Ohio | 31-1042001 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification number) |
Three months ended | |||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | June 30, | Mar. 31, | |||||||||||
(Dollars in thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||
Net interest income | $ | 66,555 | $ | 66,083 | $ | 63,159 | $ | 58,674 | $ | 58,586 | |||||
Tax equivalent adjustment | 1,052 | 1,046 | 1,000 | 988 | 983 | ||||||||||
Net interest income - tax equivalent | $ | 67,607 | $ | 67,129 | $ | 64,159 | $ | 59,662 | $ | 59,569 | |||||
Average earning assets | $ | 7,398,013 | $ | 7,219,995 | $ | 6,938,107 | $ | 6,616,960 | $ | 6,576,660 | |||||
Net interest margin* | 3.62 | % | 3.63 | % | 3.61 | % | 3.56 | % | 3.61 | % | |||||
Net interest margin (fully tax equivalent)* | 3.68 | % | 3.69 | % | 3.67 | % | 3.62 | % | 3.67 | % | |||||
* Margins are calculated using net interest income annualized divided by average earning assets. |
Three months ended | |||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | June 30, | Mar. 31, | |||||||||||
(Dollars in thousands) | 2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||
Allowance | $ | 53,732 | $ | 53,398 | $ | 53,332 | $ | 52,876 | $ | 53,076 | |||||
Loan marks | 22,022 | 24,258 | 26,948 | 29,428 | 35,804 | ||||||||||
Allowance and loan marks | 75,754 | 77,656 | 80,280 | 82,304 | 88,880 | ||||||||||
Indemnification asset | (16,256 | ) | (17,630 | ) | (18,931 | ) | (20,338 | ) | (20,397 | ) | |||||
Allowance and loan marks, net of indemnification asset (a) | $ | 59,498 | $ | 60,026 | $ | 61,349 | $ | 61,966 | $ | 68,483 | |||||
Loans | $ | 5,504,609 | $ | 5,388,760 | $ | 5,216,063 | $ | 4,852,774 | $ | 4,763,537 | |||||
Loan marks | 22,022 | 24,258 | 26,948 | 29,428 | 35,804 | ||||||||||
Total loans (b) | $ | 5,526,631 | $ | 5,413,018 | $ | 5,243,011 | $ | 4,882,202 | $ | 4,799,341 | |||||
Allowance and loan marks, net of indemnification asset, to total loans (a)/(b) | 1.08 | % | 1.11 | % | 1.17 | % | 1.27 | % | 1.43 | % |
Three months ended | |||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | June 30, | Mar. 31, | |||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||
Net income (a) | $ | 19,814 | $ | 19,820 | $ | 18,673 | $ | 18,949 | $ | 17,621 | |||||
Average total shareholders' equity | $ | 821,588 | $ | 817,756 | $ | 812,396 | $ | 800,598 | $ | 788,511 | |||||
Less: | |||||||||||||||
Goodwill and other intangibles | (211,533 | ) | (211,865 | ) | (211,732 | ) | (145,465 | ) | (145,586 | ) | |||||
Average tangible equity (b) | 610,055 | 605,891 | 600,664 | 655,133 | 642,925 | ||||||||||
Total shareholders' equity | 826,587 | 809,376 | 813,012 | 802,383 | 795,742 | ||||||||||
Less: | |||||||||||||||
Goodwill and other intangibles | (211,533 | ) | (211,865 | ) | (211,732 | ) | (145,465 | ) | (145,586 | ) | |||||
Ending tangible equity (c) | 615,054 | 597,511 | 601,280 | 656,918 | 650,156 | ||||||||||
Total assets | 8,193,554 | 8,147,411 | 7,880,533 | 7,383,372 | 7,245,796 | ||||||||||
Less: | |||||||||||||||
Goodwill and other intangibles | (211,533 | ) | (211,865 | ) | (211,732 | ) | (145,465 | ) | (145,586 | ) | |||||
Ending tangible assets (d) | 7,982,021 | 7,935,546 | 7,668,801 | 7,237,907 | 7,100,210 | ||||||||||
Risk-weighted assets (e) | 6,478,716 | 6,308,139 | 6,073,899 | 5,647,658 | 5,583,461 | ||||||||||
Total average assets | 8,118,945 | 7,950,278 | 7,611,389 | 7,243,886 | 7,201,313 | ||||||||||
Less: | |||||||||||||||
Goodwill and other intangibles | (211,533 | ) | (211,865 | ) | (211,732 | ) | (145,465 | ) | (145,586 | ) | |||||
Average tangible assets (f) | 7,907,412 | 7,738,413 | 7,399,657 | 7,098,421 | 7,055,727 | ||||||||||
Ending common shares outstanding (g) | 61,855,027 | 61,641,680 | 61,713,633 | 61,707,847 | 61,686,887 | ||||||||||
Ratios | |||||||||||||||
Return on average tangible shareholders' equity (a)/(b) | 13.06 | % | 12.98 | % | 12.33 | % | 11.60 | % | 11.12 | % | |||||
Ending tangible shareholders' equity as a percent of: | |||||||||||||||
Ending tangible assets (c)/(d) | 7.71 | % | 7.53 | % | 7.84 | % | 9.08 | % | 9.16 | % | |||||
Risk-weighted assets (c)/(e) | 9.49 | % | 9.47 | % | 9.90 | % | 11.63 | % | 11.64 | % | |||||
Average tangible shareholders' equity of average tangible assets (b)/(f) | 7.71 | % | 7.83 | % | 8.12 | % | 9.23 | % | 9.11 | % | |||||
Tangible book value per share (c)/(g) | $ | 9.94 | $ | 9.69 | $ | 9.74 | $ | 10.65 | $ | 10.54 |
By: /s/ John M. Gavigan | ||
John M. Gavigan | ||
Senior Vice President and Chief Financial Officer | ||
Date: | April 21, 2016 |
Contents | Page |
Consolidated Financial Highlights | 2 |
Consolidated Quarterly Statements of Income | 3 |
Consolidated Statements of Condition | 4 |
Average Consolidated Statements of Condition | 5 |
Net Interest Margin Rate / Volume Analysis | 6 |
Credit Quality | 7 |
Capital Adequacy | 8 |
FIRST FINANCIAL BANCORP. | ||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS | ||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended, | ||||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||||||||
RESULTS OF OPERATIONS | ||||||||||||||||||||
Net income | $ | 19,814 | $ | 19,820 | $ | 18,673 | $ | 18,949 | $ | 17,621 | ||||||||||
Net earnings per share - basic | $ | 0.32 | $ | 0.33 | $ | 0.31 | $ | 0.31 | $ | 0.29 | ||||||||||
Net earnings per share - diluted | $ | 0.32 | $ | 0.32 | $ | 0.30 | $ | 0.31 | $ | 0.29 | ||||||||||
Dividends declared per share | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | ||||||||||
KEY FINANCIAL RATIOS | ||||||||||||||||||||
Return on average assets | 0.98 | % | 0.99 | % | 0.97 | % | 1.05 | % | 0.99 | % | ||||||||||
Return on average shareholders' equity | 9.70 | % | 9.62 | % | 9.12 | % | 9.49 | % | 9.06 | % | ||||||||||
Return on average tangible shareholders' equity | 13.06 | % | 12.98 | % | 12.33 | % | 11.60 | % | 11.12 | % | ||||||||||
Net interest margin | 3.62 | % | 3.63 | % | 3.61 | % | 3.56 | % | 3.61 | % | ||||||||||
Net interest margin (fully tax equivalent) (1) | 3.68 | % | 3.69 | % | 3.67 | % | 3.62 | % | 3.67 | % | ||||||||||
Ending shareholders' equity as a percent of ending assets | 10.09 | % | 9.93 | % | 10.32 | % | 10.87 | % | 10.98 | % | ||||||||||
Ending tangible shareholders' equity as a percent of: | ||||||||||||||||||||
Ending tangible assets | 7.71 | % | 7.53 | % | 7.84 | % | 9.08 | % | 9.16 | % | ||||||||||
Risk-weighted assets | 9.49 | % | 9.47 | % | 9.90 | % | 11.63 | % | 11.64 | % | ||||||||||
Average shareholders' equity as a percent of average assets | 10.12 | % | 10.29 | % | 10.67 | % | 11.05 | % | 10.95 | % | ||||||||||
Average tangible shareholders' equity as a percent of | ||||||||||||||||||||
average tangible assets | 7.71 | % | 7.83 | % | 8.12 | % | 9.23 | % | 9.11 | % | ||||||||||
Book value per share | $ | 13.36 | $ | 13.13 | $ | 13.17 | $ | 13.00 | $ | 12.90 | ||||||||||
Tangible book value per share | $ | 9.94 | $ | 9.69 | $ | 9.74 | $ | 10.65 | $ | 10.54 | ||||||||||
Common equity tier 1 ratio (2) | 10.16 | % | 10.28 | % | 10.51 | % | 12.34 | % | 12.29 | % | ||||||||||
Tier 1 ratio (2) | 10.16 | % | 10.29 | % | 10.52 | % | 12.35 | % | 12.29 | % | ||||||||||
Total capital ratio (2) | 12.84 | % | 13.04 | % | 13.37 | % | 13.31 | % | 13.27 | % | ||||||||||
Leverage ratio (2) | 8.27 | % | 8.33 | % | 8.58 | % | 9.77 | % | 9.67 | % | ||||||||||
AVERAGE BALANCE SHEET ITEMS | ||||||||||||||||||||
Loans (3) | $ | 5,417,812 | $ | 5,248,465 | $ | 5,032,708 | $ | 4,793,471 | $ | 4,770,671 | ||||||||||
FDIC indemnification asset | 17,138 | 18,437 | 19,848 | 20,744 | 22,112 | |||||||||||||||
Investment securities | 1,938,772 | 1,934,173 | 1,848,083 | 1,782,785 | 1,762,622 | |||||||||||||||
Interest-bearing deposits with other banks | 24,291 | 18,920 | 37,468 | 19,960 | 21,255 | |||||||||||||||
Total earning assets | $ | 7,398,013 | $ | 7,219,995 | $ | 6,938,107 | $ | 6,616,960 | $ | 6,576,660 | ||||||||||
Total assets | $ | 8,118,945 | $ | 7,950,278 | $ | 7,611,389 | $ | 7,243,886 | $ | 7,201,313 | ||||||||||
Noninterest-bearing deposits | $ | 1,386,768 | $ | 1,402,283 | $ | 1,344,049 | $ | 1,325,485 | $ | 1,286,067 | ||||||||||
Interest-bearing deposits | 4,749,253 | 4,845,056 | 4,615,886 | 4,446,248 | 4,361,525 | |||||||||||||||
Total deposits | $ | 6,136,021 | $ | 6,247,339 | $ | 5,959,935 | $ | 5,771,733 | $ | 5,647,592 | ||||||||||
Borrowings | $ | 1,065,739 | $ | 763,408 | $ | 746,706 | $ | 587,225 | $ | 691,012 | ||||||||||
Shareholders' equity | $ | 821,588 | $ | 817,756 | $ | 812,396 | $ | 800,598 | $ | 788,511 | ||||||||||
CREDIT QUALITY RATIOS | ||||||||||||||||||||
Allowance to ending loans | 0.98 | % | 0.99 | % | 1.02 | % | 1.09 | % | 1.11 | % | ||||||||||
Allowance to nonaccrual loans | 244.16 | % | 190.73 | % | 149.33 | % | 133.28 | % | 107.98 | % | ||||||||||
Allowance to nonperforming loans | 103.07 | % | 93.89 | % | 95.34 | % | 88.49 | % | 82.18 | % | ||||||||||
Nonperforming loans to total loans | 0.95 | % | 1.06 | % | 1.07 | % | 1.23 | % | 1.36 | % | ||||||||||
Nonperforming assets to ending loans, plus OREO | 1.16 | % | 1.30 | % | 1.36 | % | 1.56 | % | 1.79 | % | ||||||||||
Nonperforming assets to total assets | 0.78 | % | 0.86 | % | 0.90 | % | 1.03 | % | 1.18 | % | ||||||||||
Net charge-offs to average loans (annualized) | 0.10 | % | 0.14 | % | 0.17 | % | 0.27 | % | 0.16 | % |
FIRST FINANCIAL BANCORP. | |||||||||||||||||||||||
CONSOLIDATED QUARTERLY STATEMENTS OF INCOME | |||||||||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||||
First | Fourth | Third | Second | First | Full | ||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Year | ||||||||||||||||||
Interest income | |||||||||||||||||||||||
Loans, including fees | $ | 63,399 | $ | 62,502 | $ | 58,694 | $ | 54,586 | $ | 54,464 | $ | 230,246 | |||||||||||
Investment securities | |||||||||||||||||||||||
Taxable | 11,373 | 10,702 | 9,986 | 9,281 | 9,608 | 39,577 | |||||||||||||||||
Tax-exempt | 1,162 | 1,192 | 1,163 | 1,139 | 1,117 | 4,611 | |||||||||||||||||
Total investment securities interest | 12,535 | 11,894 | 11,149 | 10,420 | 10,725 | 44,188 | |||||||||||||||||
Other earning assets | (1,139 | ) | (1,164 | ) | (1,168 | ) | (1,162 | ) | (1,181 | ) | (4,675 | ) | |||||||||||
Total interest income | 74,795 | 73,232 | 68,675 | 63,844 | 64,008 | 269,759 | |||||||||||||||||
Interest expense | |||||||||||||||||||||||
Deposits | 5,530 | 5,172 | 4,861 | 4,621 | 4,820 | 19,474 | |||||||||||||||||
Short-term borrowings | 1,170 | 434 | 374 | 253 | 303 | 1,364 | |||||||||||||||||
Long-term borrowings | 1,540 | 1,543 | 281 | 296 | 299 | 2,419 | |||||||||||||||||
Total interest expense | 8,240 | 7,149 | 5,516 | 5,170 | 5,422 | 23,257 | |||||||||||||||||
Net interest income | 66,555 | 66,083 | 63,159 | 58,674 | 58,586 | 246,502 | |||||||||||||||||
Provision for loan and lease losses | 1,655 | 1,864 | 2,647 | 3,070 | 2,060 | 9,641 | |||||||||||||||||
Net interest income after provision for loan and lease losses | 64,900 | 64,219 | 60,512 | 55,604 | 56,526 | 236,861 | |||||||||||||||||
Noninterest income | |||||||||||||||||||||||
Service charges on deposit accounts | 4,381 | 4,755 | 4,934 | 4,803 | 4,523 | 19,015 | |||||||||||||||||
Trust and wealth management fees | 3,440 | 3,086 | 3,134 | 3,274 | 3,634 | 13,128 | |||||||||||||||||
Bankcard income | 2,882 | 3,077 | 2,909 | 2,972 | 2,620 | 11,578 | |||||||||||||||||
Client derivative fees | 1,095 | 945 | 1,604 | 878 | 962 | 4,389 | |||||||||||||||||
Net gains from sales of loans | 1,181 | 1,325 | 1,758 | 1,924 | 1,464 | 6,471 | |||||||||||||||||
Net gain on sale of investment securities | 24 | 2 | 409 | 1,094 | 0 | 1,505 | |||||||||||||||||
FDIC loss sharing income | (565 | ) | (164 | ) | (973 | ) | (304 | ) | (1,046 | ) | (2,487 | ) | |||||||||||
Accelerated discount on covered / formerly covered loans | 971 | 785 | 3,820 | 4,094 | 2,092 | 10,791 | |||||||||||||||||
Other | 2,103 | 2,008 | 2,760 | 2,680 | 3,364 | 10,812 | |||||||||||||||||
Total noninterest income | 15,512 | 15,819 | 20,355 | 21,415 | 17,613 | 75,202 | |||||||||||||||||
Noninterest expenses | |||||||||||||||||||||||
Salaries and employee benefits | 29,615 | 29,632 | 27,768 | 27,451 | 26,941 | 111,792 | |||||||||||||||||
Net occupancy | 4,957 | 4,337 | 4,510 | 4,380 | 5,005 | 18,232 | |||||||||||||||||
Furniture and equipment | 2,213 | 2,185 | 2,165 | 2,219 | 2,153 | 8,722 | |||||||||||||||||
Data processing | 2,718 | 2,843 | 2,591 | 2,657 | 2,772 | 10,863 | |||||||||||||||||
Marketing | 1,065 | 1,052 | 810 | 973 | 888 | 3,723 | |||||||||||||||||
Communication | 481 | 502 | 531 | 558 | 570 | 2,161 | |||||||||||||||||
Professional services | 1,813 | 1,833 | 4,092 | 1,727 | 1,970 | 9,622 | |||||||||||||||||
State intangible tax | 639 | 598 | 579 | 577 | 577 | 2,331 | |||||||||||||||||
FDIC assessments | 1,132 | 1,139 | 1,103 | 1,114 | 1,090 | 4,446 | |||||||||||||||||
Loss (gain) - other real estate owned | (190 | ) | 772 | 196 | 419 | 474 | 1,861 | ||||||||||||||||
Loss sharing expense | 297 | 414 | 574 | 576 | 301 | 1,865 | |||||||||||||||||
Other | 5,980 | 5,977 | 8,073 | 6,135 | 5,327 | 25,512 | |||||||||||||||||
Total noninterest expenses | 50,720 | 51,284 | 52,992 | 48,786 | 48,068 | 201,130 | |||||||||||||||||
Income before income taxes | 29,692 | 28,754 | 27,875 | 28,233 | 26,071 | 110,933 | |||||||||||||||||
Income tax expense | 9,878 | 8,934 | 9,202 | 9,284 | 8,450 | 35,870 | |||||||||||||||||
Net income | $ | 19,814 | $ | 19,820 | $ | 18,673 | $ | 18,949 | $ | 17,621 | $ | 75,063 | |||||||||||
ADDITIONAL DATA | |||||||||||||||||||||||
Net earnings per share - basic | $ | 0.32 | $ | 0.33 | $ | 0.31 | $ | 0.31 | $ | 0.29 | $ | 1.23 | |||||||||||
Net earnings per share - diluted | $ | 0.32 | $ | 0.32 | $ | 0.30 | $ | 0.31 | $ | 0.29 | $ | 1.21 | |||||||||||
Dividends declared per share | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.16 | $ | 0.64 | |||||||||||
Return on average assets | 0.98 | % | 0.99 | % | 0.97 | % | 1.05 | % | 0.99 | % | 1.00 | % | |||||||||||
Return on average shareholders' equity | 9.70 | % | 9.62 | % | 9.12 | % | 9.49 | % | 9.06 | % | 9.33 | % | |||||||||||
Interest income | $ | 74,795 | $ | 73,232 | $ | 68,675 | $ | 63,844 | $ | 64,008 | $ | 269,759 | |||||||||||
Tax equivalent adjustment | 1,052 | 1,046 | 1,000 | 988 | 983 | 4,017 | |||||||||||||||||
Interest income - tax equivalent | 75,847 | 74,278 | 69,675 | 64,832 | 64,991 | 273,776 | |||||||||||||||||
Interest expense | 8,240 | 7,149 | 5,516 | 5,170 | 5,422 | 23,257 | |||||||||||||||||
Net interest income - tax equivalent | $ | 67,607 | $ | 67,129 | $ | 64,159 | $ | 59,662 | $ | 59,569 | $ | 250,519 | |||||||||||
Net interest margin | 3.62 | % | 3.63 | % | 3.61 | % | 3.56 | % | 3.61 | % | 3.60 | % | |||||||||||
Net interest margin (fully tax equivalent) (1) | 3.68 | % | 3.69 | % | 3.67 | % | 3.62 | % | 3.67 | % | 3.66 | % | |||||||||||
Full-time equivalent employees | 1,390 | 1,400 | 1,394 | 1,366 | 1,353 | ||||||||||||||||||
(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis. Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons. Management also uses these measures to make peer comparisons. |
FIRST FINANCIAL BANCORP. | |||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CONDITION | |||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | % Change | % Change | |||||||||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | Linked Qtr. | Comparable Qtr. | |||||||||||||||||||
ASSETS | |||||||||||||||||||||||||
Cash and due from banks | $ | 102,675 | $ | 114,841 | $ | 112,298 | $ | 116,318 | $ | 111,011 | (10.6 | )% | (7.5 | )% | |||||||||||
Interest-bearing deposits with other banks | 15,582 | 33,734 | 24,191 | 41,027 | 25,350 | (53.8 | )% | (38.5 | )% | ||||||||||||||||
Investment securities available-for-sale | 1,164,319 | 1,190,642 | 1,069,667 | 955,764 | 892,169 | (2.2 | )% | 30.5 | % | ||||||||||||||||
Investment securities held-to-maturity | 702,315 | 726,259 | 756,035 | 791,839 | 839,666 | (3.3 | )% | (16.4 | )% | ||||||||||||||||
Other investments | 53,255 | 53,725 | 53,431 | 53,585 | 53,393 | (0.9 | )% | (0.3 | )% | ||||||||||||||||
Loans held for sale | 15,369 | 20,957 | 26,287 | 21,151 | 14,937 | (26.7 | )% | 2.9 | % | ||||||||||||||||
Loans and leases | |||||||||||||||||||||||||
Commercial and industrial | 1,744,732 | 1,663,102 | 1,637,467 | 1,315,087 | 1,298,874 | 4.9 | % | 34.3 | % | ||||||||||||||||
Lease financing | 101,135 | 93,986 | 82,679 | 84,723 | 81,796 | 7.6 | % | 23.6 | % | ||||||||||||||||
Real estate - construction | 341,453 | 311,712 | 276,240 | 229,256 | 227,969 | 9.5 | % | 49.8 | % | ||||||||||||||||
Real estate - commercial | 2,261,857 | 2,258,297 | 2,169,662 | 2,171,806 | 2,120,084 | 0.2 | % | 6.7 | % | ||||||||||||||||
Real estate - residential | 508,512 | 512,311 | 506,653 | 506,391 | 496,852 | (0.7 | )% | 2.3 | % | ||||||||||||||||
Home equity | 466,010 | 466,629 | 463,629 | 463,222 | 456,278 | (0.1 | )% | 2.1 | % | ||||||||||||||||
Installment | 41,627 | 41,506 | 39,974 | 43,073 | 43,798 | 0.3 | % | (5.0 | )% | ||||||||||||||||
Credit card | 39,283 | 41,217 | 39,759 | 39,216 | 37,886 | (4.7 | )% | 3.7 | % | ||||||||||||||||
Total loans | 5,504,609 | 5,388,760 | 5,216,063 | 4,852,774 | 4,763,537 | 2.1 | % | 15.6 | % | ||||||||||||||||
Less | |||||||||||||||||||||||||
Allowance for loan and lease losses | 53,732 | 53,398 | 53,332 | 52,876 | 53,076 | 0.6 | % | 1.2 | % | ||||||||||||||||
Net loans | 5,450,877 | 5,335,362 | 5,162,731 | 4,799,898 | 4,710,461 | 2.2 | % | 15.7 | % | ||||||||||||||||
Premises and equipment | 138,036 | 136,603 | 139,020 | 139,170 | 140,477 | 1.0 | % | (1.7 | )% | ||||||||||||||||
Goodwill and other intangibles | 211,533 | 211,865 | 211,732 | 145,465 | 145,586 | (0.2 | )% | 45.3 | % | ||||||||||||||||
FDIC indemnification asset | 16,256 | 17,630 | 18,931 | 20,338 | 20,397 | (7.8 | )% | (20.3 | )% | ||||||||||||||||
Accrued interest and other assets | 323,337 | 305,793 | 306,210 | 298,817 | 292,349 | 5.7 | % | 10.6 | % | ||||||||||||||||
Total Assets | $ | 8,193,554 | $ | 8,147,411 | $ | 7,880,533 | $ | 7,383,372 | $ | 7,245,796 | 0.6 | % | 13.1 | % | |||||||||||
LIABILITIES | |||||||||||||||||||||||||
Deposits | |||||||||||||||||||||||||
Interest-bearing demand | $ | 1,430,963 | $ | 1,414,291 | $ | 1,330,673 | $ | 1,175,219 | $ | 1,214,882 | 1.2 | % | 17.8 | % | |||||||||||
Savings | 1,922,892 | 1,945,805 | 1,979,627 | 1,947,566 | 1,922,815 | (1.2 | )% | 0.0 | % | ||||||||||||||||
Time | 1,414,313 | 1,406,124 | 1,440,223 | 1,262,881 | 1,277,291 | 0.6 | % | 10.7 | % | ||||||||||||||||
Total interest-bearing deposits | 4,768,168 | 4,766,220 | 4,750,523 | 4,385,666 | 4,414,988 | 0.0 | % | 8.0 | % | ||||||||||||||||
Noninterest-bearing | 1,408,609 | 1,413,404 | 1,330,905 | 1,330,149 | 1,299,602 | (0.3 | )% | 8.4 | % | ||||||||||||||||
Total deposits | 6,176,777 | 6,179,624 | 6,081,428 | 5,715,815 | 5,714,590 | 0.0 | % | 8.1 | % | ||||||||||||||||
Federal funds purchased and securities sold | |||||||||||||||||||||||||
under agreements to repurchase | 75,499 | 89,325 | 62,317 | 68,349 | 68,142 | (15.5 | )% | 10.8 | % | ||||||||||||||||
FHLB short-term borrowings | 894,400 | 849,100 | 701,200 | 641,700 | 523,500 | 5.3 | % | 70.9 | % | ||||||||||||||||
Total short-term borrowings | 969,899 | 938,425 | 763,517 | 710,049 | 591,642 | 3.4 | % | 63.9 | % | ||||||||||||||||
Long-term debt | 119,556 | 119,540 | 119,515 | 47,084 | 47,598 | 0.0 | % | 151.2 | % | ||||||||||||||||
Total borrowed funds | 1,089,455 | 1,057,965 | 883,032 | 757,133 | 639,240 | 3.0 | % | 70.4 | % | ||||||||||||||||
Accrued interest and other liabilities | 100,735 | 100,446 | 103,061 | 108,041 | 96,224 | 0.3 | % | 4.7 | % | ||||||||||||||||
Total Liabilities | 7,366,967 | 7,338,035 | 7,067,521 | 6,580,989 | 6,450,054 | 0.4 | % | 14.2 | % | ||||||||||||||||
SHAREHOLDERS' EQUITY | |||||||||||||||||||||||||
Common stock | 567,497 | 571,155 | 570,025 | 571,501 | 570,623 | (0.6 | )% | (0.5 | )% | ||||||||||||||||
Retained earnings | 398,224 | 388,240 | 378,258 | 369,462 | 360,390 | 2.6 | % | 10.5 | % | ||||||||||||||||
Accumulated other comprehensive loss | (23,209 | ) | (30,580 | ) | (17,219 | ) | (20,715 | ) | (17,054 | ) | (24.1 | )% | 36.1 | % | |||||||||||
Treasury stock, at cost | (115,925 | ) | (119,439 | ) | (118,052 | ) | (117,865 | ) | (118,217 | ) | (2.9 | )% | (1.9 | )% | |||||||||||
Total Shareholders' Equity | 826,587 | 809,376 | 813,012 | 802,383 | 795,742 | 2.1 | % | 3.9 | % | ||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 8,193,554 | $ | 8,147,411 | $ | 7,880,533 | $ | 7,383,372 | $ | 7,245,796 | 0.6 | % | 13.1 | % | |||||||||||
FIRST FINANCIAL BANCORP. | ||||||||||||||||||||
AVERAGE CONSOLIDATED STATEMENTS OF CONDITION | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Quarterly Averages | ||||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | ||||||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and due from banks | $ | 117,782 | $ | 119,881 | $ | 114,279 | $ | 114,024 | $ | 112,841 | ||||||||||
Federal funds sold | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Interest-bearing deposits with other banks | 24,291 | 18,920 | 37,468 | 19,960 | 21,255 | |||||||||||||||
Investment securities | 1,938,772 | 1,934,173 | 1,848,083 | 1,782,785 | 1,762,622 | |||||||||||||||
Loans held for sale | 13,216 | 18,677 | 15,185 | 9,292 | 8,606 | |||||||||||||||
Loans and leases | ||||||||||||||||||||
Commercial and industrial | 1,657,279 | 1,612,485 | 1,464,508 | 1,318,408 | 1,300,869 | |||||||||||||||
Lease financing | 94,935 | 89,200 | 83,300 | 82,578 | 78,063 | |||||||||||||||
Real estate - construction | 322,600 | 295,574 | 259,972 | 226,314 | 215,380 | |||||||||||||||
Real estate - commercial | 2,270,686 | 2,180,015 | 2,164,917 | 2,117,450 | 2,129,434 | |||||||||||||||
Real estate - residential | 509,422 | 505,208 | 500,544 | 497,350 | 496,451 | |||||||||||||||
Home equity | 466,722 | 465,131 | 462,283 | 459,414 | 458,083 | |||||||||||||||
Installment | 41,698 | 41,148 | 42,008 | 43,393 | 45,376 | |||||||||||||||
Credit card | 41,254 | 41,027 | 39,991 | 39,272 | 38,409 | |||||||||||||||
Total loans | 5,404,596 | 5,229,788 | 5,017,523 | 4,784,179 | 4,762,065 | |||||||||||||||
Less | ||||||||||||||||||||
Allowance for loan and lease losses | 54,882 | 53,731 | 54,398 | 54,662 | 53,648 | |||||||||||||||
Net loans | 5,349,714 | 5,176,057 | 4,963,125 | 4,729,517 | 4,708,417 | |||||||||||||||
Premises and equipment | 138,377 | 138,689 | 139,457 | 140,117 | 141,153 | |||||||||||||||
Goodwill and other intangibles | 211,707 | 211,722 | 179,333 | 145,500 | 145,689 | |||||||||||||||
FDIC indemnification asset | 17,138 | 18,437 | 19,848 | 20,744 | 22,112 | |||||||||||||||
Accrued interest and other assets | 307,948 | 313,722 | 294,611 | 281,947 | 278,618 | |||||||||||||||
Total Assets | $ | 8,118,945 | $ | 7,950,278 | $ | 7,611,389 | $ | 7,243,886 | $ | 7,201,313 | ||||||||||
LIABILITIES | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Interest-bearing demand | $ | 1,391,591 | $ | 1,423,915 | $ | 1,230,621 | $ | 1,220,391 | $ | 1,176,263 | ||||||||||
Savings | 1,938,206 | 2,005,100 | 2,015,373 | 1,950,127 | 1,914,723 | |||||||||||||||
Time | 1,419,456 | 1,416,041 | 1,369,892 | 1,275,730 | 1,270,539 | |||||||||||||||
Total interest-bearing deposits | 4,749,253 | 4,845,056 | 4,615,886 | 4,446,248 | 4,361,525 | |||||||||||||||
Noninterest-bearing | 1,386,768 | 1,402,283 | 1,344,049 | 1,325,485 | 1,286,067 | |||||||||||||||
Total deposits | 6,136,021 | 6,247,339 | 5,959,935 | 5,771,733 | 5,647,592 | |||||||||||||||
Federal funds purchased and securities sold | ||||||||||||||||||||
under agreements to repurchase | 89,349 | 79,354 | 68,505 | 67,664 | 77,269 | |||||||||||||||
FHLB short-term borrowings | 856,837 | 564,522 | 606,618 | 472,295 | 565,918 | |||||||||||||||
Total short-term borrowings | 946,186 | 643,876 | 675,123 | 539,959 | 643,187 | |||||||||||||||
Long-term debt | 119,553 | 119,532 | 71,583 | 47,266 | 47,825 | |||||||||||||||
Total borrowed funds | 1,065,739 | 763,408 | 746,706 | 587,225 | 691,012 | |||||||||||||||
Accrued interest and other liabilities | 95,597 | 121,775 | 92,352 | 84,330 | 74,198 | |||||||||||||||
Total Liabilities | 7,297,357 | 7,132,522 | 6,798,993 | 6,443,288 | 6,412,802 | |||||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||||||
Common stock | 570,558 | 570,510 | 570,723 | 571,078 | 573,932 | |||||||||||||||
Retained earnings | 395,756 | 385,295 | 378,160 | 365,847 | 355,848 | |||||||||||||||
Accumulated other comprehensive loss | (26,165 | ) | (18,962 | ) | (19,725 | ) | (18,242 | ) | (20,163 | ) | ||||||||||
Treasury stock, at cost | (118,561 | ) | (119,087 | ) | (116,762 | ) | (118,085 | ) | (121,106 | ) | ||||||||||
Total Shareholders' Equity | 821,588 | 817,756 | 812,396 | 800,598 | 788,511 | |||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 8,118,945 | $ | 7,950,278 | $ | 7,611,389 | $ | 7,243,886 | $ | 7,201,313 | ||||||||||
FIRST FINANCIAL BANCORP. | |||||||||||||||||||||||||||||||||||||||||||||
NET INTEREST MARGIN RATE/VOLUME ANALYSIS (1) | |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||
Quarterly Averages | |||||||||||||||||||||||||||||||||||||||||||||
March 31, 2016 | December 31, 2015 | March 31, 2015 | Linked Qtr. Income Variance | Comparable Qtr. Income Variance | |||||||||||||||||||||||||||||||||||||||||
Balance | Yield | Balance | Yield | Balance | Yield | Rate | Volume | Total | Rate | Volume | Total | ||||||||||||||||||||||||||||||||||
Earning assets | |||||||||||||||||||||||||||||||||||||||||||||
Investments: | |||||||||||||||||||||||||||||||||||||||||||||
Investment securities | $ | 1,938,772 | 2.59 | % | $ | 1,934,173 | 2.44 | % | $ | 1,762,622 | 2.47 | % | $ | 749 | $ | (108 | ) | $ | 641 | $ | 546 | $ | 1,264 | $ | 1,810 | ||||||||||||||||||||
Interest-bearing deposits with other banks | 24,291 | 0.53 | % | 18,920 | 0.29 | % | 21,255 | 0.27 | % | 11 | 7 | 18 | 14 | 4 | 18 | ||||||||||||||||||||||||||||||
Gross loans (2) | 5,434,950 | 4.59 | % | 5,266,902 | 4.62 | % | 4,792,783 | 4.51 | % | (357 | ) | 1,261 | 904 | 1,003 | 7,956 | 8,959 | |||||||||||||||||||||||||||||
Total earning assets | 7,398,013 | 4.06 | % | 7,219,995 | 4.02 | % | 6,576,660 | 3.95 | % | 403 | 1,160 | 1,563 | 1,563 | 9,224 | 10,787 | ||||||||||||||||||||||||||||||
Nonearning assets | |||||||||||||||||||||||||||||||||||||||||||||
Allowance for loan and lease losses | (54,882 | ) | (53,731 | ) | (53,648 | ) | |||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 117,782 | 119,881 | 112,841 | ||||||||||||||||||||||||||||||||||||||||||
Accrued interest and other assets | 658,032 | 664,133 | 565,460 | ||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 8,118,945 | $ | 7,950,278 | $ | 7,201,313 | |||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand | $ | 1,391,591 | 0.16 | % | $ | 1,423,915 | 0.13 | % | $ | 1,176,263 | 0.08 | % | |||||||||||||||||||||||||||||||||
Savings | 1,938,206 | 0.26 | % | 2,005,100 | 0.20 | % | 1,914,723 | 0.27 | % | ||||||||||||||||||||||||||||||||||||
Time | 1,419,456 | 1.05 | % | 1,416,041 | 1.03 | % | 1,270,539 | 1.07 | % | ||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 4,749,253 | 0.47 | % | 4,845,056 | 0.42 | % | 4,361,525 | 0.45 | % | $ | 532 | $ | (174 | ) | $ | 358 | $ | 203 | $ | 507 | $ | 710 | |||||||||||||||||||||||
Borrowed funds | |||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 946,186 | 0.50 | % | 643,876 | 0.27 | % | 643,187 | 0.19 | % | 371 | 365 | 736 | 484 | 383 | 867 | ||||||||||||||||||||||||||||||
Long-term debt | 119,553 | 5.17 | % | 119,532 | 5.12 | % | 47,825 | 2.54 | % | 14 | (17 | ) | (3 | ) | 310 | 931 | 1,241 | ||||||||||||||||||||||||||||
Total borrowed funds | 1,065,739 | 1.02 | % | 763,408 | 1.03 | % | 691,012 | 0.35 | % | 385 | 348 | 733 | 794 | 1,314 | 2,108 | ||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 5,814,992 | 0.57 | % | 5,608,464 | 0.51 | % | 5,052,537 | 0.44 | % | 917 | 174 | 1,091 | 997 | 1,821 | 2,818 | ||||||||||||||||||||||||||||||
Noninterest-bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 1,386,768 | 1,402,283 | 1,286,067 | ||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 95,597 | 121,775 | 74,198 | ||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 821,588 | 817,756 | 788,511 | ||||||||||||||||||||||||||||||||||||||||||
Total liabilities & shareholders' equity | $ | 8,118,945 | $ | 7,950,278 | $ | 7,201,313 | |||||||||||||||||||||||||||||||||||||||
Net interest income (1) | $ | 66,555 | $ | 66,083 | $ | 58,586 | $ | (514 | ) | $ | 986 | $ | 472 | $ | 566 | $ | 7,403 | $ | 7,969 | ||||||||||||||||||||||||||
Net interest spread (1) | 3.49 | % | 3.51 | % | 3.51 | % | |||||||||||||||||||||||||||||||||||||||
Net interest margin (1) | 3.62 | % | 3.63 | % | 3.61 | % | |||||||||||||||||||||||||||||||||||||||
(1) Not tax equivalent. | |||||||||||||||||||||||||||||||||||||||||||||
(2) Loans held for sale, nonaccrual loans, covered loans, and indemnification asset are included in gross loans. |
FIRST FINANCIAL BANCORP. | |||||||||||||||||||
CREDIT QUALITY | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||||||
ALLOWANCE FOR LOAN AND LEASE LOSS ACTIVITY | |||||||||||||||||||
Balance at beginning of period | $ | 53,398 | $ | 53,332 | $ | 52,876 | $ | 53,076 | $ | 52,858 | |||||||||
Provision for loan and lease losses | 1,655 | 1,864 | 2,647 | 3,070 | 2,060 | ||||||||||||||
Gross charge-offs | |||||||||||||||||||
Commercial and industrial | 329 | 622 | 536 | 510 | 1,481 | ||||||||||||||
Real estate - construction | 0 | 0 | 85 | 0 | 0 | ||||||||||||||
Real estate - commercial | 432 | 1,137 | 941 | 2,515 | 208 | ||||||||||||||
Real estate - residential | 39 | 31 | 101 | 250 | 314 | ||||||||||||||
Home equity | 273 | 300 | 322 | 163 | 700 | ||||||||||||||
Installment | 54 | 128 | 124 | 12 | 131 | ||||||||||||||
Other | 240 | 242 | 276 | 237 | 294 | ||||||||||||||
Covered / formerly covered loans | 1,075 | 3,818 | 1,577 | 1,585 | 1,916 | ||||||||||||||
Total gross charge-offs | 2,442 | 6,278 | 3,962 | 5,272 | 5,044 | ||||||||||||||
Recoveries | |||||||||||||||||||
Commercial and industrial | 163 | 386 | 357 | 185 | 44 | ||||||||||||||
Real estate - construction | 7 | 91 | 0 | 10 | 29 | ||||||||||||||
Real estate - commercial | 346 | 597 | 444 | 179 | 354 | ||||||||||||||
Real estate - residential | 62 | 192 | 87 | 23 | 64 | ||||||||||||||
Home equity | 164 | 102 | 195 | 129 | 154 | ||||||||||||||
Installment | 35 | 36 | 59 | 44 | 60 | ||||||||||||||
Other | 81 | 74 | 52 | 71 | 45 | ||||||||||||||
Covered / formerly covered loans | 263 | 3,002 | 577 | 1,361 | 2,452 | ||||||||||||||
Total recoveries | 1,121 | 4,480 | 1,771 | 2,002 | 3,202 | ||||||||||||||
Total net charge-offs | 1,321 | 1,798 | 2,191 | 3,270 | 1,842 | ||||||||||||||
Ending allowance for loan and lease losses | $ | 53,732 | $ | 53,398 | $ | 53,332 | $ | 52,876 | $ | 53,076 | |||||||||
NET CHARGE-OFFS TO AVERAGE LOANS AND LEASES (ANNUALIZED) | |||||||||||||||||||
Commercial and industrial | 0.04 | % | 0.06 | % | 0.05 | % | 0.10 | % | 0.45 | % | |||||||||
Real estate - construction | (0.01 | )% | (0.12 | )% | 0.13 | % | (0.02 | )% | (0.05 | )% | |||||||||
Real estate - commercial | 0.02 | % | 0.10 | % | 0.10 | % | 0.48 | % | (0.03 | )% | |||||||||
Real estate - residential | (0.02 | )% | (0.14 | )% | 0.01 | % | 0.21 | % | 0.24 | % | |||||||||
Home equity | 0.10 | % | 0.18 | % | 0.12 | % | 0.03 | % | 0.53 | % | |||||||||
Installment | 0.19 | % | 0.94 | % | 0.65 | % | (0.32 | )% | 0.68 | % | |||||||||
Other | 0.48 | % | 0.52 | % | 0.74 | % | 0.55 | % | 0.88 | % | |||||||||
Covered / formerly covered loans | 1.51 | % | 1.40 | % | 1.60 | % | 0.33 | % | (0.74 | )% | |||||||||
Total net charge-offs | 0.10 | % | 0.14 | % | 0.17 | % | 0.27 | % | 0.16 | % | |||||||||
COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS | |||||||||||||||||||
Nonaccrual loans (1) | |||||||||||||||||||
Commercial and industrial | $ | 3,757 | $ | 8,231 | $ | 7,191 | $ | 6,683 | $ | 6,926 | |||||||||
Real estate - construction | 0 | 0 | 79 | 223 | 223 | ||||||||||||||
Real estate - commercial | 8,178 | 9,059 | 17,228 | 21,186 | 29,925 | ||||||||||||||
Real estate - residential | 4,243 | 5,027 | 4,940 | 5,257 | 6,100 | ||||||||||||||
Home equity | 3,018 | 2,787 | 2,702 | 2,735 | 2,462 | ||||||||||||||
Installment | 113 | 127 | 321 | 305 | 278 | ||||||||||||||
Lease financing | 121 | 122 | 0 | 0 | 0 | ||||||||||||||
Covered / formerly covered loans | 2,577 | 2,644 | 3,252 | 3,284 | 3,239 | ||||||||||||||
Nonaccrual loans | 22,007 | 27,997 | 35,713 | 39,673 | 49,153 | ||||||||||||||
Accruing troubled debt restructurings (TDRs) | 30,127 | 28,876 | 20,226 | 20,084 | 15,429 | ||||||||||||||
Total nonperforming loans | 52,134 | 56,873 | 55,939 | 59,757 | 64,582 | ||||||||||||||
Other real estate owned (OREO) | 11,939 | 13,254 | 15,187 | 16,401 | 20,906 | ||||||||||||||
Total nonperforming assets | 64,073 | 70,127 | 71,126 | 76,158 | 85,488 | ||||||||||||||
Accruing loans past due 90 days or more | 59 | 108 | 58 | 70 | 85 | ||||||||||||||
Total underperforming assets | $ | 64,132 | $ | 70,235 | $ | 71,184 | $ | 76,228 | $ | 85,573 | |||||||||
Classified assets | $ | 113,883 | $ | 106,468 | $ | 97,022 | $ | 106,280 | $ | 109,090 | |||||||||
Covered / formerly covered classified assets | 20,057 | 25,963 | 33,110 | 33,651 | 44,727 | ||||||||||||||
Total classified assets | $ | 133,940 | $ | 132,431 | $ | 130,132 | $ | 139,931 | $ | 153,817 | |||||||||
CREDIT QUALITY RATIOS | |||||||||||||||||||
Allowance for loan and lease losses to | |||||||||||||||||||
Nonaccrual loans | 244.16 | % | 190.73 | % | 149.33 | % | 133.28 | % | 107.98 | % | |||||||||
Nonperforming loans | 103.07 | % | 93.89 | % | 95.34 | % | 88.49 | % | 82.18 | % | |||||||||
Total ending loans | 0.98 | % | 0.99 | % | 1.02 | % | 1.09 | % | 1.11 | % | |||||||||
Allowance and loan marks, net of indemnification asset, to total loans | 1.08 | % | 1.11 | % | 1.17 | % | 1.27 | % | 1.43 | % | |||||||||
Nonperforming loans to total loans | 0.95 | % | 1.06 | % | 1.07 | % | 1.23 | % | 1.36 | % | |||||||||
Nonperforming assets to | |||||||||||||||||||
Ending loans, plus OREO | 1.16 | % | 1.30 | % | 1.36 | % | 1.56 | % | 1.79 | % | |||||||||
Total assets | 0.78 | % | 0.86 | % | 0.90 | % | 1.03 | % | 1.18 | % | |||||||||
Nonperforming assets, excluding accruing TDRs to | |||||||||||||||||||
Ending loans, plus OREO | 0.62 | % | 0.76 | % | 0.97 | % | 1.15 | % | 1.46 | % | |||||||||
Total assets | 0.41 | % | 0.51 | % | 0.65 | % | 0.76 | % | 0.97 | % | |||||||||
(1) Nonaccrual loans include nonaccrual TDRs of $7.5 million, $9.3 million, $13.6 million, $14.1 million, and $20.3 million, as of March 31, 2016, December 31, 2015, September 30, 2015, June 30. 2015, and March 31, 2015, respectively. | |||||||||||||||||||
FIRST FINANCIAL BANCORP. | |||||||||||||||||||
CAPITAL ADEQUACY | |||||||||||||||||||
(Dollars in thousands, except per share data) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||||||
2016 | 2015 | 2015 | 2015 | 2015 | |||||||||||||||
PER COMMON SHARE | |||||||||||||||||||
Market Price | |||||||||||||||||||
High | $ | 18.36 | $ | 20.72 | $ | 19.69 | $ | 18.55 | $ | 18.30 | |||||||||
Low | $ | 14.91 | $ | 17.83 | $ | 17.55 | $ | 16.68 | $ | 16.52 | |||||||||
Close | $ | 18.18 | $ | 18.07 | $ | 19.08 | $ | 17.94 | $ | 17.81 | |||||||||
Average shares outstanding - basic | 61,036,797 | 60,985,096 | 61,135,749 | 61,115,802 | 61,013,489 | ||||||||||||||
Average shares outstanding - diluted | 61,840,247 | 61,861,182 | 61,987,795 | 61,915,294 | 61,731,844 | ||||||||||||||
Ending shares outstanding | 61,855,027 | 61,641,680 | 61,713,633 | 61,707,847 | 61,686,887 | ||||||||||||||
Total shareholders' equity | $ | 826,587 | $ | 809,376 | $ | 813,012 | $ | 802,383 | $ | 795,742 | |||||||||
REGULATORY CAPITAL (1) | Preliminary | ||||||||||||||||||
Common equity tier 1 capital | $ | 658,001 | $ | 648,748 | $ | 638,574 | $ | 697,139 | $ | 686,191 | |||||||||
Common equity tier 1 capital ratio | 10.16 | % | 10.28 | % | 10.51 | % | 12.34 | % | 12.29 | % | |||||||||
Tier 1 capital | $ | 658,105 | $ | 648,852 | $ | 638,678 | $ | 697,243 | $ | 686,295 | |||||||||
Tier 1 ratio | 10.16 | % | 10.29 | % | 10.52 | % | 12.35 | % | 12.29 | % | |||||||||
Total capital | $ | 831,924 | $ | 822,431 | $ | 812,029 | $ | 751,818 | $ | 740,967 | |||||||||
Total capital ratio | 12.84 | % | 13.04 | % | 13.37 | % | 13.31 | % | 13.27 | % | |||||||||
Total capital in excess of minimum | |||||||||||||||||||
requirement | $ | 273,135 | $ | 317,780 | $ | 326,117 | $ | 300,006 | $ | 294,290 | |||||||||
Total risk-weighted assets | $ | 6,478,716 | $ | 6,308,139 | $ | 6,073,899 | $ | 5,647,658 | $ | 5,583,461 | |||||||||
Leverage ratio | 8.27 | % | 8.33 | % | 8.58 | % | 9.77 | % | 9.67 | % | |||||||||
OTHER CAPITAL RATIOS | |||||||||||||||||||
Ending shareholders' equity to ending assets | 10.09 | % | 9.93 | % | 10.32 | % | 10.87 | % | 10.98 | % | |||||||||
Ending tangible shareholders' equity to ending tangible assets | 7.71 | % | 7.53 | % | 7.84 | % | 9.08 | % | 9.16 | % | |||||||||
Average shareholders' equity to average assets | 10.12 | % | 10.29 | % | 10.67 | % | 11.05 | % | 10.95 | % | |||||||||
Average tangible shareholders' equity to average tangible assets | 7.71 | % | 7.83 | % | 8.12 | % | 9.23 | % | 9.11 | % | |||||||||
REPURCHASE PROGRAM (2) | |||||||||||||||||||
Shares repurchased | 0 | 91,032 | 148,935 | 0 | 0 | ||||||||||||||
Average share repurchase price | N/A | $ | 18.85 | $ | 18.68 | N/A | N/A | ||||||||||||
Total cost of shares repurchased | N/A | $ | 1,716 | $ | 2,783 | N/A | N/A | ||||||||||||
(1) 2015 amounts and ratios are calculated under the Basel III standardized approach | |||||||||||||||||||
(2) Represents share repurchases as part of publicly announced plans. | |||||||||||||||||||
N/A = Not applicable |
XD;I/J,LB_
M39&O\U->M5R7PQT5] ^'&B6$J[9O(\Z0'J&D)<@_3=C\*ZV@ KY$^.*N/BWJ
MY9LAD@*CT'DH/YYKZ[KY>_:)TQK7Q]:WP7]W>62'=CJZ,5(_+9^= 'D-%%%
M!1110 5?T76;_P /:Q;:KIDYAN[9]T;@9]B".X(R"/>J%% 'U)X/^/GA[6HH
M[?7O^)1?8 +MEH'/LW5?HW ]37J5CJ-CJ=N+BPO+>[A/22WE613^()%?!-36
MUW AB<2#\<[:
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M@UQXZA0IP3I;W[G=EN)Q%:I)5MK=K&!_PM30?^>%_P#]^E_^*KH+?Q-I:2*/S897Y.T$ J3WY(Q^/H*X<7EWLH<\'=+N>E@?\ 7=__ $(U](U\W:G_ ,A:\_Z[O_Z$:O*/BG\C///AA\_T
M/3OA+_R"=0_Z[K_Z#7H=>>?"7_D$ZA_UW7_T&O0ZXL=_O$CT,M_W6']=0HHH
MKD.X**** /'_ (K_ /(SVO\ UY+_ .AO67\//^1YT[_MK_Z+:M3XK_\ (SVO
M_7DO_H;UE_#S_D>=._[:_P#HMJ^CI_[C_P!NL^3J_P#(Q_[>7YH]TK,\1_\
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MH]Q50JA5 P .U<5\4-.2Z\,"\"+YEI*K;^X5OE(_,K^5=M7,?$+_D1M1_[
M9?\ HU*\/"R:KP:[H^CQL5+#S3[/\#PNOHO0F9_#VF,Q)8VD1)/<[!7SI7T5
MH'_(MZ7_ ->D7_H KU