First Financial Bancorp Announces First Quarter 2020 Financial Results

First Financial Bancorp Announces First Quarter 2020 Financial Results

- Earnings per Diluted Share of $0.29; $0.31 on an Adjusted Basis

- 4.6% Loan Growth on an Annualized Basis

- 3.77% Fully Tax Equivalent Net Interest Margin

- $25.4 million total provision for credit losses

PR Newswire

CINCINNATI, April 20, 2020 /PRNewswire/ -- First Financial Bancorp. (Nasdaq: FFBC) ("First Financial" or the "Company") announced financial results for the first quarter 2020.  In addition, the Company has highlighted client and associate outreach initiatives related to the COVID-19 pandemic.

For the three months ended March 31, 2020, the Company reported net income of $28.6 million, or $0.29 per diluted common share.  These results compare to net income of $48.7 million, or $0.49 per diluted common share, for the fourth quarter of 2019 and $45.8 million, or $0.47 per diluted common share, for the first quarter of 2019.

Return on average assets for the first quarter of 2020 was 0.79% while return on average tangible common equity was 9.71%.  These compare to returns on average assets of 1.34% and 1.33%, and returns on average tangible common equity of 15.84% and 15.95%, in the fourth quarter of 2019 and the first quarter of 2019, respectively.

First quarter 2020 highlights include:

  • After adjustments(1) for merger-related, nonrecurring and certain COVID-19 related items:
    • Net income of $0.31 per diluted common share
    • 0.85% return on average assets; 10.41% return on average tangible common equity
  • Adjustments(1) to net income include:
    • $1.0 million contribution to First Financial Foundation for COVID-19 relief
    • $1.5 million of other nonrecurring costs such as branch consolidation costs
  • Total Allowance for Credit Losses of $158.2 million; Total quarterly provision for credit losses of $25.4 million
    • Adopted CECL as of January 1
    • Loans and leases - ACL of $143.9 million, 1.55% of total loans; $23.9 provision expense
    • Unfunded Commitments - ACL of $14.3 million; $1.6 million provision expense
    • Substantially all of first quarter provision expense related to expected economic impact from COVID-19
  • Loan balances grew 4.6% on an annualized basis
    • $106.2 million increase compared to the linked quarter driven by commercial real estate
  • Net interest margin of 3.77% on a fully tax-equivalent basis(1)
    • 12 basis point reduction from the linked quarter
    • Impact of lower interest rates on asset yields, lower loan fees and lower purchase accounting accretion partially offset by funding cost reductions
  • Noninterest income of $35.4 million
    • $4.0 million, or 65.7% increase in foreign exchange income
    • Continued strong client derivative fee income
    • Record trust and wealth management fees; increased $0.6 million, or 14.2%

(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.

 

  • Noninterest expenses of $89.7 million, or $87.2 million as adjusted(1)
    • Efficiency ratio of 59.9%; 58.2% as adjusted(1)
    • $1.0 million contribution to First Financial Foundation for COVID-19 relief
    • Elevated healthcare costs, seasonal increases in payroll taxes and incentive compensation related to the increase in foreign exchange income drove higher salary and benefits expense
  • Strong capital ratios
    • Total capital of 13.54%; Tier 1 common equity of 11.27%; Tangible common equity of 8.25%
    • Tangible book value per share of $11.82

To date, the Company has performed the following In response to COVID-19:

  • Introduced hardship relief programs that include payment deferrals, fee-waivers and suspension of foreclosures
    • Processed modifications for over $950 million, or 10% of total loans
    • Successfully modified over $45 million in consumer loans
  • Participant in CARES Act SBA Paycheck Protection Program
    • Received in excess of 5,700 PPP applications; over $1 billion in requests
    • Approximately 3,600 PPP requests, or 63% of applicants, approved by SBA
  • Accelerated adoption of new processes and technologies to ease customer access to banking services

Archie Brown, President and Chief Executive Officer, commented, "The first quarter of 2020 proved to be one of the most unique and challenging quarters in our industry's history.  While the first half of the quarter was marked by strong financial performance, March was characterized by economic, logistical and social upheaval.  In a rapidly changing operational and economic landscape, we successfully implemented a comprehensive business continuity plan without sacrificing the performance and service our borrowers and shareholders have come to expect and were pleased that pre-provision financial results exceeded our expectations, despite a 150 basis point drop in interest rates."

Mr. Brown continued, "First quarter earnings were solid, although they were obviously negatively impacted by COVID's influence on our CECL model.  To date, credit stress on the loan portfolio has been limited, evidenced by net recoveries during the period, however the quarterly provision expense reflects our expectation for that to change during the remainder of the year.  We were pleased with our ability to manage the margin despite strong interest rate headwinds, as we successfully lowered deposit costs to help alleviate the pressure from declining asset yields, fewer loan fees and lower purchase accounting accretion.  In addition, a record quarter from Bannockburn combined with a relatively flat expense base to offset expected seasonal declines in noninterest income to result in a sub-60% adjusted efficiency ratio."

Mr. Brown further remarked, "We began monitoring the pandemic early and preparing in the event it affected our markets.  As a result, in response to the pandemic, our executive committee was able to immediately shift to crisis management, working to develop plans and products to assist our clients and communities in a meaningful way.  This included the development of our Hardship Relief program, which includes various payment deferral options for borrowers, as well as making a $1.0 million contribution to help fund COVID-19 relief efforts in communities throughout our footprint.  We are also actively engaged in extending loans under the U.S. Government's Paycheck Protection Program to our loan and deposit customers.  We continue to actively monitor the actions of the federal and state governments, and are proactively assisting our clients to ensure they are aware of every program and level of financial assistance available to them."

Mr. Brown concluded, "The end of the first quarter was certainly unprecedented, and one we will never forget.  Our agile response to these trying circumstances has truly highlighted our strength as a Company.  In the face of a pandemic, we were able to deliver solid financial performance while maintaining focus on our customers and communities.  Although certain performance metrics are difficult to forecast for the remainder of the year, we pledge to remain diligent and manage the Company in a way that continues to deliver maximum shareholder value while prioritizing the physical and financial well-being of our clients and associates."

Full detail of the Company's first 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 Tuesday, April 21, 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 10141642.  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 March 31, 2020, the Company had $15.1 billion in assets, $9.3 billion in loans, $10.6 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 $2.6 billion in assets under management as of March 31, 2020.  The Company operated 145 full service banking centers as of March 31, 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,


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Mar. 31,


2020


2019


2019


2019


2019

RESULTS OF OPERATIONS










Net income

$

28,628



$

48,677



$

50,856



$

52,703



$

45,839


Net earnings per share - basic

$

0.29



$

0.49



$

0.52



$

0.54



$

0.47


Net earnings per share - diluted

$

0.29



$

0.49



$

0.51



$

0.53



$

0.47


Dividends declared per share

$

0.23



$

0.23



$

0.23



$

0.22



$

0.22












KEY FINANCIAL RATIOS










Return on average assets

0.79

%


1.34

%


1.41

%


1.50

%


1.33

%

Return on average shareholders' equity

5.21

%


8.60

%


9.13

%


9.85

%


8.88

%

Return on average tangible shareholders' equity

9.71

%


15.84

%


16.15

%


17.33

%


15.95

%











Net interest margin

3.71

%


3.84

%


3.91

%


3.99

%


4.05

%

Net interest margin (fully tax equivalent) (1)

3.77

%


3.89

%


3.96

%


4.04

%


4.10

%











Ending shareholders' equity as a percent of ending assets

14.47

%


15.49

%


15.62

%


15.16

%


15.14

%

Ending tangible shareholders' equity as a percent of:










Ending tangible assets

8.25

%


9.07

%


9.17

%


9.34

%


9.15

%

Risk-weighted assets

10.50

%


11.09

%


11.34

%


11.82

%


11.61

%











Average shareholders' equity as a percent of average assets

15.21

%


15.53

%


15.43

%


15.22

%


15.01

%

Average tangible shareholders' equity as a percent of










    average tangible assets

8.79

%


9.07

%


9.35

%


9.26

%


8.95

%











Book value per share

$

22.25



$

22.82



$

22.59



$

22.18



$

21.60


Tangible book value per share

$

11.82



$

12.42



$

12.33



$

12.79



$

12.19












Common equity tier 1 ratio (2)

11.27

%


11.30

%


11.52

%


12.00

%


12.03

%

Tier 1 ratio (2)

11.66

%


11.69

%


11.91

%


12.40

%


12.43

%

Total capital ratio (2)

13.54

%


13.39

%


13.62

%


14.20

%


14.24

%

Leverage ratio (2)

9.49

%


9.58

%


9.75

%


10.02

%


9.84

%











AVERAGE BALANCE SHEET ITEMS










Loans (3)

$

9,220,643



$

9,149,222



$

9,014,092



$

8,852,662



$

8,773,310


Investment securities

3,115,723



3,102,867



3,290,666



3,408,994



3,355,732


Interest-bearing deposits with other banks

39,332



36,672



38,569



33,255



34,709


  Total earning assets

$

12,375,698



$

12,288,761



$

12,343,327



$

12,294,911



$

12,163,751


Total assets

$

14,524,422



$

14,460,288



$

14,320,514



$

14,102,733



$

13,952,551


Noninterest-bearing deposits

$

2,643,240



$

2,638,908



$

2,513,458



$

2,484,214



$

2,457,587


Interest-bearing deposits

7,590,791



7,583,531



7,504,708



7,612,146



7,610,092


  Total deposits

$

10,234,031



$

10,222,439



$

10,018,166



$

10,096,360



$

10,067,679


Borrowings

$

1,735,767



$

1,613,696



$

1,816,983



$

1,656,570



$

1,587,068


Shareholders' equity

$

2,209,733



$

2,245,107



$

2,210,327



$

2,146,997



$

2,094,234












CREDIT QUALITY RATIOS









Allowance to ending loans

1.55

%


0.63

%


0.62

%


0.69

%


0.64

%

Allowance to nonaccrual loans

296.51

%


119.69

%


93.18

%


119.86

%


95.40

%

Allowance to nonperforming loans

203.42

%


96.73

%


71.46

%


69.33

%


68.94

%

Nonperforming loans to total loans

0.76

%


0.65

%


0.87

%


0.99

%


0.93

%

Nonperforming assets to ending loans, plus OREO

0.78

%


0.67

%


0.89

%


1.00

%


0.95

%

Nonperforming assets to total assets

0.48

%


0.42

%


0.56

%


0.62

%


0.60

%

Classified assets to total assets

0.83

%


0.62

%


0.92

%


1.02

%


1.01

%

Net charge-offs to average loans (annualized)

(0.04)

%


0.15

%


0.45

%


0.08

%


0.64

%

 

(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)

March 31, 2020 regulatory capital ratios are preliminary.

(3)

Includes loans held for sale.

 


FIRST FINANCIAL BANCORP.

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME

(Dollars in thousands, except per share data)

(Unaudited)














2020


2019


First


Fourth


Third


Second


First


Full


Quarter


Quarter


Quarter


Quarter


Quarter


Year

Interest income












  Loans and leases, including fees

$

115,775



$

122,802



$

126,786



$

126,365



$

123,056



$

499,009


  Investment securities












     Taxable

19,005



20,137



22,180



23,616



24,235



90,168


     Tax-exempt

4,582



4,545



4,457



4,336



4,258



17,596


        Total investment securities interest

23,587



24,682



26,637



27,952



28,493



107,764


  Other earning assets

142



167



222



206



210



805


       Total interest income

139,504



147,651



153,645



154,523



151,759



607,578














Interest expense












  Deposits

16,365



19,026



20,151



20,612



19,243



79,032


  Short-term borrowings

5,087



5,430



7,199



6,646



5,960



25,235


  Long-term borrowings

3,770



4,293



4,760



4,963



5,041



19,057


      Total interest expense

25,222



28,749



32,110



32,221



30,244



123,324


      Net interest income

114,282



118,902



121,535



122,302



121,515



484,254


  Provision for credit losses-loans and leases (1)

23,880



4,629



5,228



6,658



14,083



30,598


  Provision for credit losses-unfunded commitments (1)

1,568



177



(216)



(132)



6



(165)


      Net interest income after provision for credit losses

88,834



114,096



116,523



115,776



107,426



453,821














Noninterest income












  Service charges on deposit accounts

8,435



9,343



9,874



9,819



8,903



37,939


  Trust and wealth management fees

4,469



3,913



3,718



3,943



4,070



15,644


  Bankcard income

2,698



3,405



3,316



6,497



5,586



18,804


  Client derivative fees

3,105



4,194



4,859



4,905



1,704



15,662


  Foreign exchange income

9,966



6,014



1,708



17



0



7,739


  Net gains from sales of loans

2,831



4,723



4,806



3,432



1,890



14,851


  Net gains on sale of investment securities

(59)



(296)



105



(37)



(178)



(406)


  Other

3,939



5,472



4,754



6,062



4,852



21,140


      Total noninterest income

35,384



36,768



33,140



34,638



26,827



131,373














Noninterest expenses












  Salaries and employee benefits

54,822



53,952



53,212



53,985



47,912



209,061


  Net occupancy

6,104



6,334



5,509



5,596



6,630



24,069


  Furniture and equipment

4,053



4,145



4,120



4,222



3,416



15,903


  Data processing

6,389



5,996



5,774



4,984



5,127



21,881


  Marketing

1,220



1,980



1,346



1,976



1,606



6,908


  Communication

890



882



910



747



728



3,267


  Professional services

2,275



2,192



4,771



2,039



2,252



11,254


  State intangible tax

1,516



1,767



1,445



1,307



1,310



5,829


  FDIC assessments

1,405



1,055



(1,097)



1,065



950



1,973


  Intangible amortization

2,792



3,150



2,432



2,044



2,045



9,671


  Other

8,200



11,434



8,020



6,545



6,517



32,516


      Total noninterest expenses

89,666



92,887



86,442



84,510



78,493



342,332


Income before income taxes

34,552



57,977



63,221



65,904



55,760



242,862


Income tax expense (benefit)

5,924



9,300



12,365



13,201



9,921



44,787


      Net income

$

28,628



$

48,677



$

50,856



$

52,703



$

45,839



$

198,075














ADDITIONAL DATA












Net earnings per share - basic

$

0.29



$

0.49



$

0.52



$

0.54



$

0.47



$

2.01


Net earnings per share - diluted

$

0.29



$

0.49



$

0.51



$

0.53



$

0.47



$

2.00


Dividends declared per share

$

0.23



$

0.23



$

0.23



$

0.22



$

0.22



$

0.90














Return on average assets

0.79

%


1.34

%


1.41

%


1.50

%


1.33

%


1.39

%

Return on average shareholders' equity

5.21

%


8.60

%


9.13

%


9.85

%


8.88

%


9.11

%













Interest income

$

139,504



$

147,651



$

153,645



$

154,523



$

151,759



$

607,578


Tax equivalent adjustment

1,624



1,630



1,759



1,416



1,523



6,328


   Interest income - tax equivalent

141,128



149,281



155,404



155,939



153,282



613,906


Interest expense

25,222



28,749



32,110



32,221



30,244



123,324


   Net interest income - tax equivalent

$

115,906



$

120,532



$

123,294



$

123,718



$

123,038



$

490,582














Net interest margin

3.71

%


3.84

%


3.91

%


3.99

%


4.05

%


3.95

%

Net interest margin (fully tax equivalent) (2)

3.77

%


3.89

%


3.96

%


4.04

%


4.10

%


4.00

%













Full-time equivalent employees

2,067



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)


















Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Mar. 31,


% Change


% Change



2020


2019


2019


2019


2019


Linked Qtr.


Comp Qtr.


ASSETS















     Cash and due from banks

$

261,892



$

200,691



$

242,482



$

169,694



$

169,004



30.5

%


55.0

%


     Interest-bearing deposits with other banks

71,071



56,948



39,669



101,668



50,224



24.8

%


41.5

%


     Investment securities available-for-sale

2,908,688



2,852,084



2,850,502



3,152,970



3,113,811



2.0

%


(6.6)

%


     Investment securities held-to-maturity

136,744



142,862



148,778



154,327



158,305



(4.3)

%


(13.6)

%


     Other investments

143,581



125,020



124,965



127,439



115,731



14.8

%


24.1

%


     Loans held for sale

27,334



13,680



23,528



20,244



8,217



99.8

%


232.7

%


     Loans and leases















       Commercial and industrial

2,477,773



2,465,877



2,470,017



2,547,997



2,543,427



0.5

%


(2.6)

%


       Lease financing

82,602



88,364



92,616



90,638



95,573



(6.5)

%


(13.6)

%


       Construction real estate

500,311



493,182



515,960



497,683



458,113



1.4

%


9.2

%


       Commercial real estate

4,278,257



4,194,651



4,015,908



3,903,654



3,802,179



2.0

%


12.5

%


       Residential real estate

1,061,792



1,055,949



1,055,007



1,015,820



975,120



0.6

%


8.9

%


       Home equity

781,243



771,869



776,885



787,139



797,118



1.2

%


(2.0)

%


       Installment

80,085



82,589



88,275



89,149



90,689



(3.0)

%


(11.7)

%


       Credit card

45,756



49,184



49,010



48,706



46,982



(7.0)

%


(2.6)

%


          Total loans

9,307,819



9,201,665



9,063,678



8,980,786



8,809,201



1.2

%


5.7

%


       Less:















          Allowance for credit losses (1)

143,885



57,650



56,552



61,549



56,722



149.6

%


153.7

%


                Net loans

9,163,934



9,144,015



9,007,126



8,919,237



8,752,479



0.2

%


4.7

%


     Premises and equipment

212,787



214,506



213,681



211,313



210,676



(0.8)

%


1.0

%


     Goodwill

937,771



937,771



937,689



879,727



879,727



0.0

%


6.6

%


     Other intangibles

73,258



76,201



79,506



36,349



38,571



(3.9)

%


89.9

%


     Accrued interest and other assets

1,120,507



747,847



812,519



664,695



577,518



49.8

%


94.0

%


       Total Assets

$

15,057,567



$

14,511,625



$

14,480,445



$

14,437,663



$

14,074,263



3.8

%


7.0

%

















LIABILITIES















     Deposits















       Interest-bearing demand

$

2,498,109



$

2,364,881



$

2,316,301



$

2,332,692



$

2,235,036



5.6

%


11.8

%


       Savings

2,978,250



2,960,979



2,924,200



2,953,114



3,100,894



0.6

%


(4.0)

%


       Time

2,435,858



2,240,441



2,308,617



2,321,908



2,309,810



8.7

%


5.5

%


          Total interest-bearing deposits

7,912,217



7,566,301



7,549,118



7,607,714



7,645,740



4.6

%


3.5

%


       Noninterest-bearing

2,723,341



2,643,928



2,534,739



2,501,290



2,488,157



3.0

%


9.5

%


          Total deposits

10,635,558



10,210,229



10,083,857



10,109,004



10,133,897



4.2

%


5.0

%


     Federal funds purchased and securities sold















         under agreements to repurchase

215,824



165,181



85,286



260,621



95,015



30.7

%


127.1

%


     FHLB short-term borrowings

1,181,900



1,151,000



1,128,900



1,052,700



952,400



2.7

%


24.1

%


          Total short-term borrowings

1,397,724



1,316,181



1,214,186



1,313,321



1,047,415



6.2

%


33.4

%


     Long-term debt

325,566



414,376



498,778



547,042



546,423



(21.4)

%


(40.4)

%


          Total borrowed funds

1,723,290



1,730,557



1,712,964



1,860,363



1,593,838



(0.4)

%


8.1

%


     Accrued interest and other liabilities

519,336



323,134



422,311



280,107



216,109



60.7

%


140.3

%


       Total Liabilities

12,878,184



12,263,920



12,219,132



12,249,474



11,943,844



5.0

%


7.8

%

















SHAREHOLDERS' EQUITY















     Common stock

1,633,950



1,640,771



1,639,333



1,623,699



1,622,554



(0.4)

%


0.7

%


     Retained earnings

660,653



711,249



685,368



657,730



626,408



(7.1)

%


5.5

%


     Accumulated other comprehensive income (loss)

11,788



13,323



15,450



5,193



(19,635)



(11.5)

%


160.0

%


     Treasury stock, at cost

(127,008)



(117,638)



(78,838)



(98,433)



(98,908)



8.0

%


28.4

%


       Total Shareholders' Equity

2,179,383



2,247,705



2,261,313



2,188,189



2,130,419



(3.0)

%


2.3

%


       Total Liabilities and Shareholders' Equity

$

15,057,567



$

14,511,625



$

14,480,445



$

14,437,663



$

14,074,263



3.8

%


7.0

%

















(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


Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Mar. 31,


2020


2019


2019


2019


2019

ASSETS










     Cash and due from banks

$

235,696



$

221,060



$

191,000



$

173,278



$

181,695


     Interest-bearing deposits with other banks

39,332



36,672



38,569



33,255



34,709


     Investment securities

3,115,723



3,102,867



3,290,666



3,408,994



3,355,732


     Loans held for sale

13,174



21,050



18,197



13,258



6,392


     Loans and leases










       Commercial and industrial

2,450,893



2,469,810



2,509,782



2,533,981



2,509,274


       Lease financing

85,782



91,225



94,858



94,458



91,043


       Construction real estate

501,471



501,892



509,742



457,962



496,153


       Commercial real estate

4,209,345



4,102,288



3,925,028



3,834,404



3,762,314


       Residential real estate

1,055,456



1,053,707



1,035,975



989,923



961,584


       Home equity

773,082



773,119



781,340



789,087



807,768


       Installment

81,234



85,515



88,760



89,778



91,270


       Credit card

50,206



50,616



50,410



49,811



47,512


          Total loans

9,207,469



9,128,172



8,995,895



8,839,404



8,766,918


       Less:










          Allowance for credit losses (1)

121,126



56,649



61,911



58,335



57,088


                Net loans

9,086,343



9,071,523



8,933,984



8,781,069



8,709,830


     Premises and equipment

215,545



215,171



215,671



211,714



213,208


     Goodwill

937,771



937,710



899,888



879,726



878,541


     Other intangibles

75,014



78,190



51,365



37,666



39,900


     Accrued interest and other assets

805,824



776,045



681,174



563,773



532,544


       Total Assets

$

14,524,422



$

14,460,288



$

14,320,514



$

14,102,733



$

13,952,551












LIABILITIES










     Deposits










       Interest-bearing demand

$

2,418,193



$

2,373,962



$

2,325,405



$

2,334,322



$

2,269,948


       Savings

2,976,518



2,995,395



2,945,076



3,057,100



3,115,557


       Time

2,196,080



2,214,174



2,234,227



2,220,724



2,224,587


          Total interest-bearing deposits

7,590,791



7,583,531



7,504,708



7,612,146



7,610,092


       Noninterest-bearing

2,643,240



2,638,908



2,513,458



2,484,214



2,457,587


          Total deposits

10,234,031



10,222,439



10,018,166



10,096,360



10,067,679


     Federal funds purchased and securities sold










          under agreements to repurchase

164,093



206,800



185,156



126,872



103,147


     FHLB short-term borrowings

1,189,765



952,625



1,112,091



982,993



913,974


          Total short-term borrowings

1,353,858



1,159,425



1,297,247



1,109,865



1,017,121


     Long-term debt

381,909



454,271



519,736



546,705



569,947


       Total borrowed funds

1,735,767



1,613,696



1,816,983



1,656,570



1,587,068


     Accrued interest and other liabilities

344,891



379,046



275,038



202,806



203,570


       Total Liabilities

12,314,689



12,215,181



12,110,187



11,955,736



11,858,317












SHAREHOLDERS' EQUITY










     Common stock

1,638,851



1,640,066



1,629,286



1,622,994



1,625,228


     Retained earnings

660,108



691,236



662,899



635,629



610,737


     Accumulated other comprehensive loss

31,200



13,986



11,985



(12,889)



(39,796)


     Treasury stock, at cost

(120,426)



(100,181)



(93,843)



(98,737)



(101,935)


       Total Shareholders' Equity

2,209,733



2,245,107



2,210,327



2,146,997



2,094,234


       Total Liabilities and Shareholders' Equity

$

14,524,422



$

14,460,288



$

14,320,514



$

14,102,733



$

13,952,551












(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















March 31, 2020


December 31, 2019


March 31, 2019


 Linked Qtr. Income Variance


 Comparable Qtr. Income Variance



Balance


Yield


Balance


Yield


Balance


Yield


Rate


Volume


Total


Rate


Volume


Total

Earning assets

























    Investments:

























      Investment securities


$

3,115,723



3.04

%


$

3,102,867



3.16

%


$

3,355,732



3.44

%


$

(934)



$

(161)



$

(1,095)



$

(3,368)



$

(1,538)



$

(4,906)


      Interest-bearing deposits with other banks


39,332



1.45

%


36,672



1.81

%


34,709



2.45

%


(33)



8



(25)



(86)



18



(68)


    Gross loans (1)


9,220,643



5.04

%


9,149,222



5.33

%


8,773,310



5.69

%


(6,661)



(366)



(7,027)



(14,108)



6,827



(7,281)


       Total earning assets


12,375,698



4.52

%


12,288,761



4.77

%


12,163,751



5.06

%


(7,628)



(519)



(8,147)



(17,562)



5,307



(12,255)



























Nonearning assets

























    Allowance for credit losses


(121,126)





(56,649)





(57,088)
















    Cash and due from banks


235,696





221,060





181,695
















    Accrued interest and other assets


2,034,154





2,007,116





1,664,193
















       Total assets


$

14,524,422





$

14,460,288





$

13,952,551









































Interest-bearing liabilities

























    Deposits:

























      Interest-bearing demand


$

2,418,193



0.45

%


$

2,373,962



0.53

%


$

2,269,948



0.50

%













      Savings


2,976,518



0.45

%


2,995,395



0.60

%


3,115,557



0.76

%













      Time


2,196,080



1.88

%


2,214,174



2.03

%


2,224,587



1.94

%













    Total interest-bearing deposits


7,590,791



0.86

%


7,583,531



1.00

%


7,610,092



1.03

%


$

(2,497)



$

(164)



$

(2,661)



$

(3,017)



$

139



$

(2,878)


    Borrowed funds

























      Short-term borrowings


1,353,858



1.51

%


1,159,425



1.86

%


1,017,121



2.38

%


(1,026)



683



(343)



(2,180)



1,307



(873)


      Long-term debt


381,909



3.96

%


454,271



3.75

%


569,947



3.59

%


241



(764)



(523)



523



(1,794)



(1,271)


        Total borrowed funds


1,735,767



2.05

%


1,613,696



2.39

%


1,587,068



2.81

%


(785)



(81)



(866)



(1,657)



(487)



(2,144)


       Total interest-bearing liabilities


9,326,558



1.08

%


9,197,227



1.24

%


9,197,160



1.33

%


(3,282)



(245)



(3,527)



(4,674)



(348)



(5,022)



























Noninterest-bearing liabilities

























    Noninterest-bearing demand deposits


2,643,240





2,638,908





2,457,587
















    Other liabilities


344,891





379,046





203,570
















    Shareholders' equity


2,209,733





2,245,107





2,094,234
















       Total liabilities & shareholders' equity


$

14,524,422





$

14,460,288





$

13,952,551









































Net interest income


$

114,282





$

118,902





$

121,515





$

(4,346)



$

(274)



$

(4,620)



$

(12,888)



$

5,655



$

(7,233)


Net interest spread




3.44

%




3.53

%




3.73

%













Net interest margin




3.71

%




3.84

%




4.05

%






































Tax equivalent adjustment




0.06

%




0.05

%




0.05

%













Net interest margin (fully tax equivalent)




3.77

%




3.89

%




4.10

%































































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

 

FIRST FINANCIAL BANCORP.


CREDIT QUALITY


(Dollars in thousands)


(Unaudited)

























Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Mar. 31,



2020


2019


2019


2019


2019


ALLOWANCE FOR CREDIT LOSS ACTIVITY








Balance at beginning of period, prior to adoption of ASC 326

$

57,650



$

56,552



$

61,549



$

56,722



$

56,542



  Impact of adopting ASC 326

61,505



0



0



0



0



  Provision for credit losses

23,880



4,629



5,228



6,658



14,083



  Gross charge-offs











    Commercial and industrial

1,091



2,919



9,556



1,873



12,328



    Lease financing

0



62



0



0



100



    Construction real estate

0



0



0



0



0



    Commercial real estate

4



1,854



535



86



1,214



    Residential real estate

115



167



278



150



82



    Home equity

267



807



627



689



468



    Installment

61



31



65



78



49



    Credit card

311



319



598



289



341



      Total gross charge-offs

1,849



6,159



11,659



3,165



14,582



  Recoveries











    Commercial and industrial

2,000



1,796



556



291



240



    Lease financing

0



0



0



0



0



    Construction real estate

0



0



0



5



63



    Commercial real estate

234



439



347



254



73



    Residential real estate

52



72



64



101



36



    Home equity

339



243



335



572



185



    Installment

31



49



93



61



48



    Credit card

43



29



39



50



34



      Total recoveries

2,699



2,628



1,434



1,334



679



  Total net charge-offs

(850)



3,531



10,225



1,831



13,903



Ending allowance for credit losses

$

143,885



$

57,650



$

56,552



$

61,549



$

56,722














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








  Commercial and industrial

(0.15)

%


0.18

%


1.42

%


0.25

%


1.95

%


  Lease financing

0.00

%


0.27

%


0.00

%


0.00

%


0.45

%


  Construction real estate

0.00

%


0.00

%


0.00

%


0.00

%


(0.05)

%


  Commercial real estate

(0.02)

%


0.14

%


0.02

%


(0.02)

%


0.12

%


  Residential real estate

0.02

%


0.04

%


0.08

%


0.02

%


0.02

%


  Home equity

(0.04)

%


0.29

%


0.15

%


0.06

%


0.14

%


  Installment

0.15

%


(0.08)

%


(0.13)

%


0.08

%


0.00

%


  Credit card

2.15

%


2.27

%


4.40

%


1.92

%


2.62

%


     Total net charge-offs

(0.04)

%


0.15

%


0.45

%


0.08

%


0.64

%













COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS


  Nonaccrual loans (1)











    Commercial and industrial

$

21,126



$

24,346



$

28,358



$

18,502



$

19,263



    Lease financing

222



223



284



295



301



    Construction real estate

0



0



5



6



7



    Commercial real estate

10,050



7,295



14,889



15,981



21,082



    Residential real estate

11,163



10,892



11,655



11,627



13,052



    Home equity

5,821



5,242



5,427



4,745



5,581



    Installment

145



167



75



195



170



      Nonaccrual loans

48,527



48,165



60,693



51,351



59,456



  Accruing troubled debt restructurings (TDRs)

22,206



11,435



18,450



37,420



22,817



     Total nonperforming loans

70,733



59,600



79,143



88,771



82,273



  Other real estate owned (OREO)

1,467



2,033



1,613



1,421



1,665



     Total nonperforming assets

72,200



61,633



80,756



90,192



83,938



  Accruing loans past due 90 days or more

120



201



287



107



178



     Total underperforming assets

$

72,320



$

61,834



$

81,043



$

90,299



$

84,116



Total classified assets

$

124,510



$

89,250



$

132,500



$

147,753



$

142,014














CREDIT QUALITY RATIOS








Allowance for credit losses to











     Nonaccrual loans

296.51

%


119.69

%


93.18

%


119.86

%


95.40

%


     Nonperforming loans

203.42

%


96.73

%


71.46

%


69.33

%


68.94

%


     Total ending loans

1.55

%


0.63

%


0.62

%


0.69

%


0.64

%


Nonperforming loans to total loans

0.76

%


0.65

%


0.87

%


0.99

%


0.93

%


Nonperforming assets to











     Ending loans, plus OREO

0.78

%


0.67

%


0.89

%


1.00

%


0.95

%


     Total assets

0.48

%


0.42

%


0.56

%


0.62

%


0.60

%


Nonperforming assets, excluding accruing TDRs to











     Ending loans, plus OREO

0.54

%


0.55

%


0.69

%


0.59

%


0.69

%


     Total assets

0.33

%


0.35

%


0.43

%


0.37

%


0.43

%


Classified assets to total assets

0.83

%


0.62

%


0.92

%


1.02

%


1.01

%














(1)  Nonaccrual loans include nonaccrual TDRs of $18.4 million, $18.5 million, $21.5 million, $11.0 million, and $13.1 million, as of March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019, and March 31, 2019, respectively.




 


FIRST FINANCIAL BANCORP.

CAPITAL ADEQUACY

(Dollars in thousands, except per share data)

(Unaudited)












Mar. 31,


Dec. 31,


Sep. 30,


Jun. 30,


Mar. 31,


2020


2019


2019


2019


2019

PER COMMON SHARE










Market Price










  High

$

25.52



$

26.04



$

25.49



$

25.80



$

28.56


  Low

$

12.67



$

23.24



$

22.37



$

22.16



$

23.02


  Close

$

14.91



$

25.44



$

24.48



$

24.22



$

24.06












Average shares outstanding - basic

97,736,690



98,684,706



98,517,025



98,083,799



97,926,088


Average shares outstanding - diluted

98,356,214



99,232,167



99,077,723



98,648,384



98,436,311


Ending shares outstanding

97,968,958



98,490,998



100,094,819



98,647,690



98,613,872












Total shareholders' equity

$

2,179,383



$

2,247,705



$

2,261,313



$

2,188,189



$

2,130,419












REGULATORY CAPITAL

Preliminary









Common equity tier 1 capital

$

1,243,152



$

1,245,746



$

1,253,803



$

1,281,406



$

1,246,004


Common equity tier 1 capital ratio

11.27

%


11.30

%


11.52

%


12.00

%


12.03

%

Tier 1 capital

$

1,285,705



$

1,288,185



$

1,296,399



$

1,323,905



$

1,287,757


Tier 1 ratio

11.66

%


11.69

%


11.91

%


12.40

%


12.43

%

Total capital

$

1,493,100



$

1,475,813



$

1,482,708



$

1,515,382



$

1,474,723


Total capital ratio

13.54

%


13.39

%


13.62

%


14.20

%


14.24

%

Total capital in excess of minimum requirement

$

335,229



$

318,315



$

339,935



$

394,571



$

387,048


Total risk-weighted assets

$

11,027,347



$

11,023,795



$

10,883,554



$

10,674,393



$

10,358,805


Leverage ratio

9.49

%


9.58

%


9.75

%


10.02

%


9.84

%











OTHER CAPITAL RATIOS










Ending shareholders' equity to ending assets

14.47

%


15.49

%


15.62

%


15.16

%


15.14

%

Ending tangible shareholders' equity to ending tangible assets

8.25

%


9.07

%


9.17

%


9.34

%


9.15

%

Average shareholders' equity to average assets

15.21

%


15.53

%


15.43

%


15.22

%


15.01

%

Average tangible shareholders' equity to average tangible assets

8.79

%


9.07

%


9.35

%


9.26

%


8.95

%











REPURCHASE PROGRAM (1)










Shares repurchased

880,000



1,609,778



1,143,494



0



0


Average share repurchase price

$

18.96



$

24.13



$

23.94



N/A



N/A


Total cost of shares repurchased

$

16,686



$

38,846



$

27,372



N/A



N/A












(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-first-quarter-2020-financial-results-301043756.html

SOURCE First Financial Bancorp.

Copyright CNW Group 2020