FirstMerit Corporation Reports Second Quarter 2010 EPS of $0.32 Per Share
Quarterly Highlights include:
- 45th consecutive quarter of profitability
- Improved credit quality led by $13.5 million, or 10.98%, decline in nonperforming assets
- Maintained healthy capital levels of 7.34% at June 30, 2010, supported by completion of $320 million capital raise and consistent internal capital generation
- Continued successful execution of Chicago expansion strategy with Midwest Bank and Trust Company acquisition
AKRON, Ohio, July 27 /PRNewswire-FirstCall/ -- FirstMerit Corporation (Nasdaq: FMER) reported second quarter 2010 net income of $31.5 million, or $0.32 per diluted share. This compares with $18.8 million, or $0.21 per diluted share, for the first quarter 2010 and $15.5 million, or $0.13 per diluted share, for the second quarter 2009.
(Logo: http://photos.prnewswire.com/prnh/20070920/CLTU138LOGO )
(Logo: http://www.newscom.com/cgi-bin/prnh/20070920/CLTU138LOGO )
Returns on average common equity ("ROE") and average assets ("ROA") for the second quarter 2010 were 9.61% and 0.94%, respectively, compared with 6.68% and 0.64% for the first quarter 2010 and 6.27% and 0.57% for the second quarter 2009.
"Our solid performance in the second quarter reflects our commitment to sound and fundamental banking practices," said Paul G. Greig, chairman, president and CEO of FirstMerit Corporation. "Through disciplined organic and acquisition-oriented strategies, continued diligence on expense management and focus on maintaining a fortified balance sheet we produced our 45th consecutive quarter of profitability and continue to build on our solid foundation of financial strength and stability."
On May 14, 2010, the Corporation acquired, through its subsidiary FirstMerit Bank, N.A., the banking operations of Chicago-based Midwest Bank and Trust Company, the subsidiary bank of Midwest Banc Holdings, Inc. through a purchase and assumption agreement with the Federal Deposit Insurance Corporation ("FDIC"). The Illinois Department of Financial and Professional Regulation, Division of Banking, declared Midwest Bank and Trust closed on May 14, 2010 and appointed the FDIC as receiver. Including the effects of purchase accounting adjustments, FirstMerit Bank, N.A. acquired approximately $2.9 billion in assets and assumed $2.3 billion of the deposits of Midwest Bank and Trust Company. Midwest Bank had 26 branches located throughout the Chicago area.
"Our acquisition strategy for entering the growing Chicago market is on schedule and going very well," Greig said. "Not only did the Midwest Bank acquisition expand our scale in Chicago, both in balance sheet size and number of branches, it gives us a solid platform to reach our new customers where they live and work. We have successfully transitioned our First Bank and George Washington Savings Bank branches to the FirstMerit brand and look to convert the Midwest Bank branch network in September of this year."
Net interest margin was 4.04% for the second quarter of 2010 compared with 3.72% for the first quarter of 2010 and 3.56% for the second quarter of 2009. The addition of Midwest Bank and Trust's balance sheet and the Corporation's continued emphasis on core deposit gathering and shifting deposit mix away from higher-priced certificate of deposit products drove the expansion over both time periods.
In connection with the Midwest Bank acquisition, FirstMerit Bank, N.A., entered into a loss sharing agreement with the FDIC that collectively covers $2.3 billion of assets including one-to four-family residential mortgage loans, commercial real estate and commercial and industrial loans, and other real estate. FirstMerit Bank N.A., acquired other Midwest Bank assets that are not covered by the loss sharing agreement with the FDIC including investment securities purchased at fair market value and other tangible assets. The FDIC will reimburse the Corporation for losses with respect to certain loans ("covered loans") and other real estate owned ("OREO") (collectively, "covered assets").
Average loans, not including covered loans, during the second quarter of 2010 increased $138.5 million, or 1.97%, compared with the first quarter of 2010 and decreased $85.8 million, or 1.18%, compared with the second quarter of 2009.
The decline in average balances compared with the second quarter of 2009 reflects a reduced level of commercial and consumer credit demand and the focus on debt reduction by the Corporation's business and retail customer base. At June 30, 2010, average covered loan balances including the indemnification asset were $1.3 billion.
Average deposits during the second quarter of 2010 increased $2.2 billion, or 26.43%, compared with the first quarter of 2010 and increased $2.9 billion, or 38.49%, compared with the second quarter of 2009. During the second quarter of 2010, the Corporation increased its average core deposits, which excludes time deposits, by $875.7 million, or 13.38%, compared with the first quarter of 2010, and $2.0 billion, or 38.08%, compared with the second quarter of 2009.
Average investments during the second quarter of 2010 increased $381.7 million, or 13.08%, compared with the first quarter of 2010 and increased $565.4 million, or 20.68%, over the second quarter of 2009. Second quarter of 2010 average investments was impacted by $575.0 million of securities purchased late in the first quarter of 2010 as a result of the First Bank acquisition.
Net interest income on a fully tax-equivalent ("FTE") basis was $118.8 million in the second quarter 2010 compared with $92.3 million in the first quarter of 2010 and $88.8 million in the second quarter of 2009. Compared with the first quarter of 2010, average earning assets increased $1.7 billion, or 16.95%, and increased $1.8 billion, or 17.83%, compared to the second quarter of 2009. The addition of Midwest Bank and Trust's earning asset base and the incremental margin expansion off those assets was a primary driver of the increases over both periods. Additionally, the Corporation continues to experience net interest margin expansion from successful execution of its core deposit gathering strategies.
Noninterest income net of securities transactions for the second quarter of 2010 was $52.6 million, a decrease of $2.5 million, or 4.60%, from the first quarter of 2010 and an increase of $2.9 million, or 5.82%, from the second quarter of 2009.
The primary changes in other income for the 2010 second quarter as compared to the second quarter of 2009 were as follows: trust income was $5.6 million, an increase of 2.50% primarily due to advances in the equity markets; service charges on deposits were $17.7 million, an increase of 11.88% due to an increase in new accounts; credit card fees were $12.2 million, an increase of 4.92% attributable to the improvement in the economy.
Other income, net of securities gains, as a percentage of net revenue for the second quarter of 2010 was 30.67% compared with 37.37% for first quarter of 2010 and 35.87% for the second quarter of 2009. Net revenue is defined as net interest income, on a FTE basis, plus other income, less gains from securities sales.
Noninterest expense for the second quarter of 2010 was $105.7 million, an increase of $11.7 million, or 12.46%, from the first quarter of 2010 and an increase of $15.2 million, or 16.74%, from the second quarter of 2009. For the three months ended June 30, 2010, increases in operating expenses compared to the second quarter of 2009 were primarily attributable to increased salary and benefits, and professional services. Onetime expenses associated with data processing conversions and related expenses for the acquisitions totaled $4.4 million.
During the second quarter of 2010, the Corporation reported an efficiency ratio of 61.30%, compared with 63.61% for the first quarter of 2010 and 65.34% for the second quarter of 2009.
Net charge-offs totaled $20.3 million, or 1.18% of average loans, excluding covered loans, in the second quarter of 2010 compared with $22.8 million, or 1.36% of average loans, in the first quarter 2010 and $21.6 million, or 1.19% of average loans, in the second quarter of 2009.
Nonperforming assets totaled $109.8 million at June 30, 2010, a decrease of $13.5 million compared with March 31, 2010 and an increase of $36.4 million compared with June 30, 2009. Nonperforming assets at June 30, 2010 represented 1.62% of period-end loans plus other real estate, excluding covered loans, compared with 1.80% at March 31, 2010 and 1.03% at June 30, 2009.
The allowance for loan losses, excluding covered loans, totaled $118.3 million at June 30, 2010, an increase of $0.3 million from March 31, 2010. At June 30, 2010, the allowance for loan losses was 1.75% of period-end loans compared with 1.72% at March 31, 2010, and 1.68% at December 31, 2009. The allowance for credit losses is the sum of the allowance for loan losses, excluding covered loans, and the reserve for unfunded lending commitments. For comparative purposes the allowance for credit losses was 1.84% of period-end loans, excluding covered loans, at June 30, 2010, compared with 1.82% at March 31, 2010 and 1.77% at December 31, 2009. The allowance for credit losses to nonperforming loans was 126.31% at June 30, 2010, compared with 110.80% at March 31, 2010 and 131.82% at December 31, 2009.
The Corporation's total assets at June 30, 2010 were $14.5 billion, an increase of $2.2 billion inclusive of intangible assets, or 17.85%, compared with March 31, 2010 and an increase of $3.8 billion, or 35.77%, compared with June 30, 2009. Total loans, excluding covered loans, did not significantly change compared with March 31, 2010 and June 30, 2009.
Total deposits were $11.5 billion at June 30, 2010, an increase of $2.1 billion, or 22.89%, from March 31, 2010 and an increase of $4.1 billion, or 54.54%, from June 30, 2009. The increase over both periods was largely driven by the continuation of the Corporation's expansion strategy in Chicago. Core deposits totaled $7.7 billion at June 30, 2010, an increase of $0.7 million, or 9.80%, from March 31, 2010 and an increase of $2.3 billion, or 42.90%, from June 30, 2009.
Shareholders' equity was $1.5 billion at June 30, 2010, compared with $1.2 billion at March 31, 2010 and $1.0 billion at June 30, 2009. The Corporation maintained a strong capital position as tangible common equity to assets was 7.34% at June 30, 2010, compared with 7.93% and 8.36% at March 31, 2010 and June 30, 2009, respectively. The common dividend per share paid in the second quarter 2010 was $0.16.
Mr. Greig said, "FirstMerit continues to maintain healthy capital levels and expects to generate additional internal capital over the next few quarters and will continue to seek to increase tangible capital ratios above those of peers and competitors. Building on this financial strength, we are working to enhance shareholder value."
On May 21, 2010, the Corporation announced that it closed and completed the sale of a total of 16,578,947 shares of common stock, no par value, to Credit Suisse Securities (USA) LLC, RBC Capital Market Corporation and Sandler O'Neil & Partners, L.P. at $19.00 per share in a public underwritten offering. The net proceeds from the offering were approximately $320.07 million after deducting underwriting discounts and commissions and the estimated expenses of the offering payable by the Corporation. The Corporation intends to use the net proceeds of the offering, which qualify as tangible common equity and Tier 1 capital, for general corporate purposes, including the contribution of all or substantially all of the net proceeds to the capital of FirstMerit Bank, N.A., which may use such amount for its general corporate purposes following the Midwest Bank acquisition.
Integration
On July 10, 2010, FirstMerit successfully completed the operational and technical migration of George Washington Savings Bank which the Corporation acquired from the FDIC on February, 19 2010. FirstMerit expects to complete the conversion of Midwest Bank and Trust in September.
Second Quarter 2010 Conference Call
FirstMerit Corporation senior management will host an earnings conference call today at 2:00 p.m. (Eastern Time) to provide an overview of second quarter 2010 results and highlights. To participate in the conference call, please dial (888) 693-3477 ten minutes before start time and provide the reservation number: 86358126. A replay of the conference call will be available at approximately 5:00 p.m. (Eastern Time) on July 27, 2010 through August 10, 2010 by dialing (800) 642-1687, and entering the PIN: 86358126.
About FirstMerit Corporation
FirstMerit Corporation is a diversified financial services company headquartered in Akron, Ohio, with assets of $14.5 billion as of June 30, 2010 and 206 banking offices and 224 ATMs in Ohio, Western Pennsylvania and the Chicago area. FirstMerit Corporation provides a complete range of banking and other financial services to consumers and businesses through its core operations. Principal wholly-owned subsidiaries include: FirstMerit Bank, N.A., FirstMerit Mortgage Corporation, FirstMerit Title Agency, Ltd., and FirstMerit Community Development Corporation.
Subsequent Events
The Corporation is required under generally accepted accounting principles to evaluate subsequent events through the filing of the June 30, 2010 consolidated financial statements on Form 10-Q. As a result, the Corporation will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of June 30, 2010 and will adjust amounts preliminarily reported, if necessary.
Forward-Looking Statement
This release contains forward-looking statements relating to present or future trends or factors affecting the banking industry, and specifically the financial condition and results of operations, including without limitation, statements relating to the earnings outlook of the Corporation, as well as its operations, markets and products. Actual results could differ materially from those indicated. Among the important factors that could cause results to differ materially are interest rate changes, continued softening in the economy, which could materially impact credit quality trends and the ability to generate loans, changes in the mix of the Corporation's business, competitive pressures, changes in accounting, tax or regulatory practices or requirements and those risk factors detailed in the Corporation's periodic reports and registration statements filed with the Securities and Exchange Commission. The Corporation undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this release.
FirstMerit Corporation |
|
Analysts: Thomas O'Malley/Investor Relations Officer |
|
Phone: 330.384.7109 |
|
Media Contact: Robert Townsend/Media Relations Officer |
|
Phone: 330.384.7075 |
|
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||||
Consolidated Financial Highlights |
|||||||||||
(Unaudited) |
Quarters |
||||||||||
(Dollars in thousands) |
|||||||||||
2010 |
2010 |
2009 |
2009 |
2009 |
|||||||
EARNINGS |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
||||||
Net interest income FTE (a) |
$ |
118,817 |
$ |
92,348 |
$ |
89,171 |
$ |
89,079 |
$ |
88,806 |
|
Provision for loan losses |
20,633 |
25,493 |
29,960 |
23,887 |
26,521 |
||||||
Other income |
53,209 |
55,091 |
52,701 |
51,567 |
50,845 |
||||||
Other expenses |
105,723 |
94,013 |
94,885 |
84,165 |
90,564 |
||||||
FTE adjustment (a) |
2,050 |
1,954 |
1,793 |
1,702 |
1,691 |
||||||
Net income |
31,493 |
18,764 |
14,478 |
22,763 |
15,495 |
||||||
Diluted EPS (b) |
0.32 |
0.21 |
0.17 |
0.27 |
0.13 |
||||||
PERFORMANCE RATIOS |
|||||||||||
Return on average assets (ROA) |
0.94% |
0.67% |
0.54% |
0.85% |
0.57% |
||||||
Return on average common equity (ROE) |
9.61% |
6.96% |
5.38% |
8.69% |
6.27% |
||||||
Net interest margin FTE (a) |
4.04% |
3.72% |
3.64% |
3.61% |
3.56% |
||||||
Efficiency ratio |
61.30% |
63.61% |
67.74% |
61.05% |
65.34% |
||||||
Number of full-time equivalent employees |
3,095 |
2,723 |
2,495 |
2,522 |
2,540 |
||||||
MARKET DATA |
|||||||||||
Book value/common share |
$ |
13.87 |
$ |
12.72 |
$ |
12.25 |
$ |
12.34 |
$ |
11.99 |
|
Period-end common share mkt value |
17.13 |
21.57 |
20.14 |
19.03 |
17.00 |
||||||
Market as a % of book |
124% |
170% |
164% |
154% |
142% |
||||||
Cash dividends/common share |
$ |
0.16 |
$ |
0.16 |
$ |
0.16 |
$ |
0.16 |
$ |
0.16 |
|
Common stock dividend payout ratio |
48.48% |
76.19% |
94.12% |
59.26% |
123.08% |
||||||
Average basic common shares (b) |
98,968 |
87,771 |
86,149 |
85,872 |
84,123 |
||||||
Average diluted common shares (b) |
98,969 |
87,777 |
86,157 |
85,880 |
84,131 |
||||||
Period end common shares |
108,786 |
90,810 |
87,004 |
85,869 |
85,266 |
||||||
Common shares repurchased |
46 |
115 |
35 |
13 |
61 |
||||||
Common stock market capitalization |
$ |
1,863,504 |
$ |
1,958,772 |
$ |
1,752,261 |
$ |
1,634,087 |
$ |
1,449,522 |
|
ASSET QUALITY (excluding acquired loans) |
|||||||||||
Gross charge-offs |
$ |
25,428 |
$ |
26,195 |
$ |
34,232 |
$ |
21,819 |
$ |
24,726 |
|
Net charge-offs |
20,290 |
22,779 |
31,220 |
18,757 |
21,556 |
||||||
Allowance for loan losses |
118,343 |
117,806 |
115,092 |
116,352 |
111,222 |
||||||
Reserve for unfunded lending commitments |
6,812 |
6,337 |
5,751 |
4,470 |
6,054 |
||||||
Nonperforming assets (NPAs) (c) |
109,781 |
123,320 |
101,001 |
88,881 |
73,351 |
||||||
Net charge-offs/average loans ratio (c) |
1.18% |
1.36% |
1.79% |
1.05% |
1.19% |
||||||
Allowance for loan losses/period-end loans (c) |
1.75% |
1.72% |
1.68% |
1.66% |
1.56% |
||||||
Allowance for credit losses/period-end loans (c) |
1.84% |
1.82% |
1.77% |
1.72% |
1.64% |
||||||
NPAs/loans and other real estate (c) |
1.62% |
1.80% |
1.48% |
1.26% |
1.03% |
||||||
Allowance for loan losses/nonperforming loans |
119.43% |
105.14% |
125.55% |
147.60% |
175.17% |
||||||
Allowance for credit losses/nonperforming loans |
126.31% |
110.80% |
131.82% |
153.27% |
184.71% |
||||||
CAPITAL & LIQUIDITY |
|||||||||||
Period-end tangible common equity to assets |
7.34% |
7.93% |
8.89% |
8.65% |
8.36% |
||||||
Average equity to assets |
9.76% |
9.63% |
10.11% |
9.77% |
9.37% |
||||||
Average equity to total loans (d) |
15.91% |
15.39% |
15.37% |
14.72% |
14.07% |
||||||
Average total loans to deposits |
78.32% |
85.18% |
93.94% |
95.57% |
95.17% |
||||||
AVERAGE BALANCES |
|||||||||||
Assets |
$ |
13,472,179 |
$ |
11,357,110 |
$ |
10,559,231 |
$ |
10,629,359 |
$ |
10,884,228 |
|
Deposits |
10,545,482 |
8,340,796 |
7,397,592 |
7,384,507 |
7,614,826 |
||||||
Loans, excluding acquired loans (d) |
6,810,582 |
6,812,647 |
6,932,566 |
7,057,021 |
7,246,752 |
||||||
Acquired loans, including covered loans (d) |
1,449,140 |
291,651 |
16,419 |
- |
- |
||||||
Earning assets |
11,784,967 |
10,076,565 |
9,714,193 |
9,802,810 |
10,001,266 |
||||||
Shareholders' equity |
1,314,249 |
1,093,568 |
1,068,013 |
1,038,824 |
1,019,628 |
||||||
ENDING BALANCES |
|||||||||||
Assets |
$ |
14,522,825 |
$ |
12,323,448 |
$ |
10,539,902 |
$ |
10,761,355 |
$ |
10,696,962 |
|
Deposits |
11,515,171 |
9,370,009 |
7,515,796 |
7,271,274 |
7,451,220 |
||||||
Loans, excluding acquired loans (d) |
6,779,941 |
6,836,451 |
6,835,425 |
7,029,648 |
7,145,146 |
||||||
Acquired loans, including covered loans (d) |
2,288,402 |
533,888 |
88,064 |
- |
- |
||||||
Goodwill |
465,648 |
187,945 |
139,598 |
139,245 |
139,245 |
||||||
Intangible assets |
12,422 |
5,659 |
1,158 |
1,143 |
1,229 |
||||||
Earning assets |
12,697,914 |
10,791,443 |
9,685,155 |
9,793,244 |
9,869,183 |
||||||
Total shareholders' equity |
1,508,719 |
1,155,353 |
1,065,627 |
1,059,209 |
1,022,647 |
||||||
NOTES: |
|||||||||||
(a) - Net interest income on a fully tax-equivalent ("FTE") basis restates interest on tax-exempt securities and loans as if such interest were subject to federal income tax at the statutory rate. Net interest income on an FTE basis is not an accounting principle generally accepted in the United States of America. |
|||||||||||
(b) - Average outstanding shares and per share data restated to reflect the effect of stock dividends declared April 28, 2009 and August 20, 2009. |
|||||||||||
(c) - As required by current accounting guidance, the acquired loans and other real estate from First Bank, George Washington Savings Bank and Midwest Bank & Trust Company were recorded at fair value with no carryover of the related allowances. The ratio of our allowance for loan and credit losses and NPAs do not include these loans and other real estate. |
|||||||||||
(d) - Excludes loss share receivable |
|||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands) |
|||||||
(Unaudited, except December 31, 2009, which is derived from the |
June 30, |
December 31, |
June 30, |
||||
audited financial statements) |
2010 |
2009 |
2009 |
||||
ASSETS |
|||||||
Cash and due from banks |
$ |
620,515 |
$ |
161,033 |
$ |
156,590 |
|
Investment securities |
|||||||
Held-to-maturity |
65,160 |
50,686 |
27,549 |
||||
Available-for-sale |
3,068,614 |
2,565,264 |
2,546,939 |
||||
Other investments |
160,222 |
128,888 |
128,769 |
||||
Loans held for sale |
24,733 |
16,828 |
20,780 |
||||
Noncovered loans: |
|||||||
Commercial loans |
4,335,392 |
4,066,522 |
4,181,857 |
||||
Mortgage loans |
430,550 |
463,416 |
503,890 |
||||
Installment loans |
1,370,400 |
1,425,373 |
1,497,211 |
||||
Home equity loans |
762,288 |
753,112 |
754,110 |
||||
Credit card loans |
146,253 |
153,525 |
148,104 |
||||
Leases |
58,555 |
61,541 |
59,974 |
||||
Total noncovered loans |
7,103,438 |
6,923,489 |
7,145,146 |
||||
Covered loans (includes loss share receivable of $311 million) |
2,275,747 |
- |
- |
||||
Total loans |
9,379,185 |
6,923,489 |
7,145,146 |
||||
Less: allowance for loan losses |
(118,343) |
(115,092) |
(111,222) |
||||
Net loans |
9,260,842 |
6,808,397 |
7,033,924 |
||||
Premises and equipment, net |
169,563 |
125,205 |
127,284 |
||||
Goodwill |
465,648 |
139,598 |
139,245 |
||||
Intangible assets |
12,422 |
1,158 |
1,229 |
||||
Other real estate covered by FDIC loss share |
50,460 |
- |
- |
||||
Accrued interest receivable and other assets |
624,646 |
542,845 |
514,653 |
||||
Total assets |
$ |
14,522,825 |
$ |
10,539,902 |
$ |
10,696,962 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Deposits: |
|||||||
Demand-non-interest bearing |
$ |
2,621,994 |
$ |
2,069,921 |
1,885,087 |
||
Demand-interest bearing |
718,891 |
677,448 |
648,132 |
||||
Savings and money market accounts |
4,353,579 |
3,408,109 |
2,851,236 |
||||
Certificates and other time deposits |
3,820,707 |
1,360,318 |
2,066,765 |
||||
Total deposits |
11,515,171 |
7,515,796 |
7,451,220 |
||||
Federal funds purchased and securities sold under agreements to repurchase |
744,055 |
996,345 |
1,069,945 |
||||
Wholesale borrowings |
474,963 |
740,105 |
924,438 |
||||
Accrued taxes, expenses, and other liabilities |
279,917 |
222,029 |
228,712 |
||||
Total liabilities |
13,014,106 |
9,474,275 |
9,674,315 |
||||
Commitments and contingencies |
|||||||
Shareholders' equity: |
|||||||
Preferred stock, without par value: |
|||||||
authorized and unissued 7,000,000 shares |
- |
- |
- |
||||
Preferred stock, Series A, without par value: |
|||||||
designated 800,000 shares; none outstanding |
- |
- |
- |
||||
Convertible preferred stock, Series B, without par value: |
|||||||
designated 220,000 shares; none outstanding |
- |
- |
- |
||||
Common stock, without par value: |
|||||||
authorized 300,000,000 shares; issued 115,121,731, 93,633,871 and |
|||||||
92,026,350 at June 30, 2010, December 31, 2009 and |
|||||||
June 30, 2009, respectively |
127,937 |
127,937 |
127,937 |
||||
Capital surplus |
483,958 |
88,573 |
45,674 |
||||
Accumulated other comprehensive loss |
(4,517) |
(25,459) |
(33,431) |
||||
Retained earnings |
1,062,792 |
1,043,625 |
1,055,283 |
||||
Treasury stock, at cost, 6,335,809, 6,629,995 and 6,760,676 |
|||||||
shares at June 30, 2010, December 31, 2009 and June 30, 2009, |
|||||||
respectively |
(161,451) |
(169,049) |
(172,816) |
||||
Total shareholders' equity |
1,508,719 |
1,065,627 |
1,022,647 |
||||
Total liabilities and shareholders' equity |
$ |
14,522,825 |
$ |
10,539,902 |
$ |
10,696,962 |
|
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS |
|||||||||||
Quarterly Periods |
|||||||||||
(Unaudited) |
|||||||||||
(Dollars in thousands) |
June 30, |
March 31, |
December 31, |
September 30, |
June 30, |
||||||
2010 |
2010 |
2009 |
2009 |
2009 |
|||||||
ASSETS |
|||||||||||
Cash and due from banks |
$ |
710,981 |
$ |
521,666 |
$ |
167,608 |
$ |
159,985 |
$ |
194,381 |
|
Investment securities |
|||||||||||
Held-to-maturity |
64,650 |
56,322 |
43,228 |
32,017 |
28,821 |
||||||
Available-for-sale |
3,088,011 |
2,731,639 |
2,577,759 |
2,568,348 |
2,576,994 |
||||||
Other investments |
146,620 |
129,658 |
128,214 |
128,067 |
128,056 |
||||||
Loans held for sale |
18,827 |
14,538 |
16,007 |
17,357 |
20,643 |
||||||
Noncovered loans: |
|||||||||||
Commercial loans |
4,376,059 |
4,197,663 |
4,058,851 |
4,105,778 |
4,263,114 |
||||||
Mortgage loans |
438,243 |
454,525 |
472,829 |
492,089 |
513,982 |
||||||
Installment loans |
1,377,748 |
1,402,552 |
1,449,091 |
1,492,019 |
1,512,929 |
||||||
Home equity loans |
763,943 |
757,094 |
756,478 |
758,353 |
749,097 |
||||||
Credit card loans |
145,880 |
150,117 |
151,233 |
149,460 |
146,589 |
||||||
Leases |
59,049 |
60,430 |
60,503 |
59,322 |
61,041 |
||||||
Total noncovered loans |
7,160,922 |
7,022,381 |
6,948,985 |
7,057,021 |
7,246,752 |
||||||
Covered loans and loss share receivable |
1,305,937 |
122,027 |
- |
- |
- |
||||||
Total loans |
8,466,859 |
7,144,408 |
6,948,985 |
7,057,021 |
7,246,752 |
||||||
Less: allowance for loan losses |
116,639 |
115,031 |
113,438 |
111,073 |
104,864 |
||||||
Net loans |
8,350,220 |
7,029,377 |
6,835,547 |
6,945,948 |
7,141,888 |
||||||
Total earning assets |
11,784,967 |
10,076,565 |
9,714,193 |
9,802,810 |
10,001,266 |
||||||
Premises and equipment, net |
167,006 |
141,405 |
126,073 |
127,096 |
129,433 |
||||||
Accrued interest receivable and other assets |
925,864 |
732,505 |
664,795 |
650,541 |
664,012 |
||||||
TOTAL ASSETS |
$ |
13,472,179 |
$ |
11,357,110 |
$ |
10,559,231 |
$ |
10,629,359 |
$ |
10,884,228 |
|
LIABILITIES |
|||||||||||
Deposits: |
|||||||||||
Demand-non-interest bearing |
$ |
2,492,539 |
$ |
2,146,969 |
$ |
2,028,977 |
$ |
1,947,359 |
$ |
1,891,792 |
|
Demand-interest bearing |
698,261 |
687,233 |
651,381 |
647,712 |
671,235 |
||||||
Savings and money market accounts |
4,228,323 |
3,709,246 |
3,175,825 |
2,916,980 |
2,810,155 |
||||||
Certificates and other time deposits |
3,126,359 |
1,797,348 |
1,541,409 |
1,872,456 |
2,241,644 |
||||||
Total deposits |
10,545,482 |
8,340,796 |
7,397,592 |
7,384,507 |
7,614,826 |
||||||
Federal funds purchased and securities sold under |
|||||||||||
agreements to repurchase |
843,652 |
951,927 |
1,076,199 |
1,087,875 |
945,178 |
||||||
Wholesale borrowings |
526,926 |
708,414 |
762,023 |
883,377 |
1,019,786 |
||||||
Total funds |
11,916,060 |
10,001,137 |
9,235,814 |
9,355,759 |
9,579,790 |
||||||
Accrued taxes, expenses and other liabilities |
241,870 |
262,405 |
255,404 |
234,776 |
284,810 |
||||||
Total liabilities |
12,157,930 |
10,263,542 |
9,491,218 |
9,590,535 |
9,864,600 |
||||||
SHAREHOLDERS' EQUITY |
|||||||||||
Preferred stock |
- |
- |
- |
- |
27,850 |
||||||
Common stock |
127,937 |
127,937 |
127,937 |
127,937 |
127,937 |
||||||
Common stock warrant |
- |
- |
- |
- |
2,820 |
||||||
Capital surplus |
307,929 |
106,350 |
74,213 |
55,732 |
63,457 |
||||||
Accumulated other comprehensive loss |
(15,913) |
(20,593) |
(9,266) |
(26,793) |
(35,569) |
||||||
Retained earnings |
1,057,754 |
1,049,774 |
1,047,097 |
1,050,359 |
1,056,739 |
||||||
Treasury stock |
(163,458) |
(169,900) |
(171,968) |
(168,411) |
(223,606) |
||||||
Total shareholders' equity |
1,314,249 |
1,093,568 |
1,068,013 |
1,038,824 |
1,019,628 |
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
13,472,179 |
$ |
11,357,110 |
$ |
10,559,231 |
$ |
10,629,359 |
$ |
10,884,228 |
|
AVERAGE CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||||||||||||||||
Fully Tax-equivalent Interest Rates and Interest Differential |
|||||||||||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
Three months ended |
Year ended |
Three months ended |
||||||||||||||||
(Dollars in thousands) |
June 30, 2010 |
December 31, 2009 |
June 30, 2009 |
||||||||||||||||
Average |
Average |
Average |
Average |
Average |
Average |
||||||||||||||
Balance |
Interest |
Rate |
Balance |
Interest |
Rate |
Balance |
Interest |
Rate |
|||||||||||
ASSETS |
|||||||||||||||||||
Cash and due from banks |
$ |
710,981 |
$ |
183,215 |
$ |
194,381 |
|||||||||||||
Investment securities and federal funds sold: |
|||||||||||||||||||
U.S. Treasury securities and U.S. Government agency obligations (taxable) |
2,736,884 |
23,462 |
3.44% |
2,222,771 |
97,871 |
4.40% |
2,205,221 |
24,455 |
4.45% |
||||||||||
Obligations of states and political subdivisions (tax exempt) |
349,424 |
5,184 |
5.95% |
321,919 |
19,718 |
6.13% |
316,703 |
4,910 |
6.22% |
||||||||||
Other securities and federal funds sold |
212,973 |
2,139 |
4.03% |
204,272 |
8,394 |
4.11% |
211,947 |
2,204 |
4.17% |
||||||||||
Total investment securities and federal |
|||||||||||||||||||
funds sold |
3,299,281 |
30,785 |
3.74% |
2,748,962 |
125,983 |
4.58% |
2,733,871 |
31,569 |
4.63% |
||||||||||
Loans held for sale |
18,827 |
239 |
5.09% |
19,289 |
1,032 |
5.35% |
20,643 |
277 |
5.38% |
||||||||||
Noncovered loans, covered loans and loss share receivable |
8,466,859 |
109,840 |
5.20% |
7,156,983 |
339,381 |
4.74% |
7,246,752 |
86,004 |
4.76% |
||||||||||
Total earning assets |
11,784,967 |
140,864 |
4.79% |
9,925,234 |
466,396 |
4.70% |
10,001,266 |
117,850 |
4.73% |
||||||||||
Allowance for loan losses |
(116,639) |
(108,017) |
(104,864) |
||||||||||||||||
Other assets |
1,092,870 |
793,062 |
793,445 |
||||||||||||||||
Total assets |
$ |
13,472,179 |
$ |
10,793,494 |
$ |
10,884,228 |
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||||||||||||
Deposits: |
|||||||||||||||||||
Demand - non-interest bearing |
$ |
2,492,539 |
-- |
-- |
$ |
1,910,171 |
-- |
-- |
$ |
1,891,792 |
-- |
-- |
|||||||
Demand - interest bearing |
698,261 |
149 |
0.09% |
656,367 |
600 |
0.09% |
671,235 |
159 |
0.10% |
||||||||||
Savings and money market accounts |
4,228,323 |
7,873 |
0.75% |
2,886,842 |
23,472 |
0.81% |
2,810,155 |
5,452 |
0.78% |
||||||||||
Certificates and other time deposits |
3,126,359 |
9,510 |
1.22% |
2,056,208 |
54,610 |
2.66% |
2,241,644 |
15,325 |
2.74% |
||||||||||
Total deposits |
10,545,482 |
17,532 |
0.67% |
7,509,588 |
78,682 |
1.05% |
7,614,826 |
20,936 |
1.10% |
||||||||||
Securities sold under agreements to repurchase |
843,652 |
1,404 |
0.67% |
1,013,167 |
4,764 |
0.47% |
945,178 |
1,211 |
0.51% |
||||||||||
Wholesale borrowings |
526,926 |
3,111 |
2.37% |
952,979 |
27,317 |
2.87% |
1,019,786 |
6,897 |
2.71% |
||||||||||
Total interest bearing liabilities |
9,423,521 |
22,047 |
0.94% |
7,565,563 |
110,763 |
1.46% |
7,687,998 |
29,044 |
1.52% |
||||||||||
Other liabilities |
241,870 |
267,835 |
284,810 |
||||||||||||||||
Shareholders' equity |
1,314,249 |
1,049,925 |
1,019,628 |
||||||||||||||||
Total liabilities and shareholders' equity |
$ |
13,472,179 |
$ |
10,793,494 |
$ |
10,884,228 |
|||||||||||||
Net yield on earning assets |
$ |
11,784,967 |
118,817 |
4.04% |
$ |
9,925,234 |
355,633 |
3.58% |
$ |
10,001,266 |
88,806 |
3.56% |
|||||||
Interest rate spread |
3.85% |
3.24% |
3.21% |
||||||||||||||||
Note: Interest income on tax-exempt securities and loans has been adjusted to a fully-taxable equivalent basis. |
|||||||||||||||||||
Nonaccrual loans have been included in the average balances. |
|||||||||||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
|||||||||
(Unaudited) |
Quarters ended |
Six months ended |
|||||||
(In thousands except per share data) |
June 30, |
June 30, |
|||||||
2010 |
2009 |
2010 |
2009 |
||||||
Interest income: |
|||||||||
Interest and fees on loans, including held for sale |
$ |
110,319 |
$ |
86,247 |
193,469 |
174,046 |
|||
Investment securities |
|||||||||
Taxable |
25,602 |
26,659 |
50,472 |
54,954 |
|||||
Tax-exempt |
3,288 |
3,253 |
6,627 |
6,515 |
|||||
Total investment securities interest |
28,890 |
29,912 |
57,099 |
61,469 |
|||||
Other earning assets |
(395) |
- |
100 |
- |
|||||
Total interest income |
138,814 |
116,159 |
250,668 |
235,515 |
|||||
Interest expense: |
|||||||||
Interest on deposits: |
|||||||||
Demand-interest bearing |
149 |
159 |
301 |
314 |
|||||
Savings and money market accounts |
7,873 |
5,452 |
15,474 |
10,829 |
|||||
Certificates and other time deposits |
9,510 |
15,325 |
15,916 |
33,913 |
|||||
Interest on securities sold under agreements to repurchase |
1,404 |
1,211 |
2,531 |
2,210 |
|||||
Interest on wholesale borrowings |
3,111 |
6,897 |
9,285 |
14,240 |
|||||
Total interest expense |
22,047 |
29,044 |
43,507 |
61,506 |
|||||
Net interest income |
116,767 |
87,115 |
207,161 |
174,009 |
|||||
Provision for loan losses |
20,633 |
26,521 |
46,126 |
44,586 |
|||||
Net interest income after provision for loan losses |
96,134 |
60,594 |
161,035 |
129,423 |
|||||
Other income: |
|||||||||
Trust department income |
5,574 |
5,438 |
10,855 |
10,228 |
|||||
Service charges on deposits |
17,737 |
15,853 |
33,103 |
30,016 |
|||||
Credit card fees |
12,242 |
11,668 |
23,800 |
22,752 |
|||||
ATM and other service fees |
2,844 |
2,839 |
5,353 |
5,445 |
|||||
Bank owned life insurance income |
2,886 |
2,985 |
8,538 |
6,000 |
|||||
Investment services and insurance |
2,535 |
2,270 |
4,463 |
5,188 |
|||||
Investment securities gains, net |
651 |
1,178 |
651 |
1,178 |
|||||
Loan sales and servicing income |
2,975 |
3,791 |
6,212 |
6,126 |
|||||
Gain on George Washington acquisition |
- |
- |
6,232 |
- |
|||||
Gain on post medical retirement curtailment |
- |
- |
- |
9,543 |
|||||
Other operating income |
5,765 |
4,823 |
9,093 |
9,557 |
|||||
Total other income |
53,209 |
50,845 |
108,300 |
106,033 |
|||||
Other expenses: |
|||||||||
Salaries, wages, pension and employee benefits |
51,899 |
44,125 |
100,055 |
86,807 |
|||||
Net occupancy expense |
7,680 |
5,858 |
14,820 |
12,729 |
|||||
Equipment expense |
6,735 |
6,212 |
12,785 |
12,009 |
|||||
Stationery, supplies and postage |
2,696 |
2,051 |
5,389 |
4,326 |
|||||
Bankcard, loan processing and other costs |
7,663 |
7,862 |
15,481 |
15,704 |
|||||
Professional services |
7,845 |
2,856 |
13,082 |
6,336 |
|||||
Amortization of intangibles |
669 |
87 |
903 |
174 |
|||||
FDIC expense |
4,416 |
8,496 |
8,181 |
11,052 |
|||||
Other operating expense |
16,120 |
13,017 |
29,040 |
24,630 |
|||||
Total other expenses |
105,723 |
90,564 |
199,736 |
173,767 |
|||||
Income before federal income tax expense |
43,620 |
20,875 |
69,599 |
61,689 |
|||||
Federal income tax expense |
12,127 |
5,380 |
19,342 |
16,760 |
|||||
Net income |
$ |
31,493 |
$ |
15,495 |
50,257 |
44,929 |
|||
Other comprehensive income, net of taxes |
|||||||||
Unrealized securities' holding gain, net of taxes |
$ |
16,889 |
$ |
6,246 |
21,365 |
22,063 |
|||
Unrealized hedging loss, net of taxes |
- |
- |
- |
(94) |
|||||
Less: reclassification adjustment for securities' gain realized in |
|||||||||
income, net of taxes |
423 |
766 |
423 |
766 |
|||||
Minimum pension liability adjustment, net of taxes |
- |
(277) |
- |
(554) |
|||||
Total other comprehensive gain, net of taxes |
16,466 |
5,203 |
20,942 |
20,649 |
|||||
Comprehensive income |
$ |
47,959 |
$ |
20,698 |
71,199 |
65,578 |
|||
Net income applicable to common shares |
$ |
31,493 |
$ |
10,995 |
50,257 |
38,558 |
|||
Net income used in diluted EPS calculation |
$ |
31,493 |
$ |
10,995 |
50,257 |
38,558 |
|||
Weighted average number of common shares outstanding - basic * |
98,968 |
84,123 |
93,400 |
83,323 |
|||||
Weighted average number of common shares outstanding - diluted * |
98,969 |
84,131 |
93,403 |
83,331 |
|||||
Basic earnings per share * |
$ |
0.32 |
$ |
0.13 |
0.54 |
0.46 |
|||
Diluted earnings per share * |
$ |
0.32 |
$ |
0.13 |
0.54 |
0.46 |
|||
Dividend per share |
$ |
0.16 |
$ |
0.16 |
0.32 |
0.45 |
|||
* Average outstanding shares and per share data as of June 30, 2009 are restated to reflect the effect of stock dividends declared April 28, 2009 and August 20, 2009. |
|||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME---LINKED QUARTERS |
|||||||||||
(Unaudited) |
Quarterly Results |
||||||||||
(Dollars in thousands, except share data) |
2010 |
2010 |
2009 |
2009 |
2009 |
||||||
2nd Q |
1st Q |
4th Q |
3rd Q |
2nd Q |
|||||||
Interest and fees on loans, including held for sale |
$ |
110,319 |
$ |
83,150 |
$ |
81,907 |
$ |
84,283 |
$ |
86,247 |
|
Interest and dividends - securities and federal funds sold |
28,890 |
28,209 |
28,434 |
29,388 |
29,912 |
||||||
Other earning assets |
(395) |
495 |
- |
- |
- |
||||||
Total interest income |
138,814 |
111,854 |
110,341 |
113,671 |
116,159 |
||||||
Interest on deposits: |
|||||||||||
Demand-interest bearing |
149 |
152 |
149 |
137 |
159 |
||||||
Savings and money market accounts |
7,873 |
7,601 |
6,880 |
5,763 |
5,452 |
||||||
Certificates and other time deposits |
9,510 |
6,406 |
8,413 |
12,284 |
15,325 |
||||||
Securities sold under agreements to repurchase |
1,404 |
1,127 |
1,268 |
1,286 |
1,211 |
||||||
Wholesale borrowings |
3,111 |
6,174 |
6,253 |
6,824 |
6,897 |
||||||
Total interest expense |
22,047 |
21,460 |
22,963 |
26,294 |
29,044 |
||||||
Net interest income |
116,767 |
90,394 |
87,378 |
87,377 |
87,115 |
||||||
Provision for loan losses |
20,633 |
25,493 |
29,960 |
23,887 |
26,521 |
||||||
Net interest income after provision for loan losses |
96,134 |
64,901 |
57,418 |
63,490 |
60,594 |
||||||
Other income: |
|||||||||||
Trust department income |
5,574 |
5,281 |
5,374 |
5,081 |
5,438 |
||||||
Service charges on deposits |
17,737 |
15,366 |
16,568 |
16,782 |
15,853 |
||||||
Credit card fees |
12,242 |
11,558 |
12,049 |
11,711 |
11,668 |
||||||
ATM and other service fees |
2,844 |
2,509 |
2,730 |
2,935 |
2,839 |
||||||
Bank owned life insurance income |
2,886 |
5,652 |
4,524 |
3,216 |
2,985 |
||||||
Investment services and insurance |
2,535 |
1,928 |
2,322 |
2,498 |
2,270 |
||||||
Investment securities gains, net |
651 |
- |
1,934 |
2,925 |
1,178 |
||||||
Loan sales and servicing income |
2,975 |
3,237 |
2,947 |
3,881 |
3,791 |
||||||
Gain on George Washington acquisition |
- |
6,232 |
- |
- |
- |
||||||
Other operating income |
5,765 |
3,328 |
4,253 |
2,538 |
4,823 |
||||||
Total other income |
53,209 |
55,091 |
52,701 |
51,567 |
50,845 |
||||||
Other expenses: |
|||||||||||
Salaries, wages, pension and employee benefits |
51,899 |
48,156 |
45,748 |
43,351 |
44,125 |
||||||
Net occupancy expense |
7,680 |
7,140 |
5,631 |
5,739 |
5,858 |
||||||
Equipment expense |
6,735 |
6,050 |
6,445 |
5,847 |
6,212 |
||||||
Stationery, supplies and postage |
2,696 |
2,693 |
2,414 |
2,167 |
2,051 |
||||||
Bankcard, loan processing and other costs |
7,663 |
7,818 |
8,215 |
7,548 |
7,862 |
||||||
Professional services |
7,845 |
5,237 |
6,098 |
3,980 |
2,856 |
||||||
Amortization of intangibles |
669 |
234 |
87 |
86 |
87 |
||||||
FDIC expense |
4,416 |
3,765 |
3,160 |
2,298 |
8,496 |
||||||
Other operating expense |
16,120 |
12,920 |
17,087 |
13,149 |
13,017 |
||||||
Total other expenses |
105,723 |
94,013 |
94,885 |
84,165 |
90,564 |
||||||
Income before income tax expense |
43,620 |
25,979 |
15,234 |
30,892 |
20,875 |
||||||
Federal income taxes |
12,127 |
7,215 |
756 |
8,129 |
5,380 |
||||||
Net income |
$ |
31,493 |
$ |
18,764 |
$ |
14,478 |
$ |
22,763 |
$ |
15,495 |
|
Other comprehensive income (loss), net of taxes |
16,466 |
4,476 |
(18,022) |
25,994 |
5,203 |
||||||
Comprehensive income |
$ |
47,959 |
$ |
23,240 |
$ |
(3,544) |
$ |
48,757 |
$ |
20,698 |
|
Net income applicable to common shares |
$ |
31,493 |
$ |
18,764 |
$ |
14,478 |
$ |
22,763 |
$ |
10,995 |
|
Adjusted net income used in diluted EPS calculation |
$ |
31,493 |
$ |
18,764 |
$ |
14,478 |
$ |
22,763 |
$ |
10,995 |
|
Weighted-average common shares - basic * |
98,968 |
87,771 |
86,149 |
85,872 |
84,123 |
||||||
Weighted-average common shares - diluted * |
98,969 |
87,777 |
86,157 |
85,880 |
84,131 |
||||||
Basic net income per share * |
$ |
0.32 |
$ |
0.21 |
$ |
0.17 |
$ |
0.27 |
$ |
0.13 |
|
Diluted net income per share * |
$ |
0.32 |
$ |
0.21 |
$ |
0.17 |
$ |
0.27 |
$ |
0.13 |
|
* Average outstanding shares and per share data restated to reflect the effect of stock dividends declared April 28, 2009 and August 20, 2009. |
|||||||||||
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||||||
ASSET QUALITY INFORMATION |
|||||||||||||
(Unaudited, except December 31, 2009 annual period which |
|||||||||||||
is derived from the audited financial statements) |
|||||||||||||
(Dollars in thousands, except ratios) |
|||||||||||||
Quarterly Periods |
Annual Period |
||||||||||||
June 30 |
Mar 31 |
Dec 31 |
Sept 30 |
Jun 30 |
Dec 31 |
||||||||
Allowance for Credit Losses |
2010 |
2010 |
2009 |
2009 |
2009 |
2009 |
|||||||
Allowance for loan losses, beginning of period |
$ |
117,806 |
$ |
115,092 |
$ |
116,352 |
$ |
111,222 |
$ |
106,257 |
$ |
103,757 |
|
Provision for loan losses |
20,633 |
25,493 |
29,960 |
23,887 |
26,521 |
98,433 |
|||||||
Change in loss share receivable |
194 |
- |
- |
- |
- |
- |
|||||||
Charge-offs |
25,428 |
26,195 |
34,232 |
21,819 |
24,726 |
99,713 |
|||||||
Recoveries |
5,138 |
3,416 |
3,012 |
3,062 |
3,170 |
12,615 |
|||||||
Net charge-offs |
20,290 |
22,779 |
31,220 |
18,757 |
21,556 |
87,098 |
|||||||
Allowance for loan losses, end of period |
$ |
118,343 |
$ |
117,806 |
$ |
115,092 |
$ |
116,352 |
$ |
111,222 |
$ |
115,092 |
|
Reserve for unfunded lending commitments, |
|||||||||||||
beginning of period |
$ |
6,337 |
$ |
5,751 |
$ |
4,470 |
$ |
6,054 |
$ |
6,019 |
$ |
6,588 |
|
Provision for credit losses |
475 |
586 |
1,281 |
(1,584) |
35 |
(837) |
|||||||
Reserve for unfunded lending commitments, |
|||||||||||||
end of period |
$ |
6,812 |
$ |
6,337 |
$ |
5,751 |
$ |
4,470 |
$ |
6,054 |
$ |
5,751 |
|
Allowance for Credit Losses |
$ |
125,155 |
$ |
124,143 |
$ |
120,843 |
$ |
120,822 |
$ |
117,276 |
$ |
120,843 |
|
Ratios (a) |
|||||||||||||
Provision for loan losses as a % of average loans |
1.22% |
1.52% |
1.71% |
1.34% |
1.47% |
1.38% |
|||||||
Provision for credit losses as a % of average loans |
0.03% |
0.03% |
0.07% |
-0.09% |
0.00% |
-0.01% |
|||||||
Net charge-offs as a % of average loans |
1.18% |
1.36% |
1.79% |
1.05% |
1.19% |
1.22% |
|||||||
Allowance for loan losses as a % of period-end loans |
1.75% |
1.72% |
1.68% |
1.66% |
1.56% |
1.58% |
|||||||
Allowance for credit losses as a % of period-end loans |
1.84% |
1.82% |
1.77% |
1.72% |
1.64% |
1.66% |
|||||||
Allowance for loan losses as a % of nonperforming loans |
119.43% |
105.14% |
125.55% |
147.60% |
175.17% |
125.55% |
|||||||
Allowance for credit losses as a % of nonperforming loans |
126.31% |
110.80% |
131.82% |
153.27% |
184.71% |
131.82% |
|||||||
Asset Quality (a) |
|||||||||||||
Impaired loans: |
|||||||||||||
Nonaccrual |
$ |
84,535 |
$ |
94,798 |
$ |
74,033 |
$ |
63,357 |
$ |
48,563 |
$ |
74,033 |
|
Other nonperforming loans: |
|||||||||||||
Nonaccrual |
14,394 |
17,245 |
17,639 |
15,474 |
14,929 |
17,639 |
|||||||
Total nonperforming loans |
98,929 |
112,043 |
91,672 |
78,831 |
63,492 |
91,672 |
|||||||
Other real estate ("ORE") |
10,852 |
11,277 |
9,329 |
10,050 |
9,859 |
9,329 |
|||||||
Total nonperforming assets ("NPAs") |
$ |
109,781 |
$ |
123,320 |
$ |
101,001 |
$ |
88,881 |
$ |
73,351 |
$ |
101,001 |
|
NPAs as % of period-end loans + ORE |
1.62% |
1.80% |
1.48% |
1.26% |
1.03% |
1.39% |
|||||||
Past due 90 days or more & accruing interest |
$ |
36,932 |
$ |
21,099 |
$ |
35,025 |
$ |
27,764 |
$ |
22,129 |
$ |
35,025 |
|
(a) Excludes acquired loans and loss share receivable with a period end balance of $2.6 billion and $.6 million at June 30,2010 and March 31, 2010, respectively, and ORE covered by an FDIC loss share with a period end balance of $50.5 million and $22.8 million at June 30, 2010 and March 31, 2010, respectively, which, as required by current accounting guidance, were recorded at fair value on the date of acquisition. |
|||||||||||||
FIRSTMERIT CORPORATION |
|||||||||||
NONINTEREST INCOME AND NONINTEREST EXPENSE DETAIL |
|||||||||||
(Unaudited) |
|||||||||||
(Dollars in thousands) |
|||||||||||
2010 |
2010 |
2009 |
2009 |
2009 |
|||||||
QUARTERLY OTHER INCOME DETAIL |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
||||||
Trust department income |
$ |
5,574 |
$ |
5,281 |
$ |
5,374 |
$ |
5,081 |
$ |
5,438 |
|
Service charges on deposits |
17,737 |
15,366 |
16,568 |
16,782 |
15,853 |
||||||
Credit card fees |
12,242 |
11,558 |
12,049 |
11,711 |
11,668 |
||||||
ATM and other service fees |
2,844 |
2,509 |
2,730 |
2,935 |
2,839 |
||||||
Bank owned life insurance income |
2,886 |
5,652 |
4,524 |
3,216 |
2,985 |
||||||
Investment services and insurance |
2,535 |
1,928 |
2,322 |
2,498 |
2,270 |
||||||
Investment securities gains, net |
651 |
- |
1,934 |
2,925 |
1,178 |
||||||
Loan sales and servicing income |
2,975 |
3,237 |
2,947 |
3,881 |
3,791 |
||||||
Gain on George Washington acquisition |
- |
6,232 |
- |
- |
- |
||||||
Other operating income |
5,765 |
3,328 |
4,253 |
2,538 |
4,823 |
||||||
Total Other Income |
$ |
53,209 |
$ |
55,091 |
$ |
52,701 |
$ |
51,567 |
$ |
50,845 |
|
2010 |
2010 |
2009 |
2009 |
2009 |
|||||||
QUARTERLY OTHER EXPENSES DETAIL |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
||||||
Salaries, wages, pension and employee benefits |
$ |
51,899 |
$ |
48,156 |
$ |
45,748 |
$ |
43,351 |
$ |
44,125 |
|
Net occupancy expense |
7,680 |
7,140 |
5,631 |
5,739 |
5,858 |
||||||
Equipment expense |
6,735 |
6,050 |
6,445 |
5,847 |
6,212 |
||||||
Taxes, other than federal income taxes |
2,236 |
1,938 |
1,593 |
1,646 |
1,631 |
||||||
Stationery, supplies and postage |
2,696 |
2,693 |
2,414 |
2,167 |
2,051 |
||||||
Bankcard, loan processing and other costs |
7,663 |
7,818 |
8,215 |
7,548 |
7,862 |
||||||
Advertising |
2,407 |
1,592 |
1,510 |
1,635 |
1,887 |
||||||
Professional services |
7,845 |
5,237 |
6,098 |
3,980 |
2,856 |
||||||
Telephone |
1,267 |
1,133 |
1,039 |
1,010 |
997 |
||||||
Amortization of intangibles |
669 |
234 |
87 |
86 |
87 |
||||||
Hedge termination |
- |
- |
3,877 |
- |
- |
||||||
FDIC expense |
4,416 |
3,765 |
3,160 |
2,298 |
8,496 |
||||||
Other operating expense |
10,210 |
8,257 |
9,068 |
8,858 |
8,502 |
||||||
Total Other Expenses |
$ |
105,723 |
$ |
94,013 |
$ |
94,885 |
$ |
84,165 |
$ |
90,564 |
|
FIRSTMERIT CORPORATION AND SUBSIDIARIES |
|||||||||||
ALLOWANCE FOR LOAN LOSSES - Net Charge-off Detail |
|||||||||||
(Unaudited) |
|||||||||||
(Dollars in thousands) |
Quarters ended |
Year ended |
Six months ended |
||||||||
June 30, |
December 31, |
June 30, |
|||||||||
2010 |
2009 |
2009 |
2010 |
2009 |
|||||||
Allowance for loan losses - beginning of period |
$ |
117,806 |
$ |
106,257 |
$ |
103,757 |
$ |
115,092 |
$ |
103,757 |
|
Loans charged off: |
|||||||||||
Commercial |
7,183 |
10,130 |
39,685 |
16,078 |
14,684 |
||||||
Mortgage |
1,395 |
1,315 |
4,960 |
3,041 |
2,238 |
||||||
Installment |
8,430 |
7,487 |
31,622 |
17,235 |
15,925 |
||||||
Home equity |
2,761 |
1,497 |
7,200 |
4,831 |
3,032 |
||||||
Credit cards |
4,010 |
3,696 |
13,558 |
8,178 |
6,663 |
||||||
Leases |
617 |
3 |
97 |
637 |
3 |
||||||
Overdrafts |
812 |
598 |
2,591 |
1,403 |
1,117 |
||||||
Covered loans |
220 |
- |
- |
220 |
- |
||||||
Total |
25,428 |
24,726 |
99,713 |
51,623 |
43,662 |
||||||
Recoveries: |
|||||||||||
Commercial |
430 |
207 |
890 |
802 |
431 |
||||||
Mortgage |
38 |
193 |
270 |
63 |
219 |
||||||
Installment |
3,081 |
2,022 |
8,329 |
5,098 |
4,423 |
||||||
Home equity |
444 |
111 |
494 |
701 |
196 |
||||||
Credit cards |
608 |
388 |
1,710 |
1,081 |
775 |
||||||
Manufactured housing |
55 |
32 |
171 |
86 |
85 |
||||||
Leases |
229 |
42 |
57 |
238 |
47 |
||||||
Overdrafts |
253 |
175 |
694 |
485 |
365 |
||||||
Covered loans |
- |
- |
- |
- |
- |
||||||
Total |
5,138 |
3,170 |
12,615 |
8,554 |
6,541 |
||||||
Net charge-offs |
20,290 |
21,556 |
87,098 |
43,069 |
37,121 |
||||||
Provision for loan losses |
20,633 |
26,521 |
98,433 |
46,126 |
44,586 |
||||||
Change in loss share receivable |
194 |
- |
- |
194 |
- |
||||||
Allowance for loan losses - end of period |
$ |
118,343 |
$ |
111,222 |
$ |
115,092 |
$ |
118,343 |
$ |
111,222 |
|
Average loans (a) |
$ |
6,810,582 |
$ |
7,246,752 |
$ |
7,152,845 |
$ |
6,810,923 |
$ |
7,313,516 |
|
Ratio to average loans (a): |
|||||||||||
(Annualized) net charge-offs |
1.18% |
1.19% |
1.22% |
1.27% |
1.02% |
||||||
Provision for loan losses |
1.22% |
1.47% |
1.38% |
1.37% |
1.23% |
||||||
Loans, period-end (excluding acquired loans) (a) |
$ |
6,779,941 |
$ |
7,145,146 |
$ |
6,835,425 |
$ |
6,779,941 |
$ |
7,145,146 |
|
Allowance for credit losses (a): |
$ |
125,155 |
$ |
117,276 |
$ |
120,843 |
$ |
125,155 |
$ |
117,276 |
|
As a multiple of (annualized) net charge-offs |
1.55 |
1.36 |
1.39 |
1.45 |
1.57 |
||||||
Allowance for loan losses (a): |
|||||||||||
As a percent of period-end loans |
1.75% |
1.56% |
1.68% |
1.75% |
1.56% |
||||||
As a multiple of (annualized) net charge-offs |
1.47 |
1.29 |
1.32 |
1.37 |
1.49 |
||||||
(a) Excludes acquired losses and loss share receivable. |
|||||||||||
SOURCE FirstMerit Corporation
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article