First Financial Bancorp Announces Third Quarter 2020 Financial Results

CINCINNATI, Oct. 22, 2020 /PRNewswire/ -- 

  • Earnings per diluted share of $0.42; $0.44 on an adjusted(1) basis
  • Return on average assets of 1.04%; 1.09% as adjusted(1) 
  • Record core fee income driven by $18.6 million of mortgage banking and $10.5 million of foreign exchange income
  • Provision for credit losses of $13.4 million; 34% reduction from second quarter

First Financial Bancorp. FFBC ("First Financial" or the "Company") announced financial results for the three and nine months ended September 30, 2020. 

For the three months ended September 30, 2020, the Company reported net income of $41.5 million, or $0.42 per diluted common share.  These results compare to net income of $37.4 million, or $0.38 per diluted common share, for the second quarter of 2020 and $50.9 million, or $0.51 per diluted common share, for the third quarter of 2019.  For the nine months ended September 30,  2020, First Financial had earnings per diluted common share of $1.10 compared to $1.51 for the same period in 2019.

Return on average assets for the third quarter of 2020 was 1.04% while return on average tangible common equity was 13.61%.  These compare to returns on average assets of 0.96% and 1.41%, and returns on average tangible common equity of 12.90% and 16.15%, in the second quarter of 2020 and the third quarter of 2019, respectively.

Third quarter 2020 highlights include:

  • After adjustments(1) for certain nonrecurring and certain COVID-19 related items:
    • Net income of $0.44 per diluted common share
    • 1.09% return on average assets
    • 14.18% return on average tangible common equity
  • Adjustments(1) to net income include:
    • $0.1 million of costs directly related to COVID-19
    • $2.1 million of other nonrecurring costs such as merger related and branch consolidation costs
  • Strong noninterest income of $49.5 million, an increase of 15.9% from the linked quarter
    • Mortgage banking revenue increased $1.9 million, or 11.6%
    • Record foreign exchange income of $10.5 million; 60.1% increase from linked quarter
    • Service charges on deposits, including overdrafts, increased $1.4 million, or 22.6%
  • Noninterest expenses of $97.5 million, or $95.3 million as adjusted(1)
    • Includes $7.0 million of incremental incentive compensation expenses directly related to strong operating results and fee income generation
    • Includes $0.5 million contribution to First Financial Foundation
    • Efficiency ratio of 60.3%; 58.9% as adjusted(1)
  • Loan balances were relatively unchanged at $10.2 billion
  • Average transactional deposit balances grew $434.5 million compared to the linked quarter; 19.0% on an annualized basis

_________________________________________________________________________________________

(1) Financial information in this release that is described as "adjusted" or that is presented on a fully tax equivalent basis is non-GAAP.  For details on the calculation of these non-GAAP financial measures and a reconciliation to the GAAP financial measure, see the sections titled "Use of Non-GAAP Financial Measures" in this release and "Appendix: Non-GAAP to GAAP Reconciliation" in the accompanying slide presentation.

  • Total Allowance for Credit Losses of $183.3 million; Total quarterly provision for credit losses of $13.4 million
    • Loans and leases - ACL of $168.5 million, 1.65% of total loans; 1.81% of loans excluding PPP
    • Unfunded Commitments - ACL of $14.8 million
    • Third quarter provision expense driven by expected economic impact from COVID-19, partially offset by higher prepayment rates
  • Net interest margin of 3.36% on a fully tax-equivalent basis(1)
    • 8 basis point decline compared to the linked quarter; 19 basis point decline due to loan yields partially offset by 14 basis point impact from reduced funding costs
    • 3 basis points of incremental dilution from PPP from the linked quarter
    • Impact of decline in short term rates, partially offset by funding cost reductions and higher loan fees
  • Strong capital ratios
    • Total capital of 15.37%
    • Tier 1 common equity of 11.63%
    • Tangible common equity of 8.25%; 8.79% excluding PPP loans 
    • Tangible book value per share of $12.56; $0.30 increase compared to linked quarter

Archie Brown, President and Chief Executive Officer, remarked, "We are pleased with our strong third quarter operating results while maintaining focus on three important pandemic related priorities: maintaining the health and safety of our associates, assisting our clients and communities and strengthening our Company."

Mr. Brown continued, "Despite continued interest rate headwinds and difficult business conditions, we posted strong earnings as reflected in our adjusted earnings per share of $0.44, adjusted return on assets of 1.09%, and an adjusted efficiency ratio of 58.9%.  Additionally, we were encouraged that credit trends remained relatively stable for the quarter.  Given the backdrop of increasing Covid-19 cases in the Midwest and uncertainty about the timing of vaccines to bring the pandemic under control, we recorded $13.4 million of provision expense in anticipation of credit deterioration in future quarters, leading to an increase in our allowance for credit losses to 1.81% of total loans, excluding PPP."

Mr. Brown further commented, "Third quarter results were primarily driven by exceptional fee income, well exceeding second quarter results, which at the time was our highest core fee income on record.  The steadfast diligence of our mortgage team capitalized on the continued historic low interest rate environment to drive another sensational quarter in mortgage banking revenue, and Bannockburn recorded its highest income quarter ever.  We were also pleased to see service charges improve as local economies continued to gradually reopen and consumer spending increased.  Total expenses increased during the quarter as a direct result of our strong operating performance and fee income generation leading to higher incentive and commission expense."

Mr. Brown concluded, "We are encouraged by our improved operating performance and by the resiliency of our associates.  Six months into a global pandemic, we now have 98% of our banking centers fully open to service the needs of our clients, and associates in our corporate offices and operations centers have begun gradually returning, albeit at significantly reduced capacity levels.  We continue to provide a bridge for our clients to navigate the environment with approximately $630 million, or 6.2% of total loans, receiving a round two deferral and all capital ratios have improved to equal or surpass pre-pandemic levels.  Additionally, this year we have added $125 million to our Allowance for Credit Losses, which brings our total ACL to greater than three times the balance at December 31, 2019.  We remain committed to managing pandemic priorities and positioning the Company for even stronger performance when the health crisis subsides."

Full detail of the Company's third quarter performance is provided in the accompanying financial statements and slide presentation.

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, 2020 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 1048538.  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 are available to the public through the Investor Relations section of First Financial's website at www.bankatfirst.com.

Use of Non-GAAP Financial Measures

This earnings release contains GAAP financial measures and Non-GAAP financial measures where management believes it to be helpful in understanding the Company's results of operations or financial position.  Where Non-GAAP financial measures are used, the comparable GAAP financial measures, as well as a reconciliation to the comparable GAAP financial measure, can be found in the section titled "Appendix: Non-GAAP to GAAP Reconciliation" in the accompanying slide presentation.

Forward-Looking Statement

Certain statements contained in this report which are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Words such as ''believes,'' ''anticipates,'' "likely," "expected," "estimated," ''intends'' and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.  Examples of forward-looking statements include, but are not limited to, statements we make about (i) our future operating or financial performance, including revenues, income or loss and earnings or loss per share, (ii) future common stock dividends, (iii) our capital structure, including future capital levels, (iv) our plans, objectives and strategies, and (v) the assumptions that underlie our forward-looking statements.

As with any forecast or projection, forward-looking statements are subject to inherent uncertainties, risks and changes in circumstances that may cause actual results to differ materially from those set forth in the forward-looking statements.  Forward-looking statements are not historical facts but instead express only management's beliefs regarding future results or events, many of which, by their nature, are inherently uncertain and outside of management's control. It is possible that actual results and outcomes may differ, possibly materially, from the anticipated results or outcomes indicated in these forward-looking statements.  Important factors that could cause actual results to differ materially from those in our forward-looking statements include the following, without limitation:

  • economic, market, liquidity, credit, interest rate, operational and technological risks associated with the Company's business;
  • future credit quality and performance, including our expectations regarding future loan losses and our allowance for credit losses
  • the effect of and changes in policies and laws or regulatory agencies, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and other legislation and regulation relating to the banking industry; (iv) management's ability to effectively execute its business plans;
  • mergers and acquisitions, including costs or difficulties related to the integration of acquired companies;
  • the possibility that any of the anticipated benefits of the Company's acquisitions will not be realized or will not be realized within the expected time period;
  • the effect of changes in accounting policies and practices;
  • changes in consumer spending, borrowing and saving and changes in unemployment;
  • changes in customers' performance and creditworthiness;
  • the costs and effects of litigation and of unexpected or adverse outcomes in such litigation;
  • current and future economic and market conditions, including the effects of declines in housing prices, high unemployment rates, U.S. fiscal debt, budget and tax matters, geopolitical matters, and any slowdown in global economic growth;
  • the adverse impact on the U.S. economy, including the markets in which we operate, of the novel coronavirus, which causes the Coronavirus disease 2019 ("COVID-19"), global pandemic, and the impact of a slowing U.S. economy and increased unemployment on the performance of our loan and lease portfolio, the market value of our investment securities, the availability of sources of funding and the demand for our products;
  • our capital and liquidity requirements (including under regulatory capital standards, such as the Basel III capital standards) and our ability to generate capital internally or raise capital on favorable terms;
  • financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including the Dodd-Frank Act and other legislation and regulation relating to bank products and services;
  • the effect of the current interest rate environment or changes in interest rates or in the level or composition of our assets or liabilities on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgage loans held for sale;
  • the effect of a fall in stock market prices on our brokerage, asset and wealth management businesses;
  • a failure in or breach of our operational or security systems or infrastructure, or those of our third-party vendors or other service providers, including as a result of cyber attacks;
  • the effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin; and
  • our ability to develop and execute effective business plans and strategies.

Additional factors that may cause our actual results to differ materially from those described in our forward-looking statements can be found in our Form 10-K for the year ended December 31, 2019, as well as our other filings with the SEC, which are available on the SEC website at www.sec.gov

All forward-looking statements included in this filing are made as of the date hereof and are based on information available at the time of the filing.  Except as required by law, the Company does not assume any obligation to update any forward-looking statement.

About First Financial Bancorp.

First Financial Bancorp. is a Cincinnati, Ohio based bank holding company.  As of September 30, 2020, the Company had $15.9 billion in assets, $10.2 billion in loans, $11.6 billion in deposits and $2.2 billion in shareholders' equity.  The Company's subsidiary, First Financial Bank, founded in 1863, provides banking and financial services products through its six lines of business: Commercial, Retail Banking, Investment Commercial Real Estate, Mortgage Banking, Commercial Finance and Wealth Management.  These business units provide traditional banking services to business and retail clients.  Wealth Management provides wealth planning, portfolio management, trust and estate, brokerage and retirement plan services and had approximately $2.8 billion in assets under management as of September 30, 2020.  The Company operated 143 full service banking centers as of September 30, 2020, primarily in Ohio, Indiana and Kentucky, while the Commercial Finance business lends into targeted industry verticals on a nationwide basis.  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 data)

(Unaudited)































Three Months Ended,



Nine months ended,



Sep. 30,



June 30,



Mar. 31,



Dec. 31,



Sep. 30,



September 30,



2020



2020



2020



2019



2019



2020



2019

RESULTS OF OPERATIONS



























Net income

$

41,477





$

37,393





$

28,628





$

48,677





$

50,856





$

107,498





$

149,398



Net earnings per share - basic

$

0.43





$

0.38





$

0.29





$

0.49





$

0.52





$

1.10





$

1.52



Net earnings per share - diluted

$

0.42





$

0.38





$

0.29





$

0.49





$

0.51





$

1.10





$

1.51



Dividends declared per share

$

0.23





$

0.23





$

0.23





$

0.23





$

0.23





$

0.69





$

0.67































KEY FINANCIAL RATIOS



























Return on average assets

1.04

%



0.96

%



0.79

%



1.34

%



1.41

%



0.93

%



1.41

%

Return on average shareholders' equity

7.40

%



6.88

%



5.21

%



8.60

%



9.13

%



6.50

%



9.29

%

Return on average tangible shareholders' equity

13.61

%



12.90

%



9.71

%



15.84

%



16.15

%



12.08

%



16.48

%





























Net interest margin

3.32

%



3.38

%



3.71

%



3.84

%



3.91

%



3.46

%



3.98

%

Net interest margin (fully tax equivalent) (1)

3.36

%



3.44

%



3.77

%



3.89

%



3.96

%



3.52

%



4.03

%





























Ending shareholders' equity as a percent of ending assets

14.11

%



13.99

%



14.47

%



15.49

%



15.62

%



14.11

%



15.62

%

Ending tangible shareholders' equity as a percent of:



























Ending tangible assets

8.25

%



8.09

%



8.25

%



9.07

%



9.17

%



8.25

%



9.17

%

Risk-weighted assets

11.07

%



10.89

%



10.50

%



11.09

%



11.34

%



11.07

%



11.34

%





























Average shareholders' equity as a percent of average

assets

14.08

%



13.91

%



15.21

%



15.53

%



15.43

%



14.38

%



15.23

%

Average tangible shareholders' equity as a percent of



























    average tangible assets

8.18

%



7.94

%



8.79

%



9.07

%



9.35

%



8.29

%



9.19

%





























Book value per share

$

22.94





$

22.66





$

22.25





$

22.82





$

22.59





$

22.94





$

22.59



Tangible book value per share

$

12.56





$

12.26





$

11.82





$

12.42





$

12.33





$

12.56





$

12.33































Common equity tier 1 ratio (2)

11.63

%



11.49

%



11.27

%



11.30

%



11.52

%



11.63

%



11.52

%

Tier 1 ratio (2)

12.02

%



11.87

%



11.66

%



11.69

%



11.91

%



12.02

%



11.91

%

Total capital ratio (2)

15.37

%



15.19

%



13.54

%



13.39

%



13.62

%



15.37

%



13.62

%

Leverage ratio (2)

9.55

%



8.98

%



9.49

%



9.58

%



9.75

%



9.55

%



9.75

%





























AVERAGE BALANCE SHEET ITEMS



























Loans (3)

$

10,253,392





$

10,002,379





$

9,220,643





$

9,149,222





$

9,014,092





$

9,827,033





$

8,880,904



Investment securities

3,162,832





3,164,243





3,115,723





3,102,867





3,290,666





3,147,655





3,351,559



Interest-bearing deposits with other banks

40,277





91,990





39,332





36,672





38,569





57,138





35,525



  Total earning assets

$

13,456,501





$

13,258,612





$

12,375,698





$

12,288,761





$

12,343,327





$

13,031,826





$

12,267,988



Total assets

$

15,842,010





$

15,710,204





$

14,524,422





$

14,460,288





$

14,320,514





$

15,360,642





$

14,126,615



Noninterest-bearing deposits

$

3,535,432





$

3,335,866





$

2,643,240





$

2,638,908





$

2,513,458





$

3,172,841





$

2,485,291



Interest-bearing deposits

8,027,082





8,395,229





7,590,791





7,583,531





7,504,708





8,004,450





7,575,263



  Total deposits

$

11,562,514





$

11,731,095





$

10,234,031





$

10,222,439





$

10,018,166





$

11,177,291





$

10,060,554



Borrowings

$

1,519,748





$

1,272,819





$

1,735,767





$

1,613,696





$

1,816,983





$

1,509,482





$

1,687,716



Shareholders' equity

$

2,230,422





$

2,185,865





$

2,209,733





$

2,245,107





$

2,210,327





$

2,208,753





$

2,150,945































CREDIT QUALITY RATIOS

























Allowance to ending loans

1.65

%



1.56

%



1.55

%



0.63

%



0.62

%



1.65

%



0.62

%

Allowance to nonaccrual loans

216.28

%



233.74

%



296.51

%



119.69

%



93.18

%



216.28

%



93.18

%

Allowance to nonperforming loans

196.69

%



208.06

%



203.42

%



96.73

%



71.46

%



196.69

%



71.46

%

Nonperforming loans to total loans

0.84

%



0.75

%



0.76

%



0.65

%



0.87

%



0.84

%



0.87

%

Nonperforming assets to ending loans, plus OREO

0.86

%



0.77

%



0.78

%



0.67

%



0.89

%



0.86

%



0.89

%

Nonperforming assets to total assets

0.55

%



0.49

%



0.48

%



0.42

%



0.56

%



0.55

%



0.56

%

Classified assets to total assets

0.84

%



0.79

%



0.83

%



0.62

%



0.92

%



0.84

%



0.92

%

Net charge-offs to average loans (annualized)

0.21

%



0.12

%



(0.04)

%



0.15

%



0.45

%



0.10

%



0.39

%

 



(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 21% 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, 2020 regulatory capital ratios are preliminary.



(3) Includes loans held for sale.

 

 

FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)











Three months ended,



Nine months ended,



September 30,



September 30,



2020



2019



% Change



2020



2019



% Change

Interest income























  Loans and leases, including fees

$

103,249





$

126,786





(18.6)

%



$

324,924





$

376,207





(13.6)

%

  Investment securities























     Taxable

17,906





22,180





(19.3)

%



55,387





70,031





(20.9)

%

     Tax-exempt

4,884





4,457





9.6

%



14,403





13,051





10.4

%

        Total investment securities interest

22,790





26,637





(14.4)

%



69,790





83,082





(16.0)

%

  Other earning assets

31





222





(86.0)

%



220





638





(65.5)

%

       Total interest income

126,070





153,645





(17.9)

%



394,934





459,927





(14.1)

%

























Interest expense























  Deposits

7,886





20,151





(60.9)

%



36,002





60,006





(40.0)

%

  Short-term borrowings

51





7,199





(99.3)

%



6,412





19,805





(67.6)

%

  Long-term borrowings

5,953





4,760





25.1

%



14,482





14,764





(1.9)

%

      Total interest expense

13,890





32,110





(56.7)

%



56,896





94,575





(39.8)

%

      Net interest income

112,180





121,535





(7.7)

%



338,038





365,352





(7.5)

%

  Provision for credit losses-loans and leases (1)

15,299





5,228





192.6

%



57,038





25,969





119.6

%

  Provision for credit losses-unfunded commitments (1)

(1,925)





(216)





N/M





2,013





(342)





N/M



      Net interest income after provision for credit losses

98,806





116,523





(15.2)

%



278,987





339,725





(17.9)

%

























Noninterest income























  Service charges on deposit accounts

7,356





9,874





(25.5)

%



21,792





28,596





(23.8)

%

  Trust and wealth management fees

3,855





3,718





3.7

%



12,438





11,731





6.0

%

  Bankcard income

3,124





3,316





(5.8)

%



8,666





15,399





(43.7)

%

  Client derivative fees

2,203





4,859





(54.7)

%



8,292





11,468





(27.7)

%

  Foreign exchange income

10,530





1,708





N/M





27,072





1,725





N/M



  Net gains from sales of loans

18,594





4,806





286.9

%



38,087





10,128





276.1

%

  Net gains (losses) on sale of investment securities

2





105





(98.1)

%



(55)





(110)





50.0

%

  Other

3,835





4,754





(19.3)

%



11,316





15,668





(27.8)

%

      Total noninterest income

49,499





33,140





49.4

%



127,608





94,605





34.9

%

























Noninterest expenses























  Salaries and employee benefits

63,769





53,212





19.8

%



174,516





155,109





12.5

%

  Net occupancy

5,625





5,509





2.1

%



17,107





17,735





(3.5)

%

  Furniture and equipment

3,638





4,120





(11.7)

%



11,372





11,758





(3.3)

%

  Data processing

6,837





5,774





18.4

%



20,245





15,885





27.4

%

  Marketing

1,856





1,346





37.9

%



4,415





4,928





(10.4)

%

  Communication

855





910





(6.0)

%



2,652





2,385





11.2

%

  Professional services

2,443





4,771





(48.8)

%



6,923





9,062





(23.6)

%

  State intangible tax

1,514





1,445





4.8

%



4,544





4,062





11.9

%

  FDIC assessments

1,350





(1,097)





223.1

%



4,045





918





340.6

%

  Intangible amortization

2,779





2,432





14.3

%



8,362





6,521





28.2

%

  Other

6,845





8,020





(14.7)

%



21,685





21,082





2.9

%

      Total noninterest expenses

97,511





86,442





12.8

%



275,866





249,445





10.6

%

Income before income taxes

50,794





63,221





(19.7)

%



130,729





184,885





(29.3)

%

Income tax expense

9,317





12,365





(24.7)

%



23,231





35,487





(34.5)

%

      Net income

$

41,477





$

50,856





(18.4)

%



$

107,498





$

149,398





(28.0)

%

























ADDITIONAL DATA























Net earnings per share - basic

$

0.43





$

0.52









$

1.10





$

1.52







Net earnings per share - diluted

$

0.42





$

0.51









$

1.10





$

1.51







Dividends declared per share

$

0.23





$

0.23









$

0.69





$

0.67































Return on average assets

1.04

%



1.41

%







0.93

%



1.41

%





Return on average shareholders' equity

7.40

%



9.13

%







6.50

%



9.29

%





























Interest income

$

126,070





$

153,645





(17.9)

%



$

394,934





$

459,927





(14.1)

%

Tax equivalent adjustment

1,628





1,759





(7.4)

%



4,916





4,698





4.6

%

   Interest income - tax equivalent

127,698





155,404





(17.8)

%



399,850





464,625





(13.9)

%

Interest expense

13,890





32,110





(56.7)

%



56,896





94,575





(39.8)

%

   Net interest income - tax equivalent

$

113,808





$

123,294





(7.7)

%



$

342,954





$

370,050





(7.3)

%

























Net interest margin

3.32

%



3.91

%







3.46

%



3.98

%





Net interest margin (fully tax equivalent) (2)

3.36

%



3.96

%







3.52

%



4.03

%





























Full-time equivalent employees

2,065





2,064











































(1) Beginning January 1,2020, calculation is based on current expected loss methodology. Prior to January 1, 2020, calculation was based on the incurred loss methodology.





(2) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 21% 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 QUARTERLY STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)























2020



Third



Second



First



Year to



% Change



Quarter



Quarter



Quarter



Date



Linked Qtr.

Interest income



















  Loans and leases, including fees

$

103,249





$

105,900





$

115,775





$

324,924





(2.5)

%

  Investment securities



















     Taxable

17,906





18,476





19,005





55,387





(3.1)

%

     Tax-exempt

4,884





4,937





4,582





14,403





(1.1)

%

        Total investment securities interest

22,790





23,413





23,587





69,790





(2.7)

%

  Other earning assets

31





47





142





220





(34.0)

%

       Total interest income

126,070





129,360





139,504





394,934





(2.5)

%





















Interest expense



















  Deposits

7,886





11,751





16,365





36,002





(32.9)

%

  Short-term borrowings

51





1,274





5,087





6,412





(96.0)

%

  Long-term borrowings

5,953





4,759





3,770





14,482





25.1

%

      Total interest expense

13,890





17,784





25,222





56,896





(21.9)

%

      Net interest income

112,180





111,576





114,282





338,038





0.5

%

  Provision for credit losses-loans and leases (1)

15,299





17,859





23,880





57,038





(14.3)

%

  Provision for credit losses-unfunded commitments (1)

(1,925)





2,370





1,568





2,013





(181.2)

%

      Net interest income after provision for credit losses

98,806





91,347





88,834





278,987





8.2

%





















Noninterest income



















  Service charges on deposit accounts

7,356





6,001





8,435





21,792





22.6

%

  Trust and wealth management fees

3,855





4,114





4,469





12,438





(6.3)

%

  Bankcard income

3,124





2,844





2,698





8,666





9.8

%

  Client derivative fees

2,203





2,984





3,105





8,292





(26.2)

%

  Foreign exchange income

10,530





6,576





9,966





27,072





60.1

%

  Net gains from sales of loans

18,594





16,662





2,831





38,087





11.6

%

  Net gains (losses) on sale of investment securities

2





2





(59)





(55)





0.0

%

  Other

3,835





3,542





3,939





11,316





8.3

%

      Total noninterest income

49,499





42,725





35,384





127,608





15.9

%





















Noninterest expenses



















  Salaries and employee benefits

63,769





55,925





54,822





174,516





14.0

%

  Net occupancy

5,625





5,378





6,104





17,107





4.6

%

  Furniture and equipment

3,638





3,681





4,053





11,372





(1.2)

%

  Data processing

6,837





7,019





6,389





20,245





(2.6)

%

  Marketing

1,856





1,339





1,220





4,415





38.6

%

  Communication

855





907





890





2,652





(5.7)

%

  Professional services

2,443





2,205





2,275





6,923





10.8

%

  State intangible tax

1,514





1,514





1,516





4,544





0.0

%

  FDIC assessments

1,350





1,290





1,405





4,045





4.7

%

  Intangible amortization

2,779





2,791





2,792





8,362





(0.4)

%

  Other

6,845





6,640





8,200





21,685





3.1

%

      Total noninterest expenses

97,511





88,689





89,666





275,866





9.9

%

Income before income taxes

50,794





45,383





34,552





130,729





11.9

%

Income tax expense

9,317





7,990





5,924





23,231





16.6

%

      Net income

$

41,477





$

37,393





$

28,628





$

107,498





10.9

%





















ADDITIONAL DATA



















Net earnings per share - basic

$

0.43





$

0.38





$

0.29





$

1.10







Net earnings per share - diluted

$

0.42





$

0.38





$

0.29





$

1.10







Dividends declared per share

$

0.23





$

0.23





$

0.23





$

0.69



























Return on average assets

1.04

%



0.96

%



0.79

%



0.93

%





Return on average shareholders' equity

7.40

%



6.88

%



5.21

%



6.50

%

























Interest income

$

126,070





$

129,360





$

139,504





$

394,934





(2.5)

%

Tax equivalent adjustment

1,628





1,664





1,624





4,916





(2.2)

%

   Interest income - tax equivalent

127,698





131,024





141,128





399,850





(2.5)

%

Interest expense

13,890





17,784





25,222





56,896





(21.9)

%

   Net interest income - tax equivalent

$

113,808





$

113,240





$

115,906





$

342,954





0.5

%





















Net interest margin

3.32

%



3.38

%



3.71

%



3.46

%





Net interest margin (fully tax equivalent) (2)

3.36

%



3.44

%



3.77

%



3.52

%

























Full-time equivalent employees

2,065





2,076





2,067































(1) Beginning January 1,2020, calculation is based on current expected loss methodology. Prior to January 1, 2020, calculation was based on the incurred loss methodology.





(2) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 21% 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 QUARTERLY STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)























2019



Fourth



Third



Second



First



Full



Quarter



Quarter



Quarter



Quarter



Year

Interest income



















  Loans and leases, including fees

$

122,802





$

126,786





$

126,365





$

123,056





$

499,009



  Investment securities



















     Taxable

20,137





22,180





23,616





24,235





90,168



     Tax-exempt

4,545





4,457





4,336





4,258





17,596



        Total investment securities interest

24,682





26,637





27,952





28,493





107,764



  Other earning assets

167





222





206





210





805



       Total interest income

147,651





153,645





154,523





151,759





607,578























Interest expense



















  Deposits

19,026





20,151





20,612





19,243





79,032



  Short-term borrowings

5,430





7,199





6,646





5,960





25,235



  Long-term borrowings

4,293





4,760





4,963





5,041





19,057



      Total interest expense

28,749





32,110





32,221





30,244





123,324



      Net interest income

118,902





121,535





122,302





121,515





484,254



  Provision for credit losses-loans and leases (1)

4,629





5,228





6,658





14,083





30,598



  Provision for credit losses-unfunded commitments (1)

177





(216)





(132)





6





(165)



      Net interest income after provision for credit losses

114,096





116,523





115,776





107,426





453,821























Noninterest income



















  Service charges on deposit accounts

9,343





9,874





9,819





8,903





37,939



  Trust and wealth management fees

3,913





3,718





3,943





4,070





15,644



  Bankcard income

3,405





3,316





6,497





5,586





18,804



  Client derivative fees

4,194





4,859





4,905





1,704





15,662



  Foreign exchange income

6,014





1,708





17





0





7,739



  Net gains from sales of loans

4,723





4,806





3,432





1,890





14,851



  Net gains on sale of investment securities

(296)





105





(37)





(178)





(406)



  Other

5,472





4,754





6,062





4,852





21,140



      Total noninterest income

36,768





33,140





34,638





26,827





131,373























Noninterest expenses



















  Salaries and employee benefits

53,952





53,212





53,985





47,912





209,061



  Net occupancy

6,334





5,509





5,596





6,630





24,069



  Furniture and equipment

4,145





4,120





4,222





3,416





15,903



  Data processing

5,996





5,774





4,984





5,127





21,881



  Marketing

1,980





1,346





1,976





1,606





6,908



  Communication

882





910





747





728





3,267



  Professional services

2,192





4,771





2,039





2,252





11,254



  State intangible tax

1,767





1,445





1,307





1,310





5,829



  FDIC assessments

1,055





(1,097)





1,065





950





1,973



  Intangible amortization

3,150





2,432





2,044





2,045





9,671



  Other

11,434





8,020





6,545





6,517





32,516



      Total noninterest expenses

92,887





86,442





84,510





78,493





342,332



Income before income taxes

57,977





63,221





65,904





55,760





242,862



Income tax expense (benefit)

9,300





12,365





13,201





9,921





44,787



      Net income

$

48,677





$

50,856





$

52,703





$

45,839





$

198,075























ADDITIONAL DATA



















Net earnings per share - basic

$

0.49





$

0.52





$

0.54





$

0.47





$

2.01



Net earnings per share - diluted

$

0.49





$

0.51





$

0.53





$

0.47





$

2.00



Dividends declared per share

$

0.23





$

0.23





$

0.22





$

0.22





$

0.90























Return on average assets

1.34

%



1.41

%



1.50

%



1.33

%



1.39

%

Return on average shareholders' equity

8.60

%



9.13

%



9.85

%



8.88

%



9.11

%





















Interest income

$

147,651





$

153,645





$

154,523





$

151,759





$

607,578



Tax equivalent adjustment

1,630





1,759





1,416





1,523





6,328



   Interest income - tax equivalent

149,281





155,404





155,939





153,282





613,906



Interest expense

28,749





32,110





32,221





30,244





123,324



   Net interest income - tax equivalent

$

120,532





$

123,294





$

123,718





$

123,038





$

490,582























Net interest margin

3.84

%



3.91

%



3.99

%



4.05

%



3.95

%

Net interest margin (fully tax equivalent) (2)

3.89

%



3.96

%



4.04

%



4.10

%



4.00

%





















Full-time equivalent employees

2,065





2,064





2,076





2,087



























(1) Beginning January 1,2020, calculation is based on current expected loss methodology. Prior to January 1, 2020, calculation was based on the incurred loss methodology.





(2) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 21% 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,



June 30,



Mar. 31,



Dec. 31,



Sep. 30,



% Change



% Change



2020



2020



2020



2019



2019



Linked Qtr.



Comp Qtr.

ASSETS



























     Cash and due from banks

$

207,128





$

283,639





$

261,892





$

200,691





$

242,482





(27.0)

%



(14.6)

%

     Interest-bearing deposits with other banks

38,806





38,845





71,071





56,948





39,669





(0.1)

%



(2.2)

%

     Investment securities available-for-sale

3,004,963





2,897,413





2,908,688





2,852,084





2,850,502





3.7

%



5.4

%

     Investment securities held-to-maturity

118,072





127,347





136,744





142,862





148,778





(7.3)

%



(20.6)

%

     Other investments

118,292





132,366





143,581





125,020





124,965





(10.6)

%



(5.3)

%

     Loans held for sale

69,008





43,950





27,334





13,680





23,528





57.0

%



193.3

%

     Loans and leases



























       Commercial and industrial

3,292,313





3,322,374





2,477,773





2,465,877





2,470,017





(0.9)

%



33.3

%

       Lease financing

74,742





80,087





82,602





88,364





92,616





(6.7)

%



(19.3)

%

       Construction real estate

575,648





506,085





500,311





493,182





515,960





13.7

%



11.6

%

       Commercial real estate

4,347,125





4,343,702





4,278,257





4,194,651





4,015,908





0.1

%



8.2

%

       Residential real estate

1,027,702





1,043,745





1,061,792





1,055,949





1,055,007





(1.5)

%



(2.6)

%

       Home equity

754,743





764,171





781,243





771,869





776,885





(1.2)

%



(2.9)

%

       Installment

84,629





79,150





80,085





82,589





88,275





6.9

%



(4.1)

%

       Credit card

43,907





42,397





45,756





49,184





49,010





3.6

%



(10.4)

%

          Total loans

10,200,809





10,181,711





9,307,819





9,201,665





9,063,678





0.2

%



12.5

%

       Less:



























          Allowance for credit losses (1)

168,544





158,661





143,885





57,650





56,552





6.2

%



198.0

%

                Net loans

10,032,265





10,023,050





9,163,934





9,144,015





9,007,126





0.1

%



11.4

%

     Premises and equipment

209,474





211,164





212,787





214,506





213,681





(0.8)

%



(2.0)

%

     Goodwill

937,771





937,771





937,771





937,771





937,689





0.0

%



0.0

%

     Other intangibles

67,419





70,325





73,258





76,201





79,506





(4.1)

%



(15.2)

%

     Accrued interest and other assets

1,122,449





1,105,020





1,120,507





747,847





812,519





1.6

%



38.1

%

       Total Assets

$

15,925,647





$

15,870,890





$

15,057,567





$

14,511,625





$

14,480,445





0.3

%



10.0

%





























LIABILITIES



























     Deposits



























       Interest-bearing demand

$

2,632,467





$

2,657,841





$

2,498,109





$

2,364,881





$

2,316,301





(1.0)

%



13.6

%

       Savings

3,446,678





3,287,314





2,978,250





2,960,979





2,924,200





4.8

%



17.9

%

       Time

1,935,392





2,241,212





2,435,858





2,240,441





2,308,617





(13.6)

%



(16.2)

%

          Total interest-bearing deposits

8,014,537





8,186,367





7,912,217





7,566,301





7,549,118





(2.1)

%



6.2

%

       Noninterest-bearing

3,552,893





3,515,048





2,723,341





2,643,928





2,534,739





1.1

%



40.2

%

          Total deposits

11,567,430





11,701,415





10,635,558





10,210,229





10,083,857





(1.1)

%



14.7

%

     Federal funds purchased and securities sold



























         under agreements to repurchase

247,658





154,347





215,824





165,181





85,286





60.5

%



190.4

%

     FHLB short-term borrowings

0





0





1,181,900





1,151,000





1,128,900





N/M





(100.0)

%

          Total short-term borrowings

247,658





154,347





1,397,724





1,316,181





1,214,186





60.5

%



(79.6)

%

     Long-term debt

1,341,164





1,285,767





325,566





414,376





498,778





4.3

%



168.9

%

          Total borrowed funds

1,588,822





1,440,114





1,723,290





1,730,557





1,712,964





10.3

%



(7.2)

%

     Accrued interest and other liabilities

521,580





508,342





519,336





323,134





422,311





2.6

%



23.5

%

       Total Liabilities

13,677,832





13,649,871





12,878,184





12,263,920





12,219,132





0.2

%



11.9

%





























SHAREHOLDERS' EQUITY



























     Common stock

1,637,489





1,635,070





1,633,950





1,640,771





1,639,333





0.1

%



(0.1)

%

     Retained earnings

694,484





675,532





660,653





711,249





685,368





2.8

%



1.3

%

     Accumulated other comprehensive income (loss)

42,266





36,431





11,788





13,323





15,450





16.0

%



173.6

%

     Treasury stock, at cost

(126,424)





(126,014)





(127,008)





(117,638)





(78,838)





0.3

%



60.4

%

       Total Shareholders' Equity

2,247,815





2,221,019





2,179,383





2,247,705





2,261,313





1.2

%



(0.6)

%

       Total Liabilities and Shareholders' Equity

$

15,925,647





$

15,870,890





$

15,057,567





$

14,511,625





$

14,480,445





0.3

%



10.0

%





























(1) Beginning January 1,2020, calculation is based on current expected loss methodology. Prior to January 1, 2020, calculation was based on the incurred loss methodology.

 

 

FIRST FINANCIAL BANCORP.

AVERAGE CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in thousands)

(Unaudited)















Quarterly Averages



Year-to-Date Averages



Sep. 30,



June 30,



Mar. 31,



Dec. 31,



Sep. 30,



Sep. 30,



2020



2020



2020



2019



2019



2020



2019

ASSETS



























     Cash and due from banks

$

233,216





$

284,726





$

235,696





$

221,060





$

191,000





$

251,147





$

182,025



     Interest-bearing deposits with other banks

40,277





91,990





39,332





36,672





38,569





57,138





35,525



     Investment securities

3,162,832





3,164,243





3,115,723





3,102,867





3,290,666





3,147,655





3,351,559



     Loans held for sale

45,186





36,592





13,174





21,050





18,197





31,700





12,659



     Loans and leases



























       Commercial and industrial

3,299,259





3,058,677





2,450,893





2,469,810





2,509,782





2,937,601





2,517,681



       Lease financing

78,500





81,218





85,782





91,225





94,858





81,821





93,467



       Construction real estate

536,870





495,407





501,471





501,892





509,742





511,343





488,002



       Commercial real estate

4,364,708





4,381,647





4,209,345





4,102,288





3,925,028





4,318,735





3,841,178



       Residential real estate

1,041,250





1,052,996





1,055,456





1,053,707





1,035,975





1,049,869





996,100



       Home equity

759,994





772,424





773,082





773,119





781,340





768,469





792,635



       Installment

82,016





79,016





81,234





85,515





88,760





80,760





89,927



       Credit card

45,609





44,402





50,206





50,616





50,410





46,735





49,255



          Total loans

10,208,206





9,965,787





9,207,469





9,128,172





8,995,895





9,795,333





8,868,245



       Less:



























          Allowance for credit losses (1)

165,270





155,454





121,126





56,649





61,911





147,349





59,129



                Net loans

10,042,936





9,810,333





9,086,343





9,071,523





8,933,984





9,647,984





8,809,116



     Premises and equipment

211,454





213,903





215,545





215,171





215,671





213,626





213,540



     Goodwill

937,771





937,771





937,771





937,710





899,888





937,771





886,130



     Other intangibles

69,169





72,086





75,014





78,190





51,365





72,079





43,019



     Accrued interest and other assets

1,099,169





1,098,560





805,824





776,045





681,174





1,001,542





593,042



       Total Assets

$

15,842,010





$

15,710,204





$

14,524,422





$

14,460,288





$

14,320,514





$

15,360,642





$

14,126,615































LIABILITIES



























     Deposits



























       Interest-bearing demand

$

2,668,635





$

2,602,917





$

2,418,193





$

2,373,962





$

2,325,405





$

2,563,633





$

2,310,095



       Savings

3,342,514





3,173,274





2,976,518





2,995,395





2,945,076





3,164,753





3,038,620



       Time

2,015,933





2,619,038





2,196,080





2,214,174





2,234,227





2,276,064





2,226,548



          Total interest-bearing deposits

8,027,082





8,395,229





7,590,791





7,583,531





7,504,708





8,004,450





7,575,263



       Noninterest-bearing

3,535,432





3,335,866





2,643,240





2,638,908





2,513,458





3,172,841





2,485,291



          Total deposits

11,562,514





11,731,095





10,234,031





10,222,439





10,018,166





11,177,291





10,060,554



     Federal funds purchased and securities sold



























          under agreements to repurchase

150,088





145,291





164,093





206,800





185,156





153,146





138,692



     FHLB short-term borrowings

30,868





548,183





1,189,765





952,625





1,112,091





587,566





1,003,745



          Total short-term borrowings

180,956





693,474





1,353,858





1,159,425





1,297,247





740,712





1,142,437



     Long-term debt

1,338,792





579,345





381,909





454,271





519,736





768,770





545,279



       Total borrowed funds

1,519,748





1,272,819





1,735,767





1,613,696





1,816,983





1,509,482





1,687,716



     Accrued interest and other liabilities

529,326





520,425





344,891





379,046





275,038





465,116





227,400



       Total Liabilities

13,611,588





13,524,339





12,314,689





12,215,181





12,110,187





13,151,889





11,975,670































SHAREHOLDERS' EQUITY



























     Common stock

1,636,107





1,634,405





1,638,851





1,640,066





1,629,286





1,636,453





1,625,851



     Retained earnings

679,980





658,312





660,108





691,236





662,899





666,184





636,613



     Accumulated other comprehensive loss

40,697





19,888





31,200





13,986





11,985





30,632





(13,377)



     Treasury stock, at cost

(126,362)





(126,740)





(120,426)





(100,181)





(93,843)





(124,516)





(98,142)



       Total Shareholders' Equity

2,230,422





2,185,865





2,209,733





2,245,107





2,210,327





2,208,753





2,150,945



       Total Liabilities and Shareholders' Equity

$

15,842,010





$

15,710,204





$

14,524,422





$

14,460,288





$

14,320,514





$

15,360,642





$

14,126,615































(1) Beginning January 1,2020, calculation is based on current expected loss methodology. Prior to January 1, 2020, calculation was based on the incurred loss methodology.

 

 

FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS

(Dollars in thousands)

(Unaudited)















 Quarterly Averages



Year-to-Date Averages





September 30, 2020



June 30, 2020



September 30, 2019



September 30, 2020



September 30, 2019





Balance



Yield



Balance



Yield



Balance



Yield



Balance



Yield



Balance



Yield

Earning assets









































    Investments:









































      Investment securities



$

3,162,832





2.86

%



$

3,164,243





2.97

%



$

3,290,666





3.21

%



$

3,147,655





2.96

%



$

3,351,559





3.31

%

      Interest-bearing deposits with other banks



40,277





0.31

%



91,990





0.20

%



38,569





2.28

%



57,138





0.51

%



35,525





2.40

%

    Gross loans (1)



10,253,392





4.00

%



10,002,379





4.25

%



9,014,092





5.58

%



9,827,033





4.42

%



8,880,904





5.66

%

       Total earning assets



13,456,501





3.72

%



13,258,612





3.91

%



12,343,327





4.94

%



13,031,826





4.05

%



12,267,988





5.01

%











































Nonearning assets









































    Allowance for credit losses



(165,270)









(155,454)









(61,911)









(147,349)









(59,129)







    Cash and due from banks



233,216









284,726









191,000









251,147









182,025







    Accrued interest and other assets



2,317,563









2,322,320









1,848,098









2,225,018









1,735,731







       Total assets



$

15,842,010









$

15,710,204









$

14,320,514









$

15,360,642









$

14,126,615

















































Interest-bearing liabilities









































    Deposits:









































      Interest-bearing demand



$

2,668,635





0.08

%



$

2,602,917





0.11

%



$

2,325,405





0.56

%



$

2,563,633





0.21

%



$

2,310,095





0.55

%

      Savings



3,342,514





0.14

%



3,173,274





0.17

%



2,945,076





0.69

%



3,164,753





0.25

%



3,038,620





0.74

%

      Time



2,015,933





1.20

%



2,619,038





1.49

%



2,234,227





2.09

%



2,276,064





1.54

%



2,226,548





2.02

%

    Total interest-bearing deposits



8,027,082





0.39

%



8,395,229





0.56

%



7,504,708





1.07

%



8,004,450





0.60

%



7,575,263





1.06

%

    Borrowed funds









































      Short-term borrowings



180,956





0.11

%



693,474





0.74

%



1,297,247





2.20

%



740,712





1.16

%



1,142,437





2.32

%

      Long-term debt



1,338,792





1.76

%



579,345





3.29

%



519,736





3.63

%



768,770





2.52

%



545,279





3.62

%

        Total borrowed funds



1,519,748





1.57

%



1,272,819





1.90

%



1,816,983





2.61

%



1,509,482





1.85

%



1,687,716





2.74

%

       Total interest-bearing liabilities



9,546,830





0.58

%



9,668,048





0.74

%



9,321,691





1.37

%



9,513,932





0.80

%



9,262,979





1.37

%











































Noninterest-bearing liabilities









































    Noninterest-bearing demand deposits



3,535,432









3,335,866









2,513,458









3,172,841









2,485,291







    Other liabilities



529,326









520,425









275,038









465,116









227,400







    Shareholders' equity



2,230,422









2,185,865









2,210,327









2,208,753









2,150,945







       Total liabilities & shareholders' equity



$

15,842,010









$

15,710,204









$

14,320,514









$

15,360,642









$

14,126,615

















































Net interest income



$

112,180









$

111,576









$

121,535









$

338,038









$

365,352







Net interest spread







3.14

%







3.17

%







3.57

%







3.25

%







3.64

%

Net interest margin







3.32

%







3.38

%







3.91

%







3.46

%







3.98

%











































Tax equivalent adjustment







0.04

%







0.06

%







0.05

%







0.06

%







0.05

%

Net interest margin (fully tax equivalent)







3.36

%







3.44

%







3.96

%







3.52

%







4.03

%





















































































(1) Loans held for sale and nonaccrual loans 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



$

(861)





$

238





$

(623)





$

(2,926)





$

(921)





$

(3,847)





$

(8,771)





$

(4,521)





$

(13,292)



    Interest-bearing deposits with other banks



23





(39)





(16)





(192)





1





(191)





(501)





83





(418)



    Gross loans (2)



(6,273)





3,622





(2,651)





(36,016)





12,479





(23,537)





(82,566)





31,283





(51,283)



       Total earning assets



(7,111)





3,821





(3,290)





(39,134)





11,559





(27,575)





(91,838)





26,845





(64,993)









































Interest-bearing liabilities





































    Total interest-bearing deposits



$

(3,593)





$

(272)





$

(3,865)





$

(12,778)





$

513





$

(12,265)





$

(25,934)





$

1,930





$

(24,004)



    Borrowed funds





































    Short-term borrowings



(1,081)





(142)





(1,223)





(6,833)





(315)





(7,148)





(9,915)





(3,478)





(13,393)



    Long-term debt



(2,211)





3,405





1,194





(2,449)





3,642





1,193





(4,492)





4,210





(282)



       Total borrowed funds



(3,292)





3,263





(29)





(9,282)





3,327





(5,955)





(14,407)





732





(13,675)



       Total interest-bearing liabilities



(6,885)





2,991





(3,894)





(22,060)





3,840





(18,220)





(40,341)





2,662





(37,679)



          Net interest income (1)



$

(226)





$

830





$

604





$

(17,074)





$

7,719





$

(9,355)





$

(51,497)





$

24,183





$

(27,314)















































































(1) Not tax equivalent.





































(2) Loans held for sale and nonaccrual loans are included in gross loans.









 

 

FIRST FINANCIAL BANCORP.

CREDIT QUALITY

(Dollars in thousands)

(Unaudited)























Nine months ended



Sep. 30,



June 30,



Mar. 31,



Dec. 31,



Sep. 30,



Sep. 30,



Sep. 30,



2020



2020



2020



2019



2019



2020



2019

ALLOWANCE FOR CREDIT LOSS ACTIVITY





















Balance at beginning of period

$

158,661





$

143,885





$

57,650





$

56,552





$

61,549





$

57,650





$

56,542



 Day one adoption impact of ASC 326

0





0





61,505





0





0





61,505





0



  Provision for credit losses

15,299





17,859





23,880





4,629





5,228





57,038





25,969



  Gross charge-offs



























    Commercial and industrial

1,467





1,282





1,091





2,919





9,556





3,840





23,757



    Lease financing

852





0





0





62





0





852





100



    Construction real estate

0





0





0





0





0





0





0



    Commercial real estate

3,789





2,037





4





1,854





535





5,830





1,835



    Residential real estate

22





148





115





167





278





285





510



    Home equity

460





428





267





807





627





1,155





1,784



    Installment

59





7





61





31





65





127





192



    Credit card

171





234





311





319





598





716





1,228



      Total gross charge-offs

6,820





4,136





1,849





6,159





11,659





12,805





29,406



  Recoveries



























    Commercial and industrial

265





275





2,000





1,796





556





2,540





1,087



    Lease financing

6





0





0





0





0





6





0



    Construction real estate

0





14





0





0





0





14





68



    Commercial real estate

760





424





234





439





347





1,418





674



    Residential real estate

91





93





52





72





64





236





201



    Home equity

209





156





339





243





335





704





1,092



    Installment

35





27





31





49





93





93





202



    Credit card

38





64





43





29





39





145





123



      Total recoveries

1,404





1,053





2,699





2,628





1,434





5,156





3,447



  Total net charge-offs

5,416





3,083





(850)





3,531





10,225





7,649





25,959



Ending allowance for credit losses

$

168,544





$

158,661





$

143,885





$

57,650





$

56,552





$

168,544





$

56,552































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





















  Commercial and industrial

0.14

%



0.13

%



(0.15)

%



0.18

%



1.42

%



0.06

%



1.20

%

  Lease financing

4.29

%



0.00

%



0.00

%



0.27

%



0.00

%



1.38

%



0.14

%

  Construction real estate

0.00

%



(0.01)

%



0.00

%



0.00

%



0.00

%



0.00

%



(0.02)

%

  Commercial real estate

0.28

%



0.15

%



(0.02)

%



0.14

%



0.02

%



0.14

%



0.04

%

  Residential real estate

(0.03)

%



0.02

%



0.02

%



0.04

%



0.08

%



0.01

%



0.04

%

  Home equity

0.13

%



0.14

%



(0.04)

%



0.29

%



0.15

%



0.08

%



0.12

%

  Installment

0.12

%



(0.10)

%



0.15

%



(0.08)

%



(0.13)

%



0.06

%



(0.01)

%

  Credit card

1.16

%



1.54

%



2.15

%



2.27

%



4.40

%



1.63

%



3.00

%

     Total net charge-offs

0.21

%



0.12

%



(0.04)

%



0.15

%



0.45

%



0.10

%



0.39

%





























COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS





  Nonaccrual loans (1)



























    Commercial and industrial

$

34,686





$

33,906





$

21,126





$

24,346





$

28,358





$

34,686





$

28,358



    Lease financing

1,092





1,353





222





223





284





1,092





284



    Construction real estate

0





0





0





0





5





0





5



    Commercial real estate

24,521





14,002





10,050





7,295





14,889





24,521





14,889



    Residential real estate

12,104





12,813





11,163





10,892





11,655





12,104





11,655



    Home equity

5,374





5,604





5,821





5,242





5,427





5,374





5,427



    Installment

153





201





145





167





75





153





75



      Nonaccrual loans

77,930





67,879





48,527





48,165





60,693





77,930





60,693



  Accruing troubled debt restructurings (TDRs)

7,759





8,377





22,206





11,435





18,450





7,759





18,450



     Total nonperforming loans

85,689





76,256





70,733





59,600





79,143





85,689





79,143



  Other real estate owned (OREO)

1,643





1,872





1,467





2,033





1,613





1,643





1,613



     Total nonperforming assets

87,332





78,128





72,200





61,633





80,756





87,332





80,756



  Accruing loans past due 90 days or more

79





124





120





201





287





79





287



     Total underperforming assets

$

87,411





$

78,252





$

72,320





$

61,834





$

81,043





$

87,411





$

81,043



Total classified assets

$

134,002





$

125,543





$

124,510





$

89,250





$

132,500





$

134,002





$

132,500































CREDIT QUALITY RATIOS





















Allowance for credit losses to



























     Nonaccrual loans

216.28

%



233.74

%



296.51

%



119.69

%



93.18

%



216.28

%



93.18

%

     Nonperforming loans

196.69

%



208.06

%



203.42

%



96.73

%



71.46

%



196.69

%



71.46

%

     Total ending loans

1.65

%



1.56

%



1.55

%



0.63

%



0.62

%



1.65

%



0.62

%

Nonperforming loans to total loans

0.84

%



0.75

%



0.76

%



0.65

%



0.87

%



0.84

%



0.87

%

Nonperforming assets to



























     Ending loans, plus OREO

0.86

%



0.77

%



0.78

%



0.67

%



0.89

%



0.86

%



0.89

%

     Total assets

0.55

%



0.49

%



0.48

%



0.42

%



0.56

%



0.55

%



0.56

%

Nonperforming assets, excluding accruing TDRs to



























     Ending loans, plus OREO

0.78

%



0.68

%



0.54

%



0.55

%



0.69

%



0.78

%



0.69

%

     Total assets

0.50

%



0.44

%



0.33

%



0.35

%



0.43

%



0.50

%



0.43

%

Classified assets to total assets

0.84

%



0.79

%



0.83

%



0.62

%



0.92

%



0.84

%



0.92

%





























(1)  Nonaccrual loans include nonaccrual TDRs of $29.3  million, $32.7 million, $18.4 million, $18.5 million, and $21.5 million, as of September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019, and September 30, 2019, respectively.

 

 

FIRST FINANCIAL BANCORP.

CAPITAL ADEQUACY

(Dollars in thousands, except per share data)

(Unaudited)























Nine months ended,



Sep. 30,



June 30,



Mar. 31,



Dec. 31,



Sep. 30,



Sep. 30,



Sep. 30,



2020



2020



2020



2019



2019



2020



2019

PER COMMON SHARE



























Market Price



























  High

$

15.15





$

16.38





$

25.52





$

26.04





$

25.49





$

25.52





$

28.56



  Low

$

11.40





$

11.52





$

12.67





$

23.24





$

22.37





$

11.40





$

22.16



  Close

$

12.01





$

13.89





$

14.91





$

25.44





$

24.48





$

12.01





$

24.48































Average shares outstanding - basic

97,247,080





97,220,748





97,736,690





98,684,706





98,517,025





97,400,942





98,177,802



Average shares outstanding - diluted

98,008,733





97,988,600





98,356,214





99,232,167





99,077,723





98,117,463





98,723,173



Ending shares outstanding

97,999,763





98,018,858





97,968,958





98,490,998





100,094,819





97,999,763





100,094,819































Total shareholders' equity

$

2,247,815





$

2,221,019





$

2,179,383





$

2,247,705





$

2,261,313





$

2,247,815





$

2,261,313































REGULATORY CAPITAL

Preliminary



















Preliminary





Common equity tier 1 capital

$

1,293,716





$

1,267,609





$

1,243,152





$

1,245,746





$

1,253,803





$

1,293,716





$

1,253,803



Common equity tier 1 capital ratio

11.63

%



11.49

%



11.27

%



11.30

%



11.52

%



11.63

%



11.52

%

Tier 1 capital

$

1,336,497





$

1,310,276





$

1,285,705





$

1,288,185





$

1,296,399





$

1,336,497





$

1,296,399



Tier 1 ratio

12.02

%



11.87

%



11.66

%



11.69

%



11.91

%



12.02

%



11.91

%

Total capital

$

1,708,817





$

1,676,532





$

1,493,100





$

1,475,813





$

1,482,708





$

1,708,817





$

1,482,708



Total capital ratio

15.37

%



15.19

%



13.54

%



13.39

%



13.62

%



15.37

%



13.62

%

Total capital in excess of minimum requirement

$

541,263





$

517,902





$

335,229





$

318,315





$

339,935





$

541,263





$

339,935



Total risk-weighted assets

$

11,119,560





$

11,034,570





$

11,027,347





$

11,023,795





$

10,883,554





$

11,119,560





$

10,883,554



Leverage ratio

9.55

%



8.98

%



9.49

%



9.58

%



9.75

%



9.55

%



9.75

%





























OTHER CAPITAL RATIOS



























Ending shareholders' equity to ending assets

14.11

%



13.99

%



14.47

%



15.49

%



15.62

%



14.11

%



15.62

%

Ending tangible shareholders' equity to ending tangible assets

8.25

%



8.09

%



8.25

%



9.07

%



9.17

%



8.25

%



9.17

%

Average shareholders' equity to average assets

14.08

%



13.91

%



15.21

%



15.53

%



15.43

%



14.38

%



15.23

%

Average tangible shareholders' equity to average tangible assets

8.18

%



7.94

%



8.79

%



9.07

%



9.35

%



8.29

%



9.19

%





























REPURCHASE PROGRAM (1)



























Shares repurchased

0





0





880,000





1,609,778





1,143,494





880,000





1,143,494



Average share repurchase price

N/A





N/A





$

18.96





$

24.13





$

23.94





$

18.96





$

23.94



Total cost of shares repurchased

N/A





N/A





$

16,686





$

38,846





$

27,372





$

16,686





$

27,372































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











































N/A = Not applicable



























 

 

Cision View original content:http://www.prnewswire.com/news-releases/first-financial-bancorp-announces-third-quarter-2020-financial-results-301158359.html

SOURCE First Financial Bancorp.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!