities     

 

 

 

 

(891

)

 

 

13

 

 

 

 

1,423

 

 

86

 

Other income     

 

 

 

 

1,160

 

 

 

570

 

 

 

 

1,901

 

 

1,222

 

Total Other Income     

 

 

 

 

11,490

 

 

 

10,334

 

 

 

 

25,961

 

 

20,861

 

OTHER EXPENSES     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits     

 

 

 

 

19,685

 

 

 

15,698

 

 

 

 

39,700

 

 

31,796

 

Net occupancy     

 

 

 

 

2,443

 

 

 

1,750

 

 

 

 

5,012

 

 

3,555

 

Equipment     

 

 

 

 

1,909

 

 

 

1,643

 

 

 

 

3,785

 

 

3,297

 

Marketing     

 

 

 

 

564

 

 

 

612

 

 

 

 

1,113

 

 

1,096

 

Outside data processing fees     

 

 

 

 

1,405

 

 

 

1,009

 

 

 

 

3,338

 

 

1,891

 

Printing and office supplies     

 

 

 

 

397

 

 

 

291

 

 

 

 

760

 

 

572

 

Core deposit amortization     

 

 

 

 

1,278

 

 

 

808

 

 

 

 

2,555

 

 

1,598

 

Other expenses     

 

 

 

 

10,511

 

 

 

4,593

 

 

 

 

16,643

 

 

8,872

 

Total Other Expenses     

 

 

 

 

38,192

 

 

 

26,404

 

 

 

 

72,906

 

 

52,677

 

INCOME (LOSS) BEFORE INCOME TAX     

 

 

 

 

(47,263

)

 

 

9,033

 

 

 

 

(41,928

)

 

20,273

 

Income tax expense (benefit)  

 

 

 

 

(17,534

)

 

 

2,491

 

 

 

 

(16,316

)

 

5,605

 

NET INCOME (LOSS)    

 

 

 

 

(29,729

)

 

 

6,542

 

 

 

 

(25,612

)

 

14,668

 

Preferred stock dividends and discount accretion     

 

 

 

 

1,450

 

 

 

 

 

 

 

 

2,078

 

 

 

 

NET INCOME (LOSS) AVAILABLE TO COMMON
         STOCKHOLDERS     

 

$

(31,179

)

 

$

6,542

 

 

 

$

(27,690

)

$

14,668

 

Per Share Data:     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income (Loss) Available to Common Stockholders     

 

 

 

$

(1.49

)

 

$

0.37

 

 

 

$

(1.32

)

$

0.82

 

Diluted Net Income (Loss) Available to Common
Stockholders     

 

 

 

$

(1.48

)

 

$

0.36

 

 

 

$

(1.31

)

$

0.81

 

Cash Dividends Paid     

 

 

 

$

0.08

 

 

$

0.23

 

 

 

$

0.31

 

$

0.46

 

Average Diluted Shares Outstanding (in thousands)     

 

 

 

 

21,120

 

 

 

18,159

 

 

 

 

21,108

 

 

18,108

 

 

 


 

FINANCIAL HIGHLIGHTS

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

Six Months Ended

 

(Dollars in thousands)

 

 

 

June 30,

 

 

 

June 30,

 

 

 

 

 

2009

 

 

 

2008

 

 

 

2009

 

 

 

2008

 

NET CHARGE OFF’S

 

 

 

$

40,378

 

 

 

$

4,567

 

 

 

$

46,380

 

 

 

$

7,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

 

 

$

4,813,639

 

 

 

$

3,770,260

 

 

 

$

4,767,145

 

 

 

$

3,764,296

 

Total Loans

 

 

 

 

3,636,233

 

 

 

 

2,973,270

 

 

 

 

3,665,989

 

 

 

 

2,940,716

 

Total Deposits

 

 

 

 

3,669,103

 

 

 

 

2,835,076

 

 

 

 

3,653,466

 

 

 

 

2,835,625

 

Total Stockholders’ Equity

 

 

 

 

507,484

 

 

 

 

350,800

 

 

 

 

479,554

 

 

 

 

347,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

 

 

 

(2.59

)%

 

 

 

0.69

%

 

 

 

(1.16

)%

 

 

 

0.78

%

Return on Average Stockholders’ Equity

 

 

 

 

(24.58

)

 

 

 

7.46

 

 

 

 

(11.56

)

 

 

 

8.44

 

Average Earning Assets to Average Assets

 

 

 

 

91.07

 

 

 

 

90.94

 

 

 

 

91.07

 

 

 

 

90.66

 

Allowance for Loan Losses as % of Total Loans

 

 

 

 

2.16

 

 

 

 

1.05

 

 

 

 

2.16

 

 

 

 

1.05

 

Net Charge Off’s as % of Average Loans (Annualized)

 

 

 

4.44

 

 

 

 

0.61

 

 

 

 

2.53

 

 

 

 

0.51

 

Dividend Payout Ratio

 

 

 

 

(5.41

)

 

 

 

63.85

 

 

 

 

(23.66

)

 

 

 

56.79

 

Average Stockholders’ Equity to Average Assets

 

 

 

 

10.54

 

 

 

 

9.30

 

 

 

 

10.05

 

 

 

 

9.24

 

Tax Equivalent Yield on Earning Assets

 

 

 

 

5.52

 

 

 

 

6.41

 

 

 

 

5.61

 

 

 

 

6.60

 

Cost of Supporting Liabilities

 

 

 

 

1.88

 

 

 

 

2.56

 

 

 

 

1.95

 

 

 

 

2.80

 

Net Interest Margin (FTE) on Earning Assets

 

 

 

 

3.64

 

 

 

 

3.85

 

 

 

 

3.66

 

 

 

 

3.80

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

September 31,

 

June 30,

 

 

 

2009

 

 

 

2009

 

 

 

2008

 

2008

 

2008

 

Non-Accrual Loans

 

$

112,220

 

 

 

$

108,546

 

 

 

$

87,546

 

 

 

$

37,879

 

 

 

$

34,410

 

Renegotiated Loans

 

 

4,216

 

 

 

 

 

 

 

 

 

130

 

 

 

 

135

 

 

 

 

136

 

Non-Performing Loans (NPL)

 

 

116,436

 

 

 

 

108,546

 

 

 

 

87,676

 

 

 

 

38,014

 

 

 

 

34,546

 

Real Estate Owned and Repossessed Assets

 

 

20,227

 

 

 

 

22,077

 

 

 

 

18,458

 

 

 

 

16,916

 

 

 

 

17,243

 

Non-Performing Assets (NPA)

 

 

136,663

 

 

 

 

130,623

 

 

 

 

106,134

 

 

 

 

54,930

 

 

 

 

51,789

 

90+ Days Delinquent

 

 

3,596

 

 

 

 

7,732

 

 

 

 

5,982

 

 

 

 

8,056

 

 

 

 

3,538

 

NPAS & 90 Day Delinquent

 

$

140,259

 

 

 

$

138,355

 

 

 

$

112,116

 

 

 

$

62,986

 

 

 

$

55,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Loss Reserve

 

$

77,119

 

 

 

$

58,502

 

 

 

$

49,543

 

 

 

$

34,985

 

 

 

$

31,597

 

YTD Charge-offs

 

 

46,380

 

 

 

 

6,002

 

 

 

 

15,602

 

 

 

 

11,230

 

 

 

 

7,524

 

NPAs / Actual Assets %

 

 

2.90

%

 

 

 

2.67

%

 

 

 

2.22

%

 

 

 

1.42

%

 

 

 

1.35

%

NPAs & 90 Day / Actual Assets %

 

 

2.97

%

 

 

 

2.83

%

 

 

 

2.34

%

 

 

 

1.63

%

 

 

 

1.45

%

NPAs / Actual Loans and REO %

 

 

3.80

%

 

 

 

3.54

%

 

 

 

2.83

%

 

 

 

1.77

%

 

 

 

1.70

%

Loan Loss Reserves / Actual Loans %

 

 

2.16

%

 

 

 

1.60

%

 

 

 

1.33

%

 

 

 

1.14

%

 

 

 

1.05

%

NCOs / YTD Average Loans %

 

 

1.27

%

 

 

 

0.16

%

 

 

 

0.52

%

 

 

 

0.38

%

 

 

 

0.26

%

 

 


 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

June 30,

 

 

2009

 

2009

 

 

2008

 

2008

 

 

2008

 

ASSETS     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks     

$

73,668

 

$

96,606

 

 

$

84,249

 

$

69,846

 

 

$

80,996

 

Federal funds sold     

 

 

 

 

89,282

 

 

 

66,237

 

 

7,818

 

 

 

 

 

Cash and cash equivalents     

 

73,668

 

 

185,888

 

 

 

150,486

 

 

77,664

 

 

 

80,996

 

Interest-bearing time deposits     

 

44,595

 

 

158,295

 

 

 

38,823

 

 

15,623

 

 

 

7,267

 

Investment securities     

 

630,958

 

 

446,316

 

 

 

481,984

 

 

388,808

 

 

 

408,324

 

Mortgage loans held for sale     

 

23,070

 

 

8,659

 

 

 

4,295

 

 

2,062

 

 

 

3,234

 

Loans     

 

3,554,229

 

 

3,654,074

 

 

 

3,721,952

 

 

3,078,768

 

 

 

3,018,596

 

Less: Allowance for loan losses     

 

(77,119

)

 

(58,502

)

 

 

(49,543

)

 

(34,985

)

 

 

(31,597

)

Net loans     

 

3,477,110

 

 

3,595,572

 

 

 

3,672,409

 

 

3,043,783

 

 

 

2,986,999

 

Premises and equipment     

 

58,692

 

 

58,948

 

 

 

59,641

 

 

44,402

 

 

 

44,232

 

Federal Reserve and Federal Home Loan Bank stock     

 

34,441

 

 

34,420

 

 

 

34,319

 

 

25,494

 

 

 

25,455

 

Interest receivable     

 

20,778

 

 

20,783

 

 

 

23,976

 

 

21,569

 

 

 

19,680

 

Core deposit intangibles and goodwill     

 

161,294

 

 

162,571

 

 

 

165,974

 

 

135,701

 

 

 

136,230

 

Cash surrender value of life insurance     

 

93,876

 

 

93,544

 

 

 

93,222

 

 

73,448

 

 

 

72,948

 

Other real estate owned     

 

20,227

 

 

22,077

 

 

 

18,458

 

 

16,916

 

 

 

17,243

 

Other assets     

 

78,336

 

 

99,824

 

 

 

40,568

 

 

18,604

 

 

 

19,852

 

TOTAL ASSETS     

$

4,717,045

 

$

4,886,897

 

 

$

4,784,155

 

$

3,864,074

 

 

$

3,822,460

 

LIABILITIES     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing     

$

512,368

 

$

462,167

 

 

$

460,519

 

$

384,928

 

 

$

403,152

 

Interest-bearing     

 

3,078,555

 

 

3,222,797

 

 

 

3,258,292

 

 

2,529,355

 

 

 

2,460,483

 

Total Deposits     

 

3,590,923

 

 

3,684,964

 

 

 

3,718,811

 

 

2,914,283

 

 

 

2,863,635

 

Borrowings:     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased     

 

15,042

 

 

 

 

 

 

 

 

 

57,600

 

 

 

151,356

 

Securities sold under repurchase agreements     

 

115,011

 

 

113,106

 

 

 

122,311

 

 

100,227

 

 

 

90,872

 

Federal Home Loan Bank advances

 

268,938

 

 

278,583

 

 

 

360,217

 

 

237,225

 

 

 

228,196

 

Subordinated debentures, revolving credit lines and term loans

 

194,783

 

 

204,779

 

 

 

135,826

 

 

176,256

 

 

 

115,826

 

Total Borrowings

 

593,774

 

 

596,468

 

 

 

618,354

 

 

571,308

 

 

 

586,250

 

Interest payable

 

7,351

 

 

8,278

 

 

 

8,844

 

 

6,529

 

 

 

6,658

 

Other liabilities

 

51,619

 

 

89,082

 

 

 

42,243

 

 

19,861

 

 

 

18,525

 

Total Liabilities

 

4,243,667

 

 

4,378,792

 

 

 

4,388,252

 

 

3,511,981

 

 

 

3,475,068

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Stock, no-par value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized -- 500,000 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A, Issued and outstanding - 116,000 shares

 

112,009

 

 

111,831

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Preferred Stock, $1,000 par 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 - 21,067,477 and 18,062,701 shares

 

2,633

 

 

2,632

 

 

 

2,647

 

 

2,266

 

 

 

2,258

 

Additional paid-in capital

 

204,403

 

 

203,889

 

 

 

202,299

 

 

141,777

 

 

 

140,258

 

Retained earnings

 

172,688

 

 

205,616

 

 

 

206,496

 

 

210,605

 

 

 

209,059

 

Accumulated other comprehensive loss

 

(18,480

)

 

(15,988

)

 

 

(15,664

)

 

(2,680

)

 

 

(4,308

)

Total Stockholders' Equity

 

473,378

 

 

508,105

 

 

 

395,903

 

 

352,093

 

 

 

347,392

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

4,717,045

 

$

4,886,897

 

 

$

4,784,155

 

$

3,864,074

 

 

$

3,822,460

 

 


 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

 

June 30,

 

 

March 31,

 

December 31,

 

September 30,

June 30,

 

 

 

2009

 

 

2009

 

2008

 

2008

2008

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

52,843

 

 

 

$

53,793

 

 

 

$

48,433

 

 

 

$

49,828

 

 

$

49,023

 

Tax exempt

 

 

247

 

 

 

 

215

 

 

 

 

349

 

 

 

 

321

 

 

 

178

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,261

 

 

 

 

3,763

 

 

 

 

2,907

 

 

 

 

2,943

 

 

 

2,947

 

Tax exempt

 

 

2,362

 

 

 

 

1,769

 

 

 

 

1,511

 

 

 

 

1,379

 

 

 

1,452

 

Federal funds sold

 

 

42

 

 

 

 

12

 

 

 

 

7

 

 

 

 

10

 

 

 

3

 

Deposits with financial institutions

 

 

116

 

 

 

 

102

 

 

 

 

194

 

 

 

 

146

 

 

 

133

 

Federal Reserve and Federal Home Loan Bank stock

 

 

199

 

 

 

 

473

 

 

 

 

335

 

 

 

 

351

 

 

 

370

 

Total Interest Income

 

 

59,070

 

 

 

 

60,127

 

 

 

 

53,736

 

 

 

 

54,978

 

 

 

54,106

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,569

 

 

 

 

16,711

 

 

 

 

15,638

 

 

 

 

16,213

 

 

 

16,297

 

Federal funds purchased

 

 

 

 

 

 

 

22

 

 

 

 

108

 

 

 

 

502

 

 

 

577

 

Securities sold under repurchase agreements

 

 

507

 

 

 

 

467

 

 

 

 

502

 

 

 

 

650

 

 

 

632

 

Federal Home Loan Bank advances

 

 

2,447

 

 

 

 

2,949

 

 

 

 

2,583

 

 

 

 

2,724

 

 

 

2,825

 

Subordinated debentures, revolving credit lines and term loans

 

 

2,113

 

 

 

 

1,479

 

 

 

 

1,757

 

 

 

 

1,635

 

 

 

1,602

 

Total Interest Expense

 

 

20,636

 

 

 

 

21,628

 

 

 

 

20,588

 

 

 

 

21,724

 

 

 

21,933

 

NET INTEREST INCOME

 

 

38,434

 

 

 

 

38,499

 

 

 

 

33,148

 

 

 

 

33,254

 

 

 

32,173

 

Provision for loan losses

 

 

58,995

 

 

 

 

12,921

 

 

 

 

10,251

 

 

 

 

7,094

 

 

 

7,070

 

NET INTEREST INCOME (LOSS) AFTER PROVISION FOR LOAN LOSSES

 

(20,561

)

 

 

 

25,578

 

 

 

 

22,897

 

 

 

 

26,160

 

 

 

25,103

 

OTHER INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

3,888

 

 

 

 

3,542

 

 

 

 

3,346

 

 

 

 

3,568

 

 

 

3,157

 

Fiduciary activities

 

 

1,680

 

 

 

 

2,059

 

 

 

 

1,831

 

 

 

 

1,932

 

 

 

2,126

 

Other customer fees

 

 

1,946

 

 

 

 

2,003

 

 

 

 

1,634

 

 

 

 

1,696

 

 

 

1,767

 

Commission income

 

 

1,698

 

 

 

 

2,059

 

 

 

 

1,271

 

 

 

 

1,457

 

 

 

1,427

 

Earnings on cash surrender value of life insurance

 

 

331

 

 

 

 

323

 

 

 

 

(2,130

)

 

 

 

519

 

 

 

606

 

Net gains and fees on sales of loans

 

 

1,678

 

 

 

 

1,430

 

 

 

 

531

 

 

 

 

648

 

 

 

668

 

Net realized and unrealized gains/(losses) on sales of available for sale securities

 

 

(891

)

 

 

 

2,314

 

 

 

 

(914

)

 

 

 

(1,255

)

 

 

13

 

Other income

 

 

1,160

 

 

 

 

741

 

 

 

 

717

 

 

 

 

655

 

 

 

570

 

Total Other Income

 

 

11,490

 

 

 

 

14,471

 

 

 

 

6,286

 

 

 

 

9,220

 

 

 

10,334

 

OTHER EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

19,685

 

 

 

 

20,015

 

 

 

 

15,880

 

 

 

 

15,330

 

 

 

15,698

 

Net occupancy

 

 

2,443

 

 

 

 

2,569

 

 

 

 

2,299

 

 

 

 

1,857

 

 

 

1,750

 

Equipment

 

 

1,909

 

 

 

 

1,876

 

 

 

 

1,713

 

 

 

 

1,649

 

 

 

1,643

 

Marketing

 

 

564

 

 

 

 

549

 

 

 

 

610

 

 

 

 

605

 

 

 

612

 

Outside data processing fees

 

 

1,405

 

 

 

 

1,933

 

 

 

 

1,128

 

 

 

 

1,068

 

 

 

1,009

 

Printing and office supplies

 

 

397

 

 

 

 

363

 

 

 

 

361

 

 

 

 

281

 

 

 

291

 

Core deposit amortization

 

 

1,278

 

 

 

 

1,277

 

 

 

 

809

 

 

 

 

809

 

 

 

808

 

Other expenses

 

 

10,511

 

 

 

 

6,132

 

 

 

 

6,200

 

 

 

 

5,516

 

 

 

4,593

 

Total Other Expenses

 

 

38,192

 

 

 

 

34,714

 

 

 

 

29,000

 

 

 

 

27,115

 

 

 

26,404

 

INCOME (LOSS) BEFORE INCOME TAX

 

 

(47,263

)

 

 

 

5,335

 

 

 

 

183

 

 

 

 

8,265

 

 

 

9,033

 

Income tax expense (benefit)

 

 

(17,534

)

 

 

 

1,218

 

 

 

 

(38

)

 

 

 

2,516

 

 

 

2,491

 

NET INCOME (LOSS)

 

 

(29,729

)

 

 

 

4,117

 

 

 

 

221

 

 

 

 

5,749

 

 

 

6,542

 

Preferred stock dividends and discount accretion

 

 

1,450

 

 

 

 

628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS

$

(31,179

)

 

 

$

3,489

 

 

 

$

221

 

 

 

$

5,749

 

 

$

6,542

 

PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income (Loss) Available to Common Stockholders

 

$

(1.49

)

 

 

$

0.17

 

 

 

$

0.01

 

 

 

$

0.32

 

 

$

0.37

 

Diluted Net Income (Loss) Available to Common Stockholders

 

$

(1.48

)

 

 

$

0.17

 

 

 

$

0.01

 

 

 

$

0.32

 

 

$

0.36

 

Cash Dividends Paid

 

$

0.08

 

 

 

$

0.23

 

 

 

$

0.23

 

 

 

$

0.23

 

 

$

0.23

 

Average Diluted Shares Outstanding (in thousands)

 

 

21,120

 

 

 

 

21,093

 

 

 

 

18,257

 

 

 

 

18,196

 

 

 

18,159

 

FINANCIAL RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

 

(2.59

)%

 

 

 

0.30

%

 

 

 

0.02

%

 

 

 

0.60

%

 

 

0.69

%

Return on Average Stockholders' Equity

 

 

(24.58

)

 

 

 

3.10

 

 

 

 

0.25

 

 

 

 

6.58

 

 

 

7.46

 

Average Earning Assets to Average Assets

 

 

91.07

 

 

 

 

91.07

 

 

 

 

91.15

 

 

 

 

91.02

 

 

 

90.94

 

Allowance for Loan Losses as % of Total Loans

 

 

2.16

 

 

 

 

1.60

 

 

 

 

1.33

 

 

 

 

1.14

 

 

 

1.05

 

Net Charge Off's as % of Average Loans (Annualized)

 

 

4.44

 

 

 

 

0.65

 

 

 

 

0.57

 

 

 

 

0.49

 

 

 

0.61

 

Dividend Payout Ratio

 

 

(5.41

)

 

 

 

135.29

 

 

 

 

2,300.00

 

 

 

 

71.88

 

 

 

63.85

 

Average Stockholders' Equity to Average Assets

 

 

10.54

 

 

 

 

9.55

 

 

 

 

9.13

 

 

 

 

9.09

 

 

 

9.30

 

Tax Equivalent Yield on Earning Assets

 

 

5.52

 

 

 

 

5.69

 

 

 

 

6.21

 

 

 

 

6.39

 

 

 

6.41

 

Cost of Supporting Liabilities

 

 

1.88

 

 

 

 

2.01

 

 

 

 

2.33

 

 

 

 

2.48

 

 

 

2.56

 

Net Interest Margin (FTE) on Earning Assets

 

 

3.64

 

 

 

 

3.68

 

 

 

 

3.88

 

 

 

 

3.91

 

 

 

3.85

 

 


 

LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

 

 

2009

 

 

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

Commercial and industrial loans

 

 

 

$

874,671

 

 

 

$

891,393

 

 

 

$

904,646

 

 

 

$

851,233

 

 

 

$

815,137

 

Agricultural production financing and other loans to farmers

 

 

 

 

121,361

 

 

 

 

120,462

 

 

 

 

135,099

 

 

 

 

136,176

 

 

 

 

125,125

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

162,765

 

 

 

 

208,145

 

 

 

 

252,487

 

 

 

 

167,512

 

 

 

 

181,598

 

Commercial and farmland

 

 

 

 

1,231,986

 

 

 

 

1,246,450

 

 

 

 

1,202,372

 

 

 

 

966,259

 

 

 

 

954,672

 

Residential

 

 

 

 

930,714

 

 

 

 

949,259

 

 

 

 

956,245

 

 

 

 

731,065

 

 

 

 

718,065

 

Individuals' loans for household and other personal expenditures

 

 

 

 

174,363

 

 

 

 

193,109

 

 

 

 

201,632

 

 

 

 

145,345

 

 

 

 

161,387

 

Tax exempt loans

 

 

 

 

23,596

 

 

 

 

18,121

 

 

 

 

28,070

 

 

 

 

34,010

 

 

 

 

22,553

 

Lease financing receivables, net of unearned income

 

 

 

 

8,095

 

 

 

 

8,178

 

 

 

 

8,996

 

 

 

 

9,262

 

 

 

 

9,158

 

Other loans

 

 

 

 

26,678

 

 

 

 

18,957

 

 

 

 

32,405

 

 

 

 

37,906

 

 

 

 

30,901

 

 

 

 

 

 

3,554,229

 

 

 

 

3,654,074

 

 

 

 

3,721,952

 

 

 

 

3,078,768

 

 

 

 

3,018,596

 

Allowance for loan losses

 

 

 

 

(77,119

)

 

 

 

(58,502

)

 

 

 

(49,543

)

 

 

 

(34,985

)

 

 

 

(31,597

)

TOTAL LOANS

 

 

 

$

3,477,110

 

 

 

$

3,595,572

 

 

 

$

3,672,409

 

 

 

$

3,043,783

 

 

 

$

2,986,999

 

 

 

DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

 

 

2009

 

 

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

Demand deposits

 

 

 

$

1,197,646

 

 

 

$

1,166,205

 

 

 

$

1,136,267

 

 

 

$

921,034

 

 

 

$

932,017

 

Savings deposits

 

 

 

 

740,340

 

 

 

 

743,812

 

 

 

 

721,387

 

 

 

 

540,596

 

 

 

 

546,951

 

Certificates and other time deposits of $100,000 or more

 

 

 

 

503,971

 

 

 

 

511,873

 

 

 

 

509,730

 

 

 

 

469,426

 

 

 

 

444,967

 

Other certificates and time deposits

 

 

 

 

835,889

 

 

 

 

853,149

 

 

 

 

874,144

 

 

 

 

636,495

 

 

 

 

632,047

 

Brokered deposits

 

 

 

 

313,067

 

 

 

 

409,925

 

 

 

 

477,283

 

 

 

 

346,732

 

 

 

 

307,653

 

TOTAL DEPOSITS

 

 

 

$

3,590,913

 

 

 

$

3,684,964

 

 

 

$

3,718,811

 

 

 

$

2,914,283

 

 

 

$

2,863,635