0000712534-13-000268.txt : 20131024 0000712534-13-000268.hdr.sgml : 20131024 20131024111027 ACCESSION NUMBER: 0000712534-13-000268 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20130930 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20131024 DATE AS OF CHANGE: 20131024 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FIRST MERCHANTS CORP CENTRAL INDEX KEY: 0000712534 STANDARD INDUSTRIAL CLASSIFICATION: NATIONAL COMMERCIAL BANKS [6021] IRS NUMBER: 351544218 STATE OF INCORPORATION: IN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-17071 FILM NUMBER: 131167300 BUSINESS ADDRESS: STREET 1: 200 E JACKSON ST STREET 2: PO BOX 792 CITY: MUNCIE STATE: IN ZIP: 47308-0792 BUSINESS PHONE: 7657471500 MAIL ADDRESS: STREET 1: 200 EAST JACKSON STREET CITY: MUNCIE STATE: IN ZIP: 47305 8-K 1 f8k3rdqtr2013earningsrelea.htm FIRST MERCHANTS CORP - 3RD QTR 2013 EARNINGS RELEASE f8k3rdqtr2013earningsrelease




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): October 24, 2013

 Commission File Number 0-17071

FIRST MERCHANTS CORPORATION
(Exact name of registrant as specified in its charter)


INDIANA
35-1544218
(State or other jurisdiction of incorporation)
(IRS Employer Identification No.)

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)
 
Not Applicable
(Former name or former address, if changed since last report)
 
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 October 24, 2013 First Merchants Corporation issued a press release to report its financial results for the third quarter ended September 30, 2013. 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 October 24, 2013, 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.
 
First Merchants Corporation
(Registrant)

By: /s/ Mark K. Hardwick
Mark K. Hardwick
Executive Vice President and Chief Financial Officer
(Principal Financial and Principal Accounting Officer)


Dated: October 24, 2013




EXHIBIT INDEX
 
Exhibit No.        Description

99.1
Press Release, dated October 24, 2013, issued by First Merchants Corporation

EX-99.1 2 a3rdquarter2013earningsrel.htm FIRST MERCHANTS CORP - 3RD QTR 2013 PRESS RELEASE 3rd Quarter 2013 Earnings Release



N / E / W / S R / E / L / E / A / S / E
    
October 24, 2013

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 THIRD QUARTER 2013 EARNINGS

First Merchants Corporation (NASDAQ - FRME) has reported third quarter 2013 earnings per share of $.35 equaling the same period in 2012 as net income available to common stockholders totaled $10 million. Year-to-date earnings per share totaled $1.07 compared to $.88, a 21.6 percent increase, after excluding a one time gain from the FDIC purchase of SCB Bank of $9.1 million, or $.21 per share, in the first quarter of 2012.

Michael C. Rechin, President and Chief Executive Officer, stated, “An improved net interest margin coupled with loan growth resulted in increased net interest income over the 2nd quarter of this year. Despite the continued difficulty of the interest rate environment and softening mortgage market we completed a very solid quarter. The balance we have achieved in revenue enhancement and expense control is providing shareholder value. Credit-related metrics continue to improve as we prepare to add the Citizens market to our franchise in November.” Rechin also added, “Our plans to close on the accretive merger with Citizens in the near term are intact and we look forward to adding our new communities, customers and employees.”

Total assets equaled $4.3 billion as of quarter-end and total loans were $2.9 billion, an increase of $89.1 million, or 3.1 percent over the same period in 2012. Growth in the Corporation's commercial and industrial loans and commercial real estate portfolios increased by $59.8 million and $23.1 million, respectively. Construction loans increased by $56.3 million while residential real estate loans declined by $23 million during the same period.

Net-interest income totaled $37 million for the quarter and net-interest margin totaled 3.97 percent as yields on earning assets totaled 4.35 percent and the cost of supporting liabilities totaled .38 percent. Third quarter net-interest income declined by $2.9 million from the prior year; however, it improved over the second quarter of 2013 by $372,000. Year-to-date net-interest income totaled $113.1 million compared to $114.1 million during the first three quarters of 2012.

Provision expense totaled $1.5 million for the third quarter of 2013, compared to $4.6 million in 2012. Net charge-offs totaled $3.5 million for the third quarter, down from $5.3 million in the third quarter of 2012. Year-to-date provision expense totaled $5.6 million versus $8.8 million of net charge-offs. The allowance for loan losses totaled $66.2 million, or 2.26 percent of total loans and 189 percent of non-accrual loans. Additionally, non-performing assets declined by $27.3 million, or 35 percent year-over-year.

Non-interest income totaled $11.8 million for the quarter, a decrease from the third quarter 2012 total of $14.3 million. Of the $2.5 million decline, $1.2 million resulted from fewer net gains and fees on sales of mortgage loans and $843,000 was the result of fewer bond gains. 2013 year-to-date non-interest income totaled $39.7 million compared to $41 million in 2012, after excluding the $9.1 million gain on the FDIC modified whole bank transaction in the first quarter of 2012. Non-interest expense totaled $34.2 million for the quarter, down $185,000 from the third quarter of 2012. Year-to-date non-interest expense totaled $102.7 million, up modestly from the same period in 2012.

Included in the quarter’s results are the operating losses from a low income housing tax credit investment totaling $554,000. The loss is tax deductible and when coupled with the tax credit recognition of $791,000, reduces income tax expense by $985,000 for the quarter. When modified for the loss and the tax credits, our quarterly tax rate was 26.8 percent and in line with prior quarters.
 
As of September 30, 2013, the Corporation's total risk-based capital equaled 14.96 percent, Tier 1 common risk-based capital equaled 10.42 percent and tangible common equity ratio totaled 7.97 percent.




CONFERENCE CALL

First Merchants Corporation will conduct a third quarter earnings conference call and web cast at 2:30 p.m. (ET) on Thursday, October 24, 2013.

To participate, dial (Toll Free) 888-317-6016 and reference First Merchants Corporation's third quarter earnings release. International callers please call +1 412-317-6016. A replay of the call will be available until October 24, 2014. 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 10034351.

In order to view the web cast and presentation slides, please go to http://services.choruscall.com/links/frme131024.html during the time of the call.

During the call, Forward-Looking Statements about the relative business outlook may be made. These Forward-Looking Statements and all other statements made during the call that do not concern historical facts, are subject to risks and uncertainties that may materially affect actual results.

Specific Forward-Looking Statements include, but are not limited to, any indications regarding the Financial Services industry, the economy and future growth of the balance sheet or income statement.

Detailed financial results are reported on the attached pages.


About First Merchants Corporation

First Merchants Corporation is a financial holding company headquartered in Muncie, Indiana. The Corporation is comprised of First Merchants Bank, N.A., which also operates as Lafayette Bank & Trust, Commerce National Bank, and First Merchants Trust Company as divisions of First Merchants Bank, N.A. First Merchants Corporation also operates First Merchants Insurance Group, a full-service property casualty, personal lines, and healthcare insurance agency.

First Merchants Corporation’s common stock is traded on the NASDAQ Global Select Market System under the symbol FRME. Quotations are carried in daily newspapers and can be found on the company’s Internet web page (http://www.firstmerchants.com).

* * * *




CONSOLIDATED BALANCE SHEETS
 
 
 
(Dollars In Thousands)
September 30,
 
2013
 
2012
ASSETS
 
 
 
Cash and cash equivalents
$
92,341

 
$
57,027

Interest-bearing time deposits
18,875

 
35,324

Investment securities
914,135

 
928,716

Mortgage loans held for sale
5,312

 
27,711

Loans
2,925,457

 
2,836,324

Less: Allowance for loan losses
(66,224
)
 
(69,493
)
Net loans
2,859,233

 
2,766,831

Premises and equipment
54,386

 
51,373

Federal Reserve and Federal Home Loan Bank stock
32,790

 
32,824

Interest receivable
16,171

 
17,519

Core deposit intangibles and goodwill
148,376

 
150,019

Cash surrender value of life insurance
127,322

 
124,702

Other real estate owned
12,052

 
13,780

Tax asset, deferred and receivable
31,385

 
29,344

Other assets
13,533

 
14,998

TOTAL ASSETS
$
4,325,911

 
$
4,250,168

LIABILITIES
 
 
 
Deposits:
 
 
 
Noninterest-bearing
$
790,174

 
$
679,818

Interest-bearing
2,465,672

 
2,514,933

Total Deposits
3,255,846

 
3,194,751

Borrowings:
 
 
 
Federal funds purchased
115,938

 
57,024

Securities sold under repurchase agreements
123,935

 
153,454

Federal Home Loan Bank advances
172,292

 
145,467

Subordinated debentures and term loans
111,849

 
112,169

Total Borrowings
524,014

 
468,114

Interest payable
1,155

 
1,591

Other liabilities
31,427

 
38,857

Total Liabilities
3,812,442

 
3,703,313

STOCKHOLDERS' EQUITY
 
 
 
Preferred Stock, no-par value, $1,000 liquidation value:
 
 
 
Authorized -- 500,000 shares
 
 
 
Senior Non-Cumulative Perpetual Preferred Stock, Series B
 
 
 
Issued and outstanding - 34,043 and 90,782.94 shares
34,043

 
90,783

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 - 28,825,465 and 28,672,177 shares
3,603

 
3,584

Additional paid-in capital
258,350

 
256,290

Retained earnings
233,546

 
198,094

Accumulated other comprehensive loss
(16,198
)
 
(2,021
)
Total Stockholders' Equity
513,469

 
546,855

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
4,325,911

 
$
4,250,168





CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended
 
Nine Months Ended
(Dollars In Thousands, Except Per Share Amounts)
September 30,
 
September 30,
 
2013
 
2012
 
2013
 
2012
INTEREST INCOME
 
 
 
 
 
 
 
Loans receivable:
 
 
 
 
 
 
 
Taxable
$
33,548

 
$
38,160

 
$
104,725

 
$
110,660

Tax-exempt
85

 
118

 
315

 
358

Investment securities:
 
 
 
 
 
 
 
Taxable
3,876

 
4,176

 
11,071

 
13,218

Tax-exempt
2,840

 
2,532

 
7,809

 
7,645

Deposits with financial institutions
18

 
16

 
99

 
69

Federal Reserve and Federal Home Loan Bank stock
369

 
345

 
1,108

 
1,035

Total Interest Income
40,736

 
45,347

 
125,127

 
132,985

INTEREST EXPENSE
 
 
 
 
 
 
 
Deposits
2,213

 
3,517

 
7,703

 
11,566

Federal funds purchased
72

 
38

 
84

 
62

Securities sold under repurchase agreements
192

 
211

 
594

 
703

Federal Home Loan Bank advances
506

 
492

 
1,427

 
2,123

Subordinated debentures and term loans
731

 
1,187

 
2,189

 
4,460

Total Interest Expense
3,714

 
5,445

 
11,997

 
18,914

NET INTEREST INCOME
37,022

 
39,902

 
113,130

 
114,071

Provision for loan losses
1,533

 
4,609

 
5,632

 
14,029

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
35,489

 
35,293

 
107,498

 
100,042

OTHER INCOME
 
 
 
 
 
 
 
Service charges on deposit accounts
3,120

 
2,913

 
8,761

 
8,625

Fiduciary activities
1,986

 
1,986

 
6,357

 
5,907

Other customer fees
2,899

 
2,740

 
8,495

 
8,476

Commission income
1,636

 
1,618

 
5,556

 
4,770

Earnings on cash surrender value of life insurance
611

 
685

 
1,921

 
2,725

Net gains and fees on sales of loans
1,673

 
2,849

 
6,508

 
7,115

Net realized gains on sales of available for sale securities

 
843

 
487

 
2,134

Gain on FDIC modified whole bank transaction
 
 

 
 
 
9,124

Other income
(125
)
 
639

 
1,651

 
1,220

Total Other Income
11,800

 
14,273

 
39,736

 
50,096

OTHER EXPENSES
 
 
 
 
 
 
 
Salaries and employee benefits
20,616

 
20,083

 
61,943

 
59,078

Net occupancy
2,430

 
2,568

 
7,299

 
7,692

Equipment
1,852

 
1,798

 
5,368

 
5,259

Marketing
559

 
536

 
1,561

 
1,542

Outside data processing fees
1,515

 
1,413

 
4,386

 
4,295

Printing and office supplies
320

 
287

 
962

 
848

Core deposit amortization
383

 
489

 
1,153

 
1,438

FDIC assessments
677

 
792

 
2,095

 
2,771

Other real estate owned and credit-related expenses
1,648

 
2,104

 
4,993

 
6,412

Other expenses
4,219

 
4,334

 
12,901

 
13,277

Total Other Expenses
34,219

 
34,404

 
102,661

 
102,612

INCOME BEFORE INCOME TAX
13,070

 
15,162

 
44,573

 
47,526

Income tax expense
2,667

 
3,926

 
11,490

 
12,714

NET INCOME
10,403

 
11,236

 
33,083

 
34,812

Preferred stock dividends
(430
)
 
(1,134
)
 
(2,139
)
 
(3,404
)
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
9,973

 
$
10,102

 
$
30,944

 
$
31,408

Per Share Data:
 
 
 
 
 
 
 
Basic Net Income Available to Common Stockholders
$
0.35

 
$
0.35

 
$
1.08

 
$
1.09

Diluted Net Income Available to Common Stockholders
$
0.35

 
$
0.35

 
$
1.07

 
$
1.09

Cash Dividends Paid
$
0.05

 
$
0.03

 
$
0.13

 
$
0.07

Average Diluted Shares Outstanding (in thousands)
29,081

 
28,888

 
29,026

 
28,819





FINANCIAL HIGHLIGHTS
 
 
 
 
 
 
 
(Dollars in thousands)
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2013
 
2012
 
2013
 
2012
NET CHARGE OFF'S
$
3,511

 
$
5,259

 
$
8,774

 
$
15,434

 
 
 
 
 
 
 
 
AVERAGE BALANCES:
 
 
 
 
 
 
 
Total Assets
$
4,286,982

 
$
4,237,590

 
$
4,288,645

 
$
4,230,186

Total Loans
2,918,207

 
2,845,398

 
2,912,700

 
2,803,706

Total Earning Assets
3,888,646

 
3,829,127

 
3,885,061

 
3,818,805

Total Deposits
3,295,369

 
3,248,100

 
3,332,589

 
3,243,217

Total Stockholders' Equity
508,034

 
540,988

 
528,156

 
530,153

 
 
 
 
 
 
 
 
FINANCIAL RATIOS:
 
 
 
 
 
 
 
Return on Average Assets
0.93
%
 
0.95
%
 
0.96
%
 
0.99
%
Return on Average Stockholders' Equity
7.85

 
7.47

 
7.81

 
7.90

Return on Average Common Stockholders' Equity
8.42

 
8.98

 
8.76

 
9.53

Average Earning Assets to Average Assets
90.71

 
90.36

 
90.59

 
90.28

Allowance for Loan Losses as % of Total Loans
2.26

 
2.43

 
2.26

 
2.43

Net Charge Off's as % of Average Loans (Annualized)
0.48

 
0.74

 
0.40

 
0.73

Average Stockholders' Equity to Average Assets
11.85

 
12.77

 
12.32

 
12.53

Tax Equivalent Yield on Earning Assets
4.35

 
4.89

 
4.44

 
4.79

Cost of Supporting Liabilities
0.38

 
0.57

 
0.41

 
0.66

Net Interest Margin (FTE) on Earning Assets
3.97

 
4.32

 
4.03

 
4.13



NON-PERFORMING ASSETS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2013
 
2013
 
2013
 
2012
 
2012
Non-Accrual Loans
$
34,992

 
$
38,971

 
$
46,761

 
$
53,399

 
$
56,999

Renegotiated Loans
3,269

 
4,407

 
5,445

 
12,681

 
6,871

Non-Performing Loans (NPL)
38,261

 
43,378

 
52,206

 
66,080

 
63,870

Other Real Estate Owned
12,052

 
11,765

 
13,130

 
13,263

 
13,780

Non-Performing Assets (NPA)
50,313

 
55,143

 
65,336

 
79,343

 
77,650

90+ Days Delinquent
837

 
1,072

 
959

 
2,037

 
1,974

NPAS & 90 Day Delinquent
$
51,150

 
$
56,215

 
$
66,295

 
$
81,380

 
$
79,624

 
 
 
 
 
 
 
 
 
 
Loan Loss Reserve
$
66,224

 
$
68,202

 
$
68,537

 
$
69,366

 
$
69,493

Quarterly Net Charge-offs
3,511

 
2,332

 
2,931

 
4,632

 
5,259

NPAs / Actual Assets %
1.16
%
 
1.27
%
 
1.54
%
 
1.84
%
 
1.83
%
NPAs & 90 Day / Actual Assets %
1.18
%
 
1.30
%
 
1.56
%
 
1.89
%
 
1.87
%
NPAs / Actual Loans and REO %
1.71
%
 
1.87
%
 
2.24
%
 
2.70
%
 
2.70
%
Loan Loss Reserves / Actual Loans (%)
2.26
%
 
2.32
%
 
2.36
%
 
2.37
%
 
2.43
%
Net Charge Off's as % of Average Loans (Annualized)
0.48
%
 
0.32
%
 
0.40
%
 
0.65
%
 
0.74
%




CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2013
 
2013
 
2013
 
2012
 
2012
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
92,341

 
$
69,404

 
$
51,592

 
$
101,460

 
$
57,027

Interest-bearing time deposits
18,875

 
59,898

 
60,407

 
38,443

 
35,324

Investment securities
914,135

 
908,992

 
869,563

 
874,363

 
928,716

Mortgage loans held for sale
5,312

 
14,531

 
26,555

 
22,300

 
27,711

Loans
2,925,457

 
2,920,080

 
2,879,542

 
2,902,209

 
2,836,324

Less: Allowance for loan losses
(66,224
)
 
(68,202
)
 
(68,537
)
 
(69,366
)
 
(69,493
)
Net loans
2,859,233

 
2,851,878

 
2,811,005

 
2,832,843

 
2,766,831

Premises and equipment
54,386

 
54,165

 
53,762

 
52,749

 
51,373

Federal Reserve and Federal Home Loan Bank stock
32,790

 
32,790

 
32,777

 
32,785

 
32,824

Interest receivable
16,171

 
15,186

 
15,346

 
16,367

 
17,519

Core deposit intangibles and goodwill
148,376

 
148,759

 
149,142

 
149,529

 
150,019

Cash surrender value of life insurance
127,322

 
126,710

 
126,098

 
125,397

 
124,702

Other real estate owned
12,052

 
11,765

 
13,130

 
13,263

 
13,780

Tax asset, deferred and receivable
31,385

 
30,959

 
27,597

 
30,867

 
29,344

Other assets
13,533

 
13,227

 
15,856

 
14,455

 
14,998

TOTAL ASSETS
$
4,325,911

 
$
4,338,264

 
$
4,252,830

 
$
4,304,821

 
$
4,250,168

LIABILITIES
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Noninterest-bearing
790,174

 
741,095

 
$
763,965

 
$
801,597

 
$
679,818

Interest-bearing
2,465,672

 
2,591,698

 
2,546,843

 
2,544,786

 
2,514,933

Total Deposits
3,255,846

 
3,332,793

 
3,310,808

 
3,346,383

 
3,194,751

Borrowings:
 
 
 
 
 
 
 
 
 
Federal funds purchased
115,938

 
57,085

 
 
 
18,862

 
57,024

Securities sold under repurchase agreements
123,935

 
161,779

 
161,813

 
141,828

 
153,454

Federal Home Loan Bank advances
172,292

 
92,743

 
93,169

 
94,238

 
145,467

Subordinated debentures and term loans
111,849

 
111,778

 
111,778

 
112,161

 
112,169

Total Borrowings
524,014

 
423,385

 
366,760

 
367,089

 
468,114

Interest payable
1,155

 
1,150

 
1,348

 
1,841

 
1,591

Other liabilities
31,427

 
41,643

 
35,356

 
37,272

 
38,857

Total Liabilities
3,812,442

 
3,798,971

 
3,714,272

 
3,752,585

 
3,703,313

STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Preferred Stock, no-par value, $1,000 liquidation value:
 
 
 
 
 
 
 
 
 
Authorized -- 500,000 shares
 
 
 
 
 
 
 
 
 
Senior Non-Cumulative Perpetual Preferred Stock, Series B
 
 
 
 
 
 
 
 
 
Issued and outstanding
34,043

 
68,087

 
68,087

 
90,783

 
90,783

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
3,603

 
3,600

 
3,598

 
3,587

 
3,584

Additional paid-in capital
258,350

 
257,626

 
256,966

 
256,843

 
256,290

Retained earnings
233,546

 
225,034

 
216,530

 
206,397

 
198,094

Accumulated other comprehensive loss
(16,198
)
 
(15,179
)
 
(6,748
)
 
(5,499
)
 
(2,021
)
Total Stockholders' Equity
513,469

 
539,293

 
538,558

 
552,236

 
546,855

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
4,325,911

 
$
4,338,264

 
$
4,252,830

 
$
4,304,821

 
$
4,250,168





CONSOLIDATED STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
(Dollars In Thousands, Except Per Share Amounts)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2013
 
2013
 
2013
 
2012
 
2012
INTEREST INCOME
 
 
 
 
 
 
 
 
 
Loans receivable:
 
 
 
 
 
 
 
 
 
Taxable
$
33,548

 
$
34,018

 
$
37,159

 
$
36,085

 
$
38,160

Tax-exempt
85

 
113

 
117

 
122

 
118

Investment securities:
 
 
 
 
 
 
 
 
 
Taxable
3,876

 
3,577

 
3,618

 
3,809

 
4,176

Tax-exempt
2,840

 
2,515

 
2,454

 
2,544

 
2,532

Deposits with financial institutions
18

 
62

 
19

 
31

 
16

Federal Reserve and Federal Home Loan Bank stock
369

 
368

 
371

 
373

 
345

Total Interest Income
40,736

 
40,653

 
43,738

 
42,964

 
45,347

INTEREST EXPENSE
 
 
 
 
 
 
 
 
 
Deposits
2,213

 
2,599

 
2,891

 
3,234

 
3,517

Federal funds purchased
72

 
1

 
11

 
7

 
38

Securities sold under repurchase agreements
192

 
208

 
194

 
204

 
211

Federal Home Loan Bank advances
506

 
462

 
459

 
501

 
492

Subordinated debentures and term loans
731

 
733

 
725

 
753

 
1,187

Total Interest Expense
3,714

 
4,003

 
4,280

 
4,699

 
5,445

NET INTEREST INCOME
37,022

 
36,650

 
39,458

 
38,265

 
39,902

Provision for loan losses
1,533

 
1,997

 
2,102

 
4,505

 
4,609

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
35,489

 
34,653

 
37,356

 
33,760

 
35,293

OTHER INCOME
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
3,120

 
2,912

 
2,729

 
2,962

 
2,913

Fiduciary activities
1,986

 
2,264

 
2,107

 
1,984

 
1,986

Other customer fees
2,899

 
2,816

 
2,780

 
2,757

 
2,740

Commission income
1,636

 
1,748

 
2,172

 
1,454

 
1,618

Earnings on cash surrender value of life insurance
611

 
610

 
700

 
693

 
685

Net gains and fees on sales of loans
1,673

 
2,457

 
2,378

 
3,513

 
2,849

Net realized gains on sales of available for sale securities

 
239

 
248

 
255

 
843

Other income
(125
)
 
1,013

 
763

 
588

 
639

Total Other Income
11,800

 
14,059

 
13,877

 
14,206

 
14,273

OTHER EXPENSES
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
20,616

 
20,536

 
20,791

 
20,320

 
20,083

Net occupancy
2,430

 
2,267

 
2,602

 
2,494

 
2,568

Equipment
1,852

 
1,742

 
1,774

 
1,942

 
1,798

Marketing
559

 
535

 
467

 
616

 
536

Outside data processing fees
1,515

 
1,391

 
1,480

 
1,361

 
1,413

Printing and office supplies
320

 
311

 
331

 
321

 
287

Core deposit amortization
383

 
383

 
387

 
489

 
489

FDIC assessments
677

 
674

 
744

 
738

 
792

Other real estate owned and credit-related expenses
1,648

 
1,479

 
1,866

 
1,766

 
2,104

Other expenses
4,219

 
4,424

 
4,258

 
4,456

 
4,334

Total Other Expenses
34,219

 
33,742

 
34,700

 
34,503

 
34,404

INCOME BEFORE INCOME TAX
13,070

 
14,970

 
16,533

 
13,463

 
15,162

Income tax expense
2,667

 
4,155

 
4,668

 
3,153

 
3,926

NET INCOME
10,403

 
10,815

 
11,865

 
10,310

 
11,236

Preferred stock dividends
(430
)
 
(852
)
 
(857
)
 
(1,135
)
 
(1,134
)
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
9,973

 
$
9,963

 
$
11,008

 
$
9,175

 
$
10,102

 
 
 
 
 
 
 
 
 
 
Per Share Data:
 
 
 
 
 
 
 
 
 
Basic Net Income Available to Common Stockholders
$
0.35

 
$
0.35

 
$
0.38

 
$
0.32

 
$
0.35

Diluted Net Income Available to Common Stockholders
$
0.35

 
$
0.34

 
$
0.38

 
$
0.32

 
$
0.35

Cash Dividends Paid
$
0.05

 
$
0.05

 
$
0.03

 
$
0.03

 
$
0.03

Average Diluted Shares Outstanding (in thousands)
29,081

 
29,024

 
28,971

 
28,930

 
28,888

FINANCIAL RATIOS:
 
 
 
 
 
 
 
 
 
Return on Average Assets
0.93
%
 
0.92
%
 
1.04
%
 
0.85
%
 
0.95
%
Return on Average Stockholders' Equity
7.85

 
7.34

 
8.25

 
6.66

 
7.47

Return on Average Common Stockholders' Equity
8.42

 
8.40

 
9.47

 
7.97

 
8.98

Average Earning Assets to Average Assets
90.71

 
90.59

 
90.46

 
90.28

 
90.36

Allowance for Loan Losses as % of Total Loans
2.26

 
2.32

 
2.36

 
2.37

 
2.43

Net Charge Off's as % of Average Loans (Annualized)
0.48

 
0.32

 
0.40

 
0.65

 
0.74

Average Stockholders' Equity to Average Assets
11.85

 
12.54

 
12.56

 
12.84

 
12.77

Tax Equivalent Yield on Earning Assets
4.35

 
4.29

 
4.70

 
4.58

 
4.89

Cost of Supporting Liabilities
0.38

 
0.41

 
0.45

 
0.48

 
0.57

Net Interest Margin (FTE) on Earning Assets
3.97

 
3.88

 
4.25

 
4.10

 
4.32





LOANS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2013
 
2013
 
2013
 
2012
 
2012
Commercial and industrial loans
$
652,356

 
$
657,764

 
$
637,952

 
$
622,579

 
$
592,517

Agricultural production financing and other loans to farmers
98,489

 
105,175

 
104,284

 
112,527

 
107,166

Real estate loans:
 
 
 
 
 
 
 
 
 
Construction
149,875

 
101,909

 
75,877

 
98,639

 
93,610

Commercial and farmland
1,264,180

 
1,272,761

 
1,280,611

 
1,266,682

 
1,241,054

Residential
452,277

 
460,108

 
467,629

 
473,537

 
475,272

Home Equity
206,816

 
203,788

 
201,767

 
203,406

 
204,888

Individuals' loans for household and other personal expenditures
70,380

 
79,258

 
73,314

 
75,748

 
77,171

Lease financing receivables, net of unearned income
1,815

 
1,828

 
2,013

 
2,590

 
2,970

Other loans
29,269

 
37,489

 
36,095

 
46,501

 
41,676

Loans
2,925,457

 
2,920,080

 
2,879,542

 
2,902,209

 
2,836,324

Allowance for loan losses
(66,224
)
 
(68,202
)
 
(68,537
)
 
(69,366
)
 
(69,493
)
NET LOANS
$
2,859,233

 
$
2,851,878

 
$
2,811,005

 
$
2,832,843

 
$
2,766,831



DEPOSITS
 
 
 
 
 
 
 
 
 
(Dollars In Thousands)
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2013
 
2013
 
2013
 
2012
 
2012
Demand deposits
$
1,610,662

 
$
1,648,712

 
$
1,590,709

 
$
1,646,756

 
$
1,455,568

Savings deposits
937,521

 
916,481

 
891,061

 
831,952

 
837,409

Certificates and other time deposits of $100,000 or more
190,866

 
205,467

 
224,505

 
236,470

 
256,077

Other certificates and time deposits
422,151

 
448,885

 
481,446

 
502,927

 
527,304

Brokered deposits
94,646

 
113,248

 
123,087

 
128,278

 
118,393

TOTAL DEPOSITS
$
3,255,846

 
$
3,332,793

 
$
3,310,808

 
$
3,346,383

 
$
3,194,751