25.07.2013 22:19:00

First Financial Bancorp Reports Second Quarter 2013 Financial Results

CINCINNATI, July 25, 2013 /PRNewswire/ -- First Financial Bancorp (Nasdaq: FFBC) ("First Financial" or the "Company") announced today financial and operational results for the second quarter 2013.

Second quarter net income was $15.8 million and earnings per diluted common share were $0.27.  This compares with first quarter net income of $13.8 million and earnings per diluted common share of $0.24 and second quarter 2012 net income of $17.8 million and earnings per diluted common share of $0.30.

  • Quarterly adjusted pre-tax, pre-provision income increased 4.7% to $26.4 million, or 1.68% of average assets
  • Continued solid quarterly performance
    • Quarterly results included several items which reduced earnings per diluted share by $0.02
    • Return on average assets of 1.01%; 1.08% as adjusted for the items noted below
    • Return on average tangible common equity of 10.54%; 11.30% as adjusted for the items noted below
  • Capital ratios remain strong
    • Tangible common equity to tangible assets of 9.62%
    • Tier 1 capital ratio of 15.41%
    • Total risk-based capital ratio of 16.68%
  • Total uncovered loan portfolio growth of 16.5% on an annualized basis
    • Strong performance in specialty finance, commercial real estate and traditional C&I with solid contributions from construction and residential mortgage
    • Uncovered loan growth exceeded the covered loan decline for the third consecutive quarter as total loans increased $67.8 million
  • Quarterly net interest margin of 4.02%
    • Decline of 2 bps compared to the linked quarter
    • Strong growth in uncovered loans helped to offset impact of covered loan decline
    • Cost of interest-bearing deposits declined 6 bps during the quarter to 0.35%
    • Yield on uncovered loan portfolio declined 4 bps to 4.56%
  • Total nonperforming loans declined $2.3 million during the quarter, which represents 2.22% of total loans compared to 2.38% for the linked quarter

During the quarter, the Company incurred certain pre-tax expenses resulting from its efficiency initiative of $1.5 million.  Approximately $0.5 million was related to employee benefit expenses associated with staffing reductions and $1.0 million was related to real estate expenses associated with banking center consolidation and closure plans.  Additionally, the Company incurred pre-tax pension settlement charges of $4.3 million resulting from recent employee-driven activity.  The Company also recognized other pre-tax income not expected to recur of $0.4 million and gains of $0.2 million resulting from sales of investment securities.  In the aggregate, these items reduced pre-tax earnings by $5.2 million, or $0.06 per diluted share after taxes.

The Company also enhanced its valuation methodology related to certain estimates of its of cash flows and impairment associated with the covered loan portfolio during the quarter.  As a result of these enhancements, the allowance for loan losses related to FDIC covered loans was reduced by $7.8 million with an equivalent amount reflected in the negative provision for covered loan losses for the quarter.  The Company also recognized the corresponding reduction in the FDIC indemnification asset of $6.3 million related to this change in estimate with an equivalent amount reflected in the negative FDIC loss sharing income for the quarter.  In the aggregate, these items increased pre-tax earnings by $1.6 million, or $0.02 per diluted share after taxes.

The Company's income tax expense for the second quarter benefitted from a favorable tax reversal related to an intercompany tax obligation associated with an unconsolidated former Irwin subsidiary as well as other nonrecurring items associated with favorable tax changes and recent tax planning strategies.  In the aggregate, these items reduced the Company's quarterly income tax expense by $1.1 million, or $0.02 per diluted share.

The board of directors has authorized a regular dividend of $0.15 per common share and a variable dividend of $0.12 per common share for the next regularly scheduled dividend, payable on October 1, 2013 to shareholders of record as of August 30, 2013.  As previously disclosed, this will be the last variable dividend paid with subsequent quarterly dividends expected to be comprised solely of the regular dividend.

Under the announced share repurchase plan, the Company repurchased 291,400 shares during the second quarter at an average price of $15.47 per share.  When combined with the regular and variable dividends paid to shareholders, First Financial returned 130.1% of quarterly net income to shareholders during the second quarter.

The Company continued to make progress on its efficiency initiative during the quarter.  Adjusting for expenses covered under loss sharing agreements, noninterest expense items discussed above, OREO costs and other operating expense variances that were primarily timing-related differences, noninterest expense declined $0.9 million during the quarter.  The timing-related expenses, totaling $1.6 million in the aggregate, were unrelated to initiatives associated with the $17.1 million annual cost savings target.  The Company estimates that it has achieved $15.0 million of annualized run rate savings to date and remains on track to realize 85% of the annual target in 2013.  All initiatives related to the annual target have been implemented and opportunities for further efficiencies are currently under review.

Claude Davis, President and Chief Executive Officer, commented, "On a reported basis, quarterly net income increased $2.0 million, or 14.5%, compared to the prior quarter.  Adjusting for the effects of expenses related to our efficiency initiative and other items incurred during the quarter, net income increased $2.1 million, or 13.8%, compared to the linked quarter, driven primarily by a rebound in fee revenue which more than offset the modest decline in net interest income.

"Net interest income declined $0.6 million, or 1.0%, and net interest margin declined 2 bps to 4.02% compared to the linked quarter.  While we continue to see a significant difference in the yields on new loan originations compared to loans that payoff, our strong loan growth helped to mitigate the impact of both the continued low rate environment and the decline in our covered loan portfolio.

"We were very pleased with our asset generation during the quarter as uncovered loans increased $133.3 million, or 16.5% on an annualized basis.  This marks the third consecutive quarter that our growth in uncovered loans has outpaced the decline in the covered loan portfolio.  Total loans increased $67.8 million, or 6.9% on an annualized basis, which is a respectable achievement in its own right.  Almost all lending areas of the Company contributed to the quarterly growth led by strong performance in our specialty finance and commercial real estate portfolios.  Specialty finance balances increased $43.2 million during the quarter, or 33.9% on a linked quarter basis, and investment CRE balances increased $36.0 million, or 4.7% on a linked quarter basis.

"Due to our initiative in late 2012 to pre-fund the investment portfolio's expected 12 month cash flows with wholesale borrowings, we were in a modest liability sensitive position as of March 31, 2013.  Early in the second quarter, we began to unwind the pre-funding initiative, as evidenced by the declines in average balances of both the investment portfolio and short-term borrowings.  As of June 30, 2013, we anticipate that we will be approximately neutral on our asset/liability position under a +100 bp parallel rate shift and asset sensitive under a +200 bp rate shift.  We continue to execute on deleverage strategies but will remain prudent in managing our balance sheet given strong loan demand and rational deposit pricing."

NET INTEREST INCOME AND NET INTEREST MARGIN

Net interest income for the second quarter was $58.1 million as compared to $58.7 million for the first quarter and $64.8 million for the second quarter 2012.  Compared to the linked quarter, total interest income declined $1.2 million, or 1.9%, and total interest expense declined $0.6 million, or 12.4%.  Net interest margin was 4.02% for the second quarter 2013 as compared to 4.04% for the first quarter 2013 and 4.49% for the second quarter 2012.

Interest income earned on loans decreased $1.0 million, or 1.8%, compared to the prior quarter.  The lower interest income earned on loans and modest decline in net interest margin was driven primarily by a 9.8% decrease in the average balance of covered loans outstanding and a 42 bp decline in the yield earned on the portfolio.

Growth in average uncovered loan balances of $109.3 million, or 3.4% on a linked quarter basis, and higher loan fees helped to partially offset the impact on net interest income and margin from the decline in covered loans during the quarter.  The yield earned on the uncovered portfolio declined 4 bps during the quarter.

Interest income earned from investment securities declined slightly during the quarter despite a decrease of $133.6 million, or 7.3%, in average balances as the yield earned on the portfolio increased 10 bps to 2.08%, helping to mitigate the impact on net interest margin of lower yields earned on loans.

Interest expense and net interest margin continued to benefit from declining deposit costs.  The average balance of interest-bearing deposits increased 0.2% compared to the prior quarter as a $50.7 million increase in average interest-bearing demand, savings and money market balances were partially offset by a decline of $43.2 million in average time deposit balances during the quarter.  The cost of funds related to interest-bearing deposits decreased 6 bps to 35 bps compared to 41 bps for the linked quarter.

NONINTEREST INCOME

The following table presents noninterest income for the three months ended June 30, 2013 and for the trailing four quarters, adjusted to exclude the impact of covered loan activity and other select items on the Company's reported balance.  













































Table I















For the Three Months Ended






June 30,


March 31,


December 31,


September 30,


June 30,





(Dollars in thousands)

2013


2013


2012


2012


2012



















Total noninterest income

$      11,615


$      26,698


$      26,121


$      30,830


$      33,545



















Selected components of noninterest income




























Accelerated discount on covered loans 1

1,935


1,935


2,455


3,798


3,764





FDIC loss sharing income

(7,384)


8,934


5,754


8,496


8,280





Gain on sale of investment securities

188


1,536


1,011


2,617


-





Other items not expected to recur

442


-


-


-


5,000



















Total noninterest income excluding items noted above

$      16,434


$      14,293


$      16,901


$      15,919


$      16,501

































1  Net of the corresponding valuation adjustment on the FDIC indemnification asset



















Excluding the items highlighted in Table I, noninterest income earned in the second quarter was $16.4 million compared to $14.3 million in the first quarter and $16.5 million in the second quarter 2012.  The increase of $2.1 million compared to the linked quarter was driven by higher service charges on deposits, bankcard income, net gains from sales of residential mortgages, client derivative fees and a credit valuation adjustment related to client derivatives, partially offset by lower trust and wealth management fees.  

NONINTEREST EXPENSE

The following table presents noninterest expense for the three months ended June 30, 2013 and for the trailing four quarters, adjusted to exclude the impact of covered asset activity and other select items on the Company's reported balance.













































Table II















For the Three Months Ended






June 30,


March 31,


December 31,


September 30,


June 30,





(Dollars in thousands)

2013


2013


2012


2012


2012



















Total noninterest expense

$      53,283


$      53,106


$      53,474


$      55,286


$      57,459



















Selected components of noninterest expense




























Loss (gain) - covered real estate owned

(2,212)


(157)


(54)


(25)


1,233





Loss sharing expense

1,578


2,286


2,305


3,584


3,085





Pension settlement charges

4,316


-


-


-


-





Expenses associated with efficiency initiative

1,518


2,878


952


351


2,160





Other items not expected to recur

-


390


-


-


-



















Total noninterest expense excluding items noted above

$      48,083


$      47,709


$      50,271


$      51,376


$      50,981



















FDIC loss share support 1

$           795


$           776


$           798


$           951


$        1,014

































1  Represents direct expenses associated with credit management and loan administration related to covered assets as well as compliance





with FDIC loss sharing agreements; included in total noninterest expense excluding the items noted above and comprised of several noninterest




expense line items; expected to recur but decline over time as assets covered under loss sharing agreements decrease



















Excluding the items highlighted in Table II, noninterest expense in the second quarter was $48.1 million as compared to $47.7 million in the first quarter and $51.0 million in the second quarter 2012.  The increase of $0.4 million compared to the linked quarter was due primarily to higher marketing and other miscellaneous expenses, partially offset by lower salaries and employee benefits, uncovered OREO and equipment expenses.  Expenses associated with the efficiency initiative and other staffing-related changes include $0.5 million of employee benefit expenses related to staffing reductions and $1.0 million of real estate expenses associated with banking center consolidation and closure plans.

During the quarter, the Company recognized $4.3 million of pension settlement charges associated with recent employee-related actions and the resulting lump-sum distributions from its pension plan.  Pension settlement charges are an acceleration of previously deferred costs that would have been recognized in future periods and are determined in accordance with FASB ASC Topic 715, Compensation - Retirement Benefits.  As First Financial has exceeded the annual accounting threshold for lump-sum distributions, it will recognize a proportionate share of any further lump-sum distributions from its pension plan as additional pension settlement charges through the remainder of 2013.

INCOME TAXES

For the second quarter, income tax expense was $6.5 million, resulting in an effective tax rate of 29.0%, compared with income tax expense of $6.4 million and an effective tax rate of 31.5% during the first quarter and $8.7 million and an effective tax rate of 32.8% during the second quarter 2012.  The lower second quarter tax rate resulted from a favorable tax reversal related to an intercompany tax obligation associated with an unconsolidated former Irwin subsidiary as well as other nonrecurring items associated with favorable tax changes and recent tax planning strategies.  In the aggregate, these items reduced the Company's quarterly income tax expense by $1.1 million.  The Company anticipates this will be the last meaningful adjustment related to the resolution of the former Irwin subsidiary and that a normalized effective tax rate in future periods is estimated to be 34.5%.

CREDIT QUALITY – EXCLUDING COVERED ASSETS

The following table presents certain credit quality metrics related to the Company's uncovered loan portfolio as of June 30, 2013 and the trailing four quarters.













































Table III















As of or for the Three Months Ended






June 30,


March 31,


December 31,


September 30,


June 30,





(Dollars in thousands)

2013


2013


2012


2012


2012



















Total nonaccrual loans

$      42,063


$      42,128


$      50,930


$      49,404


$      63,093





Troubled debt restructurings - accruing

12,924


12,757


10,856


11,604


9,909





Troubled debt restructurings - nonaccrual

19,948


22,324


14,111


13,017


10,185





Total troubled debt restructurings

32,872


35,081


24,967


24,621


20,094





Total nonperforming loans

74,935


77,209


75,897


74,025


83,187





Total nonperforming assets

86,733


89,202


88,423


87,937


98,875



















Nonperforming assets as a % of:














Period-end loans plus OREO

2.56%


2.74%


2.77%


2.86%


3.27%





Total assets

1.38%


1.40%


1.36%


1.41%


1.57%





Nonperforming assets ex. accruing TDRs as a % of:













Period-end loans plus OREO

2.17%


2.34%


2.43%


2.48%


2.94%





Total assets

1.18%


1.20%


1.19%


1.22%


1.42%



















Nonperforming loans as a % of total loans

2.22%


2.38%


2.39%


2.41%


2.76%



















Provision for loan and lease losses - uncovered

$        2,409


$        3,041


$        3,882


$        3,613


$        8,364



















Allowance for uncovered loan & lease losses

$      47,047


$      48,306


$      47,777


$      49,192


$      50,952



















Allowance for loan & lease losses as a % of:














Total loans

1.39%


1.49%


1.50%


1.60%


1.69%





Nonaccrual loans

111.9%


114.7%


93.8%


99.6%


80.8%





Nonaccrual loans plus nonaccrual TDRs

75.9%


75.0%


73.5%


78.8%


69.5%





Nonperforming loans

62.8%


62.6%


63.0%


66.5%


61.3%



















Total net charge-offs

$        3,668


$        2,512


$        5,297


$        5,373


$        6,849





Annualized net-charge-offs as a % of average














loans & leases

0.45%


0.32%


0.68%


0.71%


0.93%













































Net Charge-offs

For the second quarter, net charge-offs increased $1.2 million, or 46.0%, to $3.7 million compared to the linked quarter due to increases in commercial real estate and C&I net charge-offs, partially offset by lower home equity net charge-offs.  The increase was driven primarily by a $0.9 million charge-off related to a nonaccrual commercial real estate credit.

Nonperforming Assets

Nonaccrual loans, including nonaccrual troubled debt restructurings, decreased $2.4 million, or 3.8%, to $62.0 million as of June 30, 2013 from $64.5 million as of March 31, 2013.  Contributing to the decline was a $1.5 million paydown related to a commercial relationship classified as a nonaccrual troubled debt restructuring.  Other activity included the addition to nonaccrual loans of a $2.0 million commercial real estate credit that was offset by reductions resulting from paydowns or transfers to OREO.

OREO decreased $0.2 million, or 1.6%, to $11.8 million during the second quarter as resolutions and valuation adjustments of $2.2 million exceeded $2.0 million of additions during the quarter.  Additions were driven by two properties totaling $1.6 in the aggregate and resolutions included three properties totaling $1.0 million in the aggregate for the quarter.

Classified assets as of June 30, 2013 declined to $129.8 million, or 0.5%, from $130.4 million for the linked quarter and decreased $15.8 million, or 10.8%, from $145.6 million as of June 30, 2012.  Classified assets are defined by the Company as nonperforming assets plus performing loans internally rated substandard or worse.

Delinquent Loans

As of June 30, 2013, loans 30-to-89 days past due totaled $13.4 million, or 0.40% of period-end loans, as compared to $18.2 million, or 0.56%, as of March 31, 2013 and $26.0 million, or 0.86%, as of June 30, 2012.  The decline of $4.8 million, or 26.4%, during the second quarter was driven primarily by the reclassification of a $2.0 million commercial real estate credit to nonaccrual status as well as a commercial real estate credit and an equipment finance credit, totaling $1.9 million in the aggregate, where the borrowers made payments to bring the loans current.

Provision for Loan & Lease Losses

Second quarter provision expense related to uncovered loans and leases was $2.4 million as compared to $3.0 million for the linked quarter and $8.4 million for the comparable year-over-year quarter.  Provision expense is a result of the Company's modeling efforts to estimate the period-end allowance for loan and lease losses.  As a percentage of net charge-offs, second quarter provision expense equaled 65.7%.

LOANS (EXCLUDING COVERED LOANS)

The following table presents the loan portfolio, excluding covered loans, as of June 30, 2013, March 31, 2013 and June 30, 2012. 



















































Table IV

















As of






June 30, 2013


March 31, 2013


June 30, 2012








Percent




Percent




Percent





(Dollars in thousands)

Balance


of Total


Balance


of Total


Balance


of Total





















Commercial

$    940,420


27.8%


$    892,381


27.5%


$    823,890


27.3%





















Real estate - construction

97,246


2.9%


87,542


2.7%


86,173


2.9%





















Real estate - commercial

1,477,226


43.7%


1,433,182


44.1%


1,321,446


43.9%





















Real estate - residential

343,016


10.1%


330,260


10.2%


292,503


9.7%





















Installment

50,781


1.5%


53,509


1.6%


61,590


2.0%





















Home equity

370,206


10.9%


365,943


11.3%


365,413


12.1%





















Credit card

33,222


1.0%


32,465


1.0%


31,486


1.0%





















Lease financing

70,011


2.1%


53,556


1.6%


30,109


1.0%





















Total

$ 3,382,128


100.0%


$ 3,248,838


100.0%


$ 3,012,610


100.0%



































Loans, excluding covered loans, totaled $3.4 billion as of June 30, 2013, increasing $133.3 million, or 16.5% on an annualized basis, compared to the linked quarter and $369.5 million, or 12.3%, compared to June 30, 2012.  The increase relative to the linked quarter was driven by growth in specialty finance, commercial real estate and traditional C&I with continued solid performance from construction and residential mortgage lending.

INVESTMENTS

The following table presents a summary of the total investment portfolio at June 30, 2013.  
















































Table V

















As of June 30, 2013







Securities


Securities


Other


Total


Percent





(Dollars in thousands)


HTM


AFS


Investments


Securities


of Portfolio




















Agency


$      19,854


$      10,147


$             -


$      30,001


1.8%





CMO - fixed rate


413,656


362,901


-


776,557


47.6%





CMO - variable rate


-


96,874


-


96,874


5.9%





MBS - fixed rate


95,747


129,652


-


225,399


13.8%





MBS - variable rate


132,088


37,808


-


169,896


10.4%





Municipal


8,901


33,137


-


42,038


2.6%





Other tax-exempt


-


43,097


-


43,097


2.6%





Corporate


-


70,155


-


70,155


4.3%





Asset-backed securities

-


60,486


-


60,486


3.7%





Other securities AFS


-


40,437


-


40,437


2.5%





Regulatory stock and other

-


-


75,645


75,645


4.6%






















$    670,246


$    884,694


$   75,645


$ 1,630,585


100.0%































































The investment portfolio decreased $113.0 million, or 6.5%, during the second quarter as $54.9 million of purchases were offset by sales, amortizations and paydowns.  In addition, the Company sold $19.9 million of agency MBS and CMOs during the quarter in order to enhance liquidity and reduce prepayment and premium risks, recognizing a pre-tax gain of $0.2 million.  The organic runoff of principal and interest payments in the investment portfolio is complementing loan demand as the Company manages the potential impact of rising long-term interest rates on its interest rate sensitivity position and capital.  This decline could be accelerated in the future depending on the Company's view of forward rates.  As of June 30, 2013, the overall duration of the investment portfolio increased to 4.0 years compared to 3.1 years as of March 31, 2013.  The yield earned on the portfolio during the quarter increased 10 bps to 2.08% from 1.98% for the linked quarter, driven partially by stabilization in premium amortization.  Due to an increase in interest rates and a widening of spreads for fixed income securities during the quarter, the net unrealized gain included in accumulated other comprehensive loss related to the investment portfolio of $9.4 million as of March 31, 2013 declined $15.2 million to a net unrealized loss of $5.8 million as of June 30, 2013.

DEPOSITS

Non-time deposit balances totaled $3.8 billion as of June 30, 2013, consistent with balances as of March 31, 2013, as increases in commercial balances of $29.7 million and public fund balances of $13.0 million were offset by a decrease in consumer balances of $42.9 million.

Time deposit balances decreased $51.4 million, or 5.0%, compared to the linked quarter due primarily to a decline in consumer balances of $56.6 million, offset by an increase in public fund balances of $10.7 million.

The low interest rate environment continued to have a positive impact on the Company's deposit costs as the total cost of deposit funding declined to 27 bps for the quarter, a decrease of 5 bps compared to the prior quarter and 22 bps compared to the second quarter 2012.

CAPITAL MANAGEMENT

The following table presents First Financial's regulatory and other capital ratios as of June 30, 2013, March 31, 2013 and June 30, 2012.

































Table VI











As of






June 30,


March 31,


June 30,






2013


2013


2012















Leverage Ratio

10.12%


10.00%


10.21%















Tier 1 Capital Ratio

15.41%


15.87%


17.14%















Total Risk-Based Capital Ratio

16.68%


17.15%


18.42%















Ending tangible shareholders' equity










to ending tangible assets

9.62%


9.60%


9.91%















Ending tangible common shareholders'










equity to ending tangible assets

9.62%


9.60%


9.91%















Tangible book value per share

$10.29


$10.33


$10.47

































Shareholders' equity decreased $6.2 million during the quarter due primarily to the change in the unrealized gain/loss related to the investment portfolio, regular and variable dividends declared during the quarter and share repurchases. This decline was partially offset by net income and a $10.4 million adjustment related to the Company's updated pension plan assumptions reflecting the recent change in long-term interest rates and their estimated impact on the benefit obligation.  The Company's tangible common equity ratio increased during the quarter as the decline in period end tangible assets outweighed the decline in tangible equity.  The tier 1 capital and total risk-based capital ratios declined during the quarter due primarily to an increase in risk-weighted assets.  Regulatory capital ratios as of June 30, 2013 are considered preliminary pending the filing of the Company's regulatory reports.  

Teleconference / Webcast Information

First Financial's senior management will host a conference call to discuss the Company's financial and operating results on Friday, July 26, 2013 at 8:30 a.m. Eastern Time.  Members of the public who would like to listen to the conference call should dial (888) 317-6016 (U.S. toll free), (855) 669-9657 (Canada toll free) or +1 (412) 317-6016 (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 through August 12, 2013 at (877) 344-7529 (U.S. toll free) and +1 (412) 317-0088 (International); conference number 10031278.  The webcast will be archived on the Investor Relations section of the Company's website through July 26, 2014.

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/investor.

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 (the ''Act'').  In addition, certain statements in future filings by First Financial with the SEC, in press releases, and in oral and written statements made by or with the approval of First Financial which are not statements of historical fact constitute forward-looking statements within the meaning of the 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.  Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

  • management's ability to effectively execute its business plan;
  • the risk that the strength of the United States economy in general and the strength of the local economies in which we conduct operations may continue to deteriorate resulting in, among other things, a further deterioration in credit quality or a reduced demand for credit, including the resultant effect on our loan portfolio, allowance for loan and lease losses and overall financial performance;
  • U.S. fiscal debt and budget matters;
  • the ability of financial institutions to access sources of liquidity at a reasonable cost;
  • the impact of recent upheaval in the financial markets and the effectiveness of domestic and international governmental actions taken in response, and the effect of such governmental actions on us, our competitors and counterparties, financial markets generally and availability of credit specifically, and the U.S. and international economies, including potentially higher FDIC premiums arising from increased payments from FDIC insurance funds as a result of depository institution failures;
  • 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);
  • the effect of the current low interest rate environment or changes in interest rates on our net interest margin and our loan originations and securities holdings;
  • our ability to keep up with technological changes;
  • failure or breach of our operational or security systems or infrastructure, or those of our third party vendors and other service providers;
  • our ability to comply with the terms of loss sharing agreements with the FDIC;
  • mergers and acquisitions, including costs or difficulties related to the integration of acquired companies and the wind-down of non-strategic operations that may be greater than expected, such as the risks and uncertainties associated with the Irwin Mortgage Corporation bankruptcy proceedings and other acquired subsidiaries;
  • the risk that exploring merger and acquisition opportunities may detract from management's time and ability to successfully manage our Company;
  • expected cost savings in connection with the consolidation of recent acquisitions may not be fully realized or realized within the expected time frames, and deposit attrition, customer loss and revenue loss following completed acquisitions may be greater than expected;
  • our ability to increase market share and control expenses;
  • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as the Financial Accounting Standards Board and the SEC;
  • adverse changes in the creditworthiness of our borrowers and lessees, collateral values, the value of investment securities and asset recovery values, including the value of the FDIC indemnification asset and related assets covered by FDIC loss sharing agreements;
  • adverse changes in the securities, debt and/or derivatives markets;
  • our success in recruiting and retaining the necessary personnel to support business growth and expansion and maintain sufficient expertise to support increasingly complex products and services;
  • monetary and fiscal policies of the Board of Governors of the Federal Reserve System (Federal Reserve) and the U.S. government and other governmental initiatives affecting the financial services industry;
  • unpredictable natural or other disasters could have an adverse effect on us in that such events could materially disrupt our operations or our vendors' operations or willingness of our customers to access the financial services we offer;
  • our ability to manage loan delinquency and charge-off rates and changes in estimation of the adequacy of the allowance for loan losses; and
  • the costs and effects of litigation and of unexpected or adverse outcomes in such litigation.

In addition, please refer to our Annual Report on Form 10-K for the year ended December 31, 2012, as well as our other filings with the SEC, for a more detailed discussion of these risks and uncertainties and other factors. Such forward-looking statements are meaningful only on the date when such statements are made, and First Financial 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.

About First Financial Bancorp

First Financial Bancorp is a Cincinnati, Ohio based bank holding company.  As of June 30, 2013, the Company had $6.3 billion in assets, $4.0 billion in loans, $4.8 billion in deposits and $695 million in shareholders' equity.  The Company's subsidiary, First Financial Bank, N.A., founded in 1863, provides banking and financial services products through its three lines of business: commercial, retail and wealth management.  The commercial and retail units provide traditional banking services to business and consumer clients.  First Financial Wealth Management provides wealth planning, portfolio management, trust and estate, brokerage and retirement plan services and had approximately $2.5 billion in assets under management as of June 30, 2013.  The Company's strategic operating markets are located in Ohio, Indiana and Kentucky where it operates 110 banking centers.  Additional information about the Company, including its products, services and banking locations is available at www.bankatfirst.com.


FIRST FINANCIAL BANCORP.

CONSOLIDATED FINANCIAL HIGHLIGHTS

 

(Dollars in thousands, except per share)

(Unaudited)



Three months ended,


Six months ended,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Jun. 30,


2013


2013


2012


2012


2012


2013


2012















RESULTS OF OPERATIONS














Net income

$15,829


$13,824


$16,265


$16,242


$17,802


$29,653


$34,796

Net earnings per share - basic 

$0.28


$0.24


$0.28


$0.28


$0.31


$0.52


$0.60

Net earnings per share - diluted 

$0.27


$0.24


$0.28


$0.28


$0.30


$0.51


$0.59

Dividends declared per share

$0.24


$0.28


$0.28


$0.30


$0.29


$0.52


$0.60















KEY FINANCIAL RATIOS














Return on average assets

1.01%


0.88%


1.03%


1.05%


1.13%


0.94%


1.09%

Return on average shareholders' equity

9.02%


7.91%


9.06%


9.01%


9.98%


8.47%


9.83%

Return on average tangible shareholders' equity

10.54%


9.24%


10.58%


10.53%


11.68%


9.89%


11.52%















Net interest margin

4.02%


4.04%


4.27%


4.21%


4.49%


4.03%


4.50%

Net interest margin (fully tax equivalent) (1)

4.06%


4.07%


4.29%


4.23%


4.50%


4.07%


4.51%















Ending shareholders' equity as a percent of ending assets

11.08%


11.05%


10.93%


11.48%


11.41%


11.08%


11.41%

Ending tangible shareholders' equity as a percent of:














Ending tangible assets

9.62%


9.60%


9.50%


9.99%


9.91%


9.62%


9.91%

Risk-weighted assets

14.50%


15.05%


15.57%


16.16%


16.39%


14.50%


16.39%















Average shareholders' equity as a percent of average assets

11.15%


11.09%


11.35%


11.62%


11.32%


11.12%


11.11%

Average tangible shareholders' equity as a percent of














    average tangible assets

9.70%


9.65%


9.88%


10.12%


9.84%


9.68%


9.64%















Book value per share

$12.05


$12.09


$12.24


$12.24


$12.25


$12.05


$12.25

Tangible book value per share

$10.29


$10.33


$10.47


$10.47


$10.47


$10.29


$10.47















Tier 1 Ratio(2)

15.41%


15.87%


16.32%


16.93%


17.14%


15.41%


17.14%

Total Capital Ratio(2)

16.68%


17.15%


17.60%


18.21%


18.42%


16.68%


18.42%

Leverage Ratio(2)

10.12%


10.00%


10.25%


10.54%


10.21%


10.12%


10.21%















AVERAGE BALANCE SHEET ITEMS














Loans (3)

$3,313,731


$3,205,781


$3,107,760


$3,037,734


$2,995,296


$3,260,054


$2,987,402

Covered loans and FDIC indemnification asset

758,875


840,190


920,102


1,002,622


1,100,014


799,308


1,139,842

Investment securities

1,705,219


1,838,783


1,746,961


1,606,313


1,713,503


1,771,632


1,689,073

Interest-bearing deposits with other banks

13,890


3,056


5,146


11,390


4,454


8,503


65,392

  Total earning assets

$5,791,715


$5,887,810


$5,779,969


$5,658,059


$5,813,267


$5,839,497


$5,881,709

Total assets

$6,310,602


$6,391,049


$6,294,084


$6,166,667


$6,334,973


$6,350,604


$6,406,952

Noninterest-bearing deposits

$1,063,102


$1,049,943


$1,112,072


$1,052,421


$1,044,405


$1,056,559


$987,876

Interest-bearing deposits

3,792,891


3,785,402


3,912,854


4,013,148


4,210,079


3,789,167


4,377,615

  Total deposits

$4,855,993


$4,835,345


$5,024,926


$5,065,569


$5,254,484


$4,845,726


$5,365,491

Borrowings

$644,058


$735,327


$439,308


$257,340


$234,995


$689,441


$198,453

Shareholders' equity

$703,804


$708,862


$714,373


$716,797


$717,111


$706,319


$711,829















CREDIT QUALITY RATIOS (excluding covered assets)














Allowance to ending loans

1.39%


1.49%


1.50%


1.60%


1.69%


1.39%


1.69%

Allowance to nonaccrual loans

111.85%


114.66%


93.81%


99.57%


80.76%


111.85%


80.76%

Allowance to nonperforming loans

62.78%


62.57%


62.95%


66.45%


61.25%


62.78%


61.25%

Nonperforming loans to total loans

2.22%


2.38%


2.39%


2.41%


2.76%


2.22%


2.76%

Nonperforming assets to ending loans, plus OREO

2.56%


2.74%


2.77%


2.86%


3.27%


2.56%


3.27%

Nonperforming assets to total assets

1.38%


1.40%


1.36%


1.41%


1.57%


1.38%


1.57%

Net charge-offs to average loans (annualized) 

0.45%


0.32%


0.68%


0.71%


0.93%


0.38%


0.90%















(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)June 30, 2013 regulatory capital ratios are preliminary.

(3) Includes loans held for sale.

 


 FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF INCOME

 

(Dollars in thousands, except per share)

(Unaudited)



Three months ended,


Six months ended,


Jun. 30,


Jun. 30,


2013


2012


% Change


2013


2012


% Change

Interest income












  Loans, including fees

$55,022


$63,390


(13.2%)


$111,047


$129,826


(14.5%)

  Investment securities












     Taxable

8,295


10,379


(20.1%)


16,671


20,896


(20.2%)

     Tax-exempt

560


121


362.8%


1,140


255


347.1%

        Total investment securities interest

8,855


10,500


(15.7%)


17,811


21,151


(15.8%)

  Other earning assets

(1,556)


(1,967)


(20.9%)


(3,028)


(3,957)


(23.5%)

       Total interest income

62,321


71,923


(13.4%)


125,830


147,020


(14.4%)













Interest expense












  Deposits

3,284


6,381


(48.5%)


7,144


14,097


(49.3%)

  Short-term borrowings

305


37


724.3%


634


49


1193.9%

  Long-term borrowings

654


675


(3.1%)


1,308


1,355


(3.5%)

      Total interest expense

4,243


7,093


(40.2%)


9,086


15,501


(41.4%)

      Net interest income

58,078


64,830


(10.4%)


116,744


131,519


(11.2%)

  Provision for loan and lease losses - uncovered

2,409


8,364


(71.2%)


5,450


11,622


(53.1%)

  Provision for loan and lease losses - covered

(8,283)


6,047


(237.0%)


759


18,998


(96.0%)

      Net interest income after provision for loan and lease losses

63,952


50,419


26.8%


110,535


100,899


9.6%













Noninterest income












  Service charges on deposit accounts

5,205


5,376


(3.2%)


9,922


10,285


(3.5%)

  Trust and wealth management fees

3,497


3,377


3.6%


7,447


7,168


3.9%

  Bankcard income 

3,145


2,579


21.9%


5,578


5,115


9.1%

  Net gains from sales of loans

1,089


1,132


(3.8%)


1,795


2,072


(13.4%)

  FDIC loss sharing income

(7,384)


8,280


(189.2%)


1,550


21,096


(92.7%)

  Accelerated discount on covered loans

1,935


3,764


(48.6%)


3,870


7,409


(47.8%)

  Gain on sale of investment securities

188


0


N/M


1,724


0


N/M

  Other

3,940


9,037


(56.4%)


6,427


12,325


(47.9%)

      Total noninterest income

11,615


33,545


(65.4%)


38,313


65,470


(41.5%)













Noninterest expenses












  Salaries and employee benefits

26,216


29,048


(9.7%)


53,545


57,909


(7.5%)

  Pension settlement charges

4,316


0


N/M


4,316


0


N/M

  Net occupancy

5,384


5,025


7.1%


11,549


10,407


11.0%

  Furniture and equipment 

2,250


2,323


(3.1%)


4,621


4,567


1.2%

  Data processing 

2,559


2,076


23.3%


5,028


3,977


26.4%

  Marketing

1,182


1,238


(4.5%)


2,079


2,392


(13.1%)

  Communication

781


913


(14.5%)


1,614


1,807


(10.7%)

  Professional services

1,764


2,151


(18.0%)


3,567


4,298


(17.0%)

  State intangible tax

1,004


970


3.5%


2,018


1,996


1.1%

  FDIC assessments

1,148


1,270


(9.6%)


2,273


2,433


(6.6%)

  Loss (gain) - other real estate owned

216


313


(31.0%)


718


1,309


(45.1%)

  Loss (gain) - covered other real estate owned

(2,212)


1,233


(279.4%)


(2,369)


2,525


(193.8%)

  Loss sharing expense

1,578


3,085


(48.8%)


3,864


4,836


(20.1%)

  Other 

7,097


7,814


(9.2%)


13,566


14,781


(8.2%)

      Total noninterest expenses

53,283


57,459


(7.3%)


106,389


113,237


(6.0%)

Income before income taxes

22,284


26,505


(15.9%)


42,459


53,132


(20.1%)

Income tax expense

6,455


8,703


(25.8%)


12,806


18,336


(30.2%)

      Net income

15,829


17,802


(11.1%)


29,653


34,796


(14.8%)

























ADDITIONAL DATA












Net earnings per share - basic

$0.28


$0.31




$0.52


$0.60



Net earnings per share - diluted

$0.27


$0.30




$0.51


$0.59



Dividends declared per share

$0.24


$0.29




$0.52


$0.60















Return on average assets

1.01%


1.13%




0.94%


1.09%



Return on average shareholders' equity

9.02%


9.98%




8.47%


9.83%















Interest income

$62,321


$71,923


(13.4%)


$125,830


$147,020


(14.4%)

Tax equivalent adjustment

514


216


138.0%


991


434


128.3%

   Interest income - tax equivalent

62,835


72,139


(12.9%)


126,821


147,454


(14.0%)

Interest expense

4,243


7,093


(40.2%)


9,086


15,501


(41.4%)

   Net interest income - tax equivalent

$58,592


$65,046


(9.9%)


$117,735


$131,953


(10.8%)













Net interest margin

4.02%


4.49%




4.03%


4.50%



Net interest margin (fully tax equivalent) (1)

4.06%


4.50%




4.07%


4.51%















Full-time equivalent employees 

1,338


1,525





















(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 provided 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)

(Unaudited)



2013


Second


First




% Change


Quarter


Quarter


YTD


Linked Qtr.

Interest income








  Loans, including fees

$55,022


$56,025


$111,047


(1.8%)

  Investment securities








     Taxable

8,295


8,376


16,671


(1.0%)

     Tax-exempt

560


580


1,140


(3.4%)

        Total investment securities interest

8,855


8,956


17,811


(1.1%)

  Other earning assets

(1,556)


(1,472)


(3,028)


5.7%

       Total interest income

62,321


63,509


125,830


(1.9%)









Interest expense








  Deposits

3,284


3,860


7,144


(14.9%)

  Short-term borrowings

305


329


634


(7.3%)

  Long-term borrowings

654


654


1,308


0.0%

      Total interest expense

4,243


4,843


9,086


(12.4%)

      Net interest income

58,078


58,666


116,744


(1.0%)

  Provision for loan and lease losses - uncovered

2,409


3,041


5,450


(20.8%)

  Provision for loan and lease losses - covered

(8,283)


9,042


759


(191.6%)

Net interest income after provision for loan and lease losses

63,952


46,583


110,535


37.3%









Noninterest income








  Service charges on deposit accounts

5,205


4,717


9,922


10.3%

  Trust and wealth management fees

3,497


3,950


7,447


(11.5%)

  Bankcard income 

3,145


2,433


5,578


29.3%

  Net gains from sales of loans

1,089


706


1,795


54.2%

  FDIC loss sharing income

(7,384)


8,934


1,550


(182.7%)

  Accelerated discount on covered loans

1,935


1,935


3,870


0.0%

  Gain on sale of investment securities

188


1,536


1,724


(87.8%)

  Other

3,940


2,487


6,427


58.4%

      Total noninterest income

11,615


26,698


38,313


(56.5%)









Noninterest expenses








  Salaries and employee benefits

26,216


27,329


53,545


(4.1%)

  Pension settlement charges

4,316


0


4,316


              N/M

  Net occupancy

5,384


6,165


11,549


(12.7%)

  Furniture and equipment 

2,250


2,371


4,621


(5.1%)

  Data processing 

2,559


2,469


5,028


3.6%

  Marketing

1,182


897


2,079


31.8%

  Communication

781


833


1,614


(6.2%)

  Professional services

1,764


1,803


3,567


(2.2%)

  State intangible tax

1,004


1,014


2,018


(1.0%)

  FDIC assessments

1,148


1,125


2,273


2.0%

  Loss (gain) - other real estate owned

216


502


718


(57.0%)

  Loss (gain) - covered other real estate owned

(2,212)


(157)


(2,369)


1308.9%

  Loss sharing expense

1,578


2,286


3,864


(31.0%)

  Other 

7,097


6,469


13,566


9.7%

      Total noninterest expenses

53,283


53,106


106,389


0.3%

Income before income taxes

22,284


20,175


42,459


10.5%

Income tax expense

6,455


6,351


12,806


1.6%

      Net income

$15,829


$13,824


$29,653


14.5%









ADDITIONAL DATA








Net earnings per share - basic

$0.28


$0.24


$0.52



Net earnings per share - diluted

$0.27


$0.24


$0.51



Dividends declared per share

$0.24


$0.28


$0.52











Return on average assets

1.01%


0.88%


0.94%



Return on average shareholders' equity

9.02%


7.91%


8.47%











Interest income

$62,321


$63,509


$125,830


(1.9%)

Tax equivalent adjustment

514


477


991


7.8%

   Interest income - tax equivalent

62,835


63,986


126,821


(1.8%)

Interest expense

4,243


4,843


9,086


(12.4%)

   Net interest income - tax equivalent

$58,592


$59,143


$117,735


(0.9%)









Net interest margin

4.02%


4.04%


4.03%



Net interest margin (fully tax equivalent) (1)

4.06%


4.07%


4.07%











Full-time equivalent employees 

1,338


1,385













(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 provided 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)

(Unaudited)



2012


Fourth 


Third


Second


First


Full


Quarter


Quarter


Quarter


Quarter


Year

Interest income










  Loans, including fees

$60,389


$59,536


$63,390


$66,436


$249,751

  Investment securities










     Taxable

8,410


8,358


10,379


10,517


37,664

     Tax-exempt

370


111


121


134


736

        Total investment securities interest

8,780


8,469


10,500


10,651


38,400

  Other earning assets

(1,564)


(1,700)


(1,967)


(1,990)


(7,221)

       Total interest income

67,605


66,305


71,923


75,097


280,930











Interest expense










  Deposits

4,798


5,730


6,381


7,716


24,625

  Short-term borrowings

159


54


37


12


262

  Long-term borrowings

672


675


675


680


2,702

      Total interest expense

5,629


6,459


7,093


8,408


27,589

      Net interest income

61,976


59,846


64,830


66,689


253,341

  Provision for loan and lease losses - uncovered

3,882


3,613


8,364


3,258


19,117

  Provision for loan and lease losses - covered

5,283


6,622


6,047


12,951


30,903

      Net interest income after provision for loan and lease losses

52,811


49,611


50,419


50,480


203,321











Noninterest income










  Service charges on deposit accounts

5,431


5,499


5,376


4,909


21,215

  Trust and wealth management fees

3,409


3,374


3,377


3,791


13,951

  Bankcard income 

2,526


2,387


2,579


2,536


10,028

  Net gains from sales of loans

1,179


1,319


1,132


940


4,570

  FDIC loss sharing income

5,754


8,496


8,280


12,816


35,346

  Accelerated discount on covered loans

2,455


3,798


3,764


3,645


13,662

  Gain on sale of investment securities

1,011


2,617


0


0


3,628

  Other

4,356


3,340


9,037


3,288


20,021

      Total noninterest income

26,121


30,830


33,545


31,925


122,421











Noninterest expenses










  Salaries and employee benefits

28,033


27,212


29,048


28,861


113,154

  Net occupancy

5,122


5,153


5,025


5,382


20,682

  Furniture and equipment 

2,291


2,332


2,323


2,244


9,190

  Data processing 

2,526


2,334


2,076


1,901


8,837

  Marketing

1,566


1,592


1,238


1,154


5,550

  Communication

814


788


913


894


3,409

  Professional services

1,667


1,304


2,151


2,147


7,269

  State intangible tax

942


961


970


1,026


3,899

  FDIC assessments

1,085


1,164


1,270


1,163


4,682

  Loss (gain) - other real estate owned

569


1,372


313


996


3,250

  Loss (gain) - covered other real estate owned

(54)


(25)


1,233


1,292


2,446

  Loss sharing expense

2,305


3,584


3,085


1,751


10,725

  Other 

6,608


7,515


7,814


6,967


28,904

      Total noninterest expenses

53,474


55,286


57,459


55,778


221,997

Income before income taxes

25,458


25,155


26,505


26,627


103,745

Income tax expense

9,193


8,913


8,703


9,633


36,442

      Net income

$16,265


$16,242


$17,802


$16,994


$67,303











ADDITIONAL DATA










Net earnings per share - basic

$0.28


$0.28


$0.31


$0.29


$1.16

Net earnings per share - diluted

$0.28


$0.28


$0.30


$0.29


$1.14

Dividends declared per share

$0.28


$0.30


$0.29


$0.31


$1.18











Return on average assets

1.03%


1.05%


1.13%


1.05%


1.07%

Return on average shareholders' equity

9.06%


9.01%


9.98%


9.67%


9.43%











Interest income

$67,605


$66,305


$71,923


$75,097


$280,930

Tax equivalent adjustment

366


255


216


218


1,055

   Interest income - tax equivalent

67,971


66,560


72,139


75,315


281,985

Interest expense

5,629


6,459


7,093


8,408


27,589

   Net interest income - tax equivalent

$62,342


$60,101


$65,046


$66,907


$254,396











Net interest margin

4.27%


4.21%


4.49%


4.51%


4.37%

Net interest margin (fully tax equivalent) (1)

4.29%


4.23%


4.50%


4.52%


4.39%











Full-time equivalent employees 

1,439


1,475


1,525


1,513




(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 provided 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)



Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


% Change


% Change


2013


2013


2012


2012


2012


Linked Qtr.


Comparable Qtr.

ASSETS














     Cash and due from banks

$114,745


$106,249


$134,502


$154,181


$126,392


8.0%


(9.2%)

     Interest-bearing deposits with other banks

2,671


1,170


24,341


21,495


9,187


128.3%


(70.9%)

     Investment securities available-for-sale

884,694


952,039


1,032,096


689,680


724,518


(7.1%)


22.1%

     Investment securities held-to-maturity

670,246


716,214


770,755


822,319


873,538


(6.4%)


(23.3%)

     Other investments

75,645


75,375


71,492


71,492


71,492


0.4%


5.8%

     Loans held for sale

18,650


28,126


16,256


23,530


20,971


(33.7%)


(11.1%)

     Loans














       Commercial

940,420


892,381


861,033


834,858


823,890


5.4%


14.1%

       Real estate - construction

97,246


87,542


73,517


91,897


86,173


11.1%


12.8%

       Real estate - commercial

1,477,226


1,433,182


1,417,008


1,338,636


1,321,446


3.1%


11.8%

       Real estate - residential

343,016


330,260


318,210


299,654


292,503


3.9%


17.3%

       Installment

50,781


53,509


56,810


59,191


61,590


(5.1%)


(17.5%)

       Home equity

370,206


365,943


367,500


368,876


365,413


1.2%


1.3%

       Credit card

33,222


32,465


34,198


31,604


31,486


2.3%


5.5%

       Lease financing

70,011


53,556


50,788


41,343


30,109


30.7%


132.5%

          Total loans, excluding covered loans

3,382,128


3,248,838


3,179,064


3,066,059


3,012,610


4.1%


12.3%

       Less














          Allowance for loan and lease losses

47,047


48,306


47,777


49,192


50,952


(2.6%)


(7.7%)

             Net loans - uncovered

3,335,081


3,200,532


3,131,287


3,016,867


2,961,658


4.2%


12.6%

       Covered loans

622,265


687,798


748,116


825,515


903,862


(9.5%)


(31.2%)

       Less














          Allowance for loan and lease losses

32,961


45,496


45,190


48,895


48,327


(27.6%)


(31.8%)

             Net loans - covered

589,304


642,302


702,926


776,620


855,535


(8.3%)


(31.1%)

                Net loans

3,924,385


3,842,834


3,834,213


3,793,487


3,817,193


2.1%


2.8%

     Premises and equipment

142,675


146,889


146,716


146,603


142,744


(2.9%)


0.0%

     Goodwill

95,050


95,050


95,050


95,050


95,050


0.0%


0.0%

     Other intangibles

6,620


7,078


7,648


8,327


9,195


(6.5%)


(28.0%)

     FDIC indemnification asset

88,966


112,428


119,607


130,476


146,765


(20.9%)


(39.4%)

     Accrued interest and other assets

250,228


265,565


244,372


278,447


245,632


(5.8%)


1.9%

       Total assets

$6,274,575


$6,349,017


$6,497,048


$6,235,087


$6,282,677


(1.2%)


(0.1%)















LIABILITIES














     Deposits














       Interest-bearing demand

$1,131,466


$1,113,940


$1,160,815


$1,112,843


$1,154,852


1.6%


(2.0%)

       Savings

1,601,122


1,620,874


1,623,614


1,568,818


1,543,619


(1.2%)


3.7%

       Time

978,680


1,030,124


1,068,637


1,199,296


1,331,758


(5.0%)


(26.5%)

          Total interest-bearing deposits

3,711,268


3,764,938


3,853,066


3,880,957


4,030,229


(1.4%)


(7.9%)

       Noninterest-bearing

1,059,368


1,056,409


1,102,774


1,063,654


1,071,520


0.3%


(1.1%)

          Total deposits

4,770,636


4,821,347


4,955,840


4,944,611


5,101,749


(1.1%)


(6.5%)

     Short-term borrowings














       Federal funds purchased and securities sold














         under agreements to repurchase

114,030


130,863


122,570


88,190


73,919


(12.9%)


54.3%

       FHLB short-term borrowings

505,900


502,200


502,000


283,000


176,000


0.7%


187.4%

          Total short-term borrowings

619,930


633,063


624,570


371,190


249,919


(2.1%)


148.1%

     Long-term debt

73,957


74,498


75,202


75,521


75,120


(0.7%)


(1.5%)

          Total borrowed funds

693,887


707,561


699,772


446,711


325,039


(1.9%)


113.5%

     Accrued interest and other liabilities

114,600


118,495


131,011


127,799


139,101


(3.3%)


(17.6%)

       Total liabilities

5,579,123


5,647,403


5,786,623


5,519,121


5,565,889


(1.2%)


0.2%















SHAREHOLDERS' EQUITY














     Common stock

576,641


575,514


579,293


578,129


576,929


0.2%


(0.0%)

     Retained earnings 

329,633


327,635


330,004


330,014


331,315


0.6%


(0.5%)

     Accumulated other comprehensive loss

(25,645)


(21,475)


(18,677)


(18,855)


(18,172)


19.4%


41.1%

     Treasury stock, at cost

(185,177)


(180,060)


(180,195)


(173,322)


(173,284)


2.8%


6.9%

       Total shareholders' equity

695,452


701,614


710,425


715,966


716,788


(0.9%)


(3.0%)

       Total liabilities and shareholders' equity

$6,274,575


$6,349,017


$6,497,048


$6,235,087


$6,282,677


(1.2%)


(0.1%)

 

FIRST FINANCIAL BANCORP.

AVERAGE CONSOLIDATED STATEMENTS OF CONDITION

 

(Dollars in thousands)

(Unaudited)



Quarterly Averages


Year-to-Date Averages


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Jun. 30,


2013


2013


2012


2012


2012


2013


2012

ASSETS














     Cash and due from banks

$119,909


$111,599


$118,619


$118,642


$121,114


$115,777


$122,374

     Interest-bearing deposits with other banks

13,890


3,056


5,146


11,390


4,454


8,503


65,392

     Investment securities

1,705,219


1,838,783


1,746,961


1,606,313


1,713,503


1,771,632


1,689,073

     Loans held for sale

19,722


21,096


18,054


26,035


19,554


20,405


19,638

     Loans














       Commercial

904,029


863,427


819,262


811,998


827,722


883,840


838,907

       Real estate - construction

93,813


81,171


85,219


92,051


99,087


87,527


106,016

       Real estate - commercial

1,445,626


1,411,769


1,373,781


1,322,369


1,279,869


1,428,791


1,257,741

       Real estate - residential

334,652


323,768


307,580


293,423


290,335


329,240


289,042

       Installment

52,313


54,684


58,283


60,691


62,846


53,492


64,074

       Home equity

367,408


365,568


368,605


365,669


361,166


366,493


359,763

       Credit card

33,785


33,300


32,954


31,977


31,383


33,544


31,292

       Lease financing

62,383


50,998


44,022


33,521


23,334


56,722


20,929

          Total loans, excluding covered loans

3,294,009


3,184,685


3,089,706


3,011,699


2,975,742


3,239,649


2,967,764

       Less














          Allowance for loan and lease losses

50,172


49,408


50,172


51,486


50,353


49,792


51,933

             Net loans - uncovered

3,243,837


3,135,277


3,039,534


2,960,213


2,925,389


3,189,857


2,915,831

       Covered loans

653,892


724,846


794,838


866,486


950,226


689,173


985,223

       Less














          Allowance for loan and lease losses

41,861


46,104


48,553


51,150


47,964


43,971


47,558

             Net loans - covered

612,031


678,742


746,285


815,336


902,262


645,202


937,665

                Net loans

3,855,868


3,814,019


3,785,819


3,775,549


3,827,651


3,835,059


3,853,496

     Premises and equipment

144,759


147,355


148,047


145,214


143,261


146,050


141,819

     Goodwill

95,050


95,050


95,050


95,050


95,050


95,050


95,050

     Other intangibles

6,831


7,346


8,001


8,702


9,770


7,087


10,138

     FDIC indemnification asset

104,983


115,344


125,264


136,136


149,788


110,135


154,619

     Accrued interest and other assets

244,371


237,401


243,123


243,636


250,828


240,906


255,353

       Total assets

$6,310,602


$6,391,049


$6,294,084


$6,166,667


$6,334,973


$6,350,604


$6,406,952















LIABILITIES














     Deposits














       Interest-bearing demand

$1,141,767


$1,112,664


$1,145,800


$1,164,111


$1,192,868


$1,127,296


$1,239,032

       Savings

1,639,834


1,618,239


1,640,427


1,588,708


1,610,411


1,629,096


1,646,459

       Time

1,011,290


1,054,499


1,126,627


1,260,329


1,406,800


1,032,775


1,492,124

          Total interest-bearing deposits

3,792,891


3,785,402


3,912,854


4,013,148


4,210,079


3,789,167


4,377,615

       Noninterest-bearing

1,063,102


1,049,943


1,112,072


1,052,421


1,044,405


1,056,559


987,876

          Total deposits

4,855,993


4,835,345


5,024,926


5,065,569


5,254,484


4,845,726


5,365,491

     Short-term borrowings














       Federal funds purchased and securities sold














          under agreements to repurchase

105,299


134,709


100,087


81,147


80,715


119,923


83,303

       Federal Home Loan Bank short-term borrowings

464,630


525,878


263,895


100,758


78,966


495,085


39,483

          Total short-term borrowings

569,929


660,587


363,982


181,905


159,681


615,008


122,786

     Long-term debt

74,129


74,740


75,326


75,435


75,314


74,433


75,667

       Total borrowed funds

644,058


735,327


439,308


257,340


234,995


689,441


198,453

     Accrued interest and other liabilities

106,747


111,515


115,477


126,961


128,383


109,118


131,179

       Total liabilities

5,606,798


5,682,187


5,579,711


5,449,870


5,617,862


5,644,285


5,695,123















SHAREHOLDERS' EQUITY














     Common stock

576,391


578,452


578,691


577,547


576,276


577,416


577,395

     Retained earnings 

329,795


330,879


331,414


330,368


332,280


330,334


328,325

     Accumulated other comprehensive loss

(19,204)


(19,576)


(19,612)


(17,756)


(18,242)


(19,389)


(19,293)

     Treasury stock, at cost

(183,178)


(180,893)


(176,120)


(173,362)


(173,203)


(182,042)


(174,598)

       Total shareholders' equity

703,804


708,862


714,373


716,797


717,111


706,319


711,829

       Total liabilities and shareholders' equity

$6,310,602


$6,391,049


$6,294,084


$6,166,667


$6,334,973


$6,350,604


$6,406,952

 

 FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS (1)

(Dollars in thousands)

(Unaudited)




 Quarterly Averages 


 Year-to-Date Averages 



Jun. 30, 2013


Mar. 31, 2013


Jun. 30, 2012


Jun. 30, 2013


Jun. 30, 2012



Balance


Yield


Balance


Yield


Balance


Yield


Balance


Yield


Balance


Yield

Earning assets





















   Investments:





















   Investment securities


$       1,705,219


2.08%


$      1,838,783


1.98%


$       1,713,503


2.46%


$       1,771,632


2.03%


$      1,689,073


2.53%

   Interest-bearing deposits with other banks


13,890


0.32%


3,056


0.53%


4,454


0.18%


8,503


0.36%


65,392


0.28%

Gross loans(2)


4,072,606


5.26%


4,045,971


5.47%


4,095,310


6.02%


4,059,362


5.37%


4,127,244


6.15%

    Total earning assets


5,791,715


4.32%


5,887,810


4.37%


5,813,267


4.96%


5,839,497


4.35%


5,881,709


5.04%






















Nonearning assets





















Allowance for loan and lease losses


(92,033)




(95,512)




(98,317)




(93,763)




(99,491)



Cash and due from banks


119,909




111,599




121,114




115,777




122,374



Accrued interest and other assets


491,011




487,152




498,909




489,093




502,360



    Total assets


$      6,310,602




$      6,391,049




$     6,334,973




$     6,350,604




$     6,406,952
























Interest-bearing liabilities





















   Deposits:





















   Interest-bearing demand


$        1,141,767


0.09%


$        1,112,664


0.12%


$       1,192,868


0.11%


$       1,127,296


0.10%


$      1,239,032


0.12%

   Savings


1,639,834


0.10%


1,618,239


0.10%


1,610,411


0.12%


1,629,096


0.10%


1,646,459


0.13%

   Time


1,011,290


1.04%


1,054,499


1.20%


1,406,800


1.60%


1,032,775


1.12%


1,492,124


1.66%

Total interest-bearing deposits


3,792,891


0.35%


3,785,402


0.41%


4,210,079


0.61%


3,789,167


0.38%


4,377,615


0.65%

Borrowed funds





















   Short-term borrowings


569,929


0.21%


660,587


0.20%


159,681


0.09%


615,008


0.21%


122,786


0.08%

   Long-term debt


74,129


3.54%


74,740


3.55%


75,314


3.59%


74,433


3.54%


75,667


3.61%

     Total borrowed funds


644,058


0.60%


735,327


0.54%


234,995


1.22%


689,441


0.57%


198,453


1.43%

   Total interest-bearing liabilities


4,436,949


0.38%


4,520,729


0.43%


4,445,074


0.64%


4,478,608


0.41%


4,576,068


0.68%






















Noninterest-bearing liabilities





















   Noninterest-bearing demand deposits


1,063,102




1,049,943




1,044,405




1,056,559




987,876



   Other liabilities


106,747




111,515




128,383




109,118




131,179



   Shareholders' equity


703,804




708,862




717,111




706,319




711,829



     Total liabilities & shareholders' equity


$      6,310,602




$      6,391,049




$     6,334,973




$     6,350,604




$     6,406,952
























Net interest income(1)


$           58,078




$           58,666




$           64,830




$           116,744




$            131,519



Net interest spread(1)




3.94%




3.94%




4.32%




3.94%




4.36%

Net interest margin(1)




4.02%




4.04%




4.49%




4.03%




4.50%






















(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


$       488


$     (589)


$     (101)


$   (1,602)


$       (43)


$   (1,645)


$     (4,170)


$        830


$   (3,340)

   Interest-bearing deposits with other banks


(2)


9


7


2


7


9


24


(100)


(76)

   Gross loans(2)


(2,027)


933


(1,094)


(7,668)


(298)


(7,966)


(15,968)


(1,806)


(17,774)

     Total earning assets


(1,541)


353


(1,188)


(9,268)


(334)


(9,602)


(20,114)


(1,076)


(21,190)

Interest-bearing liabilities



















   Total interest-bearing deposits


$      (619)


$         43


$     (576)


$   (2,736)


(361)


$   (3,097)


$     (5,844)


$   (1,109)


$   (6,953)

   Borrowed funds



















     Short-term borrowings


21


(45)


(24)


48


220


268


78


507


585

     Long-term debt


(2)


2


0


(11)


(10)


(21)


(25)


(22)


(47)

       Total borrowed funds


19


(43)


(24)


37


210


247


53


485


538

     Total interest-bearing liabilities


(600)


0


(600)


(2,699)


(151)


(2,850)


(5,791)


(624)


(6,415)

                Net interest income(1)


$      (941)


$       353


$     (588)


$   (6,569)


$     (183)


$   (6,752)


$   (14,323)


$      (452)


$ (14,775)







































(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

(excluding covered assets)

 

(Dollars in thousands)

(Unaudited)












Six months ended,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Jun. 30,


Jun. 30,


2013


2013


2012


2012


2012


2013


2012















ALLOWANCE FOR LOAN AND LEASE LOSS ACTIVITY














Balance at beginning of period

$48,306


$47,777


$49,192


$50,952


$49,437


$47,777


$52,576

  Provision for uncovered loan and lease losses

2,409


3,041


3,882


3,613


8,364


5,450


11,622

  Gross charge-offs














    Commercial 

859


781


657


1,340


1,129


1,640


2,315

    Real estate - construction

0


0


0


180


717


0


2,504

    Real estate - commercial

2,044


995


2,221


2,736


3,811


3,039


6,055

    Real estate - residential

326


223


454


565


191


549


795

    Installment

97


100


267


134


116


197


176

    Home equity

591


701


1,722


380


915


1,292


1,559

    Other

277


410


227


469


259


687


556

      Total gross charge-offs 

4,194


3,210


5,548


5,804


7,138


7,404


13,960

  Recoveries














    Commercial 

67


319


71


202


48


386


120

    Real estate - construction

0


136


0


0


0


136


0

    Real estate - commercial

57


39


46


38


68


96


181

    Real estate - residential

5


4


3


33


9


9


37

    Installment

110


77


53


72


75


187


198

    Home equity

225


52


32


31


28


277


52

    Other

62


71


46


55


61


133


126

      Total recoveries

526


698


251


431


289


1,224


714

  Total net charge-offs

3,668


2,512


5,297


5,373


6,849


6,180


13,246

   Ending allowance for uncovered loan and lease losses

$47,047


$48,306


$47,777


$49,192


$50,952


$47,047


$50,952















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








  Commercial 

0.35%


0.22%


0.28%


0.56%


0.53%


0.29%


0.53%

  Real estate - construction

0.00%


(0.68%)


0.00%


0.78%


2.91%


(0.31%)


4.75%

  Real estate - commercial

0.55%


0.27%


0.63%


0.81%


1.18%


0.42%


0.94%

  Real estate - residential

0.38%


0.27%


0.58%


0.72%


0.25%


0.33%


0.53%

  Installment

(0.10%)


0.17%


1.46%


0.41%


0.26%


0.04%


(0.07%)

  Home equity

0.40%


0.72%


1.82%


0.38%


0.99%


0.56%


0.84%

  Other

0.90%


1.63%


0.94%


2.51%


1.46%


1.24%


1.66%

   Total net charge-offs 

0.45%


0.32%


0.68%


0.71%


0.93%


0.38%


0.90%















COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS





  Nonaccrual loans














    Commercial 

$2,904


$4,044


$10,562


$4,563


$12,065


$2,904


$12,065

    Real estate - construction

808


945


950


2,536


7,243


808


7,243

    Real estate - commercial

30,977


30,311


31,002


33,961


36,116


30,977


36,116

    Real estate - residential

5,149


4,371


5,045


5,563


5,069


5,149


5,069

    Installment

153


211


376


284


319


153


319

    Home equity

1,576


1,750


2,499


2,497


2,281


1,576


2,281

    Lease financing

496


496


496


0


0


496


0

     Nonaccrual loans

42,063


42,128


50,930


49,404


63,093


42,063


63,093

  Troubled debt restructurings (TDRs)














    Accruing

12,924


12,757


10,856


11,604


9,909


12,924


9,909

    Nonaccrual

19,948


22,324


14,111


13,017


10,185


19,948


10,185

     Total TDRs

32,872


35,081


24,967


24,621


20,094


32,872


20,094

     Total nonperforming loans

74,935


77,209


75,897


74,025


83,187


74,935


83,187

  Other real estate owned (OREO)

11,798


11,993


12,526


13,912


15,688


11,798


15,688

     Total nonperforming assets

86,733


89,202


88,423


87,937


98,875


86,733


98,875

  Accruing loans past due 90 days or more

158


157


212


108


143


158


143

     Total underperforming assets

$86,891


$89,359


$88,635


$88,045


$99,018


$86,891


$99,018

Total classified assets

$129,832


$130,436


$129,040


$133,382


$145,621


$129,832


$145,621















CREDIT QUALITY RATIOS (excluding covered assets)














Allowance for loan and lease losses to














   Nonaccrual loans

111.85%


114.66%


93.81%


99.57%


80.76%


111.85%


80.76%

   Nonaccrual loans plus nonaccrual TDRs

75.87%


74.95%


73.46%


78.81%


69.53%


75.87%


69.53%

   Nonperforming loans

62.78%


62.57%


62.95%


66.45%


61.25%


62.78%


61.25%

   Total ending loans

1.39%


1.49%


1.50%


1.60%


1.69%


1.39%


1.69%

Nonperforming loans to total loans

2.22%


2.38%


2.39%


2.41%


2.76%


2.22%


2.76%

Nonperforming assets to














   Ending loans, plus OREO

2.56%


2.74%


2.77%


2.86%


3.27%


2.56%


3.27%

   Total assets

1.38%


1.40%


1.36%


1.41%


1.57%


1.38%


1.57%

Nonperforming assets, excluding accruing TDRs to














   Ending loans, plus OREO

2.17%


2.34%


2.43%


2.48%


2.94%


2.17%


2.94%

   Total assets

1.18%


1.20%


1.19%


1.22%


1.42%


1.18%


1.42%

 

FIRST FINANCIAL BANCORP.

CAPITAL ADEQUACY

 

(Dollars in thousands, except per share)

(Unaudited)












Six months ended,


Jun. 30,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Jun. 30,


Jun. 30,


2013


2013


2012


2012


2012


2013


2012

PER COMMON SHARE














Market Price














  High

$16.05


$16.07


$16.95


$17.86


$17.70


$16.07


$18.28

  Low

$14.52


$14.46


$13.90


$15.58


$14.88


$14.46


$14.88

  Close

$14.90


$16.05


$14.62


$16.91


$15.98


$14.90


$15.98















Average shares outstanding - basic

57,291,994


57,439,029


57,800,988


57,976,943


57,933,281


57,365,105


57,864,269

Average shares outstanding - diluted

58,128,349


58,283,467


58,670,666


58,940,179


58,958,279


58,206,503


58,921,689

Ending shares outstanding

57,698,344


58,028,923


58,046,235


58,510,916


58,513,393


57,698,344


58,513,393















REGULATORY CAPITAL

Preliminary










Preliminary



Tier 1 Capital

$630,819


$632,020


$637,176


$641,828


$640,644


$630,819


$640,644

Tier 1 Ratio

15.41%


15.87%


16.32%


16.93%


17.14%


15.41%


17.14%

Total Capital

$682,927


$682,974


$686,961


$690,312


$688,401


$682,927


$688,401

Total Capital Ratio

16.68%


17.15%


17.60%


18.21%


18.42%


16.68%


18.42%

Total Capital in excess of minimum 














  requirement

$355,435


$364,376


$374,633


$387,115


$389,367


$355,435


$389,367

Total Risk-Weighted Assets

$4,093,644


$3,982,479


$3,904,096


$3,789,957


$3,737,920


$4,093,644


$3,737,920

Leverage Ratio

10.12%


10.00%


10.25%


10.54%


10.21%


10.12%


10.21%















OTHER CAPITAL RATIOS














Ending shareholders' equity to ending














  assets

11.08%


11.05%


10.93%


11.48%


11.41%


11.08%


11.41%

Ending tangible shareholders' equity














  to ending tangible assets

9.62%


9.60%


9.50%


9.99%


9.91%


9.62%


9.91%

Average shareholders' equity to














  average assets

11.15%


11.09%


11.35%


11.62%


11.32%


11.12%


11.11%

Average tangible shareholders' equity














  to average tangible assets

9.70%


9.65%


9.88%


10.12%


9.84%


9.68%


9.64%















REPURCHASE PROGRAM(1)














Shares repurchased

291,400


249,000


460,500


0


0


540,400


0

Average share repurchase price

$15.47


$15.39


$14.78


N/A


N/A


$15.43


N/A

Total cost of shares repurchased

$4,508


$3,831


$6,806


N/A


N/A


$8,339


N/A















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










N/A=Not applicable













SUPPLEMENTAL INFORMATION ON COVERED ASSETS

ACCELERATED DISCOUNT ON LOAN PREPAYMENTS AND DISPOSITIONS

During the second quarter, First Financial recognized approximately $1.9 million in accelerated discount from covered loans, net of the corresponding adjustment on the FDIC indemnification asset.  Accelerated discount is recognized when covered loans, which are recorded on the Company's balance sheet at an amount less than the unpaid principal balance, prepay at an amount greater than their recorded book value.  Prepayments can occur through either customer driven payments before the maturity date or loan sales.  The amount of discount attributable to the credit loss component of each loan varies and the recognized amount is offset by a related reduction in the FDIC indemnification asset.  Accelerated discount recognized during the quarter resulted primarily from loan prepayments.

NET INTEREST MARGIN IMPACT

Net interest margin is affected by certain activity related to the covered loan portfolio.  The majority of these loans are accounted for under FASB ASC Topic 310-30 and, as such, the Company is required to periodically update its forecast of expected cash flows from these loans.  Impairment, as a result of a decrease in expected cash flows, is recognized as provision expense in the period it is measured and has no impact on net interest margin.  Improvements in expected cash flows, in excess of any prior impairment, are recognized on a prospective basis through an upward adjustment to the yield earned on the portfolio.  Impairment and improvement are both partially offset by the impact of changes in the value of the FDIC indemnification asset.  Impairment is partially offset by an increase to the FDIC indemnification asset as a result of FDIC loss sharing income.  Improvement, which is reflected as a higher yield, is partially offset by a lower yield earned on the FDIC indemnification asset until the next periodic valuation of the loans and the indemnification asset.  The weighted average yield of the acquired loan portfolio may also be subject to change as loans with higher yields pay down more quickly or slowly than loans with lower yields.

The following table shows the estimated yield earned by the Company on its covered and uncovered loan portfolios and the FDIC indemnification asset for the three months ended June 30, 2013.






























Table VII


For the Three Months Ended







June 30, 2013







Average







(Dollars in thousands)


Balance


Yield














Loans, excluding covered loans 1


$     3,313,731


4.56%














Covered loan portfolio accounted for under ASC Topic 310-302


584,360


10.45%














Covered loan portfolio accounted for under ASC Topic 310-203


69,532


12.06%














FDIC indemnification asset2


104,983


(5.99%)














Total


$     4,072,606


5.26%























1  Includes loans with loss share coverage removed









2  Future yield adjustments subject to change based on required, periodic valuation procedures





3  Includes loans with revolving privileges which are scoped out of ASC Topic 310-30 and certain loans





   which the Company elected to treat under the cost recovery method of accounting














COVERED ASSETS

The following table presents the covered loan portfolio as of June 30, 2013, March 31, 2013 and June 30, 2012.



















































Table VIII

















As of












June 30, 2013


March 31, 2013


June 30, 2012








Percent




Percent




Percent





(Dollars in thousands)

Balance


of Total


Balance


of Total


Balance


of Total





















Commercial

$      69,562


11.2%


$      90,424


13.1%


$    142,009


15.7%





















Real estate - construction

9,647


1.6%


9,866


1.4%


15,333


1.7%





















Real estate - commercial

389,282


62.6%


425,950


61.9%


556,673


61.6%





















Real estate - residential

90,707


14.6%


95,991


14.0%


111,720


12.4%





















Installment

7,057


1.1%


7,640


1.1%


11,641


1.3%





















Home equity

53,214


8.6%


55,021


8.0%


63,162


7.0%





















Other

2,796


0.4%


2,906


0.4%


3,324


0.4%





















Total

$    622,265


100.0%


$    687,798


100.0%


$    903,862


100.0%



































As of June 30, 2013, 15.5% of the Company's total loans were covered loans.  During the second quarter, the total balance of covered loans decreased $65.5 million, or 9.5%, compared to the prior quarter.  As required under the loss sharing agreements, First Financial must file monthly certifications with the FDIC on single-family residential loans and quarterly certifications on all other loans.  The payment of claims is subject to the FDIC's review for compliance with the loss sharing agreements and to date, all certifications have been filed in a timely manner and without significant issues.

Covered OREO decreased $6.9 million, or 23.4%, during the second quarter to $22.5 million as of June 30, 2013 as resolutions and valuation adjustments of $13.1 million exceeded additions of $6.2 million during the quarter.  Additionally, the Company recognized a net gain on sales of covered OREO of $2.2 million during the quarter.  The net gain was offset by a corresponding reduction in FDIC loss sharing income of approximately 80% of the net gains recognized.

ALLOWANCE FOR LOAN AND LEASE LOSSES - COVERED

Under the applicable accounting guidance, the allowance for loan losses related to covered loans is a result of impairment identified in ongoing valuation procedures and is generally recognized in the current period as provision expense.  However, if improvement is noted in a loan pool that had previously experienced impairment, the amount of improvement is recognized as a reduction to the applicable period's provision expense.  Additional improvement beyond previously recorded impairment is reflected as a yield adjustment on a prospective basis.  The timing inherent in this accounting treatment may result in earnings volatility in future periods.

The following table presents activity in the allowance for loan losses related to covered loans for the three months ended June 30, 2013 and for the trailing three quarters.  







































Table IX

























As of or for the Three Months Ended






June 30,


March 31,


December 31,


September 30,





(Dollars in thousands)

2013


2013


2012


2012

















Balance at beginning of period

$      45,496


$      45,190


$      48,895


$      48,327

















Provision for loan and lease losses - covered

(8,283)


9,042


5,283


6,622

















Total gross charge-offs

(4,681)


(9,684)


(9,568)


(9,058)

















Total recoveries

429


948


580


3,004

















Total net charge-offs

(4,252)


(8,736)


(8,988)


(6,054)

















Ending allowance for loan and lease losses - covered

$      32,961


$      45,496


$      45,190


$      48,895







































As a percentage of total covered loans, the allowance for loan losses totaled 5.30% as of June 30, 2013 compared to 6.61% as of March 31, 2013.

During the quarter, the Company implemented certain enhancements to its valuation methodology and the estimation of impairment to place greater emphasis on changes in total expected cash flows and less emphasis on changes in the net present value of expected cash flows.  As a result of these changes in estimates, the allowance for loan losses related to covered loans was reduced by $7.8 million with an equivalent amount reflected in the negative provision for covered loan losses for the quarter.  The Company also recognized a corresponding reduction in the FDIC indemnification asset of $6.3 million related to these changes in estimates with an equivalent amount reflected in the negative FDIC loss sharing income for the quarter.

Net charge-offs on covered loans during the second quarter were $4.3 million compared to $8.7 million for the first quarter, a decrease of $4.5 million, or 51.3%.  During the second quarter, the Company recognized a negative provision expense of $8.3 million compared to a provision expense of $9.0 million for the linked quarter.  The difference between provision expense and net charge-offs primarily relates to the quarterly re-estimation of cash flow expectations required under FASB ASC Topic 310-30.

In addition to the provision expense, the Company incurred loss sharing and covered asset expenses of $1.6 million, consisting primarily of credit expenses, offset by $2.2 million of net gains related to covered OREO.  The negative FDIC loss sharing income for the quarter reflects the quarterly re-estimation of expected cash flows, including the enhancements to the quarterly estimation discussed above, as well as the corresponding offset related to the net gains on sales of covered OREO and loss sharing and covered asset expenses.

SOURCE First Financial Bancorp

Nachrichten zu First Financial Bancorp.mehr Nachrichten

Analysen zu First Financial Bancorp.mehr Analysen

Eintrag hinzufügen
Hinweis: Sie möchten dieses Wertpapier günstig handeln? Sparen Sie sich unnötige Gebühren! Bei finanzen.net Brokerage handeln Sie Ihre Wertpapiere für nur 5 Euro Orderprovision* pro Trade? Hier informieren!
Es ist ein Fehler aufgetreten!

Aktien in diesem Artikel

First Financial Bancorp. 27,31 1,83% First Financial Bancorp.