CINCINNATI, Oct. 22, 2015 /PRNewswire/ --

  • Net Income of $18.7 million
  • Earnings per Share of $0.30
  • Return on Average Assets of 0.97%
  • Return on Average Tangible Common Equity of 12.33%
  • Net Interest Margin of 3.67% (fully tax equivalent)

First Financial Bancorp (Nasdaq: FFBC) ("First Financial" or the "Company") announced financial results for the third quarter 2015.  For the three months ended September 30, 2015, the Company recorded net income of $18.7 million, or $0.30 per diluted common share, compared to net income of $18.9 million, or $0.31 per diluted common share, in the second quarter of 2015 and $15.3 million, or $0.26 per diluted common share, in the third quarter of 2014.

Third quarter results included approximately $3.3 million of pre-tax non-operating expenses which were primarily related to the previously announced acquisition of Indianapolis, Indiana based Oak Street Holdings Corporation ("Oak Street") which closed during the quarter and adjustments to reserves for litigation-related items.  Excluding these items, net income was $20.9 million, or $0.34 per diluted common share, return on average assets was 1.09% and return on average tangible common equity was 13.77%.

As of September 30, 2015, gross loan balances related to the Oak Street acquisition were $245.3 million.  Excluding expenses related to the acquisition, which closed on August 14, 2015, Oak Street contributed approximately $0.02 to earnings per diluted share and 10 bps to net interest margin during the quarter.

Claude Davis, Chief Executive Officer, commented, "I am very pleased with our results for the third quarter, which marks our 100th consecutive quarter of profitability. On an operating basis, our net income grew 11% compared to the second quarter and 12% compared to the third quarter last year.  Although net interest margin continues to be constrained by the prolonged low interest rate environment we are excited about the growth opportunities throughout our footprint.  We are especially encouraged by the organic growth in our core-bank loan portfolio which increased by approximately 10%, on an annualized basis, compared to the linked quarter.  In addition, the acquisition of Oak Street added $245.3 million of high yielding loans to our already well-diversified balance sheet."

"Our ability to successfully grow low-cost deposits continues to provide competitive advantage as we compete for new business and will be especially advantageous to us with the addition and expansion of Oak Street's high-yielding loan portfolio."

"We remain committed to our stated objectives of top-quartile performance.  During the quarter, we generated $120.6 million of organic loan growth, completed the acquisition of Oak Street, and issued $120.0 million of 10-year subordinated debt."

"As we look forward to the rest of 2015 and beyond, our focus remains centered on serving the financial needs of our commercial, small business, consumer and wealth management clients."

NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest income for the third quarter was $63.2 million as compared to $58.7 million for the second quarter 2015 and $58.4 million for the third quarter 2014.  Compared to the linked quarter, total interest income increased $4.8 million, or 7.6%, while total interest expense increased $0.3 million, or 6.7%.  Net interest margin was 3.67%, on a fully tax equivalent basis, for the third quarter compared to 3.62% for the second quarter 2015 and 3.71% for the third quarter 2014.

Interest income earned on loans increased $4.1 million compared to the prior quarter, as average loan balances increased $233.3 million during the period, which included one additional day.  The effective yield earned on the loan portfolio increased by 7 bps to 4.52% primarily related to the acquisition of Oak Street.

Interest income earned on investment securities increased $0.7 million compared to the prior quarter while average balances increased $65.3 million.  The effective yield earned on the investment portfolio increased 5 bps to 2.39% as slower prepayments positively affected portfolio yields and the Company reinvested cash flows into predominately fixed-rate instruments during the quarter.

Interest expense increased by $0.3 million compared to the prior quarter due primarily to a $159.5 million increase in average borrowed funds and a $169.6 million increase in average interest-bearing deposits.  The Company recorded non-interest expense of $0.7 million related to the prepayment of $14.1 million of, primarily acquired, long-term FHLB debt during the period.  This was partially offset by the accelerated amortization of the fair-value mark which reduced interest expense by $0.5 million.   During the quarter, the Company also issued $120.0 million of 10-year subordinated debt at 5.125% and raised $211.5 million of brokered time deposits, at a weighted average cost of 51 bps, to support the acquisition of Oak Street.   The effective cost of borrowed funds decreased by 2 bps to 35 bps and the cost of interest-bearing deposits was unchanged at 42 bps.

NON-INTEREST INCOME

The Company's non-interest income was $20.4 million for the third quarter of 2015 compared to $21.4 million for the second quarter of 2015 and $16.5 million for the third quarter of 2014.  The $1.1 million decrease versus the linked quarter was primarily related to a $0.7 million decrease in gain on sale of investment securities, a $0.7 million decrease in FDIC loss sharing income and a $0.2 million decrease in gain on sale of mortgage loans partially offset by a $0.7 million increase in fees related to the Company's client derivative program.

NON-INTEREST EXPENSE

The Company's non-interest expense was $53.0 million for the third quarter of 2015 compared to $48.8 million for the second quarter of 2015 and $51.4 million for the third quarter of 2014.  The $4.2 million increase over the linked quarter was primarily related to $2.6 million of expenses related to the acquisition of Oak Street, $0.7 million related to prepayment of FHLB debt and $0.7 million related to reserve adjustments for litigation-related items which were resolved during the quarter. Non-interest expense for the quarter included approximately $0.9 million related to Oak Street operating expenses subsequent to the closing.

BALANCE SHEET & CAPITAL

Total assets were $7.9 billion, total loans were $5.2 billion and investment securities were $1.9 billion as of September 30, 2015.  Total assets increased by $497.2 million, or 26.7% annualized, from the prior quarter and by $527.1 million, or 7.2%, over the prior year, including the impact of the Oak Street acquisition.  Total loans increased by $363.3 million, or 29.7% annualized, from the prior quarter and by $433.8 million, or 9.1%, over the prior year, including the impact of the Oak Street acquisition.  Investment securities increased by $77.9 million, or 17.2% annualized, from the prior quarter and decreased by $1.0 million, or 0.1%, over the prior year.

Including approximately $212 million of brokered time deposits related to the Oak Street acquisition, total deposits were $6.1 billion as of September 30, 2015, an increase of $365.6 million, or 25.4% annualized, compared to the prior quarter and $548.4 million, or 9.9%, higher than a year ago.  Borrowed funds were $883.0 million as of September 30, 2015, compared to $757.1 million as of June 30, 2015 and $972.0 million as of September 30, 2014.

During the quarter, the Company repurchased 148,935 shares at a weighted average price of $18.68 and has repurchased 1,399,835 of the 5,000,000 shares authorized in 2012.  As of September 30, 2015, the Company had total shareholders' equity of $813.0 million, an increase of $10.6 million, or 5.3% annualized, over the prior quarter and $39.1 million, or 5.1%, over the prior year. 

The Company's regulatory capital ratios remain strong and, as of September 30, 2015, were as follows:  leverage ratio of 8.58%, total capital ratio of 13.37%, tier 1 capital ratio of 10.52% and tangible common equity ratio of 7.84%.  The Company's tangible book value per share was $9.74 as of September 30, 2015.

ASSET QUALITY

Third quarter provision expense was $2.6 million and the total allowance for loan and lease losses as of September 30, 2015 was $53.3 million.  The allowance as a percentage of period-end loans was 1.02% at the end of the third quarter.  The balance of the Company's total allowance and loan marks, net of the indemnification asset, was 1.17% of total loans and leases as of September 30, 2015 which represents a 10 bps decline from 1.27% as of June 30, 2015.  This change is largely attributable to elevated levels of payoff activity in the covered / formerly covered loan portfolio, the addition of the Oak Street loan portfolio and solid organic loan growth during the third quarter.

For the third quarter, net charge-offs totaled $2.2 million, a decrease of $1.1 million, or 33.0% compared to the linked quarter, and were 0.17% of average loans on an annualized basis.  Nonaccrual loans decreased $4.0 million, or 10.0%, to $35.7 million as of September 30, 2015.  Total classified assets decreased $11.2 million, or 8.0%, to $128.7 million as of September 30, 2015, primarily due to a decrease in both commercial real estate and covered/formerly covered classified assets.

Teleconference / Webcast Information
First Financial's executive management will host a conference call to discuss the Company's financial and operating results on Friday, October 23, 2015 at 8:30 a.m. Eastern Time.  Members of the public who would like to listen to the conference call should dial (877) 506-6873 (U.S. toll free), (855) 669-9657 (Canada toll free) or +1 (412) 380-2003 (International) (no passcode required).  The number should be dialed five to ten minutes prior to the start of the conference call.  The conference call will also be accessible as an audio webcast via the Investor Relations section of the Company's website at www.bankatfirst.com.  A replay of the conference call will be available beginning one hour after the completion of the live call at (877) 344-7529 (U.S. toll free), (855) 669-9658 (Canada toll free) and +1 (412) 317-0088 (International); conference number 10074410.  The webcast will be archived on the Investor Relations section of the Company's website for 12 months.

Press Release and Additional Information on Website
This press release as well as supplemental information and any non-GAAP reconciliations related to this release is available to the public through the Investor Relations section of First Financial's website at www.bankatfirst.com.

About First Financial Bancorp
First Financial Bancorp is a Cincinnati, Ohio based bank holding company.  As of September 30, 2015, the Company had $7.9 billion in assets, $5.2 billion in loans, $6.1 billion in deposits and $813.0 million in shareholders' equity.  The Company's subsidiary, First Financial Bank, N.A., founded in 1863, provides banking and financial services products through its four lines of business: commercial, consumer, wealth management and mortgage.  The commercial, consumer and mortgage units provide traditional banking services to business and retail clients.  First Financial Wealth Management provides wealth planning, portfolio management, trust and estate, brokerage and retirement plan services and had approximately $2.3 billion in assets under management as of September 30, 2015.  The Company's strategic operating markets are located in Ohio, Indiana and Kentucky where it operates 106 banking centers.  Additional information about the Company, including its products, services and banking locations is available at www.bankatfirst.com.

Forward-Looking Statement
Certain statements contained in this release which are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act.  Examples of forward-looking statements include, but are not limited to, projections of revenues, income or loss, earnings or loss per share, the payment or non-payment of dividends, capital structure and other financial items, statements of plans and objectives of First Financial or its management or board of directors and statements of future economic performances and statements of assumptions underlying such statements.  Words such as ''believes,'' ''anticipates,'' "likely," "expected," ''intends,'' and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.  Management's analysis contains forward-looking statements that are provided to assist in the understanding of anticipated future financial performance.  However, such performance involves risks and uncertainties that may cause actual results to differ materially.  These factors include, but are not limited to: economic, market, liquidity, credit, interest rate, operational and technological risks associated with the Company's business; the effect of and changes in policies and laws or regulatory agencies (notably the recently enacted Dodd-Frank Wall Street Reform and Consumer Protection Act); management's ability to effectively execute its business plan; mergers and acquisitions, including costs or difficulties related to the integration of acquired companies; the Company's ability to comply with the terms of loss sharing agreements with the FDIC; the effect of changes in accounting policies and practices; and the costs and effects of litigation and of unexpected or adverse outcomes in such litigation.  Please refer to the Company's Annual Report on Form 10-K for the year ended December 31, 2014, as well as its other filings with the SEC, for a more detailed discussion of these risks, uncertainties and other factors that could cause actual results to differ from those discussed in the forward-looking statements.  Such forward-looking statements are meaningful only on the date when such statements are made, and the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such a statement is made to reflect the occurrence of unanticipated events.

 

 

FIRST FINANCIAL BANCORP.

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Dollars in thousands, except per share data)

(Unaudited)
















Three Months Ended,


Nine months ended,


Sep. 30,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Sep. 30,


2015


2015


2015


2014


2014


2015


2014

RESULTS OF OPERATIONS














Net income

$

18,673



$

18,949



$

17,621



$

18,599



$

15,344



$

55,243



$

46,401


Net earnings per share - basic

$

0.31



$

0.31



$

0.29



$

0.31



$

0.26



$

0.90



$

0.80


Net earnings per share - diluted

$

0.30



$

0.31



$

0.29



$

0.30



$

0.26



$

0.89



$

0.79


Dividends declared per share

$

0.16



$

0.16



$

0.16



$

0.16



$

0.15



$

0.48



$

0.45
















KEY FINANCIAL RATIOS














Return on average assets

0.97

%


1.05

%


0.99

%


1.02

%


0.88

%


1.00

%


0.94

%

Return on average shareholders' equity

9.12

%


9.49

%


9.06

%


9.46

%


8.16

%


9.23

%


8.75

%

Return on average tangible shareholders' equity

12.33

%


11.60

%


11.12

%


11.63

%


10.15

%


12.54

%


11.02

%















Net interest margin

3.61

%


3.56

%


3.61

%


3.67

%


3.66

%


3.59

%


3.73

%

Net interest margin (fully tax equivalent) (1)

3.67

%


3.62

%


3.67

%


3.72

%


3.71

%


3.65

%


3.78

%















Ending shareholders' equity as a percent of ending assets

10.32

%


10.87

%


10.98

%


10.86

%


10.52

%


10.32

%


10.52

%

Ending tangible shareholders' equity as a percent of:














Ending tangible assets

7.84

%


9.08

%


9.16

%


9.02

%


8.71

%


7.84

%


8.71

%

Risk-weighted assets

9.90

%


11.63

%


11.64

%


12.02

%


12.07

%


9.90

%


12.06

%















Average shareholders' equity as a percent of average assets

10.67

%


11.05

%


10.95

%


10.77

%


10.75

%


10.89

%


10.75

%

Average tangible shareholders' equity as a percent of














    average tangible assets

8.12

%


9.23

%


9.11

%


8.94

%


8.83

%


8.25

%


8.73

%















Book value per share

$

13.17



$

13.00



$

12.90



$

12.76



$

12.61



$

13.17



$

12.61


Tangible book value per share

$

9.74



$

10.65



$

10.54



$

10.38



$

10.23



$

9.74



$

10.23
















Common equity tier 1 ratio (2)

10.51

%


12.34

%


12.29

%


12.69

%


12.74

%


10.51

%


12.74

%

Tier 1 ratio (2)

10.52

%


12.35

%


12.29

%


12.69

%


12.74

%


10.52

%


12.74

%

Total capital ratio (2)

13.37

%


13.31

%


13.27

%


13.71

%


13.80

%


13.37

%


13.80

%

Leverage ratio (2)

8.58

%


9.77

%


9.67

%


9.44

%


9.70

%


8.58

%


9.70

%















AVERAGE BALANCE SHEET ITEMS














Loans (3)

$

5,032,708



$

4,793,471



$

4,770,671



$

4,758,374



$

4,403,591



$

4,866,577



$

4,133,434


FDIC indemnification asset

19,848



20,744



22,112



24,172



28,050



20,893



35,221


Investment securities

1,848,083



1,782,785



1,762,622



1,811,941



1,865,241



1,798,143



1,828,207


Interest-bearing deposits with other banks

37,468



19,960



21,255



22,617



29,433



26,287



14,448


  Total earning assets

$

6,938,107



$

6,616,960



$

6,576,660



$

6,617,104



$

6,326,315



$

6,711,900



$

6,011,310


Total assets

$

7,611,389



$

7,243,886



$

7,201,313



$

7,241,869



$

6,937,283



$

7,353,698



$

6,598,894


Noninterest-bearing deposits

$

1,344,049



$

1,325,485



$

1,286,067



$

1,290,754



$

1,179,207



$

1,318,746



$

1,129,107


Interest-bearing deposits

4,615,886



4,446,248



4,361,525



4,372,529



4,041,255



4,475,485



3,857,510


  Total deposits

$

5,959,935



$

5,771,733



$

5,647,592



$

5,663,283



$

5,220,462



$

5,794,231



$

4,986,617


Borrowings

$

746,706



$

587,225



$

691,012



$

733,726



$

896,328



$

675,185



$

828,463


Shareholders' equity

$

812,396



$

800,598



$

788,511



$

780,131



$

745,729



$

800,589



$

709,115
















CREDIT QUALITY RATIOS (4)













Allowance to ending loans

1.02

%


1.09

%


1.11

%


1.11

%


0.95

%


1.02

%


0.95

%

Allowance to nonaccrual loans

149.33

%


133.28

%


107.98

%


109.06

%


101.94

%


149.33

%


101.94

%

Allowance to nonperforming loans

95.34

%


88.49

%


82.18

%


82.08

%


77.17

%


95.34

%


77.17

%

Nonperforming loans to total loans

1.07

%


1.23

%


1.36

%


1.35

%


1.24

%


1.07

%


1.24

%

Nonperforming assets to ending loans, plus OREO

1.36

%


1.56

%


1.79

%


1.81

%


1.49

%


1.36

%


1.49

%

Nonperforming assets to total assets

0.90

%


1.03

%


1.18

%


1.21

%


0.90

%


0.90

%


0.90

%

Net charge-offs to average loans (annualized)

0.17

%


0.27

%


0.16

%


0.27

%


0.07

%


0.20

%


0.13

%


(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate.  Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.

(2) September 30, 2015 regulatory capital ratios are preliminary.

(3)  Includes loans held for sale.

(4)  Includes covered and previously covered assets for the three months ended September 30, 2015, June 30, 2015, March 31, 2015, and December 31, 2014 as FDIC loss sharing coverage expired for the majority of these assets effective October 1, 2014.

 

 


FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)






Three months ended,


Nine months ended,


Sep. 30,


Sep. 30,


2015


2014


% Change


2015


2014


% Change

Interest income












  Loans, including fees

$

58,694



$

53,725



9.2

%


$

167,744



$

151,749



10.5

%

  Investment securities












     Taxable

9,986



10,227



(2.4)

%


28,875



31,019



(6.9)

%

     Tax-exempt

1,163



894



30.1

%


3,419



2,500



36.8

%

        Total investment securities interest

11,149



11,121



0.3

%


32,294



33,519



(3.7)

%

  Other earning assets

(1,168)



(1,455)



(19.7)

%


(3,511)



(4,162)



(15.6)

%

       Total interest income

68,675



63,391



8.3

%


196,527



181,106



8.5

%













Interest expense












  Deposits

4,861



4,218



15.2

%


14,302



11,140



28.4

%

  Short-term borrowings

374



354



5.6

%


930



975



(4.6)

%

  Long-term borrowings

281



456



(38.4)

%


876



1,505



(41.8)

%

      Total interest expense

5,516



5,028



9.7

%


16,108



13,620



18.3

%

      Net interest income

63,159



58,363



8.2

%


180,419



167,486



7.7

%

  Provision for loan and lease losses

2,647



893



196.4

%


7,777



(524)



(1,584.2)

%

      Net interest income after provision for loan and lease losses

60,512



57,470



5.3

%


172,642



168,010



2.8

%













Noninterest income












  Service charges on deposit accounts

4,934



5,263



(6.3)

%


14,260



15,172



(6.0)

%

  Trust and wealth management fees

3,134



3,207



(2.3)

%


10,042



10,258



(2.1)

%

  Bankcard income

2,909



2,859



1.7

%


8,501



8,101



4.9

%

  Net gains from sales of loans

1,758



1,660



5.9

%


5,146



2,793



84.2

%

  Net gain on sale of investment securities

409



0



100.0

%


1,503



50



2,906.0

%

  FDIC loss sharing income

(973)



(192)



(406.8)

%


(2,323)



408



(669.4)

%

  Accelerated discount on covered/formerly covered loans

3,820



789



384.2

%


10,006



2,425



312.6

%

  Other

4,364



2,925



49.2

%


12,248



7,816



56.7

%

      Total noninterest income

20,355



16,511



23.3

%


59,383



47,023



26.3

%













Noninterest expenses












  Salaries and employee benefits

27,768



28,686



(3.2)

%


82,160



79,562



3.3

%

  Net occupancy

4,510



4,577



(1.5)

%


13,895



14,381



(3.4)

%

  Furniture and equipment

2,165



2,265



(4.4)

%


6,537



6,325



3.4

%

  Data processing

2,591



4,393



(41.0)

%


8,020



10,021



(20.0)

%

  Marketing

810



939



(13.7)

%


2,671



2,555



4.5

%

  Communication

531



541



(1.8)

%


1,659



1,726



(3.9)

%

  Professional services

4,092



1,568



161.0

%


7,789



4,741



64.3

%

  State intangible tax

579



648



(10.6)

%


1,733



1,936



(10.5)

%

  FDIC assessments

1,103



1,126



(2.0)

%


3,307



3,334



(0.8)

%

  Loss (gain) - other real estate owned

196



(589)



(133.3)

%


1,089



573



90.1

%

  Loss sharing expense

574



1,002



(42.7)

%


1,451



4,036



(64.0)

%

  Other

8,073



6,263



28.9

%


19,535



17,182



13.7

%

      Total noninterest expenses

52,992



51,419



3.1

%


149,846



146,372



2.4

%

Income before income taxes

27,875



22,562



23.5

%


82,179



68,661



19.7

%

Income tax expense

9,202



7,218



27.5

%


26,936



22,260



21.0

%

      Net income

$

18,673



$

15,344



21.7

%


$

55,243



$

46,401



19.1

%













ADDITIONAL DATA












Net earnings per share - basic

$

0.31



$

0.26





$

0.90



$

0.80




Net earnings per share - diluted

$

0.30



$

0.26





$

0.89



$

0.79




Dividends declared per share

$

0.16



$

0.15





$

0.48



$

0.45
















Return on average assets

0.97

%


0.88

%




1.00

%


0.94

%



Return on average shareholders' equity

9.12

%


8.16

%




9.23

%


8.75

%















Interest income

$

68,675



$

63,391



8.3

%


$

196,527



$

181,106



8.5

%

Tax equivalent adjustment

1,000



818



22.2

%


2,971



2,278



30.4

%

   Interest income - tax equivalent

69,675



64,209



8.5

%


199,498



183,384



8.8

%

Interest expense

5,516



5,028



9.7

%


16,108



13,620



18.3

%

   Net interest income - tax equivalent

$

64,159



$

59,181



8.4

%


$

183,390



$

169,764



8.0

%













Net interest margin

3.61

%


3.66

%




3.59

%


3.73

%



Net interest margin (fully tax equivalent) (1)

3.67

%


3.71

%




3.65

%


3.78

%















Full-time equivalent employees

1,394



1,395






















(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.

N/M  = Not meaningful.












 

 

FIRST FINANCIAL BANCORP.

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)












2015


Third


Second


First




% Change


Quarter


Quarter


Quarter


YTD


Linked Qtr.

Interest income










  Loans, including fees

$

58,694



$

54,586



$

54,464



$

167,744



7.5

%

  Investment securities










     Taxable

9,986



9,281



9,608



28,875



7.6

%

     Tax-exempt

1,163



1,139



1,117



3,419



2.1

%

        Total investment securities interest

11,149



10,420



10,725



32,294



7.0

%

  Other earning assets

(1,168)



(1,162)



(1,181)



(3,511)



0.5

%

       Total interest income

68,675



63,844



64,008



196,527



7.6

%











Interest expense










  Deposits

4,861



4,621



4,820



14,302



5.2

%

  Short-term borrowings

374



253



303



930



47.8

%

  Long-term borrowings

281



296



299



876



(5.1)

%

      Total interest expense

5,516



5,170



5,422



16,108



6.7

%

      Net interest income

63,159



58,674



58,586



180,419



7.6

%

  Provision for loan and lease losses

2,647



3,070



2,060



7,777



(13.8)

%

      Net interest income after provision for loan and lease losses

60,512



55,604



56,526



172,642



8.8

%











Noninterest income










  Service charges on deposit accounts

4,934



4,803



4,523



14,260



2.7

%

  Trust and wealth management fees

3,134



3,274



3,634



10,042



(4.3)

%

  Bankcard income

2,909



2,972



2,620



8,501



(2.1)

%

  Net gains from sales of loans

1,758



1,924



1,464



5,146



(8.6)

%

  Net gain on sale of investment securities

409



1,094



0



1,503



100.0

%

  FDIC loss sharing income

(973)



(304)



(1,046)



(2,323)



220.1

%

  Accelerated discount on covered/formerly covered loans

3,820



4,094



2,092



10,006



(6.7)

%

  Other

4,364



3,558



4,326



12,248



22.7

%

      Total noninterest income

20,355



21,415



17,613



59,383



(4.9)

%











Noninterest expenses










  Salaries and employee benefits

27,768



27,451



26,941



82,160



1.2

%

  Net occupancy

4,510



4,380



5,005



13,895



3.0

%

  Furniture and equipment

2,165



2,219



2,153



6,537



(2.4)

%

  Data processing

2,591



2,657



2,772



8,020



(2.5)

%

  Marketing

810



973



888



2,671



(16.8)

%

  Communication

531



558



570



1,659



(4.8)

%

  Professional services

4,092



1,727



1,970



7,789



136.9

%

  State intangible tax

579



577



577



1,733



0.3

%

  FDIC assessments

1,103



1,114



1,090



3,307



(1.0)

%

  Loss (gain) - other real estate owned

196



419



474



1,089



(53.2)

%

  Loss sharing expense

574



576



301



1,451



(0.3)

%

  Other

8,073



6,135



5,327



19,535



31.6

%

      Total noninterest expenses

52,992



48,786



48,068



149,846



8.6

%

Income before income taxes

27,875



28,233



26,071



82,179



(1.3)

%

Income tax expense

9,202



9,284



8,450



26,936



(0.9)

%

      Net income

$

18,673



$

18,949



$

17,621



$

55,243



(1.5)

%











ADDITIONAL DATA










Net earnings per share - basic

$

0.31



$

0.31



$

0.29



$

0.90




Net earnings per share - diluted

$

0.30



$

0.31



$

0.29



$

0.89




Dividends declared per share

$

0.16



$

0.16



$

0.16



$

0.48














Return on average assets

0.97

%


1.05

%


0.99

%


1.00

%



Return on average shareholders' equity

9.12

%


9.49

%


9.06

%


9.23

%













Interest income

$

68,675



$

63,844



$

64,008



$

196,527



7.6

%

Tax equivalent adjustment

1,000



988



983



2,971



1.2

%

   Interest income - tax equivalent

69,675



64,832



64,991



199,498



7.5

%

Interest expense

5,516



5,170



5,422



16,108



6.7

%

   Net interest income - tax equivalent

$

64,159



$

59,662



$

59,569



$

183,390



7.5

%











Net interest margin

3.61

%


3.56

%


3.61

%


3.59

%



Net interest margin (fully tax equivalent) (1)

3.67

%


3.62

%


3.67

%


3.65

%













Full-time equivalent employees

1,394



1,366



1,353
















(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate.  Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.

N/M = Not meaningful.










 

 

FIRST FINANCIAL BANCORP.

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)












2014


Fourth


Third


Second


First


Full


Quarter


Quarter


Quarter


Quarter


Year

Interest income










  Loans, including fees

$

57,087



$

53,725



$

48,877



$

49,147



$

208,836


  Investment securities










     Taxable

9,905



10,227



10,355



10,437



40,924


     Tax-exempt

1,060



894



796



810



3,560


        Total investment securities interest

10,965



11,121



11,151



11,247



44,484


  Other earning assets

(1,299)



(1,455)



(1,301)



(1,406)



(5,461)


       Total interest income

66,753



63,391



58,727



58,988



247,859












Interest expense










  Deposits

5,013



4,218



3,606



3,316



16,153


  Short-term borrowings

293



354



292



329



1,268


  Long-term borrowings

308



456



525



524



1,813


      Total interest expense

5,614



5,028



4,423



4,169



19,234


      Net interest income

61,139



58,363



54,304



54,819



228,625


  Provision for loan and lease losses

2,052



893



(384)



(1,033)



1,528


      Net interest income after provision for loan and lease losses

59,087



57,470



54,688



55,852



227,097












Noninterest income










  Service charges on deposit accounts

5,102



5,263



5,137



4,772



20,274


  Trust and wealth management fees

3,376



3,207



3,305



3,746



13,634


  Bankcard income

2,639



2,859



2,809



2,433



10,740


  Net gains from sales of loans

1,571



1,660



737



396



4,364


  Net gain on sale of investment securities

20



0



0



50



70


  FDIC loss sharing income

(43)



(192)



1,108



(508)



365


  Accelerated discount on covered/formerly covered loans

1,759



789



621



1,015



4,184


  Other

2,518



2,925



2,620



2,271



10,334


      Total noninterest income

16,942



16,511



16,337



14,175



63,965












Noninterest expenses










  Salaries and employee benefits

28,140



28,686



25,615



25,261



107,702


  Net occupancy

4,806



4,577



4,505



5,299



19,187


  Furniture and equipment

2,229



2,265



1,983



2,077



8,554


  Data processing

2,942



4,393



2,770



2,858



12,963


  Marketing

1,048



939



830



786



3,603


  Communication

551



541



562



623



2,277


  Professional services

1,429



1,568



1,449



1,724



6,170


  State intangible tax

175



648



644



644



2,111


  FDIC assessments

1,128



1,126



1,074



1,134



4,462


  Loss (gain) - other real estate owned

289



(589)



711



451



862


  Loss sharing expense

650



1,002



1,465



1,569



4,686


  Other

6,275



6,263



5,503



5,416



23,457


      Total noninterest expenses

49,662



51,419



47,111



47,842



196,034


Income before income taxes

26,367



22,562



23,914



22,185



95,028


Income tax expense

7,768



7,218



7,961



7,081



30,028


      Net income

$

18,599



$

15,344



$

15,953



$

15,104



$

65,000












ADDITIONAL DATA










Net earnings per share - basic

$

0.31



$

0.26



$

0.28



$

0.26



$

1.11


Net earnings per share - diluted

$

0.30



$

0.26



$

0.28



$

0.26



$

1.09


Dividends declared per share

$

0.16



$

0.15



$

0.15



$

0.15



$

0.61












Return on average assets

1.02

%


0.88

%


0.99

%


0.96

%


0.96

%

Return on average shareholders' equity

9.46

%


8.16

%


9.19

%


8.95

%


8.94

%











Interest income

$

66,753



$

63,391



$

58,727



$

58,988



$

247,859


Tax equivalent adjustment

946



818



758



702



3,224


   Interest income - tax equivalent

67,699



64,209



59,485



59,690



251,083


Interest expense

5,614



5,028



4,423



4,169



19,234


   Net interest income - tax equivalent

$

62,085



$

59,181



$

55,062



$

55,521



$

231,849












Net interest margin

3.67

%


3.66

%


3.70

%


3.82

%


3.71

%

Net interest margin (fully tax equivalent) (1)

3.72

%


3.71

%


3.76

%


3.87

%


3.76

%











Full-time equivalent employees

1,369



1,395



1,296



1,286














(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.

 

 

FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in thousands)

(Unaudited)
















Sep. 30,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


% Change


% Change


2015


2015


2015


2014


2014


Linked Qtr.


Comparable Qtr.

ASSETS














     Cash and due from banks

$

112,298



$

116,318



$

111,011



$

110,122



$

121,360



(3.5)

%


(7.5)

%

     Interest-bearing deposits with other banks

24,191



41,027



25,350



22,630



22,365



(41.0)

%


8.2

%

     Investment securities available-for-sale

1,069,667



955,764



892,169



840,468



929,594



11.9

%


15.1

%

     Investment securities held-to-maturity

756,035



791,839



839,666



867,996



900,521



(4.5)

%


(16.0)

%

     Other investments

53,431



53,585



53,393



52,626



49,986



(0.3)

%


6.9

%

     Loans held for sale

26,287



21,151



14,937



11,005



16,816



24.3

%


56.3

%

     Loans














       Commercial

1,637,467



1,315,087



1,298,874



1,315,114



1,328,526



24.5

%


23.3

%

       Real estate - construction

276,240



229,256



227,969



197,571



195,524



20.5

%


41.3

%

       Real estate - commercial

2,169,662



2,171,806



2,120,084



2,140,667



2,135,968



(0.1)

%


1.6

%

       Real estate - residential

506,653



506,391



496,852



501,894



498,873



0.1

%


1.6

%

       Installment

39,974



43,073



43,798



47,320



51,131



(7.2)

%


(21.8)

%

       Home equity

463,629



463,222



456,278



458,627



460,957



0.1

%


0.6

%

       Credit card

39,759



39,216



37,886



38,475



38,042



1.4

%


4.5

%

       Lease financing

82,679



84,723



81,796



77,567



73,216



(2.4)

%


12.9

%

          Total loans

5,216,063



4,852,774



4,763,537



4,777,235



4,782,237



7.5

%


9.1

%

       Less














          Allowance for loan and lease losses

53,332



52,876



53,076



52,858



53,989



0.9

%


(1.2)

%

                Net loans

5,162,731



4,799,898



4,710,461



4,724,377



4,728,248



7.6

%


9.2

%

     Premises and equipment

139,020



139,170



140,477



141,381



141,851



(0.1)

%


(2.0)

%

     Goodwill and other intangibles

211,732



145,465



145,586



145,853



146,000



45.6

%


45.0

%

     FDIC indemnification asset

18,931



20,338



20,397



22,666



24,160



(6.9)

%


(21.6)

%

     Accrued interest and other assets

306,210



298,817



292,349



278,697



272,568



2.5

%


12.3

%

       Total Assets

$

7,880,533



$

7,383,372



$

7,245,796



$

7,217,821



$

7,353,469



6.7

%


7.2

%















LIABILITIES














     Deposits














       Interest-bearing demand

$

1,330,673



$

1,175,219



$

1,214,882



$

1,225,378



$

1,214,726



13.2

%


9.5

%

       Savings

1,979,627



1,947,566



1,922,815



1,889,473



1,827,590



1.6

%


8.3

%

       Time

1,440,223



1,262,881



1,277,291



1,255,364



1,247,334



14.0

%


15.5

%

          Total interest-bearing deposits

4,750,523



4,385,666



4,414,988



4,370,215



4,289,650



8.3

%


10.7

%

       Noninterest-bearing

1,330,905



1,330,149



1,299,602



1,285,527



1,243,367



0.1

%


7.0

%

          Total deposits

6,081,428



5,715,815



5,714,590



5,655,742



5,533,017



6.4

%


9.9

%

     Federal funds purchased and securities sold














         under agreements to repurchase

62,317



68,349



68,142



103,192



113,303



(8.8)

%


(45.0)

%

     FHLB short-term borrowings

701,200



641,700



523,500



558,200



806,000



9.3

%


(13.0)

%

          Total short-term borrowings

763,517



710,049



591,642



661,392



919,303



7.5

%


(16.9)

%

     Long-term debt

119,515



47,084



47,598



48,241



52,656



153.8

%


127.0

%

          Total borrowed funds

883,032



757,133



639,240



709,633



971,959



16.6

%


(9.1)

%

     Accrued interest and other liabilities

103,061



108,041



96,224



68,369



74,581



(4.6)

%


38.2

%

       Total Liabilities

7,067,521



6,580,989



6,450,054



6,433,744



6,579,557



7.4

%


7.4

%















SHAREHOLDERS' EQUITY














     Common stock

570,025



571,501



570,623



574,643



574,209



(0.3)

%


(0.7)

%

     Retained earnings

378,258



369,462



360,390



352,893



344,118



2.4

%


9.9

%

     Accumulated other comprehensive loss

(17,219)



(20,715)



(17,054)



(21,409)



(20,888)



(16.9)

%


(17.6)

%

     Treasury stock, at cost

(118,052)



(117,865)



(118,217)



(122,050)



(123,527)



0.2

%


(4.4)

%

       Total Shareholders' Equity

813,012



802,383



795,742



784,077



773,912



1.3

%


5.1

%

       Total Liabilities and Shareholders' Equity

$

7,880,533



$

7,383,372



$

7,245,796



$

7,217,821



$

7,353,469



6.7

%


7.2

%















 

 

FIRST FINANCIAL BANCORP.

AVERAGE CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in thousands)

(Unaudited)








Quarterly Averages


Year-to-Date Averages


Sep. 30,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


September 30,


2015


2015


2015


2014


2014


2015


2014

ASSETS














     Cash and due from banks

$

114,279



$

114,024



$

112,841



$

124,216



$

125,528



$

113,720



$

122,693


     Federal funds sold

0



0



0



0



8,795



0



2,964


     Interest-bearing deposits with other banks

37,468



19,960



21,255



22,617



20,638



26,287



11,484


     Investment securities

1,848,083



1,782,785



1,762,622



1,811,941



1,865,241



1,798,143



1,828,207


     Loans held for sale

15,185



9,292



8,606



11,774



15,357



11,052



9,620


     Loans














       Commercial

1,464,508



1,318,408



1,300,869



1,282,752



1,221,637



1,361,861



1,157,248


       Real estate - construction

259,972



226,314



215,380



192,626



154,515



234,052



116,603


       Real estate - commercial

2,164,917



2,117,450



2,129,434



2,158,336



1,927,003



2,137,397



1,802,243


       Real estate - residential

500,544



497,350



496,451



493,895



475,510



498,130



450,646


       Installment

42,008



43,393



45,376



49,356



49,958



43,580



49,844


       Home equity

462,283



459,414



458,083



456,494



444,745



459,942



430,527


       Credit card

39,991



39,272



38,409



38,966



38,381



39,230



37,704


       Lease financing

83,300



82,578



78,063



74,175



76,485



81,333



78,999


          Total loans

5,017,523



4,784,179



4,762,065



4,746,600



4,388,234



4,855,525



4,123,814


       Less














          Allowance for loan and lease losses

54,398



54,662



53,648



54,656



55,697



54,239



57,560


                Net loans

4,963,125



4,729,517



4,708,417



4,691,944



4,332,537



4,801,286



4,066,254


     Premises and equipment

139,457



140,117



141,153



141,871



136,956



140,236



136,035


     Goodwill and other intangibles

179,333



145,500



145,689



145,872



125,894



156,964



109,146


     FDIC indemnification asset

19,848



20,744



22,112



24,172



28,050



20,893



35,221


     Accrued interest and other assets

294,611



281,947



278,618



267,462



278,287



285,117



277,270


       Total Assets

$

7,611,389



$

7,243,886



$

7,201,313



$

7,241,869



$

6,937,283



$

7,353,698



$

6,598,894
















LIABILITIES














     Deposits














       Interest-bearing demand

$

1,230,621



$

1,220,391



$

1,176,263



$

1,217,852



$

1,135,126



$

1,209,291



$

1,137,540


       Savings

2,015,373



1,950,127



1,914,723



1,904,568



1,782,472



1,960,443



1,706,845


       Time

1,369,892



1,275,730



1,270,539



1,250,109



1,123,657



1,305,751



1,013,125


          Total interest-bearing deposits

4,615,886



4,446,248



4,361,525



4,372,529



4,041,255



4,475,485



3,857,510


       Noninterest-bearing

1,344,049



1,325,485



1,286,067



1,290,754



1,179,207



1,318,746



1,129,107


          Total deposits

5,959,935



5,771,733



5,647,592



5,663,283



5,220,462



5,794,231



4,986,617


     Federal funds purchased and securities sold














          under agreements to repurchase

68,505



67,664



77,269



119,712



125,094



71,114



119,823


     FHLB short-term borrowings

606,618



472,295



565,918



564,062



710,879



548,426



648,452


          Total short-term borrowings

675,123



539,959



643,187



683,774



835,973



619,540



768,275


     Long-term debt

71,583



47,266



47,825



49,952



60,355



55,645



60,188


       Total borrowed funds

746,706



587,225



691,012



733,726



896,328



675,185



828,463


     Accrued interest and other liabilities

92,352



84,330



74,198



64,729



74,764



83,693



74,699


       Total Liabilities

6,798,993



6,443,288



6,412,802



6,461,738



6,191,554



6,553,109



5,889,779
















SHAREHOLDERS' EQUITY














     Common stock

570,723



571,078



573,932



574,588



574,190



571,899



574,572


     Retained earnings

378,160



365,847



355,848



347,435



340,680



366,700



332,891


     Accumulated other comprehensive loss

(19,725)



(18,242)



(20,163)



(18,841)



(20,969)



(19,375)



(25,106)


     Treasury stock, at cost

(116,762)



(118,085)



(121,106)



(123,051)



(148,172)



(118,635)



(173,242)


       Total Shareholders' Equity

812,396



800,598



788,511



780,131



745,729



800,589



709,115


       Total Liabilities and Shareholders' Equity

$

7,611,389



$

7,243,886



$

7,201,313



$

7,241,869



$

6,937,283



$

7,353,698



$

6,598,894
















 

 

FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS (1)

(Dollars in thousands)

(Unaudited)








 Quarterly Averages


Year-to-Date Averages



September 30, 2015


June 30, 2015


September 30, 2014


September 30, 2015


September 30, 2014



Balance


Yield


Balance


Yield


Balance


Yield


Balance


Yield


Balance


Yield

Earning assets





















    Investments:





















      Investment securities


$

1,848,083



2.39

%


$

1,782,785



2.34

%


$

1,865,241



2.37

%


$

1,798,143



2.40

%


$

1,828,207



2.45

%

      Interest-bearing deposits with other banks


37,468



0.25

%


19,960



0.26

%


29,433



0.42

%


26,287



0.26

%


14,448



0.49

%

    Gross loans (2)


5,052,556



4.52

%


4,814,215



4.45

%


4,431,641



4.68

%


4,887,470



4.49

%


4,168,655



4.73

%

       Total earning assets


6,938,107



3.93

%


6,616,960



3.87

%


6,326,315



3.98

%


6,711,900



3.91

%


6,011,310



4.03

%






















Nonearning assets





















    Allowance for loan and lease losses


(54,398)





(54,662)





(55,697)





(54,239)





(57,560)




    Cash and due from banks


114,279





114,024





125,528





113,720





122,693




    Accrued interest and other assets


613,401





567,564





541,137





582,317





522,451




       Total assets


$

7,611,389





$

7,243,886





$

6,937,283





$

7,353,698





$

6,598,894

























Interest-bearing liabilities





















    Deposits:





















      Interest-bearing demand


$

1,230,621



0.09

%


$

1,220,391



0.08

%


$

1,135,126



0.11

%


$

1,209,291



0.08

%


$

1,137,540



0.11

%

      Savings


2,015,373



0.19

%


1,950,127



0.19

%


1,782,472



0.26

%


1,960,443



0.22

%


1,706,845



0.23

%

      Time


1,369,892



1.05

%


1,275,730



1.08

%


1,123,657



0.97

%


1,305,751



1.07

%


1,013,125



0.96

%

    Total interest-bearing deposits


4,615,886



0.42

%


4,446,248



0.42

%


4,041,255



0.41

%


4,475,485



0.43

%


3,857,510



0.39

%

    Borrowed funds





















      Short-term borrowings


675,123



0.22

%


539,959



0.19

%


835,973



0.17

%


619,540



0.20

%


768,275



0.17

%

      Long-term debt


71,583



1.56

%


47,266



2.51

%


60,355



3.00

%


55,645



2.10

%


60,188



3.34

%

        Total borrowed funds


746,706



0.35

%


587,225



0.37

%


896,328



0.36

%


675,185



0.36

%


828,463



0.40

%

       Total interest-bearing liabilities


5,362,592



0.41

%


5,033,473



0.41

%


4,937,583



0.40

%


5,150,670



0.42

%


4,685,973



0.39

%






















Noninterest-bearing liabilities





















    Noninterest-bearing demand deposits


1,344,049





1,325,485





1,179,207





1,318,746





1,129,107




    Other liabilities


92,352





84,330





74,764





83,693





74,699




    Shareholders' equity


812,396





800,598





745,729





800,589





709,115




       Total liabilities & shareholders' equity


$

7,611,389





$

7,243,886





$

6,937,283





$

7,353,698





$

6,598,894

























Net interest income (1)


$

63,159





$

58,674





$

58,363





$

180,419





$

167,486




Net interest spread (1)




3.52

%




3.46

%




3.58

%




3.49

%




3.64

%

Net interest margin (1)




3.61

%




3.56

%




3.66

%




3.59

%




3.73

%











































(1) Not tax equivalent.





















(2) Loans held for sale, nonaccrual loans, covered loans, and indemnification asset are included in gross loans.



 

 

FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS  (1)

(Dollars in thousands)

(Unaudited)









































 Linked Qtr. Income Variance


 Comparable Qtr. Income Variance


Year-to-Date Income Variance



Rate


Volume


Total


Rate


Volume


Total


Rate


Volume


Total

Earning assets



















    Investment securities


$

218



$

511



$

729



$

132



$

(104)



$

28



$

(685)



$

(540)



$

(1,225)


    Interest-bearing deposits with other banks


0



11



11



(12)



5



(7)



(25)



23



(2)


    Gross loans (2)


783



3,308



4,091



(1,803)



7,066



5,263



(7,499)



24,147



16,648


       Total earning assets


1,001



3,830



4,831



(1,683)



6,967



5,284



(8,209)



23,630



15,421





















Interest-bearing liabilities



















    Total interest-bearing deposits


$

10



$

230



$

240



$

38



$

605



$

643



$

1,187



$

1,975



$

3,162


    Borrowed funds



















    Short-term borrowings


43



78



121



109



(89)



20



178



(223)



(45)


    Long-term debt


(112)



97



(15)



(219)



44



(175)



(557)



(72)



(629)


       Total borrowed funds


(69)



175



106



(110)



(45)



(155)



(379)



(295)



(674)


       Total interest-bearing liabilities


(59)



405



346



(72)



560



488



808



1,680



2,488


          Net interest income (1)


$

1,060



$

3,425



$

4,485



$

(1,611)



$

6,407



$

4,796



$

(9,017)



$

21,950



$

12,933








































(1) Not tax equivalent.



















(2) Loans held for sale, nonaccrual loans, covered loans, and indemnification asset are included in gross loans.





 

 

FIRST FINANCIAL BANCORP.

CREDIT QUALITY

(Dollars in thousands)

(Unaudited)


























Nine months  ended


Sep. 30,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Sep. 30,


Sep. 30,


2015 (2)


2015 (2)


2015 (2)


2014 (2)


2014 (3)


2015 (2)


2014 (3)

ALLOWANCE FOR LOAN AND LEASE LOSS ACTIVITY











Balance at beginning of period

$

52,876



$

53,076



$

52,858



$

53,989



$

42,027



$

52,858



$

43,829


  Provision for loan and lease losses

2,647



3,070



2,060



2,052



1,093



7,777



2,281


  Gross charge-offs














    Commercial

536



510



1,481



130



83



2,527



1,310


    Real estate - construction

85



0



0



0



0



85



0


    Real estate - commercial

941



2,515



208



385



702



3,664



1,944


    Real estate - residential

101



250



314



221



161



665



701


    Installment

124



12



131



78



63



267



205


    Home equity

322



163



700



349



469



1,185



1,396


    Other

276



237



294



287



338



807



871


    Covered / formerly covered loans

1,577



1,585



1,916



4,318



   *



5,078



  *


      Total gross charge-offs

3,962



5,272



5,044



5,768



1,816



14,278



6,427


  Recoveries














    Commercial

357



185



44



75



566



586



1,185


    Real estate - construction

0



10



29



0



0



39



0


    Real estate - commercial

444



179



354



423



323



977



771


    Real estate - residential

87



23



64



29



34



174



161


    Installment

59



44



60



45



46



163



173


    Home equity

195



129



154



45



46



478



186


    Other

52



71



45



111



135



168



295


    Covered / formerly covered loans

577



1,361



2,452



1,857



   *



4,390



  *


      Total recoveries

1,771



2,002



3,202



2,585



1,150



6,975



2,771


  Total net charge-offs

2,191



3,270



1,842



3,183



666



7,303



3,656


Ending allowance for loan and lease losses

$

53,332



$

52,876



$

53,076



$

52,858



$

42,454



$

53,332



$

42,454
















NET CHARGE-OFFS TO AVERAGE LOANS AND LEASES (ANNUALIZED)











  Commercial

0.05

%


0.10

%


0.45

%


0.02

%


(0.16)

%


0.19

%


0.01

%

  Real estate - construction

0.13

%


(0.02)

%


(0.05)

%


0.00

%


0.00

%


0.03

%


0.00

%

  Real estate - commercial

0.10

%


0.48

%


(0.03)

%


(0.01)

%


0.09

%


0.18

%


0.10

%

  Real estate - residential

0.01

%


0.21

%


0.24

%


0.18

%


0.13

%


0.15

%


0.19

%

  Installment

0.65

%


(0.32)

%


0.68

%


0.28

%


0.15

%


0.34

%


0.09

%

  Home equity

0.12

%


0.03

%


0.53

%


0.29

%


0.42

%


0.23

%


0.42

%

  Other

0.74

%


0.55

%


0.88

%


0.63

%


0.72

%


0.72

%


0.67

%

  Covered/formerly covered loans

1.60

%


0.33

%


(0.74)

%


3.06

%


   *



0.34

%


  *


     Total net charge-offs

0.17

%


0.27

%


0.16

%


0.27

%


0.07

%


0.20

%


0.13

%















COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS



  Nonaccrual loans (1)














    Commercial

$

7,191



$

6,683



$

6,926



$

5,817



$

6,486



$

7,191



$

6,486


    Real estate - construction

79



223



223



223



223



79



223


    Real estate - commercial

17,228



21,186



29,925



27,752



25,262



17,228



25,262


    Real estate - residential

4,940



5,257



6,100



7,241



6,696



4,940



6,696


    Installment

321



305



278



443



398



321



398


    Home equity

2,702



2,735



2,462



3,064



2,581



2,702



2,581


    Lease financing

0



0



0



0



0



0



0


   Covered /formerly covered loans

3,252



3,284



3,239



3,929



   *



3,252



  *


      Nonaccrual loans

35,713



39,673



49,153



48,469



41,646



35,713



41,646


  Accruing troubled debt restructurings (TDRs)

20,226



20,084



15,429



15,928



13,369



20,226



13,369


     Total nonperforming loans

55,939



59,757



64,582



64,397



55,015



55,939



55,015


  Other real estate owned (OREO)

15,187



16,401



20,906



22,674



11,316



15,187



11,316


     Total nonperforming assets

71,126



76,158



85,488



87,071



66,331



71,126



66,331


  Accruing loans past due 90 days or more

58



70



85



216



249



58



249


     Total underperforming assets

$

71,184



$

76,228



$

85,573



$

87,287



$

66,580



$

71,184



$

66,580


  Classified assets

$

95,597



$

106,280



$

109,090



$

109,122



$

105,914



$

95,597



$

105,914


  Covered/formerly covered classified assets

33,110



33,651



44,727



45,682



   *



33,110



  *


Total classified assets

$

128,707



$

139,931



$

153,817



$

154,804



$

105,914



$

128,707



$

105,914
















CREDIT QUALITY RATIOS











Allowance for loan and lease losses to














     Nonaccrual loans

149.33

%


133.28

%


107.98

%


109.06

%


101.94

%


149.33

%


101.94

%

     Nonperforming loans

95.34

%


88.49

%


82.18

%


82.08

%


77.17

%


95.34

%


77.17

%

     Total ending loans

1.02

%


1.09

%


1.11

%


1.11

%


0.95

%


1.02

%


0.95

%

Allowance and loan marks, net of indemnification asset, to total loans

1.17

%


1.27

%


1.43

%


1.51

%


   *



1.17

%


  *


Nonperforming loans to total loans

1.07

%


1.23

%


1.36

%


1.35

%


1.24

%


1.07

%


1.24

%

Nonperforming assets to














     Ending loans, plus OREO

1.36

%


1.56

%


1.79

%


1.81

%


1.49

%


1.36

%


1.49

%

     Total assets

0.90

%


1.03

%


1.18

%


1.21

%


0.90

%


0.90

%


0.90

%

Nonperforming assets, excluding accruing TDRs to














     Ending loans, plus OREO

0.97

%


1.15

%


1.46

%


1.48

%


1.19

%


0.97

%


1.19

%

     Total assets

0.65

%


0.76

%


0.97

%


0.99

%


0.72

%


0.65

%


0.72

%















(1)  Nonaccrual loans include nonaccrual TDRs of $13.6 million, $14.1 million, $20.3 million, $12.3 million, and $13.2 million, as of September 30, 2015, June 30. 2015, March 31, 2015, December 31, 2014, and September 30, 2014, respectively.

(2) Includes covered and formerly covered assets for the three months ended September 30, 2015, June 30, 2015, March 31, 2015 and December 31, 2014 as FDIC loss sharing coverage expired for the majority of these assets effective October 1, 2014.

(3) Excludes covered assets.

* Amounts reclassified in the fourth quarter of 2014 due to the expiration of FDIC loss sharing coverage on non-single family assets effective October 1, 2014.

 

 

FIRST FINANCIAL BANCORP.

CAPITAL ADEQUACY

(Dollars in thousands, except per share data)

(Unaudited)












Nine months ended,


Sep. 30,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Sep. 30,


Sep. 30,


2015


2015


2015


2014


2014


2015


2014

PER COMMON SHARE














Market Price














  High

$

19.69



$

18.55



$

18.30



$

19.00



$

17.66



$

19.69



$

18.43


  Low

$

17.55



$

16.68



$

16.52



$

15.34



$

15.83



$

16.52



$

15.51


  Close

$

19.08



$

17.94



$

17.81



$

18.59



$

15.83



$

19.08



$

15.83
















Average shares outstanding - basic

61,135,749



61,115,802



61,013,489



60,905,095



59,403,109



61,088,794



57,907,203


Average shares outstanding - diluted

61,987,795



61,915,294



61,731,844



61,627,518



60,112,932



61,858,724



58,639,394


Ending shares outstanding

61,713,633



61,707,847



61,686,887



61,456,547



61,368,473



61,713,633



61,368,473
















Total shareholders' equity

$

813,012



$

802,383



$

795,742



$

784,077



$

773,912



$

813,012



$

773,912
















REGULATORY CAPITAL (1)

Preliminary










Preliminary



Common equity tier 1 capital

$

638,574



$

697,139



$

686,191



$

673,851



$

662,504



$

638,574



$

662,504


Common equity tier 1 capital ratio

10.51

%


12.34

%


12.29

%


12.69

%


12.74

%


10.51

%


12.74

%

Tier 1 capital

$

638,678



$

697,243



$

686,295



$

673,955



$

662,608



$

638,678



$

662,608


Tier 1 ratio

10.52

%


12.35

%


12.29

%


12.69

%


12.74

%


10.52

%


12.74

%

Total capital

$

812,029



$

751,818



$

740,967



$

728,284



$

717,823



$

812,029



$

717,823


Total capital ratio

13.37

%


13.31

%


13.27

%


13.71

%


13.80

%


13.37

%


13.80

%

Total capital in excess of minimum














  requirement

$

326,117



$

300,006



$

294,290



$

303,358



$

301,653



$

326,117



$

301,653


Total risk-weighted assets

$

6,073,899



$

5,647,658



$

5,583,461



$

5,311,573



$

5,202,123



$

6,073,899



$

5,202,123


Leverage ratio

8.58

%


9.77

%


9.67

%


9.44

%


9.70

%


8.58

%


9.70

%















OTHER CAPITAL RATIOS














Ending shareholders' equity to ending assets

10.32

%


10.87

%


10.98

%


10.86

%


10.52

%


10.32

%


10.52

%

Ending tangible shareholders' equity to ending tangible assets

7.84

%


9.08

%


9.16

%


9.02

%


8.71

%


7.84

%


8.71

%

Average shareholders' equity to average assets

10.67

%


11.05

%


10.95

%


10.77

%


10.75

%


10.89

%


10.75

%

Average tangible shareholders' equity to average tangible assets

8.12

%


9.23

%


9.11

%


8.94

%


8.83

%


8.25

%


8.73

%















REPURCHASE PROGRAM (2)














Shares repurchased

148,935



0



0



0



0



148,935



40,255


Average share repurchase price

$

18.68



N/A



N/A



N/A



N/A



$

18.68



$

17.32


Total cost of shares repurchased

$

2,783



N/A



N/A



N/A



N/A



$

2,783



$

697
















(1) 2015 amounts and ratios are calculated under the Basel III standardized approach

(2) Represents share repurchases as part of publicly announced plans.

N/A = Not applicable

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/first-financial-bancorp-reports-third-quarter-2015-financial-results-300164941.html

SOURCE First Financial Bancorp

Copyright 2015 PR Newswire

First Financial Bancorp (NASDAQ:FFBC)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more First Financial Bancorp Charts.
First Financial Bancorp (NASDAQ:FFBC)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more First Financial Bancorp Charts.