FirstMerit Reports First Quarter 2016 EPS of $0.31 Per Share

April 26, 2016 7:30 AM UTC

AKRON, Ohio , April 26, 2016 /PRNewswire/ --

Quarterly Highlights include:

  • Profitability sustained: 68th consecutive quarter of profitability
  • Integration activities progress: Planned merger with Huntington Bancshares Incorporated ("Huntington") on schedule; merger-related costs of $5.5 million
  • Loan growth continued: Total loan growth of $148.5 million, or 0.92% from the prior quarter
  • Credit quality remained solid:  Net charge-offs to average originated loans of 0.22%
  • Balance sheet remained strong:  Strong tangible common equity ratio1 at 8.30%

FirstMerit Corporation (Nasdaq: FMER) (the "Corporation") reported first quarter 2016 net income of $54.1 million, or $0.31 per diluted share.  Excluding merger-related charges of $5.5 million, or $3.5 million after tax, EPS was $0.341 per diluted share.  This compares with $56.7 million, or $0.33 per diluted share, for the fourth quarter 2015 and $57.1 million, or $0.33 per diluted share, for the first quarter 2015.

"Our results in the first quarter of 2016 reflect strong performance throughout the organization.   We successfully achieved solid loan growth, continued to provide high levels of customer service and remain focused on expense management," said Paul G. Greig, chairman, president and CEO, FirstMerit Corporation.

"We are actively preparing and planning our merger integration with Huntington.  We are pleased with the progress and expect to close on schedule during the third quarter of this year,"  Greig said.

Earnings Summary

Change 1Q 2016 vs.

2016

2015

2015

2015

2015

(Dollars in thousands, except per share amounts)

1st qtr

4th qtr

1st qtr

4th qtr

1st qtr

Net interest income TE 1

$

189,115

$

188,979

$

189,554

0.07

%

(0.23)%

Diluted earnings per common share

0.31

0.33

0.33

(6.06)

(6.06)

Net interest margin on TE basis1

3.32

%

3.30

%

3.48

%

Return on average assets

0.84

0.89

0.93

Return on average common equity

7.33

7.65

8.08

Return on average tangible common equity 1

10.52

11.04

11.85

Net Interest Margin

The net interest margin on a TE basis expanded two basis points compared with the prior quarter, driven by the Corporation's asset sensitive balance sheet and the increase in short-term market interest rates.  During the first quarter 2016, the yield on originated loans increased nine basis points compared with the prior quarter.  At March 31, 2016, 81% of the Corporation's commercial loan portfolio is variable or floating rate and will support continued margin expansion in a rising rate environment.

Loans

Average originated loans were $14.2 billion during the first quarter 2016, an increase of $323.9 million, or 2.34%, compared with the fourth quarter 2015, and an increase of $1.5 billion, or 11.80%, compared with the first quarter 2015.  The loan growth was balanced between commercial and consumer throughout the footprint. Average originated commercial loans increased $193.0 million, or 2.19%, compared with the prior quarter, and increased $666.7 million, or 7.99%, compared with the year-ago quarter.  Average originated installment loans increased $96.8 million, or 3.28%, compared with the prior quarter, and increased $622.8 million, or 25.68%, compared with the year-ago quarter.

Deposits

Average deposits were $20.6 billion during the first quarter 2016, an increase of $632.9 million, or 3.16%, compared with the fourth quarter 2015, and an increase of $846.7 million, or 4.28%, compared with the first quarter 2015.  Average core deposits were $18.4 billion during the first quarter 2016, or 89.32% of total average deposits, an increase of $688.7 million, or 3.88%, compared with the fourth quarter 2015 and an increase of $952.3 million, or 5.45%, compared with the first quarter 2015. Deposit growth was strong, reflecting seasonality and increased balances across the footprint. Despite increases in short-term interest rates, deposit costs remained unchanged from the prior quarter.

Noninterest Income

Change 1Q 2016 vs.

2016

2015

2015

2015

2015

(Dollars in thousands)

1st qtr

4th qtr

1st qtr

4th qtr

1st qtr

Trust department income

$

10,284

$

10,208

$

10,149

0.74

%

1.33

%

Service charges on deposits

15,586

16,793

15,668

(7.19)

(0.52)

Credit card fees

13,578

13,931

12,649

(2.53)

7.34

ATM and other service fees

6,234

6,626

6,099

(5.92)

2.21

Bank owned life insurance income

3,696

3,836

3,592

(3.65)

2.90

Investment services and insurance

3,905

3,816

3,704

2.33

5.43

Investment securities gains/(losses), net

295

(5)

354

nm

(16.67)

Loan sales and servicing income

1,852

2,276

1,600

(18.63)

15.75

Other operating income

11,964

7,662

12,032

56.15

(0.57)

Total noninterest income

$

67,394

$

65,143

$

65,847

3.46

%

2.35

%

Noninterest income, excluding net securities gains, as a percentage of net revenue1

26.19

%

25.64

%

25.68

%

nm - Not meaningful

Noninterest income, excluding gains and losses on securities transactions1, for the first quarter 2016 was $67.1 million, an increase of $2.0 million, or 2.99%, from the fourth quarter 2015 and an increase of $1.6 million, or 2.45%, from the first quarter 2015. The increase in noninterest income as a percentage of net revenue in the first quarter of 2016 compared with the fourth quarter of 2015 and first quarter of 2015 reflects the Corporation's ongoing success diversifying revenue sources.  Other operating income increased $4.3 million, or 56.15%, from the prior quarter due to the denial of four disputed FDIC claims of $6.0 million submitted on the final commercial loss share certificate at June 30, 2015.

Noninterest Expense

Change 1Q 2016 vs.

2016

2015

2015

2015

2015

(Dollars in thousands)

1st qtr

4th qtr

1st qtr

4th qtr

1st qtr

Salaries and wages

$

69,410

$

68,151

$

71,914

1.85

%

(3.48)%

Pension and employee benefits

16,470

18,339

18,612

(10.19)

(11.51)

Net occupancy expense

14,774

12,716

15,954

16.18

(7.40)

Equipment expense

12,408

12,074

11,025

2.77

12.54

Taxes, other than federal income taxes

2,031

2,096

2,014

(3.10)

0.84

Stationary, supplies and postage

3,619

3,222

3,528

12.32

2.58

Bankcard, loan processing and other costs

11,008

11,146

11,139

(1.24)

(1.18)

Advertising

3,260

3,386

2,747

(3.72)

18.67

Professional services

8,351

5,056

4,010

65.17

108.25

Telephone

2,424

2,530

2,574

(4.19)

(5.83)

Amortization of intangibles

2,304

2,598

2,598

(11.32)

(11.32)

FDIC expense

5,445

5,252

5,167

3.67

5.38

Other operating expenses

15,459

9,056

9,370

70.70

64.98

Total noninterest expense

$

166,963

$

155,622

$

160,652

7.29

%

3.93

%

Efficiency ratio1

64.27

%

60.22

%

61.97

%

Noninterest expense for the first quarter 2016 was $167.0 million, an increase of $11.3 million, or 7.29%, from the fourth quarter 2015, and an increase of $6.3 million, or 3.93%, from the first quarter 2015.  Included in noninterest expense for the first quarter 2016 was $5.5 million of merger-related costs, or $3.5 million of after tax expense.  Professional services expense increased $3.3 million, or 65.17%, from the fourth quarter 2015, and $4.3 million, or 108.25%, from the first quarter 2015 primarily from merger-related costs.  Salaries and wages decreased $2.5 million, or 3.48%, compared with the first quarter of 2015, demonstrating expense discipline.  Other operating expense experienced an increase of $6.4 million, or 70.70%, from the fourth quarter 2015 primarily due to the favorable re-estimation of certain repurchase reserve liabilities recognized in the prior quarter.

Provision for Income Taxes

The effective tax rate was 30.40% for the first quarter 2016, compared with 30.06% for the fourth quarter 2015, and 30.80% for the first quarter 2015.

Asset Quality (excluding acquired loans and covered assets)

Due to the impact of business combination accounting and protection against credit risk from FDIC loss sharing agreements, acquired loans and covered assets are excluded from the asset quality discussion to provide for improved comparability to prior periods and better perspective into asset quality trends. Acquired loans are recorded at fair value at the date of acquisition with no allowance brought forward in accordance with business combination accounting. Impaired acquired and covered loans are considered to be performing due to the application of the accretion method under the applicable accounting guidance.

Change 4Q 2015 vs.

2016

2015

2015

2015

2015

(Dollars in thousands)

1st qtr

4th qtr

1st qtr

4th qtr

1st qtr

Net charge-offs

$

7,630

$

11,407

$

4,187

(33.11)%

82.23

%

Net charge-offs on average originated loans

0.22

%

0.33

%

0.13

%

Nonperforming loans at period end

$

73,701

$

44,105

$

44,105

67.10

59.92

Nonperforming assets at period end

112,293

94,498

68,606

18.83

63.68

Allowance for loan losses

102,915

105,135

97,545

(2.11)

5.51

Allowance for loan losses to nonperforming loans

139.64

%

238.37

%

211.66

%

Provision for originated loan losses

$

5,410

$

12,487

$

6,036

(56.67)

(10.37)

Nonperforming assets totaled $112.3 million at March 31, 2016, an increase of $17.8 million, or 18.83%, compared with December 31, 2015 and an increase of $43.7 million, or 63.68%, compared with March 31, 2015. Nonperforming assets at March 31, 2016 represented 0.78% of period-end originated loans plus noncovered other real estate compared with 0.67% at December 31, 2015 and 0.53% at March 31, 2015. Included in nonperforming assets as of March 31, 2016 were $25.5 million of OREO no longer covered by FDIC loss share agreements.

The allowance for originated loan losses totaled $102.9 million at March 31, 2016.  At March 31, 2016, the allowance for originated loan losses was 0.72% of period-end originated loans, compared with 0.74% at December 31, 2015, and 0.76% at March 31, 2015.  The allowance for credit losses is the sum of the allowance for originated loan losses and the reserve for unfunded lending commitments.  The allowance for credit losses was 0.75% of period end originated loans at March 31, 2016, compared with 0.77% at December 31, 2015, and 0.79% at March 31, 2015.  The allowance for credit losses to nonperforming loans was 146.35% at March 31, 2016, compared with 247.60% at December 31, 2015, and 221.06% at March 31, 2015.

Capital

Shareholders' equity was $3.0 billion at March 31, 2016 and $2.9 billion as of December 31, 2015 and March 31, 2015. The Corporation continued to have a  strong capital position as tangible common equity1 to assets was 8.30% at March 31, 2016, compared with 8.24% at December 31, 2015 and 8.14% at March 31, 2015.  The common share cash dividend paid in the first quarter 2016 was $0.17 per share.

At March 31, 2016, Basel III capital ratios on a transitional basis remain well in excess of applicable regulatory requirements, with a total risk-based capital ratio of 13.60%, and a common equity tier 1 risk-based capital ratio of 10.48%.

Non-GAAP Financial Measures

In addition to results presented in accordance with U.S. generally accepted accounting principles ("GAAP"), this news release contains certain non-GAAP financial information and performance measures. The Corporation's management uses these non-GAAP financial measures in their analysis of the Corporation's performance and the efficiency of its operations. Management believes that these non-GAAP financial measures provide a greater understanding of ongoing operations of the Corporation and enhance comparability of results with prior periods, and facilitate investors' assessments of business and performance trends in comparison to others in the financial services industry. The Corporation believes that a meaningful analysis of its financial performance requires an understanding of the factors underlying that performance. The Corporation's management believes that investors may use these non-GAAP financial measures to analyze financial performance without the impact of unusual items that may obscure trends in the Corporation's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

The Corporation evaluates its net interest income on a fully taxable-equivalent basis, a non-GAAP financial measure. The Corporation believes managing the business with net interest income on a fully taxable-equivalent basis provides a more accurate picture of the interest margin for comparative purposes. Total revenue, net of interest expense, includes net interest income on a fully taxable-equivalent basis and noninterest income excluding gains and losses on the sale of securities. The Corporation views related ratios and analysis (i.e., efficiency ratios) on a fully taxable-equivalent basis. To derive the fully taxable-equivalent basis, net interest income is adjusted to reflect tax-exempt income on an equivalent before-tax basis with a corresponding increase in income tax expense. For purposes of this calculation, the Corporation uses the federal statutory tax rate of 35 percent. This measure ensures comparability of net interest income arising from taxable and tax-exempt sources.

The Corporation also evaluates its business based on the following ratios that utilize tangible equity, a non-GAAP financial measure. Tangible equity represents an adjusted shareholders' equity or common shareholders' equity amount which has been reduced by goodwill and intangible assets. Return on average tangible common shareholders' equity measures the Corporation's earnings contribution as a percentage of adjusted average common shareholders' equity. The tangible common equity ratio represents adjusted ending common shareholders' equity divided by total assets less goodwill and intangible assets. Return on average tangible shareholders' equity measures the Corporation's earnings contribution as a percentage of adjusted average total shareholders' equity. The tangible equity ratio represents adjusted ending shareholders' equity divided by total assets less goodwill and intangible assets. Tangible book value per common share represents adjusted ending common shareholders' equity divided by ending common shares outstanding. These measures are used to evaluate the Corporation's use of equity. In addition, profitability, relationship and investment models all use return on average tangible shareholders' equity as key measures to support our overall growth goals.

Adjusted net income, a non-GAAP financial measure, eliminates the effects of restructure, merger-related, and branch closing costs.  This measure makes it easier to analyze our results by presenting them on a more comparable basis.

The following tables provide reconciliations of these non-GAAP measures to financial measures defined by GAAP.

Reconciliation of net interest income to net interest income on a fully taxable-equivalent basis

Quarters

(unaudited)

2016

2015

2015

2015

2015

(Dollars in thousands)

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Net interest income (GAAP)

$

185,156

$

185,231

$

185,323

$

185,118

$

185,623

Plus:

Fully taxable-equivalent adjustment

3,959

3,748

3,796

3,900

3,931

Net interest income on a fully taxable-equivalent basis (non-GAAP)

189,115

188,979

189,119

189,018

189,554

Average earning assets

22,890,082

22,747,631

22,548,977

22,352,721

22,100,417

Net interest margin on a fully taxable-equivalent basis (non-GAAP)

3.32

%

3.30

%

3.33

%

3.39

%

3.48

%

 

Reconciliation of noninterest income and noninterest expense to adjusted noninterest income and adjusted noninterest expense

Quarters

(unaudited)

2016

2015

2015

2015

2015

(Dollars in thousands)

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Noninterest expense (GAAP)

$

166,963

$

155,622

$

160,742

$

161,674

$

160,652

Less:

Intangible asset amortization

2,304

2,598

2,598

2,598

2,598

Adjusted noninterest expense (non-GAAP)

164,659

153,024

158,144

159,076

158,054

Noninterest income (GAAP)

67,394

65,143

71,426

66,582

65,847

Less:

Securities gains/(losses)

295

(5)

41

567

354

Adjusted noninterest income  (non-GAAP)

67,099

65,148

71,385

66,015

65,493

Net interest income on a fully taxable-equivalent basis (non-GAAP)

189,115

188,979

189,119

189,018

189,554

Adjusted revenue (non-GAAP)

256,214

254,127

260,504

255,033

255,047

Efficiency ratio (non-GAAP)

64.27

%

60.22

%

60.71

%

62.37

%

61.97

%

 

Reconciliation of shareholders' equity to tangible common equity, and total assets to tangible assets

Quarters

(unaudited)

2016

2015

2015

2015

2015

(Dollars in thousands, except per share amounts)

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Shareholders' equity (GAAP)

$

2,997,957

$

2,940,095

$

2,937,300

$

2,887,957

$

2,888,786

Less:

Preferred stock

100,000

100,000

100,000

100,000

100,000

Common shareholders' equity (non-GAAP)

2,897,957

2,840,095

2,837,300

2,787,957

2,788,786

Less:

Intangible assets

58,324

60,628

63,226

65,824

68,422

Goodwill

741,740

741,740

741,740

741,740

741,740

Tangible common equity (non-GAAP)

2,097,893

2,037,727

2,032,334

1,980,393

1,978,624

Total assets (GAAP)

$

26,062,649

$

25,524,604

$

25,246,917

$

25,297,014

$

25,118,120

Less:

Intangible assets

58,324

60,628

63,226

65,824

68,422

Goodwill

741,740

741,740

741,740

741,740

741,740

Tangible assets (non-GAAP)

$

25,262,585

$

24,722,236

$

24,441,951

$

24,489,450

$

24,307,958

Period end common shares

165,720

165,758

165,759

165,773

165,453

Tangible book value per common share

$

12.66

$

12.29

$

12.26

$

11.95

$

11.96

Tangible common equity to tangible assets ratio (non-GAAP)

8.30

%

8.24

%

8.31

%

8.09

%

8.14

%

 

Reconciliation of net income to adjusted net income

Quarters

(unaudited)

2016

2015

2015

2015

2015

(Dollars in thousands, except per share amounts)

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Net income (GAAP)

$

54,136

$

56,749

$

59,012

$

56,584

$

57,139

Net income adjustments

Plus:

Restructure expenses, net of taxes

(200)

1,149

Merger-related and branch closure costs, net of taxes

3,546

1,149

783

Adjusted net income (non-GAAP)

57,682

56,549

59,012

57,733

59,071

Annualized net income (GAAP)

217,734

225,145

234,124

226,958

231,730

              Annualized adjusted net income (non-GAAP)

231,996

224,352

234,124

231,566

239,566

Average assets (GAAP)

25,770,857

25,370,946

25,217,856

25,129,859

24,905,094

Average equity (GAAP)

2,970,167

2,943,268

2,909,660

2,892,432

2,866,362

Average tangible common equity (non-GAAP)

2,068,981

2,039,639

2,003,423

1,983,603

1,954,930

Return on average assets (GAAP)

0.84

%

0.89

%

0.93

%

0.90

%

0.93

%

            Adjusted return on average assets (non-GAAP)

0.90

%

0.88

%

0.93

%

0.92

%

0.96

%

Return on average equity (GAAP)

7.33

%

7.65

%

8.05

%

7.85

%

8.08

%

            Adjusted return on average equity (non-GAAP)

7.81

%

7.62

%

8.05

%

8.01

%

8.36

%

Return on average tangible common equity (non-GAAP)

10.52

%

11.04

%

11.69

%

11.44

%

11.85

%

Adjusted return on average tangible common equity (non-GAAP)

11.21

%

11.00

%

11.69

%

11.67

%

12.25

%

Net income used in diluted EPS calculation

$

52,280

$

54,827

$

57,066

$

54,648

$

55,263

Plus:

Restructure expenses, net of taxes

(200)

1,149

Merger-related and branch closure costs, net of taxes

3,546

1,149

783

Adjusted net income used in diluted EPS calculation

 (non-GAAP)

55,826

54,627

57,066

55,797

57,195

Weighted average number of common shares outstanding - diluted

 

166,239

166,222

166,058

166,277

166,003

Diluted earnings per common share

$

0.31

$

0.33

$

0.34

$

0.33

$

0.33

Adjusted diluted earnings per common share (non-GAAP)

0.34

0.33

0.34

0.34

0.34

 

Subsequent Events

The Corporation is required under GAAP to evaluate subsequent events through the filing of its consolidated financial statements for the three months ended March 31, 2016 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 March 31, 2016 and will adjust amounts preliminarily reported, if necessary.

About FirstMerit Corporation

FirstMerit Corporation is a diversified financial services company headquartered in Akron, Ohio, with assets of approximately $26.1 billion as of March 31, 2016, and 368 banking offices and 400 ATM locations in Ohio, Michigan, Wisconsin, Illinois and Pennsylvania. FirstMerit provides a complete range of banking and other financial services to consumers and businesses through its core operations. Principal affiliates include: FirstMerit Bank, N.A. and FirstMerit Mortgage Corporation.

Forward-Looking Statements

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, the ability to complete the proposed merger with Huntington in a timely manner, if at all, the possibility that the anticipated benefits of the merger with Huntington are not realized when expected or at all, competitive pressures, changes in accounting, tax or regulatory practices or requirements, and those risk factors detailed in the Corporation's periodic reports 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.

1 - See Non-GAAP Financial Measures section of this release for a reconciliation to financial measures as defined by GAAP.

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

Consolidated Financial Highlights

(Unaudited)

Quarters

(Dollars in thousands, except per share amounts)

2016

2015

2015

2015

2015

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

EARNINGS

Net interest income TE (1)

$

189,115

$

188,979

$

189,119

$

189,018

$

189,554

TE adjustment (1)

3,959

3,748

3,796

3,900

3,931

Provision for originated loan losses

5,410

12,487

10,402

10,809

6,036

Provision/(recapture) for acquired loan losses

1,131

1,503

144

(952)

2,214

Provision/(recapture) for FDIC acquired loan losses

1,268

(379)

3,729

(891)

(2)

Noninterest income

67,394

65,143

71,426

66,582

65,847

Noninterest expense

166,963

155,622

160,742

161,674

160,652

Net income

54,136

56,749

59,012

56,584

57,139

Diluted EPS (3)

0.31

0.33

0.34

0.33

0.33

PERFORMANCE RATIOS

Return on average assets (ROA)

0.84

%

0.89

%

0.93

%

0.90

%

0.93

%

Return on average equity (ROE)

7.33

%

7.65

%

8.05

%

7.85

%

8.08

%

Return on average tangible common equity (1)

10.52

%

11.04

%

11.69

%

11.44

%

11.85

%

Net interest margin TE (1)

3.32

%

3.30

%

3.33

%

3.39

%

3.48

%

Efficiency ratio (1)

64.27

%

60.22

%

60.71

%

62.37

%

61.97

%

Number of full-time equivalent employees

3,949

3,926

3,961

4,017

4,103

MARKET DATA

Book value per common share

$

18.09

$

17.74

$

17.72

$

17.42

$

17.46

Tangible book value per common share (1)

12.66

12.29

12.26

11.95

11.96

Period end common share market value

21.05

18.65

17.67

20.83

19.06

Market as a % of book

116

%

105

%

100

%

120

%

109

%

Cash dividends per common share

$

0.17

$

0.17

$

0.17

$

0.16

$

0.16

Common Stock dividend payout ratio

54.84

%

51.52

%

50.00

%

48.48

%

48.48

%

Average basic common shares

165,745

165,762

165,762

165,736

165,411

Average diluted common shares

166,239

166,222

166,058

166,277

166,003

Period end common shares

165,720

165,758

165,759

165,773

165,453

Common shares repurchased

55

15

20

211

66

Common Stock market capitalization

$

3,488,406

$

3,091,387

$

2,928,962

$

3,453,052

$

3,153,534

ASSET QUALITY (excluding acquired, FDIC acquired loans and covered OREO) (2)

Gross charge-offs

$

13,014

$

15,514

$

13,398

$

11,298

$

8,567

Net charge-offs

7,630

11,407

8,029

6,672

4,187

Allowance for originated loan losses

102,915

105,135

104,055

101,682

97,545

Reserve for unfunded lending commitments

4,944

4,068

3,574

3,905

4,330

Nonperforming assets (NPAs)

112,293

94,498

107,058

117,311

68,606

Net charge-offs to average loans ratio

0.22

%

0.33

%

0.24

%

0.20

%

0.13

%

Allowance for originated loan losses to period-end loans

0.72

%

0.74

%

0.76

%

0.76

%

0.76

%

Allowance for credit losses to period-end loans

0.75

%

0.77

%

0.79

%

0.79

%

0.79

%

NPAs to loans and other real estate

0.78

%

0.67

%

0.78

%

0.87

%

0.53

%

Allowance for originated loan losses to nonperforming loans

139.64

%

238.37

%

221.22

%

184.40

%

211.66

%

Allowance for credit losses to nonperforming loans

146.35

%

247.60

%

228.82

%

191.48

%

221.06

%

CAPITAL & LIQUIDITY

Period end tangible common equity to assets (1)

8.30

%

8.24

%

8.31

%

8.09

%

8.14

%

Average equity to assets

11.53

%

11.60

%

11.54

%

11.51

%

11.51

%

Average equity to total loans

18.48

%

18.50

%

18.48

%

18.59

%

18.60

%

Average total loans to deposits

77.87

%

79.54

%

78.91

%

79.06

%

77.86

%

AVERAGE BALANCES

Assets

$

25,770,857

$

25,370,946

$

25,217,856

$

25,129,859

$

24,905,094

Deposits

20,635,665

20,002,793

19,957,586

19,682,662

19,788,925

Originated loans

14,187,793

13,863,910

13,528,268

13,092,972

12,689,791

Acquired loans, including FDIC acquired loans, less loss share receivable

1,881,965

2,047,167

2,219,488

2,468,035

2,717,884

Earning assets

22,890,082

22,747,631

22,548,977

22,352,721

22,100,417

Shareholders' equity

2,970,167

2,943,268

2,909,660

2,892,432

2,866,362

ENDING BALANCES

Assets

$

26,062,649

$

25,524,604

$

25,246,917

$

25,297,014

$

25,118,120

Deposits

21,101,366

20,108,003

19,821,916

19,673,850

19,925,595

Originated loans

14,389,513

14,118,505

13,648,325

13,355,912

12,856,037

Acquired loans, including FDIC acquired loans, less loss share receivable

1,826,501

1,948,493

2,140,029

2,337,378

2,614,847

Goodwill

741,740

741,740

741,740

741,740

741,740

Intangible assets

58,324

60,628

63,226

65,824

68,422

Earning assets

23,525,620

22,955,435

22,661,171

22,599,272

22,395,343

Total shareholders' equity

2,997,957

2,940,095

2,937,300

2,887,957

2,888,786

NOTES:

(1) Represents a non-GAAP financial measure.  Refer to the Non-GAAP Financial Measures section of this press release for a reconciliation to GAAP financial measures.

(2) Due to the impact of business combination accounting and protection of FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired and FDIC acquired loans and covered OREO are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends. George Washington and Midwest non-single family loss share agreements with the FDIC expired at March 31, 2015 and June 30, 2015, respectively. As of March 31, 2016, $70.7 million of FDIC acquired loans remained covered by single family loss share agreements, providing considerable protection against credit risk.

(3) Net income used to determine diluted EPS was reduced by the cash dividends payable on the Corporation's 5.875% Non-Cumulative Perpetual Preferred Stock, Series A of approximately $1.5 million in each of the quarters presented.

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except per share amounts)

March 31,

December 31,

March 31,

(Unaudited, except December 31, 2015, which is derived from the audited financial statements)

2016

2015

2015

ASSETS

Cash and due from banks

$

331,049

$

380,799

$

426,247

Interest-bearing deposits in banks

428,848

83,018

106,178

Total cash and cash equivalents

759,897

463,817

532,425

Investment securities:

Held-to-maturity

2,613,700

2,674,093

2,855,174

Available-for-sale

4,104,214

3,967,735

3,791,059

Other investments

148,159

148,172

148,475

Loans held for sale

5,249

5,472

3,568

Loans

16,225,450

16,076,945

15,490,889

Allowance for loan losses

(151,937)

(153,691)

(146,552)

     Net loans

16,073,513

15,923,254

15,344,337

Premises and equipment, net

305,764

319,488

320,392

Goodwill

741,740

741,740

741,740

Intangible assets

58,324

60,628

68,422

Covered other real estate

783

2,134

40,231

Accrued interest receivable and other assets

1,251,306

1,218,071

1,272,297

 Total assets

$

26,062,649

$

25,524,604

$

25,118,120

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

6,055,569

$

5,942,248

$

5,666,752

Interest-bearing

3,641,216

3,476,729

3,277,118

Savings and money market accounts

9,231,829

8,450,123

8,610,553

Certificates and other time deposits

2,172,752

2,238,903

2,371,172

Total deposits

21,101,366

20,108,003

19,925,595

Federal funds purchased and securities sold under agreements to repurchase

719,850

1,037,075

1,113,371

Wholesale borrowings

378,996

580,648

316,628

Long-term debt

519,249

505,173

512,625

Accrued taxes, expenses, and other liabilities

345,231

353,610

361,115

Total liabilities

23,064,692

22,584,509

22,229,334

Shareholders' equity:

5.875% Non-Cumulative Perpetual Preferred stock, Series A, without par value: authorized 115,000 shares; 100,000 issued

100,000

100,000

100,000

Common stock warrant

3,000

Common Stock, without par value;  authorized 300,000,000 shares; issued: March 31, 2016,  December 31, 2015 and March 31, 2015 - 170,183,515 shares

127,937

127,937

127,937

Capital surplus

1,390,516

1,386,677

1,394,933

Accumulated other comprehensive loss

(48,341)

(79,274)

(49,267)

Retained earnings

1,543,976

1,519,438

1,433,926

Treasury stock, at cost: March 31, 2016 - 4,463,581; December 31, 2015 - 4,425,927; March 31, 2015 - 4,730,374 shares

(116,131)

(114,683)

(121,743)

Total shareholders' equity

2,997,957

2,940,095

2,888,786

    Total liabilities and shareholders' equity

$

26,062,649

$

25,524,604

$

25,118,120

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

Period End Loans by Product Type

(Unaudited)

As of March 31, 2016

(In thousands)

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,837,315

$

230,700

$

31,930

$

6,099,945

CRE

2,079,662

391,863

85,304

2,556,829

Construction

670,825

5,467

4,889

681,181

Leases

512,929

512,929

    Total Commercial

9,100,731

628,030

122,123

9,850,884

Mortgage

700,138

308,618

34,594

1,043,350

Installment

3,154,912

539,313

1,942

3,696,167

Home equity

1,254,709

157,745

34,136

1,446,590

Credit card

179,023

179,023

    Total Consumer

5,288,782

1,005,676

70,672

6,365,130

    Subtotal

14,389,513

1,633,706

192,795

16,216,014

Loss share receivable

9,436

9,436

    Total loans

14,389,513

1,633,706

202,231

16,225,450

Allowance for loan losses

(102,915)

(4,423)

(44,599)

(151,937)

Net loans

$

14,286,598

$

1,629,283

$

157,632

$

16,073,513

As of December 31, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,793,408

$

240,145

$

35,466

$

6,069,019

CRE

2,077,344

430,891

87,774

2,596,009

Construction

645,337

6,113

5,869

657,319

Leases

491,741

491,741

    Total Commercial

9,007,830

677,149

129,109

9,814,088

Mortgage

689,045

324,008

35,568

1,048,621

Installment

2,990,349

573,372

2,077

3,565,798

Home equity

1,248,438

168,542

38,668

1,455,648

Credit card

182,843

182,843

    Total Consumer

5,110,675

1,065,922

76,313

6,252,910

    Subtotal

14,118,505

1,743,071

205,422

16,066,998

Loss share receivable

9,947

9,947

    Total loans

14,118,505

1,743,071

215,369

16,076,945

Allowance for loan losses

(105,135)

(3,877)

(44,679)

(153,691)

Net loans

$

14,013,370

$

1,739,194

$

170,690

$

15,923,254

As of September 30, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,521,955

$

274,552

$

38,787

$

5,835,294

CRE

2,089,533

497,690

94,531

2,681,754

Construction

619,569

6,172

5,859

631,600

Leases

461,642

461,642

    Total Commercial

8,692,699

778,414

139,177

9,610,290

Mortgage

673,591

341,278

36,362

1,051,231

Installment

2,899,559

611,061

2,156

3,512,776

Home equity

1,212,084

184,211

47,370

1,443,665

Credit card

170,392

170,392

    Total Consumer

4,955,626

1,136,550

85,888

6,178,064

    Subtotal

13,648,325

1,914,964

225,065

15,788,354

Loss share receivable

10,926

10,926

    Total loans

13,648,325

1,914,964

235,991

15,799,280

Allowance for loan losses

(104,055)

(4,199)

(45,196)

(153,450)

Net loans

$

13,544,270

$

1,910,765

$

190,795

$

15,645,830

As of June 30, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,471,363

$

337,423

$

38,138

$

5,846,924

CRE

2,138,373

533,945

101,808

2,774,126

Construction

586,894

6,230

5,875

598,999

Leases

436,702

436,702

    Total Commercial

8,633,332

877,598

145,821

9,656,751

Mortgage

653,143

358,559

38,029

1,049,731

Installment

2,720,059

659,348

2,299

3,381,706

Home equity

1,180,802

200,179

55,545

1,436,526

Credit card

168,576

168,576

    Total Consumer

4,722,580

1,218,086

95,873

6,036,539

    Subtotal

13,355,912

2,095,684

241,694

15,693,290

Loss share receivable

11,820

11,820

    Total loans

13,355,912

2,095,684

253,514

15,705,110

Allowance for loan losses

(101,682)

(4,950)

(41,627)

(148,259)

Net loans

$

13,254,230

$

2,090,734

$

211,887

$

15,556,851

As of March 31, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,317,897

$

420,810

$

42,814

$

5,781,521

CRE

2,133,017

584,072

127,908

2,844,997

Construction

580,978

6,288

8,825

596,091

Leases

388,873

388,873

    Total Commercial

8,420,765

1,011,170

179,547

9,611,482

Mortgage

639,980

378,192

40,470

1,058,642

Installment

2,500,288

717,693

4,781

3,222,762

Home equity

1,134,238

217,824

65,170

1,417,232

Credit card

160,766

160,766

    Total Consumer

4,435,272

1,313,709

110,421

5,859,402

    Subtotal

12,856,037

2,324,879

289,968

15,470,884

Loss share receivable

20,005

20,005

    Total loans

12,856,037

2,324,879

309,973

15,490,889

Allowance for loan losses

(97,545)

(7,493)

(41,514)

(146,552)

Net loans

$

12,758,492

$

2,317,386

$

268,459

$

15,344,337

 

(1)  Loans assumed from Citizens.  No allowance was brought forward on the date of acquisition in accordance with business combination accounting.

(2)  Loans acquired in an FDIC-assisted transaction. Certain non-single family loss share agreements with the FDIC expired at March 31, 2015 and June 30, 2015. As of March 31, 2016, $70.7 million of FDIC acquired loans remained covered by single family loss share agreements, providing considerable protection against credit risk.

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

AVERAGE CONSOLIDATED BALANCE SHEETS

Three Months Ended

(Unaudited)

March 31,

December 31,

September 30,

June 30,

March 31,

(In thousands)

2016

2015

2015

2015

2015

ASSETS

Cash and cash equivalents

$

724,095

$

415,756

$

457,317

$

518,820

$

563,265

Investment securities:

Held-to-maturity

2,636,516

2,713,636

2,754,001

2,806,325

2,874,169

Available-for-sale

4,020,701

3,959,051

3,881,959

3,816,827

3,645,057

Other investments

148,165

148,176

147,961

148,577

148,532

Loans held for sale

5,253

5,028

4,929

3,631

5,478

Loans

16,079,447

15,921,740

15,760,127

15,577,361

15,427,181

Allowance for loan losses

(152,600)

(151,192)

(147,136)

(146,558)

(144,363)

Net loans

15,926,847

15,770,548

15,612,991

15,430,803

15,282,818

Total earning assets

22,890,082

22,747,631

22,548,977

22,352,721

22,100,417

Premises and equipment, net

313,056

312,771

313,336

320,492

322,431

Accrued interest receivable and other assets

1,996,224

2,045,980

2,045,362

2,084,384

2,063,344

TOTAL ASSETS

$

25,770,857

$

25,370,946

$

25,217,856

$

25,129,859

$

24,905,094

LIABILITIES

Deposits:

Noninterest-bearing

$

5,990,796

$

5,982,186

$

5,897,768

$

5,722,240

$

5,728,763

Interest-bearing

3,590,598

3,352,908

3,353,541

3,203,836

3,209,285

Savings and money market accounts

8,851,135

8,408,703

8,480,682

8,467,845

8,542,154

Certificates and other time deposits

2,203,136

2,258,996

2,225,595

2,288,741

2,308,723

Total deposits

20,635,665

20,002,793

19,957,586

19,682,662

19,788,925

Federal funds purchased and securities sold under

agreements to repurchase

844,290

1,131,659

1,109,924

1,285,920

1,024,863

Wholesale borrowings

473,149

402,679

377,594

393,379

350,991

Long-term debt

505,376

508,954

497,566

508,744

505,275

Total funds

22,458,480

22,046,085

21,942,670

21,870,705

21,670,054

Accrued taxes, expenses and other liabilities

342,210

381,593

365,526

366,722

368,678

Total liabilities

22,800,690

22,427,678

22,308,196

22,237,427

22,038,732

SHAREHOLDERS' EQUITY

Preferred stock

100,000

100,000

100,000

100,000

100,000

Common stock warrant

1,385

3,000

Common stock

127,937

127,937

127,937

127,937

127,937

Capital surplus

1,388,171

1,383,777

1,380,622

1,382,717

1,393,682

Accumulated other comprehensive loss

(61,309)

(60,821)

(63,402)

(51,571)

(58,025)

Retained earnings

1,530,545

1,507,069

1,479,181

1,447,195

1,422,067

Treasury stock

(115,177)

(114,694)

(114,678)

(115,231)

(122,299)

Total shareholders' equity

2,970,167

2,943,268

2,909,660

2,892,432

2,866,362

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

25,770,857

$

25,370,946

$

25,217,856

$

25,129,859

$

24,905,094

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

Average Loans by Product Type  (Unaudited)

(In thousands)

Three Months Ended March 31, 2016

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,778,863

$

225,036

$

33,090

$

6,036,989

CRE

2,082,698

415,678

86,816

2,585,192

Construction

660,967

5,604

5,207

671,778

Leases

492,124

492,124

    Total Commercial

9,014,652

646,318

125,113

9,786,083

Mortgage

694,598

316,722

34,942

1,046,262

Installment

3,047,754

557,826

1,985

3,607,565

Home equity

1,251,696

162,930

36,129

1,450,755

Credit card

179,093

179,093

    Total Consumer

5,173,141

1,037,478

73,056

6,283,675

    Subtotal

14,187,793

1,683,796

198,169

16,069,758

Loss share receivable

9,689

9,689

    Total loans

14,187,793

1,683,796

207,858

16,079,447

Allowance for loan losses

(104,468)

(3,970)

(44,162)

(152,600)

Net loans

$

14,083,325

$

1,679,826

$

163,696

$

15,926,847

Three Months Ended December 31, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,640,987

$

263,937

$

36,903

$

5,941,827

CRE

2,090,700

463,379

91,944

2,646,023

Construction

628,139

6,143

5,858

640,140

Leases

461,798

461,798

    Total Commercial

8,821,624

733,459

134,705

9,689,788

Mortgage

682,185

331,283

35,919

1,049,387

Installment

2,950,953

590,352

2,108

3,543,413

Home equity

1,232,035

175,827

43,514

1,451,376

Credit card

177,113

177,113

    Total Consumer

5,042,286

1,097,462

81,541

6,221,289

    Subtotal

13,863,910

1,830,921

216,246

15,911,077

Loss share receivable

10,663

10,663

    Total loans

13,863,910

1,830,921

226,909

15,921,740

Allowance for loan losses

(102,524)

(2,750)

(45,918)

(151,192)

Net loans

$

13,761,386

$

1,828,171

$

180,991

$

15,770,548

Three Months Ended September 30, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,503,191

$

291,727

$

38,332

$

5,833,250

CRE

2,139,943

516,945

96,739

2,753,627

Construction

599,652

6,200

5,916

611,768

Leases

441,513

441,513

    Total Commercial

8,684,299

814,872

140,987

9,640,158

Mortgage

662,909

348,863

36,809

1,048,581

Installment

2,817,221

632,789

2,227

3,452,237

Home equity

1,194,165

190,947

51,994

1,437,106

Credit card

169,674

169,674

    Total Consumer

4,843,969

1,172,599

91,030

6,107,598

    Subtotal

13,528,268

1,987,471

232,017

15,747,756

Loss share receivable

12,371

12,371

    Total loans

13,528,268

1,987,471

244,388

15,760,127

Allowance for loan losses

(102,153)

(4,143)

(40,840)

(147,136)

Net loans

$

13,426,115

$

1,983,328

$

203,548

$

15,612,991

Three Months Ended June 30, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,362,893

$

376,541

$

42,100

$

5,781,534

CRE

2,156,511

554,681

112,035

2,823,227

Construction

579,249

6,258

8,082

593,589

Leases

408,384

408,384

    Total Commercial

8,507,037

937,480

162,217

9,606,734

Mortgage

647,418

367,871

39,438

1,054,727

Installment

2,618,297

688,465

3,823

3,310,585

Home equity

1,156,019

209,185

59,556

1,424,760

Credit card

164,201

164,201

    Total Consumer

4,585,935

1,265,521

102,817

5,954,273

    Subtotal

13,092,972

2,203,001

265,034

15,561,007

Loss share receivable

16,354

16,354

    Total loans

13,092,972

2,203,001

281,388

15,577,361

Allowance for loan losses

(98,529)

(7,434)

(40,595)

(146,558)

Net loans

$

12,994,443

$

2,195,567

$

240,793

$

15,430,803

Three Months Ended March 31, 2015

Originated Loans

Acquired Loans (1)

FDIC Acquired Loans (2)

Total Loans

C&I

$

5,281,194

$

440,103

$

45,307

$

5,766,604

CRE

2,141,764

606,652

142,101

2,890,517

Construction

556,943

6,846

9,013

572,802

Leases

368,025

368,025

    Total Commercial

8,347,926

1,053,601

196,421

9,597,948

Mortgage

631,761

386,033

40,800

1,058,594

Installment

2,424,956

742,095

4,822

3,171,873

Home equity

1,122,988

224,444

69,668

1,417,100

Credit card

162,160

162,160

    Total Consumer

4,341,865

1,352,572

115,290

5,809,727

    Subtotal

12,689,791

2,406,173

311,711

15,407,675

Loss share receivable

19,506

19,506

    Total loans

12,689,791

2,406,173

331,217

15,427,181

Allowance for loan losses

(95,952)

(8,287)

(40,124)

(144,363)

Net loans

$

12,593,839

$

2,397,886

$

291,093

$

15,282,818

 

(1) Loans assumed from Citizens.  No allowance was brought forward on the date of acquisition in accordance with business combination accounting.

(2) Loans acquired in an FDIC-assisted transaction. Includes non-single family loans for which the loss share agreement expired on March 31, 2015 and June 30, 2015.

 

 

FIRSTMERIT CORPORATION AND SUBSIDARIES

AVERAGE CONSOLIDATED BALANCE SHEETS

Fully Tax-equivalent Interest Rates and Interest Differential

Three months ended

Three months ended

Three months ended

March 31, 2016

December 31, 2015

March 31, 2015

(Unaudited)

Average

Average

Average

Average

Average

Average

(Dollars in thousands)

Balance

Interest (1)

Rate

Balance

Interest (1)

Rate

Balance

Interest (1)

Rate

ASSETS

Cash and cash equivalents

$

724,095

$

415,756

$

563,265

Investment securities and federal funds sold:

U.S. treasury securities and U.S. government agency obligations (taxable)

5,470,079

$

27,763

2.04

%

5,456,888

$

27,744

2.02

%

5,329,725

$

26,760

2.04

%

Obligations of states and political subdivisions (tax exempt)

743,159

8,161

4.42

%

768,288

8,349

4.31

%

733,157

9,147

5.06

%

Other securities and federal funds sold

592,144

5,386

3.66

%

595,687

5,300

3.53

%

604,876

5,190

3.48

%

Total investment securities and federal funds sold

6,805,382

41,310

2.44

%

6,820,863

41,393

2.41

%

6,667,758

41,097

2.50

%

Loans held for sale

5,253

52

3.98

%

5,028

59

4.66

%

5,478

57

4.22

%

Loans, including loss share receivable (2)

16,079,447

163,285

4.08

%

15,921,740

162,865

4.06

%

15,427,181

162,292

4.27

%

Total earning assets

22,890,082

$

204,647

3.60

%

22,747,631

$

204,317

3.56

%

22,100,417

$

203,446

3.73

%

Total allowance for loan losses

(152,600)

(151,192)

(144,363)

Other assets

2,309,280

2,358,751

2,385,775

Total assets

$

25,770,857

$

25,370,946

$

24,905,094

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

5,990,796

$

%

$

5,982,186

$

%

$

5,728,763

$

%

Interest-bearing

3,590,598

929

0.10

%

3,352,908

754

0.09

%

3,209,285

767

0.10

%

Savings and money market accounts

8,851,135

5,652

0.26

%

8,408,703

5,611

0.26

%

8,542,154

5,547

0.26

%

Certificates and other time deposits

2,203,136

3,289

0.60

%

2,258,996

3,378

0.59

%

2,308,723

2,177

0.38

%

Total deposits

20,635,665

9,870

0.19

%

20,002,793

9,743

0.19

%

19,788,925

8,491

0.17

%

Securities sold under agreements to repurchase

844,290

265

0.13

%

1,131,659

300

0.11

%

1,024,863

243

0.10

%

Wholesale borrowings

473,149

1,234

1.05

%

402,679

1,202

1.18

%

350,991

1,160

1.34

%

Long-term debt

505,376

4,163

3.31

%

508,954

4,093

3.19

%

505,275

3,998

3.21

%

Total interest-bearing liabilities

16,467,684

15,532

0.38

%

16,063,899

15,338

0.38

%

15,941,291

13,892

0.35

%

Other liabilities

342,210

381,593

368,678

Shareholders' equity

2,970,167

2,943,268

2,866,362

Total liabilities and shareholders' equity

$

25,770,857

$

25,370,946

$

24,905,094

Net yield on earning assets

$

22,890,082

$

189,115

3.32

%

$

22,747,631

$

188,979

3.30

%

$

22,100,417

$

189,554

3.48

%

Interest rate spread

3.22

%

3.18

%

3.38

%

(1) The net yield on earning assets is calculated as annualized taxable-equivalent net interest income divided by average earning assets.  The interest income earned on certain earning assets is completely or partially exempt from federal and/or state income taxes.  As such, these tax-exempt securities typically yield lower returns than taxable securities.  To provide more meaningful comparisons of net interest margins for all earning assets, net interest income on a taxable-equivalent basis is used in calculating net interest margin by increasing the interest earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments.  This adjustment is not permitted under U.S. generally accepted accounting principles in the Consolidated Statements of Income.  The taxable-equivalent adjustments to net interest income were $4.0 million, $3.7 million, and $3.9 million for the three months ended March 31, 2016, December 31, 2015, and March 31, 2015, respectively.

(2) Nonaccrual loans have been included in the average balances.

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Quarters Ended

(In thousands, except per share amounts)

March 31,

2016

2015

Interest income:

Loans and loans held for sale

$

162,278

$

161,539

Investment securities:

Taxable

33,149

31,950

Tax-exempt

5,261

6,026

Total investment securities interest

38,410

37,976

Total interest income

200,688

199,515

Interest expense:

Deposits:

Interest-bearing

929

767

Savings and money market accounts

5,652

5,547

Certificates and other time deposits

3,289

2,177

Federal funds purchased and securities sold under agreements to repurchase

265

243

Wholesale borrowings

1,234

1,160

Long-term debt

4,163

3,998

Total interest expense

15,532

13,892

Net interest income

185,156

185,623

Provision for loan losses

7,809

8,248

Net interest income after provision for loan losses

177,347

177,375

Noninterest income:

Trust department income

10,284

10,149

Service charges on deposits

15,586

15,668

Credit card fees

13,578

12,649

ATM and other service fees

6,234

6,099

Bank owned life insurance income

3,696

3,592

Investment services and insurance

3,905

3,704

Investment securities gains/(losses), net

295

354

Loan sales and servicing income

1,852

1,600

Other operating income

11,964

12,032

Total noninterest income

67,394

65,847

Noninterest expense:

Salaries, wages, pension and employee benefits

85,880

90,526

Net occupancy expense

14,774

15,954

Equipment expense

12,408

11,025

Stationery, supplies and postage

3,619

3,528

Bankcard, loan processing and other costs

11,008

11,139

Professional services

8,351

4,010

Amortization of intangibles

2,304

2,598

FDIC insurance expense

5,445

5,167

Other operating expense

23,174

16,705

Total noninterest expense

166,963

160,652

Income before income tax expense

77,778

82,570

Income tax expense

23,642

25,431

Net income

$

54,136

$

57,139

Less:

Net income allocated to participating shareholders

387

407

Preferred stock dividends

1,469

1,469

Net income attributable to common shareholders

$

52,280

$

55,263

Net income used in diluted EPS calculation

$

52,280

$

55,263

Weighted average number of common shares outstanding - basic

165,745

165,411

Weighted average number of common shares outstanding - diluted

166,239

166,003

Basic earnings per common share

$

0.32

$

0.33

Diluted earnings per common share

0.31

0.33

Cash dividends per common share

0.17

0.16

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

Quarter Ended

March 31, 2016

(In thousands)

Pre-tax

Tax

After-tax

Net Income

$

77,778

$

23,642

$

54,136

Other comprehensive income/(loss)

Unrealized gains and losses on securities available for sale:

Changes in unrealized securities' holding gains/(losses)

48,379

17,562

30,817

Changes in unrealized securities' holding gains/(losses) that result from securities being transferred from available-for-sale into held-to-maturity

(1,441)

(147)

(1,294)

Net losses/(gains) realized on sale of securities reclassified to noninterest income

295

107

188

Net change in unrealized gains/(losses) on securities available for sale

47,233

17,522

29,711

Pension plans and other postretirement benefits:

Net gains/(losses) arising during the period

Amortization of actuarial gain

2,168

773

1,395

Amortization of prior service cost reclassified to other noninterest expense

(260)

(87)

(173)

Net change from defined benefit pension plans

1,908

686

1,222

Total other comprehensive gains/(losses)

49,141

18,208

30,933

Comprehensive income

$

126,919

$

41,850

$

85,069

 

Quarter Ended

March 31, 2015

(In thousands)

Pre-tax

Tax

After-tax

Net Income

$

82,570

$

25,431

$

57,139

Other comprehensive income/(loss)

Unrealized gains and losses on securities available for sale:

Changes in unrealized securities' holding gains/(losses)

34,117

11,941

22,176

Changes in unrealized securities' holding gains/(losses) that result from securities being transferred from available-for-sale into held-to-maturity

(504)

(176)

(328)

Net losses/(gains) realized on sale of securities reclassified to noninterest income

(354)

(124)

(230)

Net change in unrealized gains/(losses) on securities available for sale

33,259

11,641

21,618

Pension plans and other postretirement benefits:

Amortization of actuarial gain

1,138

398

740

Amortization of prior service cost reclassified to other noninterest expense

410

143

267

Net change from defined benefit pension plans

1,548

541

1,007

Total other comprehensive gains/(losses)

34,807

12,182

22,625

Comprehensive income

$

117,377

$

37,613

$

79,764

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME---LINKED QUARTERS

Quarterly Results

(In thousands, except per share amounts)

2016

2015

2015

2015

2015

(Unaudited)

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Interest Income:

Loans and loans held for sale

$

162,278

$

162,168

$

162,204

$

161,872

$

161,539

Investment securities

38,410

38,401

37,855

37,502

37,976

Total interest income

200,688

200,569

200,059

199,374

199,515

Interest expense:

Deposits:

Interest-bearing

929

754

750

783

767

Savings and money market accounts

5,652

5,611

5,639

5,588

5,547

Certificates and other time deposits

3,289

3,378

2,757

2,510

2,177

Federal funds purchased and securities sold under agreements to repurchase

265

300

254

329

243

Wholesale borrowings

1,234

1,202

1,171

1,129

1,160

Long-term debt

4,163

4,093

4,165

3,917

3,998

Total interest expense

15,532

15,338

14,736

14,256

13,892

Net interest income

185,156

185,231

185,323

185,118

185,623

Provision for loan losses

7,809

13,611

14,275

8,966

8,248

Net interest income after provision for loan losses

177,347

171,620

171,048

176,152

177,375

Noninterest income:

Trust department income

10,284

10,208

10,948

10,820

10,149

Service charges on deposits

15,586

16,793

17,295

16,704

15,668

Credit card fees

13,578

13,931

13,939

14,124

12,649

ATM and other service fees

6,234

6,626

6,518

6,345

6,099

Bank owned life insurance income

3,696

3,836

4,622

3,697

3,592

Investment services and insurance

3,905

3,816

4,032

3,871

3,704

Investment securities gains/(losses), net

295

(5)

41

567

354

Loan sales and servicing income

1,852

2,276

2,414

3,276

1,600

 Other operating income

11,964

7,662

11,617

7,178

12,032

Total noninterest income

67,394

65,143

71,426

66,582

65,847

Noninterest expense:

Salaries, wages, pension and employee benefits

85,880

86,490

85,772

86,020

90,526

Net occupancy expense

14,774

12,716

13,540

13,727

15,954

Equipment expense

12,408

12,074

12,235

12,592

11,025

Stationery, supplies and postage

3,619

3,222

3,304

3,370

3,528

Bankcard, loan processing and other costs

11,008

11,146

12,335

12,461

11,139

Professional services

8,351

5,056

5,154

5,358

4,010

Amortization of intangibles

2,304

2,598

2,598

2,598

2,598

FDIC  insurance expense

5,445

5,252

5,234

5,077

5,167

Other operating expense

23,174

17,068

20,570

20,471

16,705

Total noninterest expense

166,963

155,622

160,742

161,674

160,652

Income before income tax expense

77,778

81,141

81,732

81,060

82,570

Income tax expense

23,642

24,392

22,720

24,476

25,431

Net income

54,136

56,749

59,012

56,584

57,139

Less:  Net income allocated to participating shareholders

387

453

477

467

407

Preferred stock dividends

1,469

1,469

1,469

1,469

1,469

Net income attributable to common shareholders

$

52,280

$

54,827

$

57,066

$

54,648

$

55,263

Net income used in diluted EPS calculation

$

52,280

$

54,827

$

57,066

$

54,648

$

55,263

Weighted-average number of common shares outstanding - basic

165,745

165,762

165,762

165,736

165,411

Weighted-average number of common shares outstanding- diluted

166,239

166,222

166,058

166,277

166,003

Basic earnings per common share

$

0.32

$

0.33

$

0.34

$

0.33

$

0.33

Diluted earnings per common share

$

0.31

$

0.33

$

0.34

$

0.33

$

0.33

Cash dividends per common share

$

0.17

$

0.17

$

0.17

$

0.16

$

0.16

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

NONINTEREST INCOME AND NONINTEREST EXPENSE DETAIL

(Unaudited)

(In thousands)

2016

2015

2015

2015

2015

Noninterest income detail

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Trust department income

$

10,284

$

10,208

$

10,948

$

10,820

$

10,149

Service charges on deposits

15,586

16,793

17,295

16,704

15,668

Credit card fees

13,578

13,931

13,939

14,124

12,649

ATM and other service fees

6,234

6,626

6,518

6,345

6,099

Bank owned life insurance income

3,696

3,836

4,622

3,697

3,592

Investment services and insurance

3,905

3,816

4,032

3,871

3,704

Investment securities gains/(losses), net

295

(5)

41

567

354

Loan sales and servicing income

1,852

2,276

2,414

3,276

1,600

Other operating income

11,964

7,662

11,617

7,178

12,032

Total Noninterest Income

$

67,394

$

65,143

$

71,426

$

66,582

$

65,847

2016

2015

2015

2015

2015

Noninterest expense detail

1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

Salaries and wages

$

69,410

$

68,151

$

68,775

$

67,485

$

71,914

Pension and employee benefits

16,470

18,339

16,997

18,535

18,612

Net occupancy expense

14,774

12,716

13,540

13,727

15,954

Equipment expense

12,408

12,074

12,235

12,592

11,025

Taxes, other than federal income taxes

2,031

2,096

2,003

2,032

2,014

Stationery, supplies and postage

3,619

3,222

3,304

3,370

3,528

Bankcard, loan processing and other costs

11,008

11,146

12,335

12,461

11,139

Advertising

3,260

3,386

4,278

3,103

2,747

Professional services

8,351

5,056

5,154

5,358

4,010

Telephone

2,424

2,530

2,480

2,599

2,574

Amortization of intangibles

2,304

2,598

2,598

2,598

2,598

FDIC insurance expense

5,445

5,252

5,234

5,077

5,167

Other operating expense

15,459

9,056

11,809

12,737

9,370

Total Noninterest Expense

$

166,963

$

155,622

$

160,742

$

161,674

$

160,652

 

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

ASSET QUALITY INFORMATION (excluding acquired loans, FDIC acquired loans, and covered OREO) (1)

(Unaudited)

(Audited)

(Dollars in thousands)

Quarterly Periods

Annual Period

March 31,

December 31,

September 30,

June 30,

March 31,

December 31,

Allowance for Credit Losses

2016

2015

2015

2015

2015

2015

Allowance for originated loan losses, beginning of period

$

105,135

$

104,055

$

101,682

$

97,545

$

95,696

$

95,696

Provision for originated loan losses

5,410

12,487

10,402

10,809

6,036

39,734

Charge-offs

13,014

15,514

13,398

11,298

8,567

48,778

Recoveries

5,384

4,107

5,369

4,626

4,380

18,483

Net charge-offs

7,630

11,407

8,029

6,672

4,187

30,295

Allowance for originated loan losses, end of period

$

102,915

$

105,135

$

104,055

$

101,682

$

97,545

$

105,135

Reserve for unfunded lending commitments,

beginning of period

$

4,068

$

3,574

$

3,905

$

4,330

$

5,848

$

5,848

Provision for (relief of) credit losses

876

494

(331)

(425)

(1,518)

(1,780)

Reserve for unfunded lending commitments,

end of period

$

4,944

$

4,068

$

3,574

$

3,905

$

4,330

$

4,068

Allowance for Credit Losses

$

107,859

$

109,203

$

107,629

$

105,587

$

101,875

$

109,203

Ratios

Provision for loan losses to average loans

0.15

%

0.36

%

0.31

%

0.33

%

0.19

%

0.30

%

Net charge-offs to average loans

0.22

%

0.33

%

0.24

%

0.20

%

0.13

%

0.23

%

Allowance for loan losses to period-end loans

0.72

%

0.74

%

0.76

%

0.76

%

0.76

%

0.74

%

Allowance for credit losses to period-end loans

0.75

%

0.77

%

0.79

%

0.79

%

0.79

%

0.77

%

Allowance for loan losses to nonperforming loans

139.64

%

238.37

%

221.22

%

184.40

%

211.66

%

238.37

%

Allowance for credit losses to nonperforming loans

146.35

%

247.60

%

228.82

%

191.48

%

221.06

%

247.60

%

Asset Quality

Impaired originated loans:

Commercial loans

$

56,726

$

28,108

$

30,821

$

37,889

$

28,478

$

28,108

Consumer loans

16,975

15,997

16,215

17,253

17,607

15,997

Total nonperforming loans

73,701

44,105

47,036

55,142

46,085

44,105

Other real estate owned ("OREO"), noncovered (2)

38,592

50,393

60,022

62,169

22,521

50,393

Total nonperforming assets ("NPAs") (2)

$

112,293

$

94,498

$

107,058

$

117,311

$

68,606

$

94,498

NPAs to period-end loans + noncovered OREO (2)

0.78

%

0.67

%

0.78

%

0.87

%

0.53

%

0.67

%

Accruing originated loans past due 90 days or more

$

9,361

$

8,022

$

9,888

$

8,009

$

7,914

$

8,022

(1) Due to the impact of business combination accounting and the protection afforded by FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired loans and FDIC acquired loans, and covered OREO are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends. George Washington and Midwest non-single family loss share agreements with the FDIC expired at March 31, 2015 and June 30, 2015. As of March 31, 2016, $70.7 million of FDIC acquired loans remained covered by single family loss share agreements, providing considerable protection against credit risk.

(2) As of March 31, 2016, December 31, 2015, September 30, 2015, and June 30, 2015,  $25.5 million,  $33.5 million, $40.0 million, and $42.0 million, respectively, of OREO was no longer covered by  FDIC loss share agreements, and therefore, was included in NPAs. OREO that remains covered by FDIC loss share agreements has considerable protection against credit risk and is not reported as NPAs.

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES

ALLOWANCE FOR ORIGINATED LOAN LOSSES - Net Charge-off Detail (excluding acquired and FDIC acquired loans) (1)

(Unaudited)

Quarters Ended

Year Ended

(Dollars in thousands)

March 31,

December 31,

2016

2015

2015

Allowance for originated loan losses - beginning of period

$

105,135

$

95,696

$

95,696

Loans charged off:

Commercial

3,248

685

15,270

Mortgage

450

424

1,443

Installment

6,310

4,605

19,546

Home equity

1,027

911

4,032

Credit cards

1,450

1,452

4,867

Leases

1,268

Overdrafts

529

490

2,352

Total

13,014

8,567

48,778

Recoveries:

Commercial

535

325

1,798

Mortgage

20

35

257

Installment

3,614

2,868

11,062

Home equity

624

613

2,606

Credit cards

357

366

1,395

Manufactured housing

6

13

31

Leases

19

4

787

Overdrafts

209

156

547

Total

5,384

4,380

18,483

Net charge-offs

7,630

4,187

30,295

Provision for originated loan losses

5,410

6,036

39,734

Allowance for originated loan losses-end of period

$

102,915

$

97,545

$

105,135

Average originated loans

$

14,187,793

$

12,689,791

$

13,297,594

Ratio (annualized) to average originated loans:

Originated net charge-offs

0.22

%

0.13

%

0.23

%

Provision for originated loan losses

0.15

%

0.19

%

0.30

%

Originated Loans, period-end

$

14,389,513

$

12,856,037

$

14,118,505

Allowance for credit losses:

$

107,859

$

101,875

$

109,203

To (annualized) net charge-offs

3.51

6.00

3.60

Allowance for originated loan losses:

To period-end originated loans

0.72

%

0.76

%

0.74

%

To (annualized) net originated charge-offs

3.35

5.74

3.47

(1) Due to the impact of business combination accounting and protection of FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired and FDIC acquired loans are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends.  George Washington and Midwest non-single family loss share agreements with the FDIC expired at March 31, 2015 and June 30, 2015, respectively. As of March 31, 2016, $70.7 million of FDIC acquired loans remained covered by single family loss share agreements, providing considerable protection against credit risk.

 

FirstMerit Corporation Analyst: Thomas O'Malley/Investor Relations Officer Phone: 330.384.7109  Media Contact: Robert Townsend/Media Relations Officer Phone: 330.384.7075

 

Logo - http://photos.prnewswire.com/prnh/20070920/CLTU138LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/firstmerit-reports-first-quarter-2016-eps-of-031-per-share-300257286.html

SOURCE FirstMerit Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement