EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

*** NEWS RELEASE ***

 

TO:      All Area News Agencies         For More Information Contact:
FROM:     

First Commonwealth

Financial Corporation

       

Edward J. Lipkus III, Executive Vice President and

Chief Financial Officer First Commonwealth Financial

Corporation (724) 349-7220

DATE:      October 23, 2008        

First Commonwealth Announces Third Quarter 2008 Financial Results

Core Net Income Increases 24.3%;

Growth in Loans and Net Interest Income/Margin Expansion Continues

Indiana, PA., October 23, 2008 - First Commonwealth Financial Corporation (NYSE: FCF), the holding company for First Commonwealth Bank, announced today financial results for the third quarter of 2008.

Third Quarter Results

First Commonwealth reported third quarter 2008 core net income, or net income excluding securities gains and losses and other-than-temporary impairment charges, of $15.2 million or $0.21 per diluted share, a 24.3% increase as compared to the same period in 2007. When compared to the second quarter of 2008, core net income increased $2.0 million or 14.9%.

GAAP net income for the third quarter 2008 was $10.2 million or $0.14 per diluted share compared to $12.2 million or $0.17 per diluted share in the same period last year and $12.9 million or $0.18 per diluted share for the second quarter of 2008.

Third quarter 2008 net income was impacted by non-cash charges of $8.6 million, $5.6 million after tax, or $0.08 per share, for other-than-temporary impairment charges. The charges included $7.7 million, $5.0 million after tax, for one trust preferred collateralized debt obligation and $947 thousand, $615 thousand after tax, for equity securities issued by two Pennsylvania-based financial institutions. Partially offsetting these charges were gains of $910 thousand, $592 thousand after tax, from the sale of equity securities.

Third quarter 2008 return on average equity and average assets was 7.38% and 0.65%, respectively, compared to 8.59% and 0.85% for the prior year period and 9.03% and 0.84% for the second quarter of 2008.

 

1


Developments during the third quarter included:

 

   

Total loans increased 14.3% and commercial loans increased 29.0% year over year.

 

   

Net interest income increased 19.4% year over year.

 

   

Net interest margin, on a tax equivalent basis, improved 22 basis points year over year.

 

   

First Commonwealth Bank opened a new community banking office (McCandless Township), which was the second de novo office opened in the Pittsburgh market during 2008.

 

   

Credit quality improved over second quarter.

“Our core operating results were solid across all lines of business despite challenging conditions, and I am pleased with the loan growth as well as the improvement in credit quality over the second quarter,” said John J. Dolan, President and CEO. “We remain a well-capitalized institution with significant liquidity and we are making loans in the communities we serve at a time when credit markets have seized up and the balance sheets of many of our larger competitors are shrinking.”

Net Interest Income and Margin

Net interest income increased $1.0 million, or 2.1% from the second quarter of 2008, representing five consecutive quarters of growth. Additionally, net interest income increased $7.8 million, or 19.4% compared to the third quarter of 2007. This improvement is primarily due to increased levels of interest earning assets, particularly in commercial loans. Total loans increased $524.5 million, or 14.3% year over year and increased $71.2 million, or 1.7% compared to the prior quarter. Investment securities decreased $74.6 million, or 4.9% year over year and decreased $123.9 million, or 7.8% compared to the prior quarter.

The net interest margin on a tax equivalent basis for the third quarter 2008 increased 22 basis points to 3.58% compared with 3.36% in the corresponding period last year and increased four basis points from the second quarter of 2008. In the second quarter, net loan prepayment fees of $1.6 million contributed 12 basis points to the net interest margin. The increase in our net interest margin for both periods can be attributed to increased loan volume and declines in the cost of interest-bearing liabilities exceeding the decrease in yields on total interest-earning assets. The decrease in the cost of interest-bearing liabilities can be attributed to lower interest rates as well as a change in the mix of our deposits. In the third quarter of 2008 compared to the same period last year, average noninterest-bearing demand deposits increased $36.4 million, or 7.0%, average interest-bearing demand deposits increased $25.1 million, or 4.2%, and average savings deposits increased $68.2 million, or 6.2%. Average higher costing time deposits decreased $182.6 million or 8.6%.

Average interest-earning assets were $505.7 million, or 9.8%, higher in the third quarter of 2008 compared to the third quarter of 2007 driven by an increase in average loans of $496.0 million. Average interest-earning assets remained stable from the second quarter of 2008 as the average loans increased $101.0 million but was offset by the $108.8 million decrease in average

 

2


investment securities. Average borrowings increased $592.1 million in the third quarter of 2008 compared to the same period in 2007 and increased $57.4 million compared to the second quarter of 2008 primarily to fund the loan growth.

Non-Interest Income

Core non-interest income, or non-interest income excluding net securities gains (losses), in the third quarter of 2008 increased $1.8 million, or 14.6%, from the same period last year and $443 thousand, or 3.3%, from the second quarter of 2008. The increase in the year to year comparison was primarily due to higher insurance commissions, increased card related interchange income and greater letter of credit fees. Higher sales, additional producers and an enhanced calling program resulted in increased insurance commissions. Card related interchange income increased primarily due to growth in usage of debit cards and larger dollar transactions. The increase in core non-interest income for the third quarter of 2008 compared to the second quarter of 2008 can be attributed to higher letter of credit fees. GAAP non-interest income for the third quarter of 2008 decreased $5.9 million, or 48.6%, from the third quarter of 2007 and decreased $6.8 million, or 52.1%, from the second quarter of 2008.

During the third quarter of 2008, the company recorded other-than-temporary impairment charges of $7.7 million on a trust preferred collateralized debt obligation and $947 thousand on equity securities issued by two Pennsylvania-based financial institutions. These were partially offset by the $910 thousand in net securities gains recorded in the third quarter of 2008. In the second quarter of 2008, $541 thousand in other-than-temporary impairment charges were recorded on equity securities issued by two other local financial institutions.

Non-Interest Expense

Non-interest expense for the third quarter of 2008 increased $2.5 million, or 6.9%, compared to the third quarter of 2007 and remained relatively stable from the second quarter of 2008. This increase can be largely attributed to the rise in incentive compensation expense related to the growth in loans, insurance sales and core net income, as well as annual merit increases.

Income Tax

The provision for income taxes decreased $225 thousand for the third quarter of 2008 compared to the same period in 2007. First Commonwealth’s effective tax rate was 10.0% in both the third quarter of 2008 and 2007 and 18.1% in the second quarter of 2008. Nontaxable income and tax credits had a greater impact on the effective tax rate during both the third quarter of 2008 and 2007 due to lower pretax income in those periods compared to the second quarter of 2008.

 

3


Credit Quality and Provision for Credit Losses

Credit quality has remained stable despite worsening economic conditions. Total nonperforming loans and the ratio of nonperforming loans as a percentage of total loans have declined in the third quarter of 2008 from both the comparable period last year and from the second quarter of 2008. First Commonwealth is not a participant or underwriter in the sub-prime mortgage loan or sub-prime collateralized debt marketplace and therefore does not have any direct exposure to risks associated with these activities. All mortgage backed securities in First Commonwealth’s portfolio are AAA-rated and backed by U.S. Government agencies.

For the quarter ending September 30, 2008, non-accrual loans decreased $1.2 million from the second quarter of 2008 due primarily to the successful settlement of the Equipment Finance, LLC loan portfolio. Non-accrual loans decreased slightly from the comparable period last year. Non-accrual loans at September 30, 2008 include a $31.2 million commercial credit relationship that has been monitored since the second quarter of 2006 and was placed on non-accrual during the second quarter of 2007. This credit is collateralized by real estate and equipment and a reserve has been allocated, primarily during 2006, to cover the expected losses. The payment of principal and interest on this credit has been deferred pursuant to a loan forbearance agreement that was extended to December 31, 2008. Management continues to monitor the borrower closely and is presently evaluating options with respect to the collection or resolution of this credit.

Loans past due in excess of 90 days and still accruing at September 30, 2008 were flat compared to September 30, 2007 and decreased $491 thousand from June 30, 2008. The provision for credit losses for the third quarter of 2008 increased $1.6 million compared to the third quarter of 2007 and decreased $1.4 million from the second quarter of 2008. The increase from the third quarter of 2007 was primarily attributable to growth in the portfolio as well as an additional provision for a $5.0 million construction loan collateralized with real estate that was placed on non-accrual during the second quarter of 2008.

Management believes that the allowance for credit losses is at a level deemed sufficient to absorb losses inherent in the loan portfolio at September 30, 2008.

Trust Preferred Collateralized Debt Obligations

First Commonwealth’s portfolio of trust preferred collateralized debt obligations and subordinated notes consists of 15 pooled issues and 21 single-issue securities. The single issues are primarily from money center and large regional banks. The pooled instruments consist of securities issued by 376 banks and other financial institutions. Two of our pooled securities are senior tranches and the remainder are mezzanine tranches. The senior and mezzanine tranches of trust preferred collateralized debt obligations generally are protected from defaults by over-collateralization and cash flow default protection provided by subordinated tranches, with senior tranches having the greatest protection and mezzanine tranches subordinated to the senior tranches. At the time of initial issue, the tranches subordinated to our senior and mezzanine tranches ranged in size from approximately 7.3% to 35.4% of the total principal amount of the respective securities and no single issuer comprised more than 5% of the principal of the total principal of the pool.

 

4


As of September 30, 2008, our single issue securities had a book value of $24.0 million and an estimated fair value of $19.1 million, while the book value of the pooled securities totaled $98.7 million with an estimated fair value of $56.3 million. In the third quarter of 2008, a $7.7 million other-than-temporary impairment charge was recorded on a $13.0 million investment in one trust preferred collateralized debt obligation. This obligation, which includes 20 issuers, one of which is in default and two of which have deferred interest payments, is expected to experience a principal shortfall at maturity. Based on management’s analysis as of September 30, 2008, all of the single issues and the remainder of the trust preferred collateralized debt obligations are expected to return 100% of their principal and interest.

Year-to-Date Results

First Commonwealth recorded core net income year to date September 30, 2008 of $39.2 million, or $0.54 per diluted share. Return on average equity and average assets was 9.22% and 0.85%. Core net income year to date September 30, 2008 increased 14.9% from the comparable period in 2007.

For the nine months ended September 30, 2008, GAAP net income was $34.2 million, or $0.47 per diluted share, compared to the $34.6 million, or $0.47 per diluted share, reported for the same period of 2007. Year to date results for 2008 were unfavorably impacted by other-than-temporary impairment charges of $5.9 million after tax, or $0.08 per share, as described above. Return on average equity and average assets for the nine months ended September 30, 2008 was 8.05% and 0.74%, respectively, compared to 8.08% and 0.80% for the first nine months of 2007.

Net interest income for the nine months ended September 30, 2008 was 12.1% higher than the comparable period last year, reflecting growth in average loans of 8.6%. The net interest margin for the first nine months of 2008 increased to 3.47% from 3.35% for the same period in 2007 as the cost of interest-bearing liabilities declined faster than the yield on total interest-earning assets. Net loan prepayment fees of $1.6 million recorded in 2008 had a positive effect on the net interest margin of four basis points.

The provision for credit losses increased $4.8 million for the year to date ending September 30, 2008 compared to the same period last year primarily from the $524 million increase in loans as well as the addition of the aforementioned $5.0 million commercial construction loan to non-accrual.

Core non-interest income for the nine months ending September 30, 2008 increased $5.2 million, or 14.8%, from the same period last year due to a $712 thousand increase in service charges on deposit accounts, $1.4 million rise in insurance commissions, $880 thousand increase in card related interchange income, $1.3 million rise in letter of credit fees and the $1.0 million increase in other income. Service charges on deposit accounts increased as a result of increased activity and growth in accounts. The increase in insurance commissions was the result of higher sales driven by additional producers and an enhanced calling program. The increase in card related interchange income was due to more usage in debit cards. Other income increased due to higher interest rate swap fees.

 

5


Non-interest expense year-to-date September 30, 2008 increased $5.6 million, or 5.0%, from the comparable period in 2007 due to the $4.6 million increase in salaries and employee benefits and the $1.0 million increase in net occupancy expense. Salaries and employee benefits increased primarily as a result of higher incentive compensation expense related to the loan growth, greater insurance sales and higher core net income, as well as annual merit increases. The increase in net occupancy expense was the result of higher rental expense, utilities and building repairs and maintenance.

The provision for income taxes for the nine months ended September 30, 2008 increased $1.5 million, to $5.4 million, from the same period last year due to the $1.1 million rise in income before income taxes and a decrease in tax-free income and tax credits. First Commonwealth’s effective tax rate was 13.6% for the first nine months of 2008 compared to 10.0% for the same period in 2007.

Use of Non-GAAP Financial Measure

This release includes core net income, which is a non-GAAP (Generally Accepted Accounting Principles) financial measure that is calculated by excluding securities gains and losses and other-than-temporary impairment charges from GAAP net income. Management believes that core net income is useful to the investment community in analyzing financial results and trends of First Commonwealth. This information facilitates comparisons with prior periods and reflects the principal basis on which our management internally monitors financial performance. The table in the financial section reconciles GAAP financial measures to non-GAAP financial measures for the periods presented.

About First Commonwealth Financial Corporation

First Commonwealth Financial Corporation is a $6.2 billion bank holding company headquartered in Indiana, Pennsylvania. It operates 113 retail branch offices in 15 counties in western and central Pennsylvania through First Commonwealth Bank, a Pennsylvania chartered bank and trust company. Financial services and insurance products are also provided through First Commonwealth Insurance Agency and First Commonwealth Financial Advisors, Inc.

Forward-Looking Statements

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the adequacy of First Commonwealth’s allowance for credit losses, expectations of continued growth and the impact of recent organizational changes and strategic initiatives on future results. Forward-looking statements describe First Commonwealth’s future plans, strategies and expectations and are based on assumptions and involve risks and uncertainties, many of which are beyond the control of First Commonwealth and which may cause actual results, performance or achievements to differ materially from the results, performance or achievements contemplated by the forward-looking statements. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate” or words of similar meaning, or future or conditional

 

6


verbs such as “will,” “would,” “should,” “could” or “may.” Forward-looking statements speak only as of the date they are made. Such risks and uncertainties include among other things:

 

   

adverse changes in the economy or business conditions, either nationally or in First Commonwealth’s market areas, which could increase credit-related losses and expenses and/or limit growth;

 

   

further declines in market value of investment securities that are considered to be other-than-temporary, which would negatively impact our earnings and capital levels;

 

   

increases in defaults by borrowers and other delinquencies, which could result in an increased provision for credit losses on loans and related expenses;

 

   

fluctuations in interest rates and market prices, which could reduce net interest margin and asset valuations and increase expenses;

 

   

changes in legislative or regulatory requirements applicable to First Commonwealth and its subsidiaries, which could increase costs, limit certain operations and adversely affect results of operations;

 

   

the inability to successfully execute First Commonwealth’s strategic growth initiatives, which could limit future revenue and earnings growth; and

 

   

other risks and uncertainties described in First Commonwealth’s reports filed with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K.

 

7


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

(dollars in thousands, except share data)

 

      For the Quarter Ended    For the Nine Months Ended
      September 30,
2008
    June 30,
2008
    March 31,
2008
   December 31,
2007
   September 30,
2007
   September 30,
2008
    September 30,
2007

Interest Income

                 

Interest and fees on loans

   $ 62,285     $ 62,614     $ 62,067    $ 63,488    $ 63,737    $ 186,966     $ 190,463

Interest and dividends on investments:

                 

Taxable interest

     15,013       15,578       15,531      14,967      14,259      46,122       45,293

Interest exempt from Federal income taxes

     3,176       3,347       3,595      3,510      3,424      10,118       10,222

Dividends

     663       678       609      752      753      1,950       2,206

Interest on Federal funds sold

     0       2       0      74      57      2       83

Interest on bank deposits

     2       2       5      8      8      9       29
                                                   

Total interest income

     81,139       82,221       81,807      82,799      82,238      245,167       248,296

Interest Expense

                 

Interest on deposits

     23,069       25,370       31,033      34,527      33,786      79,472       98,243

Interest on short-term borrowings

     4,634       4,251       3,705      1,819      1,977      12,590       9,623

Interest on subordinated debentures

     1,870       1,878       1,911      2,156      2,130      5,659       6,370

Interest on other long-term debt

     3,639       3,791       4,074      4,139      4,211      11,504       12,836
                                                   

Total interest on long-term debt

     5,509       5,669       5,985      6,295      6,341      17,163       19,206
                                                   

Total interest expense

     33,212       35,290       40,723      42,641      42,104      109,225       127,072
                                                   

Net Interest Income

     47,927       46,931       41,084      40,158      40,134      135,942       121,224

Provision for credit losses

     3,913       5,361       3,179      2,352      2,296      12,453       7,690
                                                   

Net Interest Income after provision for credit losses

     44,014       41,570       37,905      37,806      37,838      123,489       113,534

Non-Interest Income

                 

Net securities (losses) gains

     (7,709 )     (451 )     501      403      16      (7,659 )     771

Trust income

     1,444       1,538       1,532      1,428      1,517      4,514       4,453

Service charges on deposit accounts

     4,792       4,786       4,425      4,690      4,609      14,003       13,291

Insurance commissions

     1,390       1,394       1,277      909      1,064      4,061       2,651

Income from bank owned life insurance

     1,435       1,446       1,487      1,557      1,534      4,368       4,544

Card related interchange income

     1,950       1,950       1,753      1,791      1,654      5,653       4,773

Letter of credit fees

     982       337       230      207      149      1,549       260

Other income

     1,990       2,089       2,251      1,845      1,670      6,330       5,297
                                                   

Total non-interest income

     6,274       13,089       13,456      12,830      12,213      32,819       36,040

Non-Interest Expense

                 

Salaries and employee benefits

     21,091       20,428       20,330      18,859      18,401      61,849       57,273

Net occupancy expense

     3,613       3,728       3,907      3,484      3,475      11,248       10,226

Furniture and equipment expense

     2,995       3,058       3,078      3,126      3,243      9,131       8,874

Advertising expense

     550       401       628      957      475      1,579       1,910

Data processing expense

     1,075       996       1,051      987      942      3,122       2,821

Pennsylvania shares tax expense

     1,342       1,339       1,271      1,446      1,439      3,952       4,323

Intangible amortization

     802       832       831      831      857      2,465       2,597

Other expenses

     7,529       8,103       7,760      7,185      7,648      23,392       23,108
                                                   

Total non-interest expense

     38,997       38,885       38,856      36,875      36,480      116,738       111,132
                                                   

Income before income taxes

     11,291       15,774       12,505      13,761      13,571      39,570       38,442

Provision for income taxes

     1,127       2,861       1,384      2,113      1,352      5,372       3,840
                                                   

Net Income

   $ 10,164     $ 12,913     $ 11,121    $ 11,648    $ 12,219    $ 34,198     $ 34,602
                                                   

Average Shares Outstanding

     72,715,709       72,624,053       72,452,875      72,391,577      72,589,329      72,597,977       72,959,307

Average Shares Outstanding Assuming Dilution

     72,817,216       72,734,711       72,559,668      72,513,962      72,705,753      72,704,279       73,128,040

Per Share Data:

                 

Basic Earnings Per Share

   $ 0.14     $ 0.18     $ 0.15    $ 0.16    $ 0.17    $ 0.47     $ 0.47

Diluted Earnings Per Share

   $ 0.14     $ 0.18     $ 0.15    $ 0.16    $ 0.17    $ 0.47     $ 0.47

Cash Dividends Declared per Common Share

   $ 0.17     $ 0.17     $ 0.17    $ 0.17    $ 0.17    $ 0.51     $ 0.51


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

(dollars in thousands, except share data)

 

     September 30,
2008
    June 30,
2008
    March 31,
2008
    December 31,
2007
    September 30,
2007
 

Assets

          

Cash and due from banks

   $ 93,327     $ 101,860     $ 92,554     $ 100,791     $ 86,499  

Interest-bearing bank deposits

     267       347       219       1,719       1,060  

Securities available for sale, at market value

     1,402,528       1,524,106       1,623,788       1,574,217       1,460,909  

Securities held to maturity, at amortized cost, (Market value $55,775 at September 30, 2008 and $72,928 at December 31, 2007)

     56,839       59,200       65,935       71,497       73,024  

Loans:

          

Portfolio loans, net of unearned income

     4,184,600       4,113,423       3,893,183       3,697,819       3,660,123  

Allowance for credit losses

     (45,482 )     (44,505 )     (41,613 )     (42,396 )     (43,210 )
                                        

Net loans

     4,139,118       4,068,918       3,851,570       3,655,423       3,616,913  

Premises and equipment, net

     71,141       69,890       69,191       69,487       70,133  

Other real estate owned

     3,718       3,271       3,280       2,172       1,803  

Goodwill

     159,956       159,956       159,956       159,956       159,956  

Amortizing intangibles, net

     10,976       11,778       12,609       13,441       14,272  

Other assets

     265,920       252,086       239,877       234,915       237,527  
                                        

Total assets

   $ 6,203,790     $ 6,251,412     $ 6,118,979     $ 5,883,618     $ 5,722,096  
                                        

Liabilities

          

Deposits (all domestic):

          

Noninterest-bearing

   $ 564,443     $ 568,158     $ 542,331     $ 523,203     $ 522,810  

Interest-bearing

     3,696,687       3,744,311       3,778,337       3,824,016       3,811,133  
                                        

Total deposits

     4,261,130       4,312,469       4,320,668       4,347,219       4,333,943  

Short-term borrowings

     875,424       834,226       642,869       354,201       237,734  

Other liabilities

     43,385       47,805       48,259       65,464       44,156  

Subordinated debentures

     105,750       105,750       105,750       105,750       108,250  

Other long-term debt

     386,288       404,464       426,955       442,196       435,781  
                                        

Total long-term debt

     492,038       510,214       532,705       547,946       544,031  
                                        

Total liabilities

     5,671,977       5,704,714       5,544,501       5,314,830       5,159,864  

Shareholders’ Equity

          

Preferred stock, $1 par value per share, 3,000,000 shares authorized, none issued

     0       0       0       0       0  

Common stock, $1 par value per share, 200,000,000 shares authorized, 75,100,431 shares issued and 73,509,724 shares outstanding at September 30, 2008; 100,000,000 shares authorized, 75,100,431 shares issued and 73,128,612 shares outstanding at December 31, 2007

     75,100       75,100       75,100       75,100       75,100  

Additional paid-in capital

     205,953       206,245       206,498       206,889       207,310  

Retained earnings

     315,404       317,611       317,058       319,246       319,472  

Accumulated other comprehensive (loss) income, net

     (38,133 )     (22,604 )     7,215       (147 )     (6,736 )

Treasury stock (1,590,707 and 1,971,819 shares at September 30, 2008 and December 31, 2007, respectively, at cost)

     (18,411 )     (21,054 )     (22,293 )     (22,700 )     (22,814 )

Unearned ESOP shares

     (8,100 )     (8,600 )     (9,100 )     (9,600 )     (10,100 )
                                        

Total shareholders’ equity

     531,813       546,698       574,478       568,788       562,232  
                                        

Total liabilities and shareholders’ equity

   $ 6,203,790     $ 6,251,412     $ 6,118,979     $ 5,883,618     $ 5,722,096  
                                        

Book value per share

   $ 7.23     $ 7.46     $ 7.85     $ 7.78     $ 7.69  

Market value per share

   $ 13.47     $ 9.33     $ 11.59     $ 10.65     $ 11.06  


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

 

 

     Loans by Categories
(dollars in thousands)
     September 30,
2008
   June 30,
2008
   March 31,
2008
   December 31,
2007
   September 30,
2007

Commercial, financial, agricultural and other

   $ 1,148,666    $ 1,115,536    $ 1,052,971    $ 926,904    $ 901,679

Real estate - construction

     338,303      307,278      241,114      207,708      143,680

Real estate - residential

     1,227,225      1,235,334      1,230,928      1,237,986      1,268,313

Real estate - commercial

     978,287      988,186      909,613      861,077      865,389

Loans to individuals

     492,119      467,089      458,557      464,082      480,926

Leases, net of unearned income

     0      0      0      62      136
                                  

Total loans and leases, net of unearned income

   $ 4,184,600    $ 4,113,423    $ 3,893,183    $ 3,697,819    $ 3,660,123
                                  


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

     Quarter To Date Average Balance Sheets and Net Interest Analysis at September 30,
(dollars in thousands)
 
     2008     2007  
     Average Balance     Income/Expense    Yield or Rate (a)     Average Balance     Income/Expense    Yield or Rate (a)  

Assets

              

Interest-earning assets:

              

Interest-bearing deposits with banks

   $ 355     $ 2    1.94 %   $ 526     $ 8    5.62 %

Tax-free investment securities

     279,792       3,176    6.95 %     301,648       3,424    6.93 %

Taxable investment securities

     1,246,144       15,676    5.01 %     1,210,048       15,012    4.92 %

Federal funds sold

     48       0    1.90 %     4,412       57    5.20 %

Loans, net of unearned income (b)(c)

     4,149,186       62,285    6.11 %     3,653,196       63,737    7.12 %
                                  

Total interest-earning assets

     5,675,525       81,139    5.91 %     5,169,830       82,238    6.59 %
                                  

Noninterest-earning assets:

              

Cash

     80,393            79,514       

Allowance for credit losses

     (44,621 )          (44,248 )     

Other assets

     512,996            492,612       
                          

Total noninterest-earning assets

     548,768            527,878       
                          

Total Assets

   $ 6,224,293          $ 5,697,708       
                          

Liabilities and Shareholders’ Equity

         

Interest-bearing liabilities:

              

Interest-bearing demand deposits (d)

   $ 623,686     $ 1,225    0.78 %   $ 598,571     $ 2,705    1.79 %

Savings deposits (d)

     1,165,568       4,348    1.48 %     1,097,321       6,459    2.34 %

Time deposits

     1,938,709       17,496    3.59 %     2,121,318       24,622    4.61 %

Short-term borrowings

     858,165       4,634    2.15 %     208,046       1,977    3.77 %

Long-term debt

     495,170       5,509    4.43 %     553,158       6,341    4.55 %
                                  

Total interest-bearing liabilities

     5,081,298       33,212    2.60 %     4,578,414       42,104    3.65 %
                                  

Noninterest-bearing liabilities and capital:

 

           

Noninterest-bearing demand
deposits (d)

     558,373            521,935       

Other liabilities

     36,527            32,763       

Shareholders’ equity

     548,095            564,596       
                          

Total noninterest-bearing funding sources

     1,142,995            1,119,294       
                          

Total Liabilities and Shareholders’ Equity

   $ 6,224,293          $ 5,697,708       
                          

Net Interest Income and Net Yield on Interest-Earning Assets

     $ 47,927    3.58 %     $ 40,134    3.36 %
                      

 

(a) Yields on interest-earning assets have been computed on a tax equivalent basis using the 35% Federal income tax statutory rate.
(b) Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c) Loan income includes loan fees.
(d) Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

     Year To Date Average Balance Sheets and Net Interest Analysis at September 30,

(dollars in thousands)

 
     2008     2007  
     Average Balance     Income/Expense    Yield or Rate (a)     Average Balance     Income/Expense    Yield or Rate (a)  
Assets               

Interest-earning assets:

              

Interest-bearing deposits with banks

   $ 416     $ 9    2.74 %   $ 568     $ 29    6.68 %

Tax-free investment securities

     300,125       10,118    6.93 %     302,037       10,222    6.96 %

Taxable investment securities

     1,300,267       48,072    4.94 %     1,289,083       47,499    4.93 %

Federal funds sold

     125       2    2.49 %     2,128       83    5.23 %

Loans, net of unearned income (b)(c)

     4,011,476       186,966    6.37 %     3,694,124       190,463    7.10 %
                                  

Total interest-earning assets

     5,612,409       245,167    6.07 %     5,287,940       248,296    6.56 %
                                  

Noninterest-earning assets:

              

Cash

     76,386            82,229       

Allowance for credit losses

     (43,003 )          (43,882 )     

Other assets

     499,632            490,087       
                          

Total noninterest-earning assets

     533,015            528,434       
                          

Total Assets

   $ 6,145,424          $ 5,816,374       
                          

Liabilities and Shareholders’ Equity

         

Interest-bearing liabilities:

              

Interest-bearing demand deposits (d)

   $ 602,340     $ 4,213    0.93 %   $ 594,752     $ 7,980    1.79 %

Savings deposits (d)

     1,128,539       13,845    1.64 %     1,117,308       19,013    2.28 %

Time deposits

     2,043,109       61,414    4.02 %     2,112,628       71,250    4.51 %

Short-term borrowings

     709,586       12,590    2.37 %     302,405       9,623    4.25 %

Long-term debt

     521,543       17,163    4.40 %     570,439       19,206    4.50 %
                                  

Total interest-bearing liabilities

     5,005,117       109,225    2.91 %     4,697,532       127,072    3.62 %
                                  

Noninterest-bearing liabilities and capital:

 

           

Noninterest-bearing demand
deposits (d)

     536,837            514,242       

Other liabilities

     36,201            31,719       

Shareholders’ equity

     567,269            572,881       
                          

Total noninterest-bearing funding sources

     1,140,307            1,118,842       
                          

Total Liabilities and Shareholders’ Equity

   $ 6,145,424          $ 5,816,374       
                          

Net Interest Income and Net Yield on Interest-Earning Assets

     $ 135,942    3.47 %     $ 121,224    3.35 %
                      

 

(a) Yields on interest-earning assets have been computed on a tax equivalent basis using the 35% Federal income tax statutory rate.
(b) Income on nonaccrual loans is accounted for on the cash basis, and the loan balances are included in interest-earning assets.
(c) Loan income includes loan fees.
(d) Average balances do not include reallocations from noninterest-bearing demand deposits and interest-bearing demand deposits into savings deposits which were made for regulatory purposes.


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

 

 

     Asset Quality Data

(dollars in thousands)

 
     September 30,
2008
    June 30,
2008
    March 31,
2008
    December 31,
2007
    September 30,
2007
 

Loans on non-accrual basis

   $ 49,692     $ 50,910     $ 48,799     $ 54,119     $ 50,161  

Troubled debt restructured loans

     135       139       143       147       150  
                                        

Total nonperforming loans

   $ 49,827     $ 51,049     $ 48,942     $ 54,266     $ 50,311  

Loans past due in excess of 90 days and still accruing

   $ 13,719     $ 14,210     $ 20,066     $ 12,853     $ 13,677  

Loans outstanding at end of period

   $ 4,184,600     $ 4,113,423     $ 3,893,183     $ 3,697,819     $ 3,660,123  

Average loans outstanding

   $ 4,011,476     $ 3,941,864     $ 3,835,587     $ 3,687,037     $ 3,694,124  

Allowance for credit losses

   $ 45,482     $ 44,505     $ 41,613     $ 42,396     $ 43,210  

Nonperforming loans as a percentage of total loans

     1.19 %     1.24 %     1.26 %     1.47 %     1.37 %

Provision for credit losses

   $ 12,453     $ 8,540     $ 3,179     $ 10,042     $ 7,690  

Net credit losses

   $ 9,367     $ 6,431     $ 3,962     $ 10,294     $ 7,128  

Net credit losses as a percentage of average loans outstanding (annualized)

     0.31 %     0.33 %     0.42 %     0.28 %     0.26 %

Allowance for credit losses as a percentage of average loans outstanding

     1.13 %     1.13 %     1.08 %     1.15 %     1.17 %

Allowance for credit losses as a percentage of nonperforming loans

     91.28 %     87.18 %     85.03 %     78.13 %     85.89 %

Other real estate owned

   $ 3,718     $ 3,271     $ 3,280     $ 2,172     $ 1,803  

 

 

     Profitability Ratios

(dollars in thousands)

 
     For the Quarter Ended     For the Nine Months Ended  
     September 30,
2008
    June 30,
2008
    March 31,
2008
    December 31,
2007
    September 30,
2007
    September 30,
2008
    September 30,
2007
 

Return on average assets

     0.65 %     0.84 %     0.75 %     0.80 %     0.85 %     0.74 %     0.80 %

Return on average equity

     7.38 %     9.03 %     7.73 %     8.08 %     8.59 %     8.05 %     8.08 %

Net interest margin (a)

     3.58 %     3.54 %     3.28 %     3.32 %     3.36 %     3.47 %     3.35 %

Efficiency ratio (b)

     67.94 %     61.63 %     66.78 %     65.15 %     65.17 %     65.33 %     66.01 %

Fully tax equivalent adjustment

   $ 3,202     $ 3,078     $ 3,648     $ 3,614     $ 3,633     $ 9,928     $ 11,093  

 

(a) Net interest margin has been computed on a tax equivalent basis using the 35% Federal income tax statutory rate.
(b) Efficiency ratio is “total non-interest expense” as a percentage of total revenue.

Total revenue consists of “net interest income, on a fully tax-equivalent basis,” plus “total non-interest income.”

 


FIRST COMMONWEALTH FINANCIAL CORPORATION

CONSOLIDATED SELECTED FINANCIAL DATA

 

 

     Reconciliation of GAAP to Non-GAAP (a)

(dollars in thousands, except share data)

 
     For the Quarter Ended     For the Nine Months Ended  
     September 30,
2008
    June 30,
2008
    September 30,
2007
    September 30,
2008
    September 30,
2007
 

GAAP non-interest income

   $ 6,274     $ 13,089     $ 12,213     $ 32,819     $ 36,040  

Less: net securities (losses) gains

     (7,709 )     (451 )     16       (7,659 )     771  
                                        

Core non-interest income

   $ 13,983     $ 13,540     $ 12,197     $ 40,478     $ 35,269  
                                        

GAAP net income

   $ 10,164     $ 12,913     $ 12,219     $ 34,198     $ 34,602  

Less: net securities (losses) gains, net of tax

     (5,011 )     (293 )     10       (4,978 )     501  
                                        

Core net income

   $ 15,175     $ 13,206     $ 12,209     $ 39,176     $ 34,101  
                                        

GAAP diluted earnings per share

   $ 0.14     $ 0.18     $ 0.17     $ 0.47     $ 0.47  

Less: net securities (losses) gains per diluted share

   ($ 0.07 )   $ 0.00     $ 0.00     ($ 0.07 )   $ 0.00  
                                        

Core diluted earnings per share

   $ 0.21     $ 0.18     $ 0.17     $ 0.54     $ 0.47  
                                        

GAAP return on average assets

     0.65 %     0.84 %     0.85 %     0.74 %     0.80 %

Less: net securities (losses) gains as a percentage of average assets

     -0.32 %     -0.01 %     0.00 %     -0.11 %     0.02 %
                                        

Core return on average assets

     0.97 %     0.85 %     0.85 %     0.85 %     0.78 %

GAAP return on average equity

     7.38 %     9.03 %     8.59 %     8.05 %     8.08 %

Less: net securities (losses) gains as a percentage of average equity

     -3.63 %     -0.21 %     0.01 %     -1.17 %     0.12 %
                                        

Core return on average equity

     11.01 %     9.24 %     8.58 %     9.22 %     7.96 %

 

(a) This release includes core net income, which is a non-GAAP (Generally Accepted Accounting Principles) financial measure that is calculated by excluding securities gains and losses and other-than-temporary impairment charges from GAAP net income. Management believes that core net income is useful to the investment community in analyzing financial results and trends of First Commonwealth. This information facilitates comparisons with prior periods and reflects the principal basis on which our management internally monitors financial performance. The table in the financial section reconciles GAAP financial measures to non-GAAP financial measures for the periods presented.

Pooled Trust Preferred Security Detail

(dollars in thousands)

 

Deal

  

Class

  

Book Value

  

Fair Value

  

Unrealized Loss

  

Moody’s/Fitch Ratings

Pre TSL I

   Senior    $3,841    $2,350    $(1,491)    Aaa(n)/AAA

Pre TSL IV

   Mezzanine    1,830    1,092    (738)    A3/A+(n)

Pre TSL V

   Mezzanine    620    349    (271)    Aa3/A

Pre TSLVI

   Mezzanine    418    290    (128)    A1/A+

Pre TSL VII

   Mezzanine    5,327    5,327    —      Baa3(n)/A+(n)

Pre TSLVIII

   Mezzanine    5,978    2,886    (3,092)    Baa3(n)/A(n)

Pre TSL IX

   Mezzanine    3,000    1,544    (1,456)    A2(n)/A(n)

Pre TSL X

   Mezzanine    4,000    2,026    (1,974)    A2(n)/A(n)

Pre TSL XII

   Mezzanine    10,000    5,004    (4,996)    A2(n)/A(n)

Pre TSL XIII

   Mezzanine    17,582    8,983    (8,599)    A2(n)/A(n)

Pre TSL XIV

   Mezzanine    16,072    7,926    (8,146)    A2(n)/A(n)

MMCap I

   Senior    8,939    7,604    (1,335)    Aaa(n)/AAA

MMCap I

   Mezzanine    1,068    598    (470)    Baa2(n)/BBB(n)

MM Cap IX

   Mezzanine    20,000    10,354    (9,646)    A2(n)/A-(n)
                    

Total

      $98,675    $56,333    $(42,342)