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): April 29, 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 April 29, 2009 First Merchants Corporation issued a press release to report its financial results for the first quarter ended March 31, 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 April 29, 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: April 29, 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 April 29, 2009, issued by

 

First Merchants Corporation

 

 


First Merchants Corporation

 

Exhibit No. 99.1

 

Press Release, dated April 29, 2009

 

N / E / W / S

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

 

April 29, 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 1ST QUARTER EARNINGS PER SHARE OF $.17

 

First Merchants Corporation (NASDAQ – FRME) has reported March 31, 2009 diluted net income per share available to common stockholders of $.17, down from the prior year total of $.45. Net income available to common stockholders totaled $3.5 million versus $8.1 million in the first quarter of 2008.

 

Total assets reached a record $4.9 billion at quarter-end, an increase of $1.1 billion, from the March 31, 2008 total of $3.8 billion. Of the $1.1 billion increase, the completion of the merger with Lincoln Bancorp on December 31, 2008 accounted for $876 million.

 

The December 31, 2008 completion of the Lincoln Bancorp acquisition continues the Corporation’s direction of pursuing stronger growth markets. Management is pleased to announce that 16 banking centers in the greater Indianapolis marketplace opened for business on April 20, 2009 under the First Merchants Bank brand. The Lincoln charter consolidation and concurrent integration into the First Merchants core technology platform will improve operational efficiencies by $5.5 million over the remainder of 2009.

 

Loans and investments, the Corporation’s primary earning assets, totaled $4.1 billion, an increase of $742 million over the prior year. Loans accounted for $722 million of the increase as investment securities increased by $20 million. Of the $742 million increase, Lincoln accounted for $637 million in loans and $122 million in investments.

 

The Corporation’s allowance for loan losses, as a percent of total loans, increased from .99 percent, as of March 31, 2008, to 1.60 percent as of quarter end, a $29.4 million increase. Lincoln’s acquired allowance totaled $8.7 million and provision expense exceeded net charge-offs for the quarter by $6.9 million. Total specific impairment reserves are $14.6 million, or 25% of the total allowance methodology.

 

Non-performing loans totaled $109 million at quarter end. Of these non-performing loans, commercial real estate loans totaled $36 million, land and lot development loans totaled $28 million, 1-4 family residential properties totaled $18 million, commercial and industrial loans totaled $19 million and other loans totaled $8 million.

 


The Corporation’s total deposits increased during the year by $872 million as Lincoln Bank accounted for $655 million of the increase. Total borrowings increased by $22 million including the $137 million increase from Lincoln Bank and the addition of $79 million from the temporary liquidity guarantee program as announced by the Corporation on form 8-K dated April 1, 2009. The Corporation has improved its liquidity position as evidenced by its $89 million fed funds sold position at quarter end.

 

As of March 31, 2009, the Corporation’s tangible common equity ratio totaled 4.88%, tier 1 leverage ratio totaled 9.17%, tier 1 risk-based capital totaled 10.47% and total risk- based capital totaled 12.97%. The Corporation announced on form 8-K dated February 24, 2009 the issuance of $116 million in preferred stock through the U.S. Department of Treasury’s Capital Purchase Program.

 

Net-Interest margin contracted by 6 basis points from 3.74 percent in 2008 to 3.68 percent in 2009 and earning assets increased by $901 million. As a result, net-interest income increased by $7.7 million.

 

Provision expense totaled $12.9 million during the quarter, an increase of $9.1 million over the same period last year. The increase in provision expense exceeded the expansion of net interest income by $1.4 million reflecting the current challenge presented to banks during times of economic recession.

 

Total non-interest income increased by $3.9 million during the quarter. Of the increase, net gains from the sale of securities totaled $2.3 million and gains from the sale of mortgage originations increased by $787,000.

 

Total non-interest expense for the quarter increased by $8.4 million during the quarter. Salary and benefit expense increased by $3.9 million including $2.9 million attributable to Lincoln, $622,000 attributable to health insurance claims and another $398,000 in severance packages as the Corporation continues to gain efficiencies in the legacy organization. Core deposit intangible amortization increased by $487,000 during the quarter. Outside data processing costs included $655,000 to run Lincoln Bank’s separate operating platform prior to integration and $397,000 in conversion expense.

 

Additional credit costs are also reflected in other expense as other real estate expense increased by $276,000 and professional services related to loan workouts increased by $532,000.

 

Michael C. Rechin, President and Chief Executive Officer, stated that, “First Merchants Corporation’s management team is pleased to announce the completion of the data integration and name change event at Lincoln Bank. The advancement of our brand in the Indiana market is proceeding as planned and the efficiency gains from the core conversion will be significant.”

 

Rechin continued, “The capital and liquidity enhancements achieved during the quarter through participation in the CPP and TLGP programs are meaningful. The improvement in our allowance for loan losses to 1.60 percent of loans positions First Merchants well for the near future although our trend in credit quality statistics are reflective of the economic condition of many of our markets. The drag on our core earnings run rate caused by the high level of provisioning, charge-offs and collections efforts is disappointing. The active management of our loan portfolio is our highest priority as we continue to serve our stockholders and communities.”

 

 


CONFERENCE CALL

 

First Merchants Corporation will conduct a conference call at 2:30 p.m. Eastern Time on Wednesday, April 29, 2009. To participate, callers in the US/Canada should dial (Toll Free) 800-860-2442 while international participants should use +1 412-858-4600. Please reference First Merchants Corporation’s first quarter earnings. A replay will be available until 5:00 PM ET on May 7, 2009. To access replay, US/Canada participants should dial (Toll Free) 877-344-7529, or for International participants, dial +1 412-317-0088. The replay requires a pass code of 428925.

 

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:

 

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, 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

 

 

 

 

 

 

March 31,

 

 

(in thousands)

 

 

 

 

 

2009

 

 

 

 

 

 

 

2008

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

 

 

 

$

96,606

 

 

 

 

 

 

 

$

89,961

 

 

 

 

Federal funds sold

 

 

 

 

 

 

89,282

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

185,888

 

 

 

 

 

 

 

 

89,961

 

 

 

 

Interest-bearing time deposits

 

 

 

 

 

 

158,295

 

 

 

 

 

 

 

 

21,280

 

 

 

 

Investment securities

 

 

 

 

 

 

446,316

 

 

 

 

 

 

 

 

426,055

 

 

 

 

Mortgage loans held for sale

 

 

 

 

 

 

8,659

 

 

 

 

 

 

 

 

3,494

 

 

 

 

Loans

 

 

 

 

 

 

3,654,074

 

 

 

 

 

 

 

 

2,937,710

 

 

 

 

 

Less: allowance for loan losses

 

 

 

 

 

 

(58,502

)

 

 

 

 

 

 

 

(29,094

)

 

 

 

 

Net loans

 

 

 

 

 

 

3,595,572

 

 

 

 

 

 

 

 

2,908,616

 

 

 

 

Premises and equipment

 

 

 

 

 

 

58,948

 

 

 

 

 

 

 

 

44,526

 

 

 

 

Federal Reserve and Federal Home Loan Bank stock

 

 

 

 

 

 

34,420

 

 

 

 

 

 

 

 

25,345

 

 

 

 

Interest receivable

 

 

 

 

 

 

20,783

 

 

 

 

 

 

 

 

21,212

 

 

 

 

Core deposit intangibles and goodwill

 

 

 

 

 

 

162,571

 

 

 

 

 

 

 

 

135,056

 

 

 

 

Cash surrender value of life insurance

 

 

 

 

 

 

93,544

 

 

 

 

 

 

 

 

71,663

 

 

 

 

Other real estate owned

 

 

 

 

 

 

22,077

 

 

 

 

 

 

 

 

7,372

 

 

 

 

Other assets

 

 

 

 

 

 

99,824

 

 

 

 

 

 

 

 

12,578

 

 

 

 

 

Total assets

 

 

 

 

 

$

4,886,897

 

 

 

 

 

 

 

$

3,767,158

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

 

 

 

 

$

462,167

 

 

 

 

 

 

 

$

380,364

 

 

 

 

 

Interest-bearing

 

 

 

 

 

 

3,222,797

 

 

 

 

 

 

 

 

2,432,763

 

 

 

 

 

Total deposits

 

 

 

 

 

 

3,684,964

 

 

 

 

 

 

 

 

2,813,127

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

111,144

 

 

 

 

 

Securities sold under repurchase agreements

 

 

 

 

 

 

113,106

 

 

 

 

 

 

 

 

103,024

 

 

 

 

 

Federal Home Loan Bank Advances

 

 

 

 

 

 

278,583

 

 

 

 

 

 

 

 

244,468

 

 

 

 

 

Subordinated debentures, revolving credit lines and term loans

 

 

 

 

 

 

204,779

 

 

 

 

 

 

 

 

115,826

 

 

 

 

 

Total borrowings

 

 

 

 

 

 

596,468

 

 

 

 

 

 

 

 

574,462

 

 

 

 

Interest payable

 

 

 

 

 

 

8,278

 

 

 

 

 

 

 

 

7,621

 

 

 

 

Other liabilities

 

 

 

 

 

 

89,082

 

 

 

 

 

 

 

 

23,107

 

 

 

 

 

Total liabilities

 

 

 

 

 

 

4,378,792

 

 

 

 

 

 

 

 

3,418,317

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no-par value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized – 500,000 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A, Issued and outstanding – 116,000 shares

 

 

 

 

 

 

111,831

 

 

 

 

 

 

 

 

 

 

 

 

 

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 – 21,178,123 and 18,002,787 shares

 

 

 

 

 

 

2,632

 

 

 

 

 

 

 

 

2,247

 

 

 

 

Additional paid-in capital

 

 

 

 

 

 

203,889

 

 

 

 

 

 

 

 

137,633

 

 

 

 

Retained earnings

 

 

 

 

 

 

205,616

 

 

 

 

 

 

 

 

206,710

 

 

 

 

Accumulated other comprehensive income/(loss)

 

 

 

 

 

 

(15,988

)

 

 

 

 

 

 

 

2,126

 

 

 

 

 

Total stockholder’s equity

 

 

 

 

 

 

508,105

 

 

 

 

 

 

 

 

348,841

 

 

 

 

 

Total liabilities and stockholder’s equity

 

 

 

 

 

$

4,886,897

 

 

 

 

 

 

 

$

3,767,158

 

 

 

 

 

 

 

 

 

 


FINANCIAL HIGHLIGHTS

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

(in thousands)

 

 

2009

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE OFF’S

 

$

6,002

 

 

$

2,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

4,720,134

 

 

$

3,758,332

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

3,696,076

 

 

 

2,908,162

 

 

 

 

 

 

 

 

 

 

 

 

Total Deposits

 

 

3,637,656

 

 

 

2,836,174

 

 

 

 

 

 

 

 

 

 

 

 

Total Stockholder’s Equity

 

 

450,654

 

 

 

344,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

 

.30

%

 

 

.86

%

 

 

 

 

 

 

 

 

 

 

 

Return on Average Stockholders’ Equity

 

 

3.10

 

 

 

9.43

 

 

 

 

 

 

 

 

 

 

 

 

Average Earning Assets to Average Assets

 

 

91.07

 

 

 

90.38

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses as % of Total Loans

 

 

1.60

 

 

 

.99

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

.65

 

 

 

.41

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Payout Ratio

 

 

135.29

 

 

 

51.10

 

 

 

 

 

 

 

 

 

 

 

 

Average Stockholders’ Equity to Average Assets

 

 

9.55

 

 

 

9.17

 

 

 

 

 

 

 

 

 

 

 

 

Tax Equivalent Yield on Earning Assets

 

 

5.69

 

 

 

6.78

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Supporting Liabilities

 

 

2.01

 

 

 

3.04

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) on Earning Assets

 

 

3.68

 

 

 

3.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

 

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non Accrual Loans

$

108,546

 

 

$

87,546

 

 

$

37,879

 

 

$

34,410

 

 

$

27,465

 

Renegotiated Loans

 

 

 

 

 

130

 

 

 

135

 

 

 

136

 

 

142

 

Non Performing Loans (NPL)

 

108,546

 

 

 

87,676

 

 

 

38,014

 

 

 

34,546

 

 

 

27,607

 

Real Estate Owned and Repossessed Assets

 

22,077

 

 

 

18,458

 

 

 

16,916

 

 

 

17,243

 

 

 

7,372

 

Non Performing Assets (NPA)

 

130,623

 

 

 

106,134

 

 

 

54,930

 

 

 

51,789

 

 

 

34,979

 

90+ Days Delinquent

 

7,732

 

 

 

5,982

 

 

 

8,056

 

 

 

3,538

 

 

 

4.996

 

NPAS & 90 Day Delinquent

$

138,355

 

 

$

112,116

 

 

$

62,986

 

 

$

55,327

 

 

$

39,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Loss Reserve

$

58,502

 

 

$

49,543

 

 

$

34,985

 

 

$

31,597

 

 

$

29,094

 

YTD Charge-offs

 

6,002

 

 

 

15,602

 

 

 

11,230

 

 

 

7,524

 

 

2,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPAs / Actual Assets %

 

2.67

%

 

 

2.22

%

 

 

1.42

%

 

 

1.35

%

 

 

0.93

%

NPAs & 90 Day / Actual Assets %

 

2.83

%

 

 

2.34

%

 

 

1.63

%

 

 

1.45

%

 

 

1.06

%

NPAs / Actual Loans & REO %

 

3.54

%

 

 

2.83

%

 

 

1.77

%

 

 

1.70

%

 

 

1.19

%

Loan Loss Reserves / Actual Loans (%)

 

1.60

%

 

 

1.33

%

 

 

1.14

%

 

 

1.05

%

 

 

0.99

%

NCOs / YTD Average Loans (%)

 

.16

%

 

 

0.52

%

 

 

0.38

%

 

 

0.26

%

 

 

0.10

%


 

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

Three Months Ended

 

 

 

 

March 31,

 

 

(in thousands, except share data)

 

 

2009

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

53,793

 

 

$

51,101

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax exempt

 

 

215

 

 

 

165

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,763

 

 

 

3,249

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax exempt

 

 

1,769

 

 

 

1,513

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

 

12

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

Deposits with financial institutions

 

 

102

 

 

 

282

 

 

 

 

 

 

 

 

 

 

 

 

Federal Reserve and Federal Home Loan Bank stock

 

 

473

 

 

 

335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

 

60,127

 

 

 

56,653

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

16,711

 

 

 

19,433

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

22

 

 

 

669

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

467

 

 

 

816

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

2,949

 

 

 

3,036

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debentures, revolving credit lines and term loans

 

 

1,479

 

 

 

1,890

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

21,628

 

 

 

25,844

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

38,499

 

 

 

30,809

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

12,921

 

 

 

3,823

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After provision for loan losses

 

 

25,578

 

 

 

26,986

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Services charges on deposit accounts

 

 

3,542

 

 

 

2,931

 

 

 

 

 

 

 

 

 

 

 

 

Fiduciary activities

 

 

2,059

 

 

 

2,142

 

 

 

 

 

 

 

 

 

 

 

 

Other customer fees

 

 

2,003

 

 

 

1,679

 

 

 

 

 

 

 

 

 

 

 

 

Commission income

 

 

2,059

 

 

 

1,669

 

 

 

 

 

 

 

 

 

 

 

 

Earnings on cash surrender value of life insurance

 

 

323

 

 

 

738

 

 

 

 

 

 

 

 

 

 

 

 

Net gains and fees on sales of loans

 

 

1,430

 

 

 

643

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gains (losses) on sale of

available-for-sale securities

 

 

2,314

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

741

 

 

 

652

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income

 

 

14,471

 

 

 

10,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

20,015

 

 

 

16,098

 

 

 

 

 

 

 

 

 

 

 

 

Net occupancy

 

 

2,569

 

 

 

1,805

 

 

 

 

 

 

 

 

 

 

 

 

Equipment

 

 

1,876

 

 

 

1,654

 

 

 

 

 

 

 

 

 

 

 

 

Marketing

 

 

549

 

 

 

484

 

 

 

 

 

 

 

 

 

 

 

 

Outside data processing fees

 

 

1,933

 

 

 

882

 

 

 

 

 

 

 

 

 

 

 

 

Printing and office supplies

 

 

363

 

 

 

281

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit amortization

 

 

1,277

 

 

 

790

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

6,132

 

 

 

4,279

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expenses

 

 

34,714

 

 

 

26,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax

 

 

5,335

 

 

 

11,240

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,218

 

 

 

3,114

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

4,117

 

 

 

8,126

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

 

628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

3,489

 

 

$

8,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income Available to Common Stockholders

 

$

.17

 

 

$

.45

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income Available to Common Stockholders

 

$

.17

 

 

$

.45

 

 

 

 

 

 

 

 

 

 

 

 

Cash Dividends Paid

 

$

.23

 

 

$

.23

 

 

 

 

 

 

 

 

 

 

 

 

Average Diluted Shares Outstanding (in thousands)

 

 

21,093

 

 

 

18,055

 

 

 

 

 

 

 

 

 

 

 

 

 


CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

(in thousands)

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

96,606

 

 

$

  84,249

 

 

$

69,846

 

 

$

80,996

 

$

89,961

 

 

Federal funds sold

 

89,282

 

 

 

66,237

 

 

 

7,818

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

185,888

 

 

 

150,486

 

 

 

77,664

 

 

 

80,996

 

 

 

89,961

 

 

Interest-bearing time deposits

 

158,295

 

 

 

38,823

 

 

 

15,623

 

 

 

7,267

 

 

 

21,280

 

 

Investment securities

 

446,316

 

 

 

481,984

 

 

 

388,808

 

 

 

408,324

 

 

 

426,055

 

 

Mortgage loans held for sale

 

8,659

 

 

 

4,295

 

 

 

2,062

 

 

 

3,234

 

 

 

3,494

 

 

Loans

 

3,654,074

 

 

 

3,721,952

 

 

 

3,078,768

 

 

 

3,018,596

 

 

 

2,937,710

 

 

 

Less: Allowance for loan losses

 

(58,502

)

 

 

(49,543

)

 

 

(34,985

)

 

 

(31,597

)

 

(29,094

)

 

Net loans

 

3,595,572

 

 

 

3,672,409

 

 

 

3,043,783

 

 

 

2,986,999

 

 

 

2,908,616

 

 

Premises and equipment

 

58,948

 

 

 

59,641

 

 

 

44,402

 

 

 

44,232

 

 

 

44,526

 

 

Federal Reserve and Federal Home Loan Bank Stock

 

34,420

 

 

 

34,319

 

 

 

25,494

 

 

 

25,455

 

 

 

25,345

 

 

Interest receivable

 

20,783

 

 

 

23,976

 

 

 

21,569

 

 

 

19,680

 

 

 

21,212

 

 

Core deposit intangibles and goodwill

 

162,571

 

 

 

165,974

 

 

 

135,701

 

 

 

136,230

 

 

 

135,056

 

 

Cash surrender value of life insurance

 

93,544

 

 

 

93,222

 

 

 

73,448

 

 

 

72,948

 

 

 

71,663

 

 

Other real estate owned

 

22,077

 

 

 

18,458

 

 

 

16,916

 

 

 

17,243

 

 

 

7,372

 

 

Other assets

 

99,824

 

 

 

40,568

 

 

 

18,604

 

 

 

19,852

 

 

12,578

 

 

 

Total assets

$

4,886,897

 

 

$

4,784,155

 

 

$

3,864,074

 

 

$

3,822,460

 

 

$

3,767,158

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

462,167

 

 

$

460,519

 

 

$

384,928

 

 

$

403,152

 

 

$

380,364

 

 

Interest-bearing

 

3,222,797

 

 

 

3,258,292

 

 

 

2,529,355

 

 

 

2,460,483

 

 

 

2,432,763

 

 

Total deposits

 

3,684,964

 

 

 

3,718,811

 

 

 

2,914,283

 

 

 

2,863,635

 

 

 

2,813,127

 

 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fed funds purchased

 

 

 

 

 

 

 

 

 

57,600

 

 

 

151,356

 

 

 

111,144

 

 

Securities sold under repurchase agreements

 

113,106

 

 

 

122,311

 

 

 

100,227

 

 

 

90,872

 

 

 

103,024

 

 

Federal Home Loan Bank advances

 

278,583

 

 

 

360,217

 

 

 

237,225

 

 

 

228,196

 

 

 

244,468

 

 

Subordinated debentures, revolving credit, lines and term loans

 

204,779

 

 

 

135,826

 

 

 

176,256

 

 

 

115,826

 

 

 

115,826

 

 

 

Total borrowings

 

596,468

 

 

 

618,354

 

 

 

571,308

 

 

 

586,250

 

 

 

574,462

 

 

Interest payable

 

8,278

 

 

 

8,844

 

 

 

6,529

 

 

 

6,658

 

 

 

7,621

 

 

Other liabilities

 

89,082

 

 

 

42,243

 

 

 

19,861

 

 

 

18,525

 

 

 

23,107

 

 

 

Total liabilities

 

4,378,792

 

 

 

4,388,252

 

 

 

3,511,981

 

 

 

3,475,068

 

 

 

3,418,317

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no-par value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized – 500,000 shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A, Issued and outstanding

 

111,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Preferred Stock, $1,000 par 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

 

2,632

 

 

 

2,647

 

 

 

2,266

 

 

 

2,258

 

 

 

2,247

 

 

Additional paid-in capital

 

203,889

 

 

 

202,299

 

 

 

141,777

 

 

 

140,258

 

 

 

137,633

 

 

Retained earnings

 

205,616

 

 

 

206,496

 

 

 

210,605

 

 

 

209,059

 

 

 

206,710

 

 

Accumulated other comprehensive loss

 

(15,988

)

 

 

(15,664

)

 

 

(2,680

)

 

 

(4,308

)

 

 

2,126

 

 

 

Total stockholders’ equity

 

508,105

 

 

 

395,903

 

 

 

352,093

 

 

 

347,392

 

 

 

348,841

 

 

 

Total liabilities and stockholders’ equity

$

4,886,897

 

 

$

4,784,155

 

 

$

3,864,074

 

 

$

3,822,460

 

 

$

3,767,158

 

 

 


CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

 

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

Loans receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

53,793

 

 

$

48,433

 

 

 

49,828

 

 

 

49,023

 

 

51,101

 

 

Tax exempt

 

215

 

 

 

349

 

 

 

321

 

 

 

178

 

 

 

165

 

Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

3,763

 

 

 

2,907

 

 

 

2,943

 

 

 

2,947

 

 

 

3,249

 

 

Tax exempt

 

1,769

 

 

 

1,511

 

 

 

1,379

 

 

 

1,452

 

 

 

1,513

 

Federal funds sold

 

12

 

 

 

7

 

 

 

10

 

 

 

3

 

 

 

8

 

Deposits with financial institutions

 

102

 

 

 

194

 

 

 

146

 

 

 

133

 

 

 

282

 

Federal Reserve and Federal Home Loan Bank stock

 

473

 

 

 

335

 

 

 

351

 

 

 

370

 

 

335

 

 

Total interest income

 

60,127

 

 

 

53,736

 

 

 

54,978

 

 

 

54,106

 

 

 

56,653

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

16,711

 

 

 

15,638

 

 

 

16,213

 

 

 

16,297

 

 

 

19,433

 

 

Federal funds purchased

 

22

 

 

 

108

 

 

 

502

 

 

 

577

 

 

 

669

 

 

Securities sold under repurchase agreements

 

467

 

 

 

502

 

 

 

650

 

 

 

632

 

 

 

816

 

 

Federal Home Loan Bank advances

 

2,949

 

 

 

2,583

 

 

 

2,724

 

 

 

2,825

 

 

 

3,036

 

 

Subordinated debentures, revolving credit lines and term loans

 

1,479

 

 

 

1,757

 

 

 

1,635

 

 

 

1,602

 

 

 

1,890

 

 

 

Total interest expense

 

21,628

 

 

 

20,588

 

 

 

21,724

 

 

 

21,933

 

 

25,844

 

Net interest income

 

38,499

 

 

 

33,148

 

 

 

33,254

 

 

 

32,173

 

 

 

30,809

 

 

Provision for loan losses

 

12,921

 

 

 

10,251

 

 

 

7,094

 

 

 

7,070

 

 

 

3,823

 

Net interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After provision for loan losses

 

25,578

 

 

 

22,897

 

 

 

26,160

 

 

 

25,103

 

 

 

26,986

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

3,542

 

 

 

3,346

 

 

 

3,568

 

 

 

3,157

 

 

 

2,931

 

 

Fiduciary activities

 

2,059

 

 

 

1,831

 

 

 

1,932

 

 

 

2,126

 

 

 

2,142

 

 

Other customer fees

 

2,003

 

 

 

1,634

 

 

 

1,696

 

 

 

1,767

 

 

 

1,679

 

 

Commission income

 

2,059

 

 

 

1,271

 

 

 

1,457

 

 

 

1,427

 

 

 

1,669

 

 

Earnings on cash surrender value of life insurance

 

323

 

 

 

(2,130

)

 

 

519

 

 

 

606

 

 

 

738

 

 

Net gains and fees on sales of loans

 

1,430

 

 

 

531

 

 

 

648

 

 

 

668

 

 

 

643

 

 

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

 

2,314

 

 

 

(914

)

 

 

(1,255

)

 

 

13

 

 

 

73

 

 

Other income

 

741

 

 

 

717

 

 

 

655

 

 

 

570

 

 

 

652

 

 

 

Total other income

 

14,471

 

 

 

6,286

 

 

 

9,220

 

 

 

10,334

 

 

 

10,527

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

20,015

 

 

 

15,880

 

 

 

15,330

 

 

 

15,698

 

 

 

16,098

 

 

Net occupancy

 

2,569

 

 

 

2,299

 

 

 

1,857

 

 

 

1,750

 

 

 

1,805

 

 

Equipment

 

1,876

 

 

 

1,713

 

 

 

1,649

 

 

 

1,643

 

 

 

1,654

 

 

Marketing

 

549

 

 

 

610

 

 

 

605

 

 

 

612

 

 

 

484

 

 

Outside data processing fees

 

1,933

 

 

 

1,128

 

 

 

1,068

 

 

 

1,009

 

 

 

882

 

 

Printing and office supplies

 

363

 

 

 

361

 

 

 

281

 

 

 

291

 

 

 

281

 

 

Core deposit amortization

 

1,277

 

 

 

809

 

 

 

809

 

 

 

808

 

 

 

790

 

 

Other expenses

 

6,132

 

 

 

6,200

 

 

 

5,516

 

 

 

4,593

 

 

 

4,279

 

 

 

Total other expenses

 

34,714

 

 

 

29,000

 

 

 

27,115

 

 

 

26,404

 

 

 

26,273

 

Income before income tax

 

5,335

 

 

 

183

 

 

 

8,265

 

 

 

9,033

 

 

 

11,240

 

 

Income tax expense

 

1,218

 

 

 

(38

)

 

 

2,516

 

 

 

2,491

 

 

 

3,114

 

Net income

 

4,117

 

 

 

221

 

 

 

5,749

 

 

 

6,542

 

 

 

8,126

 

 

Preferred stock dividends

 

628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

$

3,489

 

 

$

221

 

 

$

5,749

 

 

$

6,542

 

 

$

8,126

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Net Income Available to Common Stockholders

$

.17

 

 

$

.01

 

 

$

.32

 

 

$

.37

 

 

$

.45

 

 

Diluted Net Income Available to Common Stockholders

$

.17

 

 

$

.01

 

 

$

.32

 

 

$

.36

 

 

$

.45

 

 

Cash Dividends Paid

$

.23

 

 

$

.23

 

 

$

.23

 

 

$

.23

 

 

$

.23

 

 

Average Diluted Shares Outstanding (in thousands)

 

21,093

 

 

 

18,257

 

 

 

18,196

 

 

 

18,159

 

 

 

18,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

.30

%

 

 

.02

%

 

 

.60

%

 

 

.69

%

 

 

.86

%

 

Return on Average Stockholders’ Equity

 

3.10

 

 

 

0.25

 

 

 

6.58

 

 

 

7.46

 

 

 

9.43

 

 

Average Earning Assets to Average Assets

 

91.07

 

 

 

91.15

 

 

 

91.02

 

 

 

90.94

 

 

 

90.38

 

 

Allowance for Loan Losses as % of Total Loans

 

1.60

 

 

 

1.33

 

 

 

1.14

 

 

 

1.05

 

 

 

.99

 

 

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

 

.65

 

 

 

.57

 

 

 

.49

 

 

 

.61

 

 

 

.41

 

 

Dividend Payout Ratio

 

135.29

 

 

 

2,300.00

 

 

 

71.88

 

 

 

63.85

 

 

 

51.10

 

 

Average Stockholders’ Equity to Average Assets

 

9.55

 

 

 

9.13

 

 

 

9.09

 

 

 

9.30

 

 

 

9.17

 

 

Tax Equivalent Yield on Earning Assets

 

5.69

 

 

 

6.21

 

 

 

6.39

 

 

 

6.41

 

 

 

6.78

 

 

Cost of Supporting Liabilities

 

2.01

 

 

 

2.33

 

 

 

2.48

 

 

 

2.56

 

 

 

3.04

 

 

Net Interest Margin (FTE) on Earning Assets

 

3.68

 

 

 

3.88

 

 

 

3.91

 

 

 

3.85

 

 

 

3.74

 

 

 


 

 

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

 

(in thousands, except share data)

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

$

891,393

 

 

$

904,646

 

 

$

851,233

 

 

$

815,137

 

 

$

724,643

 

Agricultural production financing and other loans to farmers

 

120,462

 

 

 

135,099

 

 

 

136,176

 

 

 

125,125

 

 

 

123,314

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

208,145

 

 

 

252,487

 

 

 

167,512

 

 

 

181,598

 

 

 

178,171

 

 

Commercial and farmland

 

1,246,450

 

 

 

1,202,372

 

 

 

966,259

 

 

 

954,672

 

 

 

961,431

 

 

Residential

 

949,259

 

 

 

956,245

 

 

 

731,065

 

 

 

718,065

 

 

 

728,956

 

Individuals’ loans for household and other personal expenditures

 

193,109

 

 

 

201,632

 

 

 

145,345

 

 

 

161,387

 

 

 

174,857

 

Tax exempt loans

 

18,121

 

 

 

28,070

 

 

 

34,010

 

 

 

22,553

 

 

 

11,646

 

 

Lease financing receivables, net of unearned income

 

8,178

 

 

 

8,996

 

 

 

9,262

 

 

 

9,158

 

 

 

8,438

 

Other loans

 

18,957

 

 

 

32,405

 

 

 

37,906

 

 

 

30,901

 

 

 

26,254

 

 

 

 

3,654,074

 

 

 

3,721,952

 

 

 

3,078,768

 

 

 

3,018,596

 

 

 

2,937,710

 

Allowance for loan losses

 

(58,502

)

 

 

(49,543

)

 

 

(34,985

)

 

 

(31,597

)

 

 

(29,094

)

 

 

Total loans

$

3,595,572

 

 

$

3,672,409

 

 

$

3,043,783

 

 

$

2,986,999

 

 

$

2,908,616

 

 

 

DEPOSITS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

(in thousands)

 

2009

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

$

1,166,205

 

 

$

1,136,267

 

 

$

921,034

 

 

$

932,017

 

 

$

881,498

 

Savings deposits

 

743,812

 

 

 

721,387

 

 

 

540,596

 

 

 

546,951

 

 

 

562,942

 

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

 

511,873

 

 

 

509,730

 

 

 

469,426

 

 

 

444,967

 

 

 

459,038

 

Other certificates and time deposits

 

1,263,074

 

 

 

1,351,427

 

 

 

983,227

 

 

 

939,700

 

 

 

909,649

 

 

 

Total deposits

$

3,684,964

 

 

$

3,718,811

 

 

$

2,914,283

 

 

$

2,863,635

 

 

$

2,813,127