Attached files

file filename
8-K - 8-K 1ST QTR 2016 EARNINGS RELEASE - FIRST MERCHANTS CORPf8k1q2016earningsrelease.htm

N / E / W / S R / E / L / E / A / S / E
    
April 26, 2016

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 FIRST QUARTER 2016 EARNINGS PER SHARE

First Merchants Corporation (NASDAQ - FRME) has reported first quarter 2016 net income of $17.7 million, compared to $16.2 million during the same period in 2015. Earnings per share for the period totaled $.43 per share, equaling the first quarter of 2015. Integration expenses related to the acquisition of Ameriana Bank totaling $1.9 million, or $.03 per share, were recorded during the first quarter of 2016.

Total assets equaled $6.8 billion as of quarter-end and loans were $4.7 billion. The Corporation’s loan portfolio increased, by $744 million, during the past twelve months. Of the increase, $316 million or 8.0 percent was the result of organic growth and $428 million resulted from the acquisition of Cooper State Bank in Columbus, Ohio in April of 2015 and Ameriana Bank in December of 2015. Total deposits equaled $5.3 billion at quarter-end and increased by $663 million. Organic deposit growth totaled $174 million, or 3.7 percent, and $489 million resulted from acquisition activity in 2015.

Michael C. Rechin, President and Chief Executive Officer, stated, “We are excited about our progress in 2016 and the foundation it provides for the balance of the year. We successfully integrated Ameriana bank just prior to quarter end which was our fastest acquisition integration ever and we are now serving their clients our wider core product offerings. With recent merger expenses behind us, next quarter will demonstrate the lower operating expense levels we’ve targeted. Our net interest margin expanded and in combination with our larger balance sheet, produced a nice lift in net interest income and net income. Looking forward we intend for our commercial loan pipeline to continue our sequential net interest income growth and provide an even stronger base for non-interest income.”

Net-interest income totaled $54.5 million for the quarter, an increase of $7.5 million. Net-interest margin improved over last year by 5 basis points totaling 3.83 percent, as yields on earning assets totaled 4.28 percent and the cost of supporting liabilities totaled .45 percent. When adjusted for fair value accretion, core net-interest margin also increased over last year by 5 basis points totaling 3.66 percent.

Non-interest income totaled $16.3 million for the quarter, an increase of $89,000 from the first quarter of 2015. The sale of our insurance business in 2015 resulted in a year-over-year decline of $2.3 million. Core performance and acquisition activity improved core banking fee income to account for the increase.

Non-interest expense totaled $46.9 million, an increase of $5.7 million over the prior year. The sale of our insurance business saved $1.5 million of expense but investments in our core business primarily through bank acquisitions drove the increase. Nonrecurring expenses totaled $1.9 million, and when excluded from the quarter’s results, produce an efficiency ratio of 58.8 percent.

The Corporation’s provision expense totaled $550,000 during the quarter, as net charge-offs totaled $917,000. The allowance for loan losses totaled $62.1 million, or 1.32 percent of total loans and 2.29 percent of non-purchased loans. Non-performing assets totaled $53.4 million as of quarter-end, down from $64.7 million a year ago.

As of March 31, 2015, the Corporation’s total risk-based capital equaled 14.79 percent, Tier 1 common risk-based capital equaled 11.42 percent, and tangible common equity ratio totaled 9.35 percent.





CONFERENCE CALL

First Merchants Corporation will conduct a first quarter earnings conference call and web cast at 2:30 p.m. (ET) on Tuesday, April 26, 2016.

To participate, dial (Toll Free) 877-507-0578 and reference First Merchants Corporation's first quarter earnings release. International callers please call +1 412-317-1073. A replay of the call will be available until May 26, 2016. To access a replay of the call, US participants should dial (Toll Free) 877-344-7529 or for International participants, dial +1 412-317-0088. The replay passcode is 10083247.

In order to view the web cast and presentation slides, please go to http://services.choruscall.com/links/frme160426.html during the time of the call. A replay of the web cast will be available until April 26, 2017.

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 and First Merchants Trust Company as divisions of First Merchants Bank, N.A.

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).

FIRST MERCHANTS and the Shield Logo are federally registered trademarks of First Merchants Corporation.


* * * *




CONSOLIDATED BALANCE SHEETS
 
 
 
(Dollars In Thousands)
March 31,
 
2016
 
2015
ASSETS
 
 
 
Cash and cash equivalents
$
85,738

 
$
89,243

Interest-bearing time deposits
77,453

 
83,228

Investment securities
1,270,777

 
1,189,473

Loans held for sale
3,628

 
6,392

Loans
4,709,907

 
3,965,532

Less: Allowance for loan losses
(62,086
)
 
(62,801
)
Net loans
4,647,821

 
3,902,731

Premises and equipment
96,494

 
77,468

Federal Reserve and Federal Home Loan Bank stock
37,553

 
41,273

Interest receivable
22,836

 
19,557

Core deposit intangibles and goodwill
261,799

 
218,034

Cash surrender value of life insurance
200,549

 
170,172

Other real estate owned
15,626

 
19,073

Tax asset, deferred and receivable
47,982

 
38,695

Other assets
30,283

 
22,182

TOTAL ASSETS
$
6,798,539

 
$
5,877,521

LIABILITIES
 
 
 
Deposits:
 
 
 
Noninterest-bearing
$
1,282,462

 
$
1,100,397

Interest-bearing
4,028,608

 
3,547,678

Total Deposits
5,311,070

 
4,648,075

Borrowings:
 
 
 
Federal funds purchased
602

 

Securities sold under repurchase agreements
150,134

 
134,023

Federal Home Loan Bank advances
263,588

 
166,326

Subordinated debentures and term loans
127,523

 
126,875

Total Borrowings
541,847

 
427,224

Interest payable
3,910

 
3,685

Other liabilities
74,449

 
58,879

Total Liabilities
5,931,276

 
5,137,863

STOCKHOLDERS' EQUITY
 
 
 
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 - 40,749,340 and 37,781,488 shares
5,094

 
4,723

Additional paid-in capital
504,661

 
431,199

Retained earnings
355,317

 
305,526

Accumulated other comprehensive income (loss)
2,066

 
(1,915
)
Total Stockholders' Equity
867,263

 
739,658

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
6,798,539

 
$
5,877,521





CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended
(Dollars In Thousands, Except Per Share Amounts)
March 31,
 
2016
 
2015
INTEREST INCOME
 
 
 
Loans receivable:
 
 
 
Taxable
$
50,489

 
$
43,551

Tax-exempt
1,315

 
248

Investment securities:
 
 
 
Taxable
4,328

 
4,723

Tax-exempt
4,509

 
3,835

Deposits with financial institutions
106

 
37

Federal Reserve and Federal Home Loan Bank stock
480

 
550

Total Interest Income
61,227

 
52,944

INTEREST EXPENSE
 
 
 
Deposits
4,063

 
3,516

Federal funds purchased
28

 
23

Securities sold under repurchase agreements
100

 
78

Federal Home Loan Bank advances
796

 
691

Subordinated debentures and term loans
1,785

 
1,660

Total Interest Expense
6,772

 
5,968

NET INTEREST INCOME
54,455

 
46,976

Provision for loan losses
550

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
53,905

 
46,976

OTHER INCOME
 
 
 
Service charges on deposit accounts
4,145

 
3,548

Fiduciary activities
2,494

 
2,507

Other customer fees
5,059

 
3,667

Commission income

 
2,328

Earnings on cash surrender value of life insurance
1,476

 
747

Net gains and fees on sales of loans
1,460

 
1,489

Net realized gains (losses) on sales of available for sale securities
997

 
1,025

Other income
690

 
921

Total Other Income
16,321

 
16,232

OTHER EXPENSES
 
 
 
Salaries and employee benefits
27,337

 
24,541

Net occupancy
4,022

 
3,790

Equipment
3,238

 
2,566

Marketing
737

 
780

Outside data processing fees
2,069

 
1,717

Printing and office supplies
364

 
364

Core deposit amortization
978

 
721

FDIC assessments
950

 
863

Other real estate owned and foreclosure expenses
1,235

 
1,229

Professional and other outside services
2,162

 
1,491

Other expenses
3,867

 
3,140

Total Other Expenses
46,959

 
41,202

INCOME BEFORE INCOME TAX
23,267

 
22,006

Income tax expense
5,574

 
5,834

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
17,693

 
$
16,172

Per Share Data:
 
 
 
Basic Net Income Available to Common Stockholders
$
0.43

 
$
0.43

Diluted Net Income Available to Common Stockholders
$
0.43

 
$
0.43

Cash Dividends Paid
$
0.11

 
$
0.08

Average Diluted Shares Outstanding (in thousands)
40,917

 
38,000





FINANCIAL HIGHLIGHTS
 
 
 
(Dollars in thousands)
Three Months Ended
 
March 31,
 
2016
 
2015
NET CHARGE OFF'S
$
917

 
$
1,163

 

 

AVERAGE BALANCES:

 

Total Assets
$
6,743,315

 
$
5,821,074

Total Loans
4,669,568

 
3,936,814

Total Earning Assets
6,020,317

 
5,204,981

Total Deposits
5,297,289

 
4,605,138

Total Stockholders' Equity
861,652

 
734,511

 
 
 
 
FINANCIAL RATIOS:
 
 
 
Return on Average Assets
1.05
%
 
1.11
%
Return on Average Stockholders' Equity
8.21

 
8.81

Return on Average Common Stockholders' Equity
8.21

 
8.81

Average Earning Assets to Average Assets
89.28

 
89.42

Allowance for Loan Losses as % of Total Loans
1.32

 
1.58

Net Charge Off's as % of Average Loans (Annualized)
0.08

 
0.12

Average Stockholders' Equity to Average Assets
12.78

 
12.62

Tax Equivalent Yield on Earning Assets
4.28

 
4.24

Cost of Supporting Liabilities
0.45

 
0.46

Net Interest Margin (FTE) on Earning Assets
3.83

 
3.78

Tangible Book Value Per Share
$
15.02

 
$
13.96



NON-PERFORMING ASSETS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Non-Accrual Loans
$
36,719

 
$
31,389

 
$
32,597

 
$
37,713

 
$
44,321

Renegotiated Loans
1,015

 
1,923

 
3,823

 
885

 
1,326

Non-Performing Loans (NPL)
37,734

 
33,312

 
36,420

 
38,598

 
45,647

Other Real Estate Owned
15,626

 
17,257

 
14,809

 
19,242

 
19,073

Non-Performing Assets (NPA)
53,360

 
50,569

 
51,229

 
57,840

 
64,720

90+ Days Delinquent
963

 
907

 
1,947

 
632

 
1,655

NPAs & 90 Day Delinquent
$
54,323

 
$
51,476

 
$
53,176

 
$
58,472

 
$
66,375

 
 
 
 
 
 
 
 
 
 
Loan Loss Reserve
$
62,086

 
$
62,453

 
$
62,861

 
$
62,550

 
$
62,801

Quarterly Net Charge-off's
917

 
408

 
(311
)
 
668

 
1,163

NPAs / Actual Assets %
0.78
%
 
0.75
%
 
0.83
 %
 
0.94
%
 
1.10
%
NPAs & 90 Day / Actual Assets %
0.80
%
 
0.76
%
 
0.86
 %
 
0.95
%
 
1.13
%
NPAs / Actual Loans and OREO %
1.13
%
 
1.07
%
 
1.18
 %
 
1.36
%
 
1.62
%
Loan Loss Reserves / Actual Loans (%)
1.32
%
 
1.33
%
 
1.45
 %
 
1.47
%
 
1.58
%
Net Charge Off's as % of Average Loans (Annualized)
0.08
%
 
0.04
%
 
(0.03
)%
 
0.06
%
 
0.12
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
85,738

 
$
102,170

 
$
84,677

 
$
105,928

 
$
89,243

Interest-bearing time deposits
77,453

 
32,315

 
27,111

 
26,669

 
83,228

Investment securities
1,270,777

 
1,276,999

 
1,208,793

 
1,212,516

 
1,189,473

Loans held for sale
3,628

 
9,894

 
1,943

 
8,295

 
6,392

Loans
4,709,907

 
4,693,822

 
4,321,715

 
4,238,205

 
3,965,532

Less: Allowance for loan losses
(62,086
)
 
(62,453
)
 
(62,861
)
 
(62,550
)
 
(62,801
)
Net loans
4,647,821

 
4,631,369

 
4,258,854

 
4,175,655

 
3,902,731

Premises and equipment
96,494

 
97,648

 
83,457

 
84,841

 
77,468

Federal Reserve and Federal Home Loan Bank stock
37,553

 
37,633

 
34,498

 
34,630

 
41,273

Interest receivable
22,836

 
24,415

 
22,048

 
19,880

 
19,557

Core deposit intangibles and goodwill
261,799

 
259,764

 
219,503

 
220,196

 
218,034

Cash surrender value of life insurance
200,549

 
200,539

 
171,530

 
170,813

 
170,172

Other real estate owned
15,626

 
17,257

 
14,809

 
19,242

 
19,073

Tax asset, deferred and receivable
47,982

 
46,977

 
38,339

 
39,622

 
38,695

Other assets
30,283

 
24,023

 
24,235

 
22,021

 
22,182

TOTAL ASSETS
$
6,798,539

 
$
6,761,003

 
$
6,189,797

 
$
6,140,308

 
$
5,877,521

LIABILITIES
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Noninterest-bearing
$
1,282,462

 
$
1,266,027

 
$
1,110,905

 
$
1,122,688

 
$
1,100,397

Interest-bearing
4,028,608

 
4,023,620

 
3,703,684

 
3,666,889

 
3,547,678

Total Deposits
5,311,070

 
5,289,647

 
4,814,589

 
4,789,577

 
4,648,075

Borrowings:
 
 
 
 
 
 
 
 
 
Federal funds purchased
602

 
49,721

 
52,896

 
40,748

 

Securities sold under repurchase agreements
150,134

 
155,325

 
153,822

 
137,240

 
134,023

Federal Home Loan Bank advances
263,588

 
235,652

 
237,856

 
247,687

 
166,326

Subordinated debentures and term loans
127,523

 
127,846

 
121,936

 
126,882

 
126,875

Total Borrowings
541,847

 
568,544

 
566,510

 
552,557

 
427,224

Interest payable
3,910

 
3,092

 
3,710

 
3,211

 
3,685

Other liabilities
74,449

 
49,211

 
38,004

 
45,008

 
58,879

Total Liabilities
5,931,276

 
5,910,494

 
5,422,813

 
5,390,353

 
5,137,863

STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value:
 
 
 
 
 
 
 
 
 
Authorized -- 600 shares
 
 
 
 
 
 
 
 
 
Issued and outstanding
125

 
125

 
125

 
125

 
125

Common Stock, $.125 stated value:
 
 
 
 
 
 
 
 
 
Authorized -- 50,000,000 shares
 
 
 
 
 
 
 
 
 
Issued and outstanding
5,094

 
5,083

 
4,734

 
4,728

 
4,723

Additional paid-in capital
504,661

 
504,530

 
433,577

 
432,294

 
431,199

Retained earnings
355,317

 
342,133

 
332,162

 
319,298

 
305,526

Accumulated other comprehensive income (loss)
2,066

 
(1,362
)
 
(3,614
)
 
(6,490
)
 
(1,915
)
Total Stockholders' Equity
867,263

 
850,509

 
766,984

 
749,955

 
739,658

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
6,798,539

 
$
6,761,003

 
$
6,189,797

 
$
6,140,308

 
$
5,877,521

 
 
 
 
 
 
 
 
 
 




CONSOLIDATED STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
(Dollars In Thousands, Except Per Share Amounts)
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
INTEREST INCOME
 
 
 
 
 
 
 
 
 
Loans receivable:
 
 
 
 
 
 
 
 
 
Taxable
$
50,489

 
$
45,897

 
$
46,037

 
$
45,320

 
$
43,551

Tax-exempt
1,315

 
1,285

 
1,190

 
736

 
248

Investment securities:
 
 
 
 
 
 
 
 
 
Taxable
4,328

 
4,363

 
4,374

 
4,425

 
4,723

Tax-exempt
4,509

 
4,444

 
4,412

 
4,231

 
3,835

Deposits with financial institutions
106

 
67

 
25

 
31

 
37

Federal Reserve and Federal Home Loan Bank stock
480

 
458

 
500

 
459

 
550

Total Interest Income
61,227

 
56,514

 
56,538

 
55,202

 
52,944

INTEREST EXPENSE
 
 
 
 
 
 
 
 
 
Deposits
4,063

 
3,938

 
3,715

 
3,686

 
3,516

Federal funds purchased
28

 
5

 
27

 
19

 
23

Securities sold under repurchase agreements
100

 
104

 
96

 
90

 
78

Federal Home Loan Bank advances
796

 
728

 
711

 
706

 
691

Subordinated debentures and term loans
1,785

 
1,665

 
1,666

 
1,670

 
1,660

Total Interest Expense
6,772

 
6,440

 
6,215

 
6,171

 
5,968

NET INTEREST INCOME
54,455

 
50,074

 
50,323

 
49,031

 
46,976

Provision for loan losses
550

 

 

 
417

 


NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
53,905

 
50,074

 
50,323

 
48,614

 
46,976

OTHER INCOME
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
4,145

 
4,118

 
4,445

 
4,090

 
3,548

Fiduciary activities
2,494

 
2,138

 
2,242

 
2,309

 
2,507

Other customer fees
5,059

 
4,534

 
4,156

 
4,602

 
3,667

Commission income

 

 
4

 
1,815

 
2,328

Earnings on cash surrender value of life insurance
1,476

 
822

 
710

 
640

 
747

Net gains and fees on sales of loans
1,460

 
1,308

 
1,905

 
1,781

 
1,489

Net realized gains (losses) on sales of available for sale securities
997

 
623

 
1,115

 
(93
)
 
1,025

Gain on sale of insurance subsidiary

 

 

 
8,265

 

Other income
690

 
1,224

 
2,322

 
1,224

 
921

Total Other Income
16,321

 
14,767

 
16,899

 
24,633

 
16,232

OTHER EXPENSES
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
27,337

 
25,796

 
25,137

 
26,434

 
24,541

Net occupancy
4,022

 
3,649

 
3,726

 
3,503

 
3,790

Equipment
3,238

 
2,683

 
2,698

 
2,840

 
2,566

Marketing
737

 
915

 
847

 
951

 
780

Outside data processing fees
2,069

 
1,632

 
1,992

 
1,768

 
1,717

Printing and office supplies
364

 
343

 
343

 
303

 
364

Core deposit amortization
978

 
692

 
693

 
729

 
721

FDIC assessments
950

 
939

 
958

 
895

 
863

Other real estate owned and foreclosure expenses
1,235

 
1,701

 
1,835

 
1,372

 
1,229

Professional and other outside services
2,162

 
3,544

 
1,686

 
3,134

 
1,491

Other expenses
3,867

 
4,352

 
3,683

 
4,494

 
3,140

Total Other Expenses
46,959

 
46,246

 
43,598

 
46,423

 
41,202

INCOME BEFORE INCOME TAX
23,267

 
18,595

 
23,624

 
26,824

 
22,006

Income tax expense
5,574

 
4,418

 
6,557

 
8,856

 
5,834

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
17,693

 
$
14,177

 
$
17,067

 
$
17,968

 
$
16,172

 
 
 
 
 
 
 
 
 
 
Per Share Data:
 
 
 
 
 
 
 
 
 
Basic Net Income Available to Common Stockholders
$
0.43

 
$
0.37

 
$
0.46

 
$
0.47

 
$
0.43

Diluted Net Income Available to Common Stockholders
$
0.43

 
$
0.37

 
$
0.45

 
$
0.47

 
$
0.43

Cash Dividends Paid
$
0.11

 
$
0.11

 
$
0.11

 
$
0.11

 
$
0.08

Average Diluted Shares Outstanding (in thousands)
40,917

 
38,191

 
38,118

 
38,043

 
38,000

FINANCIAL RATIOS:
 
 
 
 
 
 
 
 
 
Return on Average Assets
1.05
%
 
0.90
%
 
1.11
%
 
1.19
%
 
1.11
%
Return on Average Stockholders' Equity
8.21

 
7.32

 
8.99

 
9.63

 
8.81

Return on Average Common Stockholders' Equity
8.21

 
7.32

 
8.99

 
9.63

 
8.81

Average Earning Assets to Average Assets
89.28

 
90.11

 
89.99

 
89.63

 
89.42

Allowance for Loan Losses as % of Total Loans
1.32

 
1.33

 
1.45

 
1.47

 
1.58

Net Charge Off's as % of Average Loans (Annualized)
0.08

 
0.04

 
(0.03
)
 
0.06

 
0.12

Average Stockholders' Equity to Average Assets
12.78

 
12.29

 
12.34

 
12.31

 
12.62

Tax Equivalent Yield on Earning Assets
4.28

 
4.20

 
4.30

 
4.26

 
4.24

Cost of Supporting Liabilities
0.45

 
0.45

 
0.45

 
0.45

 
0.46

Net Interest Margin (FTE) on Earning Assets
3.83

 
3.75

 
3.85

 
3.81

 
3.78

Tangible Book Value Per Share
$
15.02

 
$
14.68

 
$
14.59

 
$
14.15

 
$
13.96





LOANS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Commercial and industrial loans
$
1,060,559

 
$
1,057,075

 
$
999,195

 
$
984,223

 
$
938,937

Agricultural production financing and other loans to farmers
92,137

 
97,711

 
91,354

 
93,695

 
95,652

Real estate loans:
 
 
 
 
 
 
 
 
 
Construction
391,621

 
366,704

 
298,250

 
256,082

 
237,036

Commercial and farmland
1,806,395

 
1,802,921

 
1,695,703

 
1,705,647

 
1,646,418

Residential
769,592

 
786,105

 
677,767

 
689,621

 
640,451

Home Equity
353,946

 
348,613

 
318,949

 
302,403

 
286,914

Individuals' loans for household and other personal expenditures
73,622

 
74,717

 
71,893

 
62,785

 
70,223

Lease financing receivables, net of unearned income
461

 
588

 
614

 
742

 
853

Other commercial loans
161,574

 
159,388

 
167,990

 
143,007

 
49,048

Loans
4,709,907

 
4,693,822

 
4,321,715

 
4,238,205

 
3,965,532

Allowance for loan losses
(62,086
)
 
(62,453
)
 
(62,861
)
 
(62,550
)
 
(62,801
)
NET LOANS
$
4,647,821

 
$
4,631,369

 
$
4,258,854

 
$
4,175,655

 
$
3,902,731



DEPOSITS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
2016
 
2015
 
2015
 
2015
 
2015
Demand deposits
$
2,590,603

 
$
2,576,283

 
$
2,244,848

 
$
2,211,154

 
$
2,116,135

Savings deposits
1,549,304

 
1,518,722

 
1,460,244

 
1,439,255

 
1,402,421

Certificates and other time deposits of $100,000 or more
304,559

 
323,698

 
286,988

 
295,159

 
283,313

Other certificates and time deposits
536,120

 
556,476

 
499,286

 
517,153

 
516,500

Brokered deposits
330,484

 
314,468

 
323,223

 
326,856

 
329,706

TOTAL DEPOSITS
$
5,311,070

 
$
5,289,647

 
$
4,814,589

 
$
4,789,577

 
$
4,648,075





NET INTEREST INCOME
 
 
 
 
 
 
 
 
 
 
 
(Dollars in Thousands)
For the Three Months Ended
 
March 31, 2016
 
March 31, 2015
 
Average Balance
 
Interest
 Income /
Expense
 
Average
Rate
 
Average Balance
 
Interest
 Income /
Expense
 
Average
Rate
Assets:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing time deposits
$
75,709

 
$
106

 
0.56
%
 
$
56,907

 
$
36

 
0.25
%
Federal Reserve and Federal Home Loan Bank stock
37,632

 
480

 
5.10

 
41,351

 
550

 
5.32

Investment Securities: (1)
 
 
 
 
 
 
 
 
 
 
 
Taxable
716,486

 
4,328

 
2.42

 
736,378

 
4,723

 
2.57

Tax-Exempt (2)
520,922

 
6,937

 
5.33

 
433,531

 
5,899

 
5.44

Total Investment Securities
1,237,408

 
11,265

 
3.64

 
1,169,909

 
10,622

 
3.63

Loans held for sale
6,247

 
122

 
7.81

 
4,927

 
110

 
8.93

Loans: (3)
 
 
 
 
 
 
 
 
 
 
 
Commercial
3,449,451

 
38,864

 
4.51

 
3,041,242

 
34,169

 
4.49

Real Estate Mortgage
575,266

 
6,394

 
4.45

 
459,794

 
4,849

 
4.22

Installment
456,654

 
5,109

 
4.48

 
394,063

 
4,424

 
4.49

Tax-Exempt (2)
181,950

 
2,023

 
4.45

 
36,788

 
382

 
4.15

Total Loans
4,669,568

 
52,512

 
4.50

 
3,936,814

 
43,934

 
4.46

Total Earning Assets
6,020,317

 
64,363

 
4.28

 
5,204,981

 
55,142

 
4.24

Net unrealized gain on securities available for sale
10,005

 
 
 
 
 
14,480

 
 
 
 
Allowance for loan losses
(63,213
)
 
 
 
 
 
(63,429
)
 
 
 
 
Cash and cash equivalents
101,913

 
 
 
 
 
98,791

 
 
 
 
Premises and equipment
96,698

 
 
 
 
 
77,707

 
 
 
 
Other assets
577,595

 
 
 
 
 
488,544

 
 
 
 
Total Assets
$
6,743,315

 
 
 
 
 
$
5,821,074

 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing NOW deposits
$
1,300,266

 
$
544

 
0.17
%
 
$
1,030,433

 
$
252

 
0.10
%
Money market deposits
865,932

 
491

 
0.23

 
823,761

 
412

 
0.20

Savings  deposits
689,305

 
135

 
0.08

 
571,751

 
159

 
0.11

Certificates and other time deposits
1,186,458

 
2,893

 
0.98

 
1,126,098

 
2,693

 
0.96

Total Interest-bearing Deposits
4,041,961

 
4,063

 
0.40

 
3,552,043

 
3,516

 
0.40

Borrowings
520,087

 
2,709

 
2.08

 
437,864

 
2,452

 
2.24

Total Interest-bearing Liabilities
4,562,048

 
6,772

 
0.59

 
3,989,907

 
5,968

 
0.60

Noninterest-bearing deposits
1,255,328

 
 
 
 
 
1,053,095

 
 
 
 
Other liabilities
64,287

 
 
 
 
 
43,561

 
 
 
 
Total Liabilities
5,881,663

 
 
 
 
 
5,086,563

 
 
 
 
Stockholders' Equity
861,652

 
 
 
 
 
734,511

 
 
 
 
Total Liabilities and Stockholders' Equity
$
6,743,315

 
6,772

 
0.45

 
$
5,821,074

 
5,968

 
0.46

Net Interest Income
 
 
$
57,591

 
 
 
 
 
$
49,174

 
 
Net Interest Margin
 
 
 
 
3.83
%
 
 
 
 
 
3.78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)  Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments.
(2)  Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 35 percent for 2016 and 2015. These totals equal $3,136 and $2,198 for the three months ended March 31, 2016 and 2015, respectively.
(3)  Non accruing loans have been included in the average balances.