(State or other jurisdiction of incorporation) | (IRS Employer Identification No.) |
Title of Each Class | Trading Symbol(s) | Name of each exchange on which registered |
Exhibit No. | Description |
CONSOLIDATED BALANCE SHEETS | |||||||
(Dollars In Thousands) | March 31, | ||||||
2020 | 2019 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 127,731 | $ | 115,878 | |||
Interest-bearing time deposits | 132,944 | 70,672 | |||||
Investment securities | 2,697,954 | 1,862,659 | |||||
Loans held for sale | 5,039 | 3,330 | |||||
Loans | 8,606,849 | 7,299,320 | |||||
Less: Allowance for loan losses | (99,454 | ) | (80,902 | ) | |||
Net loans | 8,507,395 | 7,218,418 | |||||
Premises and equipment | 114,045 | 91,863 | |||||
Federal Home Loan Bank stock | 28,736 | 24,588 | |||||
Interest receivable | 47,489 | 40,931 | |||||
Goodwill and other intangibles | 577,366 | 468,256 | |||||
Cash surrender value of life insurance | 289,574 | 225,928 | |||||
Other real estate owned | 7,972 | 1,877 | |||||
Tax asset, deferred and receivable | 9,497 | 16,094 | |||||
Other assets | 147,776 | 70,431 | |||||
TOTAL ASSETS | $ | 12,693,518 | $ | 10,210,925 | |||
LIABILITIES | |||||||
Deposits: | |||||||
Noninterest-bearing | $ | 1,688,205 | $ | 1,381,183 | |||
Interest-bearing | 8,182,279 | 6,666,615 | |||||
Total Deposits | 9,870,484 | 8,047,798 | |||||
Borrowings: | |||||||
Federal funds purchased | 47,000 | 20,000 | |||||
Securities sold under repurchase agreements | 183,317 | 111,783 | |||||
Federal Home Loan Bank advances | 480,995 | 345,013 | |||||
Subordinated debentures and term loans | 128,741 | 138,519 | |||||
Total Borrowings | 840,053 | 615,315 | |||||
Interest payable | 7,746 | 7,313 | |||||
Other liabilities | 197,275 | 84,651 | |||||
Total Liabilities | 10,915,558 | 8,755,077 | |||||
STOCKHOLDERS' EQUITY | |||||||
Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value: | |||||||
Authorized -- 600 shares | |||||||
Issued and outstanding - 125 shares | 125 | 125 | |||||
Common Stock, $.125 stated value: | |||||||
Authorized -- 100,000,000 shares | |||||||
Issued and outstanding - 53,754,137 and 49,428,468 shares | 6,719 | 6,179 | |||||
Additional paid-in capital | 1,000,942 | 839,919 | |||||
Retained earnings | 716,518 | 611,220 | |||||
Accumulated other comprehensive income (loss) | 53,656 | (1,595 | ) | ||||
Total Stockholders' Equity | 1,777,960 | 1,455,848 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 12,693,518 | $ | 10,210,925 |
CONSOLIDATED STATEMENTS OF INCOME | Three Months Ended | ||||||
(Dollars In Thousands, Except Per Share Amounts) | March 31, | ||||||
2020 | 2019 | ||||||
INTEREST INCOME | |||||||
Loans receivable: | |||||||
Taxable | $ | 96,652 | $ | 90,481 | |||
Tax-exempt | 5,315 | 4,153 | |||||
Investment securities: | |||||||
Taxable | 7,631 | 6,095 | |||||
Tax-exempt | 9,335 | 6,871 | |||||
Deposits with financial institutions | 575 | 875 | |||||
Federal Home Loan Bank stock | 299 | 338 | |||||
Total Interest Income | 119,807 | 108,813 | |||||
INTEREST EXPENSE | |||||||
Deposits | 21,748 | 19,594 | |||||
Federal funds purchased | 111 | 93 | |||||
Securities sold under repurchase agreements | 352 | 330 | |||||
Federal Home Loan Bank advances | 1,774 | 1,814 | |||||
Subordinated debentures and term loans | 1,945 | 2,116 | |||||
Total Interest Expense | 25,930 | 23,947 | |||||
NET INTEREST INCOME | 93,877 | 84,866 | |||||
Provision for loan losses | 19,752 | 1,200 | |||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 74,125 | 83,666 | |||||
OTHER INCOME | |||||||
Service charges on deposit accounts | 5,970 | 5,095 | |||||
Fiduciary and wealth management fees | 5,985 | 3,818 | |||||
Card payment fees | 5,907 | 4,826 | |||||
Net gains and fees on sales of loans | 3,363 | 1,295 | |||||
Derivative hedge fees | 1,939 | 781 | |||||
Other customer fees | 398 | 439 | |||||
Earnings on cash surrender value of life insurance | 1,360 | 989 | |||||
Net realized gains on sales of available for sale securities | 4,612 | 1,140 | |||||
Other income | 265 | 330 | |||||
Total Other Income | 29,799 | 18,713 | |||||
OTHER EXPENSES | |||||||
Salaries and employee benefits | 39,243 | 33,028 | |||||
Net occupancy | 5,801 | 5,027 | |||||
Equipment | 4,344 | 3,642 | |||||
Marketing | 1,443 | 1,074 | |||||
Outside data processing fees | 4,199 | 3,684 | |||||
Printing and office supplies | 387 | 315 | |||||
Intangible asset amortization | 1,514 | 1,528 | |||||
FDIC assessments | 1,523 | 707 | |||||
Other real estate owned and foreclosure expenses | 505 | 1,165 | |||||
Professional and other outside services | 2,258 | 1,884 | |||||
Other expenses | 4,954 | 4,567 | |||||
Total Other Expenses | 66,171 | 56,621 | |||||
INCOME BEFORE INCOME TAX | 37,753 | 45,758 | |||||
Income tax expense | 3,490 | 6,941 | |||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | $ | 34,263 | $ | 38,817 | |||
Per Share Data: | |||||||
Basic Net Income Available to Common Stockholders | $ | 0.63 | $ | 0.79 | |||
Diluted Net Income Available to Common Stockholders | $ | 0.62 | $ | 0.78 | |||
Cash Dividends Paid | $ | 0.26 | $ | 0.22 | |||
Average Diluted Shares Outstanding (in thousands) | 54,918 | 49,541 |
FINANCIAL HIGHLIGHTS | |||||||
(Dollars in thousands) | Three Months Ended | ||||||
March 31, | |||||||
2020 | 2019 | ||||||
NET CHARGE-OFFS | $ | 582 | $ | 850 | |||
AVERAGE BALANCES: | |||||||
Total Assets | $ | 12,573,238 | $ | 10,080,142 | |||
Total Loans | 8,526,571 | 7,230,119 | |||||
Total Earning Assets | 11,292,430 | 9,132,129 | |||||
Total Deposits | 9,886,273 | 7,936,656 | |||||
Total Stockholders' Equity | 1,816,418 | 1,429,739 | |||||
FINANCIAL RATIOS: | |||||||
Return on Average Assets | 1.09 | % | 1.54 | % | |||
Return on Average Stockholders' Equity | 7.55 | 10.86 | |||||
Return on Average Common Stockholders' Equity | 7.55 | 10.86 | |||||
Average Earning Assets to Average Assets | 89.81 | 90.60 | |||||
Allowance for Loan Losses as % of Total Loans | 1.15 | 1.11 | |||||
Net Charge-offs as % of Average Loans (Annualized) | 0.03 | 0.05 | |||||
Average Stockholders' Equity to Average Assets | 14.45 | 14.18 | |||||
Tax Equivalent Yield on Average Earning Assets | 4.38 | 4.89 | |||||
Interest Expense/Average Earning Assets | 0.92 | 1.05 | |||||
Net Interest Margin (FTE) on Average Earning Assets | 3.46 | 3.84 | |||||
Efficiency Ratio | 52.17 | 51.18 | |||||
Tangible Common Book Value Per Share | $ | 22.46 | $ | 20.07 |
NON-PERFORMING ASSETS | |||||||||||||||||||
(Dollars In Thousands) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | 2019 | 2019 | |||||||||||||||
Non-Accrual Loans | $ | 15,649 | $ | 15,949 | $ | 22,728 | $ | 25,635 | $ | 27,949 | |||||||||
Renegotiated Loans | 665 | 841 | 576 | 640 | 709 | ||||||||||||||
Non-Performing Loans (NPL) | 16,314 | 16,790 | 23,304 | 26,275 | 28,658 | ||||||||||||||
Other Real Estate Owned and Repossessions | 8,017 | 7,527 | 7,156 | 1,131 | 1,877 | ||||||||||||||
Non-Performing Assets (NPA) | 24,331 | 24,317 | 30,460 | 27,406 | 30,535 | ||||||||||||||
90+ Days Delinquent | 312 | 69 | 82 | 209 | 134 | ||||||||||||||
NPAs & 90 Day Delinquent | $ | 24,643 | $ | 24,386 | $ | 30,542 | $ | 27,615 | $ | 30,669 | |||||||||
Allowance for Loan Losses | $ | 99,454 | $ | 80,284 | $ | 80,571 | $ | 81,274 | $ | 80,902 | |||||||||
Quarterly Net Charge-offs | 582 | 787 | 1,303 | 128 | 850 | ||||||||||||||
NPAs / Actual Assets % | 0.19 | % | 0.20 | % | 0.25 | % | 0.26 | % | 0.30 | % | |||||||||
NPAs & 90 Day / Actual Assets % | 0.19 | % | 0.20 | % | 0.25 | % | 0.26 | % | 0.30 | % | |||||||||
NPAs / Actual Loans and OREO % | 0.28 | % | 0.29 | % | 0.37 | % | 0.36 | % | 0.42 | % | |||||||||
Allowance for Loan Losses / Actual Loans (%) | 1.15 | % | 0.95 | % | 0.97 | % | 1.08 | % | 1.11 | % | |||||||||
Net Charge-offs as % of Average Loans (Annualized) | 0.03 | % | 0.04 | % | 0.07 | % | 0.01 | % | 0.05 | % |
CONSOLIDATED BALANCE SHEETS | |||||||||||||||||||
(Dollars In Thousands) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | 2019 | 2019 | |||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | 127,731 | $ | 177,201 | $ | 202,383 | $ | 128,185 | $ | 115,878 | |||||||||
Interest-bearing time deposits | 132,944 | 118,263 | 230,101 | 129,614 | 70,672 | ||||||||||||||
Investment securities | 2,697,954 | 2,596,063 | 2,489,420 | 2,092,924 | 1,862,659 | ||||||||||||||
Loans held for sale | 5,039 | 9,037 | 7,910 | 5,854 | 3,330 | ||||||||||||||
Loans | 8,606,849 | 8,459,310 | 8,299,260 | 7,511,370 | 7,299,320 | ||||||||||||||
Less: Allowance for loan losses | (99,454 | ) | (80,284 | ) | (80,571 | ) | (81,274 | ) | (80,902 | ) | |||||||||
Net loans | 8,507,395 | 8,379,026 | 8,218,689 | 7,430,096 | 7,218,418 | ||||||||||||||
Premises and equipment | 114,045 | 113,055 | 113,446 | 91,767 | 91,863 | ||||||||||||||
Federal Home Loan Bank stock | 28,736 | 28,736 | 28,736 | 24,588 | 24,588 | ||||||||||||||
Interest receivable | 47,489 | 48,901 | 45,923 | 45,150 | 40,931 | ||||||||||||||
Goodwill and other intangibles | 577,366 | 578,880 | 579,751 | 466,736 | 468,256 | ||||||||||||||
Cash surrender value of life insurance | 289,574 | 288,206 | 286,747 | 226,241 | 225,928 | ||||||||||||||
Other real estate owned | 7,972 | 7,527 | 7,156 | 1,131 | 1,877 | ||||||||||||||
Tax asset, deferred and receivable | 9,497 | 12,165 | 15,187 | 12,340 | 16,094 | ||||||||||||||
Other assets | 147,776 | 100,194 | 99,612 | 83,231 | 70,431 | ||||||||||||||
TOTAL ASSETS | $ | 12,693,518 | $ | 12,457,254 | $ | 12,325,061 | $ | 10,737,857 | $ | 10,210,925 | |||||||||
LIABILITIES | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Noninterest-bearing | $ | 1,688,205 | $ | 1,736,396 | $ | 1,777,365 | $ | 1,353,165 | $ | 1,381,183 | |||||||||
Interest-bearing | 8,182,279 | 8,103,560 | 7,988,086 | 6,966,163 | 6,666,615 | ||||||||||||||
Total Deposits | 9,870,484 | 9,839,956 | 9,765,451 | 8,319,328 | 8,047,798 | ||||||||||||||
Borrowings: | |||||||||||||||||||
Federal funds purchased | 47,000 | 55,000 | — | 75,000 | 20,000 | ||||||||||||||
Securities sold under repurchase agreements | 183,317 | 187,946 | 191,603 | 119,674 | 111,783 | ||||||||||||||
Federal Home Loan Bank advances | 480,995 | 351,072 | 354,609 | 460,042 | 345,013 | ||||||||||||||
Subordinated debentures and term loans | 128,741 | 138,685 | 138,630 | 138,574 | 138,519 | ||||||||||||||
Total Borrowings | 840,053 | 732,703 | 684,842 | 793,290 | 615,315 | ||||||||||||||
Interest payable | 7,746 | 6,754 | 7,855 | 6,740 | 7,313 | ||||||||||||||
Other liabilities | 197,275 | 91,404 | 117,901 | 116,863 | 84,651 | ||||||||||||||
Total Liabilities | 10,915,558 | 10,670,817 | 10,576,049 | 9,236,221 | 8,755,077 | ||||||||||||||
STOCKHOLDERS' EQUITY | |||||||||||||||||||
Cumulative Preferred Stock, $1,000 par value, $1,000 liquidation value: | |||||||||||||||||||
Authorized -- 600 shares | |||||||||||||||||||
Issued and outstanding | 125 | 125 | 125 | 125 | 125 | ||||||||||||||
Common Stock, $.125 stated value: | |||||||||||||||||||
Authorized -- 100,000,000 shares | |||||||||||||||||||
Issued and outstanding | 6,719 | 6,921 | 6,918 | 6,182 | 6,179 | ||||||||||||||
Additional paid-in capital | 1,000,942 | 1,054,997 | 1,053,148 | 841,365 | 839,919 | ||||||||||||||
Retained earnings | 716,518 | 696,520 | 663,173 | 639,362 | 611,220 | ||||||||||||||
Accumulated other comprehensive income (loss) | 53,656 | 27,874 | 25,648 | 14,602 | (1,595 | ) | |||||||||||||
Total Stockholders' Equity | 1,777,960 | 1,786,437 | 1,749,012 | 1,501,636 | 1,455,848 | ||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 12,693,518 | $ | 12,457,254 | $ | 12,325,061 | $ | 10,737,857 | $ | 10,210,925 | |||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
(Dollars In Thousands, Except Per Share Amounts) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | 2019 | 2019 | |||||||||||||||
INTEREST INCOME | |||||||||||||||||||
Loans receivable: | |||||||||||||||||||
Taxable | $ | 96,652 | $ | 102,617 | $ | 96,850 | $ | 92,824 | $ | 90,481 | |||||||||
Tax-exempt | 5,315 | 4,671 | 4,500 | 4,244 | 4,153 | ||||||||||||||
Investment securities: | |||||||||||||||||||
Taxable | 7,631 | 7,993 | 6,729 | 6,998 | 6,095 | ||||||||||||||
Tax-exempt | 9,335 | 8,995 | 8,335 | 7,454 | 6,871 | ||||||||||||||
Deposits with financial institutions | 575 | 1,203 | 1,363 | 784 | 875 | ||||||||||||||
Federal Home Loan Bank stock | 299 | 342 | 355 | 335 | 338 | ||||||||||||||
Total Interest Income | 119,807 | 125,821 | 118,132 | 112,639 | 108,813 | ||||||||||||||
INTEREST EXPENSE | |||||||||||||||||||
Deposits | 21,748 | 24,074 | 24,830 | 23,087 | 19,594 | ||||||||||||||
Federal funds purchased | 111 | 26 | 15 | 117 | 93 | ||||||||||||||
Securities sold under repurchase agreements | 352 | 367 | 385 | 342 | 330 | ||||||||||||||
Federal Home Loan Bank advances | 1,774 | 1,776 | 1,894 | 1,692 | 1,814 | ||||||||||||||
Subordinated debentures and term loans | 1,945 | 1,994 | 2,076 | 2,123 | 2,116 | ||||||||||||||
Total Interest Expense | 25,930 | 28,237 | 29,200 | 27,361 | 23,947 | ||||||||||||||
NET INTEREST INCOME | 93,877 | 97,584 | 88,932 | 85,278 | 84,866 | ||||||||||||||
Provision for loan losses | 19,752 | 500 | 600 | 500 | 1,200 | ||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 74,125 | 97,084 | 88,332 | 84,778 | 83,666 | ||||||||||||||
OTHER INCOME | |||||||||||||||||||
Service charges on deposit accounts | 5,970 | 6,312 | 6,107 | 5,437 | 5,095 | ||||||||||||||
Fiduciary and wealth management fees | 5,985 | 5,384 | 4,429 | 3,931 | 3,818 | ||||||||||||||
Card payment fees | 5,907 | 5,430 | 5,158 | 4,829 | 4,826 | ||||||||||||||
Net gains and fees on sales of loans | 3,363 | 2,633 | 2,227 | 1,736 | 1,295 | ||||||||||||||
Derivative hedge fees | 1,939 | 1,405 | 1,684 | 1,487 | 781 | ||||||||||||||
Other customer fees | 398 | 434 | 450 | 341 | 439 | ||||||||||||||
Earnings on cash surrender value of life insurance | 1,360 | 1,458 | 1,144 | 946 | 989 | ||||||||||||||
Net realized gains on sales of available for sale securities | 4,612 | 1,039 | 393 | 1,843 | 1,140 | ||||||||||||||
Other income | 265 | 150 | 524 | 1,064 | 330 | ||||||||||||||
Total Other Income | 29,799 | 24,245 | 22,116 | 21,614 | 18,713 | ||||||||||||||
OTHER EXPENSES | |||||||||||||||||||
Salaries and employee benefits | 39,243 | 39,358 | 38,942 | 32,709 | 33,028 | ||||||||||||||
Net occupancy | 5,801 | 5,311 | 4,777 | 4,469 | 5,027 | ||||||||||||||
Equipment | 4,344 | 4,429 | 4,030 | 4,117 | 3,642 | ||||||||||||||
Marketing | 1,443 | 1,492 | 1,332 | 2,752 | 1,074 | ||||||||||||||
Outside data processing fees | 4,199 | 4,428 | 4,435 | 3,929 | 3,684 | ||||||||||||||
Printing and office supplies | 387 | 484 | 312 | 334 | 315 | ||||||||||||||
Intangible asset amortization | 1,514 | 1,590 | 1,356 | 1,520 | 1,528 | ||||||||||||||
FDIC assessments | 1,523 | — | (668 | ) | 678 | 707 | |||||||||||||
Other real estate owned and foreclosure expenses | 505 | 66 | 294 | 903 | 1,165 | ||||||||||||||
Professional and other outside services | 2,258 | 2,899 | 8,251 | 2,376 | 1,884 | ||||||||||||||
Other expenses | 4,954 | 5,144 | 4,293 | 3,800 | 4,567 | ||||||||||||||
Total Other Expenses | 66,171 | 65,201 | 67,354 | 57,587 | 56,621 | ||||||||||||||
INCOME BEFORE INCOME TAX | 37,753 | 56,128 | 43,094 | 48,805 | 45,758 | ||||||||||||||
Income tax expense | 3,490 | 8,298 | 6,337 | 7,749 | 6,941 | ||||||||||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | $ | 34,263 | $ | 47,830 | $ | 36,757 | $ | 41,056 | $ | 38,817 | |||||||||
Per Share Data: | |||||||||||||||||||
Basic Net Income Available to Common Stockholders | $ | 0.63 | $ | 0.87 | $ | 0.71 | $ | 0.83 | $ | 0.79 | |||||||||
Diluted Net Income Available to Common Stockholders | $ | 0.62 | $ | 0.87 | $ | 0.71 | $ | 0.83 | $ | 0.78 | |||||||||
Cash Dividends Paid | $ | 0.26 | $ | 0.26 | $ | 0.26 | $ | 0.26 | $ | 0.22 | |||||||||
Average Diluted Shares Outstanding (in thousands) | 54,918 | 55,520 | 51,570 | 49,550 | 49,541 | ||||||||||||||
FINANCIAL RATIOS: | |||||||||||||||||||
Return on Average Assets | 1.09 | % | 1.53 | % | 1.30 | % | 1.56 | % | 1.54 | % | |||||||||
Return on Average Stockholders' Equity | 7.55 | 10.82 | 9.21 | 11.10 | 10.86 | ||||||||||||||
Return on Average Common Stockholders' Equity | 7.55 | 10.82 | 9.21 | 11.10 | 10.86 | ||||||||||||||
Average Earning Assets to Average Assets | 89.81 | 89.71 | 90.37 | 90.66 | 90.60 | ||||||||||||||
Allowance for Loan Losses as % of Total Loans | 1.15 | 0.95 | 0.97 | 1.08 | 1.11 | ||||||||||||||
Net Charge-offs as % of Average Loans (Annualized) | 0.03 | 0.04 | 0.07 | 0.01 | 0.05 | ||||||||||||||
Average Stockholders' Equity to Average Assets | 14.45 | 14.17 | 14.16 | 14.09 | 14.18 | ||||||||||||||
Tax Equivalent Yield on Average Earning Assets | 4.38 | 4.63 | 4.77 | 4.86 | 4.89 | ||||||||||||||
Interest Expense/Average Earning Assets | 0.92 | 1.01 | 1.15 | 1.15 | 1.05 | ||||||||||||||
Net Interest Margin (FTE) on Average Earning Assets | 3.46 | 3.62 | 3.62 | 3.71 | 3.84 | ||||||||||||||
Efficiency Ratio | 52.17 | 51.07 | 57.60 | 51.00 | 51.18 | ||||||||||||||
Tangible Common Book Value Per Share | $ | 22.46 | $ | 21.94 | $ | 21.26 | $ | 21.01 | $ | 20.07 |
LOANS | |||||||||||||||||||
(Dollars In Thousands) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | 2019 | 2019 | |||||||||||||||
Commercial and industrial loans | $ | 2,199,226 | $ | 2,109,879 | $ | 2,034,311 | $ | 1,877,042 | $ | 1,788,628 | |||||||||
Agricultural production financing and other loans to farmers | 87,421 | 93,861 | 90,462 | 83,452 | 80,357 | ||||||||||||||
Real estate loans: | |||||||||||||||||||
Construction | 643,674 | 787,568 | 670,138 | 624,548 | 542,501 | ||||||||||||||
Commercial and farmland | 3,268,168 | 3,052,698 | 3,144,649 | 2,821,689 | 2,838,798 | ||||||||||||||
Residential | 1,121,556 | 1,143,217 | 1,155,403 | 993,802 | 976,668 | ||||||||||||||
Home equity | 570,398 | 588,984 | 601,335 | 548,006 | 536,208 | ||||||||||||||
Individuals' loans for household and other personal expenditures | 129,765 | 135,989 | 131,246 | 98,384 | 108,216 | ||||||||||||||
Public finance and other commercial loans | 586,641 | 547,114 | 471,716 | 464,447 | 427,944 | ||||||||||||||
Loans | 8,606,849 | 8,459,310 | 8,299,260 | 7,511,370 | 7,299,320 | ||||||||||||||
Allowance for loan losses | (99,454 | ) | (80,284 | ) | (80,571 | ) | (81,274 | ) | (80,902 | ) | |||||||||
NET LOANS | $ | 8,507,395 | $ | 8,379,026 | $ | 8,218,689 | $ | 7,430,096 | $ | 7,218,418 |
DEPOSITS | |||||||||||||||||||
(Dollars In Thousands) | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||
2020 | 2019 | 2019 | 2019 | 2019 | |||||||||||||||
Demand deposits | $ | 5,293,200 | $ | 5,250,568 | $ | 5,183,971 | $ | 4,309,473 | $ | 4,101,156 | |||||||||
Savings deposits | 2,962,821 | 2,896,177 | 2,808,745 | 2,358,720 | 2,338,266 | ||||||||||||||
Certificates and other time deposits of $100,000 or more | 694,062 | 736,843 | 731,693 | 720,536 | 670,199 | ||||||||||||||
Other certificates and time deposits | 717,723 | 741,759 | 811,780 | 729,392 | 704,527 | ||||||||||||||
Brokered deposits | 202,678 | 214,609 | 229,262 | 201,207 | 233,650 | ||||||||||||||
TOTAL DEPOSITS | $ | 9,870,484 | $ | 9,839,956 | $ | 9,765,451 | $ | 8,319,328 | $ | 8,047,798 |
CONSOLIDATED AVERAGE BALANCE SHEET AND NET INTEREST MARGIN ANALYSIS | |||||||||||||||||||||
(Dollars in Thousands) | |||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||
March 31, 2020 | March 31, 2019 | ||||||||||||||||||||
Average Balance | Interest Income / Expense | Average Rate | Average Balance | Interest Income / Expense | Average Rate | ||||||||||||||||
Assets: | |||||||||||||||||||||
Interest-bearing time deposits | $ | 159,859 | $ | 575 | 1.44 | % | $ | 145,935 | $ | 875 | 2.40 | % | |||||||||
Federal Home Loan Bank stock | 28,737 | 299 | 4.16 | 24,588 | 338 | 5.50 | |||||||||||||||
Investment Securities: (1) | |||||||||||||||||||||
Taxable | 1,368,546 | 7,631 | 2.23 | 902,402 | 6,095 | 2.70 | |||||||||||||||
Tax-Exempt (2) | 1,208,717 | 11,816 | 3.91 | 829,085 | 8,697 | 4.20 | |||||||||||||||
Total Investment Securities | 2,577,263 | 19,447 | 3.02 | 1,731,487 | 14,792 | 3.42 | |||||||||||||||
Loans held for sale | 17,217 | 193 | 4.48 | 9,703 | 112 | 4.62 | |||||||||||||||
Loans: (3) | |||||||||||||||||||||
Commercial | 6,235,336 | 76,952 | 4.94 | 5,309,998 | 72,758 | 5.48 | |||||||||||||||
Real Estate Mortgage | 870,654 | 10,402 | 4.78 | 743,736 | 8,321 | 4.48 | |||||||||||||||
Installment | 759,614 | 9,105 | 4.79 | 665,050 | 9,290 | 5.59 | |||||||||||||||
Tax-Exempt (2) | 643,750 | 6,728 | 4.18 | 501,632 | 5,257 | 4.19 | |||||||||||||||
Total Loans | 8,526,571 | 103,380 | 4.85 | 7,230,119 | 95,738 | 5.30 | |||||||||||||||
Total Earning Assets | 11,292,430 | 123,701 | 4.38 | % | 9,132,129 | 111,743 | 4.89 | % | |||||||||||||
Net unrealized gain (loss) on securities available for sale | 48,656 | (5,015 | ) | ||||||||||||||||||
Allowance for loan losses | (81,160 | ) | (80,907 | ) | |||||||||||||||||
Cash and cash equivalents | 159,757 | 117,224 | |||||||||||||||||||
Premises and equipment | 113,812 | 93,236 | |||||||||||||||||||
Other assets | 1,039,743 | 823,475 | |||||||||||||||||||
Total Assets | $ | 12,573,238 | $ | 10,080,142 | |||||||||||||||||
Liabilities: | |||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||
Interest-bearing deposits | $ | 3,589,240 | $ | 8,276 | 0.92 | % | $ | 2,689,797 | $ | 7,019 | 1.04 | % | |||||||||
Money market deposits | 1,535,844 | 3,783 | 0.99 | 1,139,062 | 2,782 | 0.98 | |||||||||||||||
Savings deposits | 1,425,054 | 1,827 | 0.51 | 1,150,725 | 2,267 | 0.79 | |||||||||||||||
Certificates and other time deposits | 1,666,642 | 7,862 | 1.89 | 1,565,578 | 7,526 | 1.92 | |||||||||||||||
Total Interest-bearing Deposits | 8,216,780 | 21,748 | 1.06 | 6,545,162 | 19,594 | 1.20 | |||||||||||||||
Borrowings | 748,185 | 4,182 | 2.24 | 635,058 | 4,353 | 2.74 | |||||||||||||||
Total Interest-bearing Liabilities | 8,964,965 | 25,930 | 1.16 | 7,180,220 | 23,947 | 1.33 | |||||||||||||||
Noninterest-bearing deposits | 1,669,493 | 1,391,494 | |||||||||||||||||||
Other liabilities | 122,362 | 78,689 | |||||||||||||||||||
Total Liabilities | 10,756,820 | 8,650,403 | |||||||||||||||||||
Stockholders' Equity | 1,816,418 | 1,429,739 | |||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 12,573,238 | 25,930 | $ | 10,080,142 | 23,947 | |||||||||||||||
Net Interest Income (FTE) | $ | 97,771 | $ | 87,796 | |||||||||||||||||
Net Interest Spread (FTE) (4) | 3.22 | % | 3.56 | % | |||||||||||||||||
Net Interest Margin (FTE): | |||||||||||||||||||||
Interest Income (FTE) / Average Earning Assets | 4.38 | % | 4.89 | % | |||||||||||||||||
Interest Expense / Average Earning Assets | 0.92 | % | 1.05 | % | |||||||||||||||||
Net Interest Margin (FTE) (5) | 3.46 | % | 3.84 | % | |||||||||||||||||
(1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments. Annualized amounts are computed using a 30/360 day basis. | |||||||||||||||||||||
(2) Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 21 percent for 2020 and 2019. These totals equal $3,894 and $2,930 for the three months ended March 31, 2020 and 2019, respectively. | |||||||||||||||||||||
(3) Non accruing loans have been included in the average balances. | |||||||||||||||||||||
(4) Net Interest Spread (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average interest-bearing liabilities. | |||||||||||||||||||||
(5) Net Interest Margin (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average earning assets. |
G)$3HX?//F7][1FS?'@V/T#I%/D=AZ!!2?,JK=,B
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M.YN>N5NF--OP_ -VV.L+_Y.U:'M;#4GX^$@A I1 *=R<$8XB6/LQ'!J
M%<"I')PA3L*0.UDRIB; "7#N&,Z0PQD2(XKERF4%M2G64=0T0ZLE87NH&;/'
M'2$)CD5-F7B+O>5J;>NP((IE,(M>@A.I
L2D5)?/Z9<2XXP82KQ""
M
@E.Y+:4PIB%,0MC=@]C-@H#[ =2
M)4Q@S,*8A3&[C[/A28(]UY[S+V',PIC5?49L%;693%-H##J>
M$>:H@8?:]FB9\YNB;E6Q>ML(@'KD$8+=Q,6^%'^JJCP#-)NUQ\^Y'HZ
V9>K?G@OY
MV,4D_IAX;:ZU<1-)5?;LRG]R\ZL_*#M*YBKGIN6=;F07*7[9Q9_(\YX6CC @
M?C?\H1?WD=O*4
Document and Entity Information Document |
Apr. 23, 2020 |
---|---|
Cover page. | |
Document Type | 8-K |
Document Period End Date | Apr. 23, 2020 |
Entity File Number | 0-17071 |
Entity Registrant Name | FIRST MERCHANTS CORP |
Entity Incorporation, State or Country Code | IN |
Entity Tax Identification Number | 35-1544218 |
Entity Address, Address Line One | 200 East Jackson Street |
Entity Address, Address Line Two | P.O. Box 792 |
Entity Address, City or Town | Muncie |
Entity Address, State or Province | IN |
Entity Address, Postal Zip Code | 47305-2814 |
City Area Code | 765 |
Local Phone Number | 747-1500 |
Title of 12(b) Security | Common Stock, $0.125 stated value per share |
Trading Symbol | FRME |
Security Exchange Name | NASDAQ |
Written Communications | false |
Soliciting Material | false |
Pre-commencement Tender Offer | false |
Pre-commencement Issuer Tender Offer | false |
Entity Emerging Growth Company | false |
Entity Central Index Key | 0000712534 |
Amendment Flag | false |