Exhibit 99.1
|
| News Release | |||
|
|
| |||
First Midwest Bancorp, Inc. | First Midwest Bancorp, Inc. One Pierce Place, Suite 1500 Itasca, Illinois 60143-9768 (630) 875-7450 www.firstmidwest.com | ||||
|
|
| |||
| FOR IMMEDIATE RELEASE |
| |||
|
|
| |||
| CONTACT: | Paul F. Clemens (Investors) EVP and Chief Financial Officer (630) 875-7347 paul.clemens@firstmidwest.com | James M. Roolf (Media) SVP and Corporate Relations Officer (630) 875-7533 jim.roolf@firstmidwest.com | ||
|
|
|
| ||
| TRADED: | NASDAQ Global Select Market |
| ||
|
|
|
| ||
| SYMBOL: | FMBI |
| ||
FIRST MIDWEST BANCORP, INC. ANNOUNCES 2012
THIRD QUARTER RESULTS AND SIGNIFICANT CREDIT ACTIONS
Dramatic Improvement in Credit Risk Profile, Business Momentum Building
ITASCA, IL, October 30, 2012 — Today First Midwest Bancorp, Inc. (the “Company” or “First Midwest”) (NASDAQ NGS: FMBI), the holding company of First Midwest Bank (the “Bank”), reported results of operations and financial condition for third quarter 2012. Net loss for the quarter was $48.5 million, before adjustments for non-vested restricted shares, with net loss applicable to common shares of $47.8 million, or $0.65 per share. Performance for the quarter was impacted by higher provision for loan losses driven by significant initiatives designed to improve the Company’s credit risk profile. This compares to net income applicable to common shares of $6.3 million, or $0.09 per share, for second quarter 2012 and $6.3 million, or $0.09 per share, for third quarter 2011.
“During the quarter, First Midwest took aggressive action to pursue loan sale and remediation alternatives for select non-performing and performing potential problem loans,” said Michael L. Scudder, President and Chief Executive Officer of First Midwest Bancorp, Inc. “Such actions were undertaken only after careful analysis of the potential costs and benefits, contrasting the impact of continuing the workout process for these assets versus their accelerated resolution. These actions represent an immediate and meaningful step toward the achievement of our stated goals of improving our credit risk profile and producing reliable and attractive returns for our shareholders.”
Mr. Scudder continued, “As we look to the future, our business momentum continues to build. Core earnings for the quarter remained solid with strong underlying loan growth and increased fee-based revenues offsetting the impact of the low interest rate environment. Improvement in our credit risk profile adds to this momentum through meaningful reduction in loan workout and related costs. As always, we remain focused on tight and balanced control of our operating overhead. This momentum, when combined with our strong capital foundation, positions us well to grow and continue to take advantage of market opportunities.”
SELECT HIGHLIGHTS
Credit Risk Profile
· Targeted $223 million of select non-performing and performing potential problem loans for accelerated resolution, resulting in charge-offs of $99 million.
· Transferred $171 million of loans to held-for-sale.
· Modified internal remediation strategies to accelerate resolution of an additional $52 million of loans.
· Reduced non-performing loans by 46% to 2.15% of total loans, excluding covered loans, compared to second quarter 2012.
· Lowered performing special mention and substandard loans by 36% from second quarter 2012.
· Allowance for credit losses at 2.01% of loans, excluding covered loans, representing 105% of non-accrual loans.
Building Business Momentum
· Increased total loans approximately 7% annualized from June 30, 2012, excluding covered loans and the impact of loans transferred to held-for-sale.
· Acquired Waukegan Savings Bank, resulting in the addition of $46 million in loans and $73 million in deposits, and generating a pre-tax gain of $3 million.
· Compared to second quarter 2012:
· Sustained solid pre-tax, pre-provision earnings of $31 million.
· Increased net interest income to $67 million, with solid net interest margin of 3.83%
· Improved fee-based revenues by 12% annualized.
Active Capital Management
· Maintained strong Tier 1 common capital to risk-weighted assets at 8.93% while reducing the proportion of non-performing assets to allowance for credit losses plus tangible equity by 31%.
· Repurchased $4 million of 6.95% junior subordinated debentures and $12 million of 5.85% subordinated notes on October 1, 2012.
SIGNIFICANT QUARTER EVENTS
Accelerated Credit Remediation Actions
Aggregate Credit Actions
(Dollar amounts in thousands)
|
| Book Value |
| Charge-offs |
| Adjusted |
| % of |
| |||
Loan resolution activities: |
|
|
|
|
|
|
|
|
| |||
Transferred to held-for-sale |
| $ | 171,052 |
| $ | 80,260 |
| $ | 90,792 |
| 53.1 | % |
Modified disposition strategies |
| 52,350 |
| 18,846 |
| 33,504 |
| 64.0 | % | |||
Total |
| $ | 223,402 |
| $ | 99,106 |
| $ | 124,296 |
| 55.6 | % |
During third quarter 2012, the Company elected to adjust its existing remediation strategies for $223.4 million of non-performing and performing potential problem loans to more aggressively pursue their liquidation, resulting in charge-offs of $99.1 million. These actions were undertaken after careful analysis of the potential costs and benefits, including an assessment of the impact of continuing the remediation process for these assets and the estimated timeframe for resolution.
Approximately $52.4 million, or 23.4%, of these loans represented either non-performing loans that were resolved through foreclosure and the underlying collateral was transferred to other real estate owned (“OREO”) or performing loans, which were transferred to non-accrual status to facilitate future restructuring.
In connection with the preparation of the Company’s quarterly financial statements, the remaining $171.1 million, or 76.6%, of these loans was transferred to held-for-sale status in anticipation of disposition through wholesale loan transactions expected to be completed during fourth quarter 2012. Based on the longer term prospects for credit improvement or remediation strategies, management identified certain non-performing and performing potential problem loans for transfer to held-for-sale since they were subject to elevated future performance risk. Approximately 65% of the loans transferred were categorized as commercial real estate with the remainder predominately in the commercial and industrial category. Some two-thirds of the held-for-sale loans represented performing loans classified as either special mention or substandard for regulatory purposes.
Acquisition
On August 3, 2012, the Company acquired substantially all the assets of the former Waukegan Savings Bank (“Waukegan Savings”) in a Federal Deposit Insurance Corporation (“FDIC”)-assisted transaction generating a pre-tax gain of $3.3 million. Loans totaling $46.3 million comprise the majority of the assets acquired and are not subject to a loss sharing agreement with the FDIC. The Company also assumed $41.5 million in transactional deposits and $31.2 million in time deposits.
OPERATING PERFORMANCE
Operating Performance Highlights
(Dollar amounts in thousands)
|
|
|
| Quarters Ended |
|
|
| |||
|
| September 30, |
| June 30, |
| September 30, |
| |||
Net (loss) income |
| $ | (48,527 | ) | $ | 6,365 |
| $ | 8,942 |
|
Net (loss) income applicable to common shares |
| $ | (47,812 | ) | $ | 6,289 |
| $ | 6,263 |
|
Diluted (loss) earnings per common share |
| $ | (0.65 | ) | $ | 0.09 |
| $ | 0.09 |
|
Return on average common equity |
| (19.36 | )% | 2.59 | % | 2.60 | % | |||
Return on average assets |
| (2.35 | )% | 0.32 | % | 0.43 | % | |||
Net interest margin |
| 3.83 | % | 3.88 | % | 3.97 | % | |||
Efficiency ratio |
| 69.04 | % | 60.56 | % | 60.57 | % | |||
Loans, excluding covered loans, at period end |
| $ | 5,218,345 |
| $ | 5,298,026 |
| $ | 5,104,494 |
|
Provision for loan losses |
| $ | 111,791 |
| $ | 22,458 |
| $ | 20,425 |
|
Average transactional deposits (1) |
| $ | 5,247,485 |
| $ | 5,080,730 |
| $ | 4,876,261 |
|
(1) | Comprised of demand deposits and interest-bearing transactional accounts. |
Pre-Tax, Pre-Provision Operating Earnings (1)
(Dollar amounts in thousands)
|
|
|
| Quarters Ended |
|
|
| |||
|
| September 30, |
| June 30, |
| September 30, |
| |||
(Loss) income before income tax |
| $ | (85,520 | ) | $ | 7,126 |
| $ | 10,525 |
|
Provision for loan losses |
| 111,791 |
| 22,458 |
| 20,425 |
| |||
Pre-tax, pre-provision earnings |
| 26,271 |
| 29,584 |
| 30,950 |
| |||
|
|
|
|
|
|
|
| |||
Adjustments to Pre-Tax, Pre-Provision Earnings (1) |
|
|
|
|
|
|
| |||
Net securities (losses) gains |
| (217 | ) | 151 |
| 449 |
| |||
Gain on FDIC-assisted transaction |
| 3,289 |
| — |
| — |
| |||
Losses on sales and valuation adjustments of other real estate owned (“OREO”) |
| (2,025 | ) | (2,527 | ) | (2,611 | ) | |||
Accelerated accretion of FDIC indemnification asset |
| (4,000 | ) | — |
| — |
| |||
Valuation adjustment on assets held-for-sale |
| (1,255 | ) | — |
| (75 | ) | |||
Severance-related costs |
| (840 | ) | — |
| (78 | ) | |||
Total adjustments |
| (5,048 | ) | (2,376 | ) | (2,315 | ) | |||
Pre-tax, pre-provision operating earnings (1) |
| $ | 31,319 |
| $ | 31,960 |
| $ | 33,265 |
|
(1) | The Company’s accounting and reporting policies conform to U.S. generally accepted accounting principles (“GAAP”) and general practice within the banking industry. As a supplement to GAAP, the Company provided this non-GAAP performance result, which the Company believes is useful because it assists investors in assessing the Company’s operating performance. Although it is intended to enhance investors’ understanding of the Company’s business and performance, this non-GAAP financial measure should not be considered an alternative to GAAP. |
Pre-tax, pre-provision operating earnings of $31.3 million for third quarter 2012 decreased slightly from second quarter 2012 and $1.9 million from third quarter 2011. The reduction from second quarter 2012 was driven by higher noninterest expense, excluding certain non-operating items, due to higher salaries and employee benefits and a seasonal increase in utilities costs, which were partially offset by an increase in fee-based revenues.
The decline in pre-tax, pre-provision operating earnings from third quarter 2011 is attributed primarily to lower net interest income, reflecting the lower yields on earning assets, and lower periodic benefits received from bank owned life insurance contracts.
Further discussion of net interest income and noninterest income and expense is presented in later sections of this release.
Net Interest Income and Margin Analysis
(Dollar amounts in thousands)
|
| Quarters Ended |
| ||||||||||||||||||||||
|
| September 30, 2012 |
| June 30, 2012 |
| September 30, 2011 |
| ||||||||||||||||||
|
| Average |
| Interest |
| Yield/ |
| Average |
| Interest |
| Yield/ |
| Average |
| Interest |
| Yield/ |
| ||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Federal funds sold and other short-term investments |
| $ | 435,528 |
| $ | 265 |
| 0.24 |
| $ | 432,036 |
| $ | 258 |
| 0.24 |
| $ | 741,782 |
| $ | 463 |
| 0.25 |
|
Trading securities |
| 15,389 |
| 25 |
| 0.65 |
| 16,090 |
| 26 |
| 0.65 |
| 16,248 |
| 23 |
| 0.57 |
| ||||||
Investment securities (1) |
| 1,220,654 |
| 10,841 |
| 3.55 |
| 1,238,767 |
| 11,172 |
| 3.61 |
| 1,057,075 |
| 11,604 |
| 4.39 |
| ||||||
Federal Home Loan Bank and Federal Reserve Bank stock |
| 47,111 |
| 341 |
| 2.90 |
| 46,750 |
| 354 |
| 3.03 |
| 58,187 |
| 331 |
| 2.28 |
| ||||||
Loans, excluding covered loans (1) |
| 5,353,911 |
| 64,289 |
| 4.78 |
| 5,213,944 |
| 62,559 |
| 4.83 |
| 5,136,130 |
| 64,509 |
| 4.98 |
| ||||||
Covered interest-earning assets (2) |
| 276,180 |
| 3,223 |
| 4.64 |
| 297,141 |
| 4,473 |
| 6.05 |
| 387,635 |
| 6,640 |
| 6.80 |
| ||||||
Total interest-earning assets (1) |
| 7,348,773 |
| 78,984 |
| 4.28 |
| 7,244,728 |
| 78,842 |
| 4.37 |
| 7,397,057 |
| 83,570 |
| 4.49 |
| ||||||
Cash and due from banks |
| 128,714 |
|
|
|
|
| 122,165 |
|
|
|
|
| 120,624 |
|
|
|
|
| ||||||
Allowance for loan losses |
| (118,925 | ) |
|
|
|
| (122,723 | ) |
|
|
|
| (143,443 | ) |
|
|
|
| ||||||
Other assets |
| 868,551 |
|
|
|
|
| 869,572 |
|
|
|
|
| 855,542 |
|
|
|
|
| ||||||
Total assets |
| $ | 8,227,113 |
|
|
|
|
| $ | 8,113,742 |
|
|
|
|
| $ | 8,229,780 |
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Liabilities and Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest-bearing transaction deposits |
| $ | 3,394,675 |
| 898 |
| 0.11 |
| $ | 3,282,876 |
| 913 |
| 0.11 |
| $ | 3,306,590 |
| 1,361 |
| 0.16 |
| |||
Time deposits |
| 1,498,993 |
| 3,228 |
| 0.86 |
| 1,548,410 |
| 3,765 |
| 0.98 |
| 1,731,413 |
| 5,293 |
| 1.21 |
| ||||||
Borrowed funds |
| 189,835 |
| 507 |
| 1.06 |
| 195,934 |
| 490 |
| 1.01 |
| 262,001 |
| 706 |
| 1.07 |
| ||||||
Senior and subordinated debt |
| 231,156 |
| 3,691 |
| 6.35 |
| 231,123 |
| 3,646 |
| 6.34 |
| 137,749 |
| 2,280 |
| 6.57 |
| ||||||
Total interest-bearing liabilities |
| 5,314,659 |
| 8,324 |
| 0.62 |
| 5,258,343 |
| 8,814 |
| 0.67 |
| 5,437,753 |
| 9,640 |
| 0.70 |
| ||||||
Demand deposits |
| 1,852,810 |
|
|
|
|
| 1,797,854 |
|
|
|
|
| 1,569,671 |
|
|
|
|
| ||||||
Total funding sources |
| 7,167,469 |
|
|
|
|
| 7,056,197 |
|
|
|
|
| 7,007,424 |
|
|
|
|
| ||||||
Other liabilities |
| 77,062 |
|
|
|
|
| 80,491 |
|
|
|
|
| 73,808 |
|
|
|
|
| ||||||
Stockholders’ equity - common |
| 982,582 |
|
|
|
|
| 977,054 |
|
|
|
|
| 955,548 |
|
|
|
|
| ||||||
Stockholders’ equity - preferred |
| — |
|
|
|
|
| — |
|
|
|
|
| 193,000 |
|
|
|
|
| ||||||
Total liabilities and stockholders’ equity |
| $ | 8,227,113 |
|
|
|
|
| $ | 8,113,742 |
|
|
|
|
| $ | 8,229,780 |
|
|
|
|
| |||
Net interest income/margin (1) |
|
|
| $ | 70,660 |
| 3.83 |
|
|
| $ | 70,028 |
| 3.88 |
|
|
| $ | 73,930 |
| 3.97 |
|
(1) Revenue from tax-exempt securities and investments that receive tax credits is presented on a basis comparable to taxable securities and investments. Consequently, interest income and yields are presented on a tax-equivalent basis, assuming a federal income tax rate of 35%. This non-GAAP financial measure assists management in assessing the comparability of revenue arising from both taxable and tax-exempt sources. The corresponding income tax impact related to tax-exempt items is recorded within income tax expense. These adjustments have no impact on net income.
(2) Covered interest-earning assets consist of loans acquired through the Company’s Federal Deposit Insurance Corporation (“FDIC”)-assisted transactions subject to loss sharing agreements and the related FDIC indemnification asset.
Total average interest-earning assets for third quarter 2012 increased $104.0 million from second quarter 2012 and declined $48.3 million from third quarter 2011. Compared to June 30, 2012, growth in the loan portfolio, primarily from new commercial and industrial (“C&I”) loans and the addition of loans acquired from Waukegan Savings, resulted in higher average loans, excluding covered loans, which was partially offset by a decrease in covered interest-earning assets. The variance from third quarter 2011 was driven by decreases in federal funds sold and other short-term investments and covered interest-earning assets, which more than offset higher loan volumes and an increase in investment securities.
Total average funding sources for third quarter 2012 were $111.3 million higher than second quarter 2012 and up $160.0 million from third quarter 2011. A rise in transactional deposits from the acquisition of Waukegan Savings contributed to the increase in average funding sources from second quarter 2012. Compared to third quarter 2011, the higher level of demand deposits reflects the purchase of certain Chicago-market deposits during December 2011, which more than offset the decline in interest-bearing liabilities and resulted in a more favorable funding mix.
The growth in average senior and subordinated debt for third quarter 2012 compared to third quarter 2011 is attributed to the issuance of $115.0 million in senior debt during fourth quarter 2011, which was used to redeem the Series B preferred stock
issued to the United States Department of the Treasury in combination with other excess cash. Interest paid on the senior debt reduced net interest margin by ten basis points for both the second and third quarters of 2012.
Tax-equivalent net interest margin for third quarter 2012 decreased 5 basis points compared to second quarter 2012 and 14 basis points compared to third quarter 2011. The decrease compared to both prior periods resulted primarily from the continued decline of market interest rates, which drove reduced yields earned on investment securities and loans, as well as lower interest earned on covered interest-earning assets, and was mitigated by a decline in rates paid on retail time deposits. In addition, the decrease from third quarter 2011 also reflects the cost of additional senior debt.
Interest earned on covered loans is generally recognized through the accretion of the discount taken on expected future cash flows. The declining yield on covered interest-earning assets from second quarter 2012 and third quarter 2011 was driven by revised estimates of future cash flows. In addition, the yield for third quarter 2011 benefited from certain settlements of actual cash realized in excess of estimates.
Noninterest Income Analysis
(Dollar amounts in thousands)
|
| Quarters Ended |
| September 30, 2012 |
| |||||||||
|
| September 30, |
| June 30, |
| September 30, |
| June 30, |
| September 30, |
| |||
Service charges on deposit accounts |
| $ | 9,502 |
| $ | 8,848 |
| $ | 10,215 |
| 7.4 |
| (7.0 | ) |
Wealth management fees |
| 5,415 |
| 5,394 |
| 4,982 |
| 0.4 |
| 8.7 |
| |||
Other service charges, commissions, and fees |
| 4,187 |
| 4,097 |
| 4,289 |
| 2.2 |
| (2.4 | ) | |||
Card-based fees |
| 5,246 |
| 5,312 |
| 4,931 |
| (1.2 | ) | 6.4 |
| |||
Total fee-based revenues |
| 24,350 |
| 23,651 |
| 24,417 |
| 3.0 |
| (0.3 | ) | |||
Bank-owned life insurance (“BOLI”) income |
| 300 |
| 404 |
| 1,479 |
| (25.7 | ) | (79.7 | ) | |||
Other income |
| 727 |
| 406 |
| 598 |
| 79.1 |
| 21.6 |
| |||
Total operating revenues |
| 25,377 |
| 24,461 |
| 26,494 |
| 3.7 |
| (4.2 | ) | |||
Net trading gains (losses) (1) |
| 685 |
| (575 | ) | (2,352 | ) | N/M |
| N/M |
| |||
Net securities (losses) gains |
| (217 | ) | 151 |
| 449 |
| N/M |
| N/M |
| |||
Gain on FDIC-assisted transaction |
| 3,289 |
| — |
| — |
| N/M |
| N/M |
| |||
Total noninterest income |
| $ | 29,134 |
| $ | 24,037 |
| $ | 24,591 |
| 21.2 |
| 18.5 |
|
N/M — Not meaningful.
(1) Net trading gains (losses) result from changes in the fair value of diversified investment securities held in a grantor trust under deferred compensation agreements and are substantially offset by nonqualified plan expense for each period presented.
Total fee-based revenues for third quarter 2012 grew 3.0% compared to second quarter 2012 and remained consistent with third quarter 2011. The increase in fee-based revenues from second quarter 2012 was attributed primarily to an increase in service charges on deposit accounts resulting from seasonally higher volumes of non-sufficient funds (“NSF”) fees.
The slight variance in fee-based revenues from third quarter 2011 to third quarter 2012 resulted from lower NSF fees, which were offset by increased card-based fees and wealth management fees.
During third quarter 2011, the Company received a $1.2 million benefit settlement, which drove higher BOLI income compared to third quarter 2012.
As described in the “Significant Quarter Events” section, the Company acquired certain loans and deposits of Waukegan Savings during third quarter 2012 and recorded a $3.3 million gain.
Noninterest Expense Analysis
(Dollar amounts in thousands)
|
| Quarters Ended |
| September 30, 2012 |
| |||||||||
|
| September 30, |
| June 30, |
| September 30, |
| June 30, |
| September 30, |
| |||
Salaries and wages |
| $ | 26,064 |
| $ | 24,446 |
| $ | 25,659 |
| 6.6 |
| 1.6 |
|
Nonqualified plan expense (1) |
| 817 |
| (594 | ) | (2,702 | ) | N/M |
| N/M |
| |||
Retirement and other employee benefits |
| 6,230 |
| 5,714 |
| 6,225 |
| 9.0 |
| 0.1 |
| |||
Total compensation expense |
| 33,111 |
| 29,566 |
| 29,182 |
| 12.0 |
| 13.5 |
| |||
Valuation adjustments of OREO |
| 1,410 |
| 1,824 |
| 674 |
| (22.7 | ) | N/M |
| |||
Net losses on sales of OREO |
| 615 |
| 703 |
| 1,937 |
| (12.5 | ) | (68.2 | ) | |||
Net OREO operating expense |
| 1,183 |
| 1,597 |
| 1,563 |
| (25.9 | ) | (24.3 | ) | |||
Total OREO expense |
| 3,208 |
| 4,124 |
| 4,174 |
| (22.2 | ) | (23.1 | ) | |||
Loan remediation costs |
| 3,206 |
| 3,594 |
| 4,638 |
| (10.8 | ) | (30.9 | ) | |||
Other professional services |
| 3,459 |
| 3,311 |
| 2,933 |
| 4.5 |
| 17.9 |
| |||
Total professional services |
| 6,665 |
| 6,905 |
| 7,571 |
| (3.5 | ) | (12.0 | ) | |||
Net occupancy and equipment expense |
| 8,108 |
| 7,513 |
| 8,157 |
| 7.9 |
| (0.6 | ) | |||
Technology and related costs |
| 2,906 |
| 2,851 |
| 2,709 |
| 1.9 |
| 7.3 |
| |||
FDIC premiums |
| 1,785 |
| 1,659 |
| 1,799 |
| 7.6 |
| (0.8 | ) | |||
Advertising and promotions |
| 1,427 |
| 1,032 |
| 2,502 |
| 38.3 |
| (43.0 | ) | |||
Other expenses |
| 12,913 |
| 7,507 |
| 8,082 |
| 72.0 |
| 59.8 |
| |||
Total noninterest expense |
| $ | 70,123 |
| $ | 61,157 |
| $ | 64,176 |
| 14.7 |
| 9.3 |
|
N/M — Not meaningful
(1) Nonqualified plan expense results from changes in the Company’s obligation to participants under deferred compensation agreements.
Total noninterest expense for third quarter 2012 increased 14.7% compared to second quarter 2012 and 9.3% compared to third quarter 2011.
Third quarter 2012 salaries and wages increased $1.6 million from second quarter 2012 due to the accrual of certain severance benefits, a decrease in levels of deferred salaries due to comparatively lower loan originations, annual merit increases, and additional retail banking staff related to the Waukegan Savings acquisition. The increase in retirement and other employee benefits from second quarter 2012 reflects the normal adjustment of the annual pension expense estimate.
OREO expenses declined from second quarter 2012 due to lower real estate taxes and maintenance expenses on three large commercial properties sold in second quarter 2012. The decrease in OREO expenses compared to third quarter 2011 resulted primarily from lower losses recognized on sales.
The decline in loan remediation costs in third quarter 2012 compared to both prior periods presented was due primarily to a decline in real estate taxes paid on collateral associated with problem loans. Other professional services increased from September 30, 2011, driven largely by higher personnel recruitment expense, the reclassification of certain director fees from salaries and wages expense during second quarter 2012, and other non-recurring items.
Net occupancy and equipment expense increased from second quarter 2012 as a result of seasonal increases in utilities and maintenance costs.
The increase in other expenses from second quarter 2012 and third quarter 2011 was largely driven by $4.0 million of accelerated accretion of the FDIC indemnification asset. This adjustment reflects management’s periodic assessment of the amount and timing of future cash flows from covered loans. In addition, the Company recorded a $1.3 million valuation adjustment on a single property held-for-sale based on a signed sales contract during third quarter 2012.
LOAN PORTFOLIO AND ASSET QUALITY
Loan Portfolio Composition
(Dollar amounts in thousands)
|
| As Of |
| September 30, 2012 |
| |||||||||
|
| September 30, |
| June 30, |
| September 30, |
| June 30, |
| September 30, |
| |||
Corporate: |
|
|
|
|
|
|
|
|
|
|
| |||
Commercial and industrial |
| $ | 1,610,169 |
| $ | 1,597,427 |
| $ | 1,476,034 |
| 0.8 |
| 9.1 |
|
Agricultural |
| 259,787 |
| 272,742 |
| 250,436 |
| (4.7 | ) | 3.7 |
| |||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
| |||
Office |
| 484,215 |
| 495,901 |
| 440,641 |
| (2.4 | ) | 9.9 |
| |||
Retail |
| 356,093 |
| 375,078 |
| 330,160 |
| (5.1 | ) | 7.9 |
| |||
Industrial |
| 490,023 |
| 520,150 |
| 492,514 |
| (5.8 | ) | (0.5 | ) | |||
Multi-family |
| 309,509 |
| 308,250 |
| 317,313 |
| 0.4 |
| (2.5 | ) | |||
Residential construction |
| 61,920 |
| 88,908 |
| 116,283 |
| (30.4 | ) | (46.8 | ) | |||
Commercial construction |
| 136,509 |
| 147,626 |
| 145,889 |
| (7.5 | ) | (6.4 | ) | |||
Other commercial real estate |
| 780,712 |
| 817,071 |
| 877,241 |
| (4.4 | ) | (11.0 | ) | |||
Total commercial real estate |
| 2,618,981 |
| 2,752,984 |
| 2,720,041 |
| (4.9 | ) | (3.7 | ) | |||
Total corporate loans |
| 4,488,937 |
| 4,623,153 |
| 4,446,511 |
| (2.9 | ) | 1.0 |
| |||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||
Home equity loans |
| 397,506 |
| 398,428 |
| 424,986 |
| (0.2 | ) | (6.5 | ) | |||
1-4 family mortgages |
| 292,908 |
| 237,341 |
| 189,587 |
| 23.4 |
| 54.5 |
| |||
Installment loans |
| 38,994 |
| 39,104 |
| 43,410 |
| (0.3 | ) | (10.2 | ) | |||
Total consumer loans |
| 729,408 |
| 674,873 |
| 657,983 |
| 8.1 |
| 10.9 |
| |||
Total loans, excluding covered loans |
| 5,218,345 |
| 5,298,026 |
| 5,104,494 |
| (1.5 | ) | 2.2 |
| |||
Covered loans |
| 216,610 |
| 230,047 |
| 289,747 |
| (5.8 | ) | (25.2 | ) | |||
Total loans |
| $ | 5,434,955 |
| $ | 5,528,073 |
| $ | 5,394,241 |
| (1.7 | ) | 0.8 |
|
Total loans, excluding covered loans, of $5.2 billion declined by $79.7 million from June 30, 2012 as a result of the transfer of $171.1 million in carrying value of certain loans to held-for-sale, which resulted in charge-offs of $80.3 million. Excluding covered loans and loans transferred to held-for-sale, total loans increased by $91.4 million, or 6.9% annualized, from June 30, 2012 and $284.9 million, or 5.6%, from September 30, 2011. The quarter-over-quarter and year-over-year growth in the 1-4 family mortgages portfolio was predominately due to the loans acquired in the Waukegan Savings transaction.
Asset Quality Indicators by Category
(Dollar amounts in thousands)
|
| Performing Loans |
|
|
|
|
| ||||||||||||
|
| Pass |
| Special |
| Substandard |
| Total |
| Non-accrual |
| Total |
| ||||||
September 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Commercial and industrial |
| $ | 1,534,695 |
| $ | 39,966 |
| $ | 4,406 |
| $ | 1,579,067 |
| $ | 31,102 |
| $ | 1,610,169 |
|
Agricultural |
| 256,772 |
| 1,811 |
| — |
| 258,583 |
| 1,204 |
| 259,787 |
| ||||||
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Office, retail, and industrial |
| 1,232,427 |
| 58,325 |
| 16,955 |
| 1,307,707 |
| 22,624 |
| 1,330,331 |
| ||||||
Multi-family |
| 305,827 |
| 1,654 |
| — |
| 307,481 |
| 2,028 |
| 309,509 |
| ||||||
Residential construction |
| 34,954 |
| 13,867 |
| 8,349 |
| 57,170 |
| 4,750 |
| 61,920 |
| ||||||
Commercial construction |
| 106,726 |
| 14,318 |
| 11,042 |
| 132,086 |
| 4,423 |
| 136,509 |
| ||||||
Other commercial real estate |
| 714,296 |
| 14,725 |
| 30,407 |
| 759,428 |
| 21,284 |
| 780,712 |
| ||||||
Total commercial real estate |
| 2,394,230 |
| 102,889 |
| 66,753 |
| 2,563,872 |
| 55,109 |
| 2,618,981 |
| ||||||
Total corporate loans |
| 4,185,697 |
| 144,666 |
| 71,159 |
| 4,401,522 |
| 87,415 |
| 4,488,937 |
| ||||||
Consumer loans |
| 717,244 |
| — |
| — |
| 717,244 |
| 12,164 |
| 729,408 |
| ||||||
Total loans |
| $ | 4,902,941 |
| $ | 144,666 |
| $ | 71,159 |
| $ | 5,118,766 |
| $ | 99,579 |
| $ | 5,218,345 |
|
Changes from: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
June 30, 2012 |
| 2.9 | % | (30.8 | )% | (43.4 | )% | 0.4 | % | (49.8 | )% | (1.5 | )% | ||||||
September 30, 2011 |
| 10.5 | % | (58.0 | )% | (52.7 | )% | 3.8 | % | (41.8 | )% | 2.2 | % |
Special mention and substandard loans decreased $119.1 million, or 35.6%, from June 30, 2012 and $279.0 million, or 56.4%, from September 30, 2011 from the transfer of $98.1 million to held-for-sale during third quarter 2012, as well as ongoing remediation activities. Based on the longer term prospects for credit improvement or remediation strategies, management identified certain non-performing and performing potential problem loans for transfer to held-for-sale since they were subject to elevated future performance risk.
As of September 30, 2012, special mention and substandard loans totaled $215.8 million, with approximately 55% representing 11 commercial borrowers and the remainder comprising 139 smaller balance relationships. For loans classified as non-accrual, nearly 40% represent five commercial relationships. Management continues to actively work with these individual borrowers to promote improvement in the underlying credit relationship or timely liquidation.
Asset Quality, Excluding Covered Loans and Covered OREO (1)
(Dollar amounts in thousands)
|
| As Of |
| September 30, 2012 |
| |||||||||
|
| September 30, |
| June 30, |
| September 30, |
| June 30, |
| September 30, |
| |||
Non-accrual loans |
| $ | 99,579 |
| $ | 198,508 |
| $ | 171,189 |
| (49.8 | ) | (41.8 | ) |
90 days or more past due loans |
| 12,582 |
| 8,192 |
| 6,008 |
| 53.6 |
| 109.4 |
| |||
Total non-performing loans |
| 112,161 |
| 206,700 |
| 177,197 |
| (45.7 | ) | (36.7 | ) | |||
Troubled debt restructurings (still accruing interest) (“TDRs”) |
| 6,391 |
| 7,811 |
| 7,033 |
| (18.2 | ) | (9.1 | ) | |||
OREO |
| 36,487 |
| 28,309 |
| 23,863 |
| 28.9 |
| 52.9 |
| |||
Total non-performing assets |
| $ | 155,039 |
| $ | 242,820 |
| $ | 208,093 |
| (36.2 | ) | (25.5 | ) |
30-89 days past due loans |
| $ | 20,088 |
| $ | 23,597 |
| $ | 34,061 |
| (14.9 | ) | (41.0 | ) |
Allowance for credit losses (2) |
| $ | 104,995 |
| $ | 118,682 |
| $ | 131,291 |
| (11.5 | ) | (20.0 | ) |
Non-accrual loans to total loans |
| 1.91 | % | 3.75 | % | 3.35 | % |
|
|
|
| |||
Non-performing loans to total loans |
| 2.15 | % | 3.90 | % | 3.47 | % |
|
|
|
| |||
Non-performing assets to loans plus OREO |
| 2.95 | % | 4.56 | % | 4.06 | % |
|
|
|
| |||
Allowance for credit losses to loans (2) |
| 2.01 | % | 2.24 | % | 2.57 | % |
|
|
|
| |||
Allowance for credit losses to non-accrual loans |
| 105 | % | 60 | % | 77 | % |
|
|
|
|
(1) Covered loans and covered OREO were acquired through transactions with the FDIC and are subject to loss sharing agreements with the FDIC whereby the Company is indemnified against the majority of any losses incurred on these assets.
(2) The allowance for credit losses includes an $8.4 million allowance for covered loan losses, excluding covered open-end consumer loans. The remainder of this table excludes covered loan and covered OREO balances as noted above; therefore, covered loans totaling $216.6 million as of September 30, 2012 are not included in the allowance for credit losses to loans calculation.
Non-performing assets, excluding covered loans and covered OREO, were $155.0 million at September 30, 2012, a significant reduction of $87.8 million from June 30, 2012 and $53.1 million from September 30, 2011.
Compared to both prior periods presented, the improvement in non-performing loans resulted from the reclassification of $63.5 million in carrying value of certain non-accrual loans to held-for-sale and ongoing remediation activities.
The increase in OREO during third quarter 2012 compared to both prior periods presented mainly resulted from the transfer of one large commercial land credit and OREO acquired in the Waukegan Savings transaction.
The Company increased the provision for loan losses from second quarter 2012 by $89.3 million due primarily to charge-offs resulting from the transfer of select loans to held-for-sale and the targeted modification of disposition strategies.
Charge-Off Data
(Dollar amounts in thousands)
|
| Quarters Ended |
| |||||||||||||
|
| September 30, |
| % of |
| June 30, |
| % of |
| September 30, |
| % of |
| |||
Net loan charge-offs (1): |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Commercial and industrial |
| $ | 39,253 |
| 31.4 |
| $ | 5,870 |
| 29.2 |
| $ | 10,165 |
| 36.4 |
|
Agricultural |
| 4,531 |
| 3.6 |
| 18 |
| 0.1 |
| 177 |
| 0.6 |
| |||
Office, retail, and industrial |
| 32,322 |
| 25.8 |
| 2,263 |
| 11.2 |
| 2,543 |
| 9.1 |
| |||
Multi-family |
| 2,755 |
| 2.2 |
| 313 |
| 1.6 |
| 2,170 |
| 7.8 |
| |||
Residential construction |
| 9,242 |
| 7.4 |
| 3,598 |
| 17.9 |
| 2,250 |
| 8.1 |
| |||
Commercial construction |
| 11,037 |
| 8.8 |
| 2,616 |
| 13.0 |
| 4,115 |
| 14.7 |
| |||
Other commercial real estate |
| 23,026 |
| 18.4 |
| 2,934 |
| 14.6 |
| 4,421 |
| 15.8 |
| |||
Consumer |
| 2,920 |
| 2.4 |
| 2,494 |
| 12.4 |
| 2,100 |
| 7.5 |
| |||
Total net loan charge-offs, excluding covered loans |
| 125,086 |
| 100.0 |
| 20,106 |
| 100.0 |
| 27,941 |
| 100.0 |
| |||
Net covered loan charge-offs (1) |
| 442 |
|
|
| 2,434 |
|
|
| 1,024 |
|
|
| |||
Total net loan charge-offs |
| $ | 125,528 |
|
|
| $ | 22,540 |
|
|
| $ | 28,965 |
|
|
|
Net loan charge-offs to average loans, excluding covered loans, annualized: |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Quarter-to-date |
| 9.29 | % |
|
| 1.55 | % |
|
| 2.16 | % |
|
| |||
Year-to-date |
| 4.26 | % |
|
| 1.61 | % |
|
| 1.73 | % |
|
|
(1) Amounts represent charge-offs, net of recoveries.
Net loan charge-offs, excluding covered loan charge-offs, increased $105.0 million from June 30, 2012 as a result of accelerated credit remediation actions taken by management for select credits during third quarter 2012. Management identified $223.4 million of loans to more aggressively pursue disposition, resulting in charge-offs of $99.1 million. The majority relates to the transfer of $171.1 million in carrying value of performing and nonperforming loans transferred to held-for-sale with related charge-offs of $80.3 million. In addition to these actions, the Company recorded net charge-offs of $26.4 million, nearly 70% of which reflects the estimated losses attributed to a single commercial borrower currently in the process of bankruptcy.
CAPITAL MANAGEMENT
Capital Ratios
(Dollar amounts in thousands)
|
| September 30, |
| December 31, |
| Regulatory |
| Excess Over |
| |||
Regulatory capital ratios: |
|
|
|
|
|
|
|
|
|
|
| |
Total capital to risk-weighted assets |
| 11.65 | % | 13.68 | % | 10.00 | % | 16 | % | $ | 106,209 |
|
Tier 1 capital to risk-weighted assets |
| 9.92 | % | 11.61 | % | 6.00 | % | 65 | % | $ | 252,597 |
|
Tier 1 leverage to average assets |
| 8.13 | % | 9.28 | % | 5.00 | % | 63 | % | $ | 246,123 |
|
Tier 1 common capital to risk-weighted assets (1) |
| 8.93 | % | 10.26 | % | N/A | (2) | N/A | (2) | N/A | (2) | |
Tangible common equity ratios (3): |
|
|
|
|
|
|
|
|
|
|
| |
Tangible common equity to tangible assets |
| 8.26 | % | 8.83 | % | N/A | (2) | N/A | (2) | N/A | (2) | |
Tangible common equity, excluding other comprehensive loss, to tangible assets |
| 8.38 | % | 9.00 | % | N/A | (2) | N/A | (2) | N/A | (2) | |
Tangible common equity to risk- weighted assets |
| 10.12 | % | 10.88 | % | N/A | (2) | N/A | (2) | N/A | (2) | |
Non-performing assets to tangible common equity and allowance for credit losses |
| 20.50 | % | 31.01 | % | N/A | (2) | N/A | (2) | N/A | (2) |
(1) Excludes the impact of trust-preferred securities.
(2) Ratio is not subject to formal Federal Reserve regulatory guidance.
(3) Tangible common equity (“TCE”) represents common stockholders’ equity (i.e., total stockholders’ equity less preferred stock) less goodwill and identifiable intangible assets, net of related deferred tax liabilities. Return on TCE measures the Company’s earnings as a percentage of TCE. In management’s view, Tier 1 common and TCE measures are meaningful to the Company, as well as analysts and investors, in assessing the Company’s use of equity and in facilitating comparisons with competitors.
The Company’s capital ratios decreased from December 31, 2011 as a result of the net loss of $48.5 million for third quarter 2012, driven by the Company’s election to pursue accelerated credit remediation actions.
The Company’s regulatory ratios as of September 30, 2012 exceeded all regulatory mandated ratios for characterization as “well-capitalized.”
The Board of Directors reviews the Company’s capital plan each quarter, giving consideration to the current and expected operating environment as well as an evaluation of various capital alternatives.
SUBSEQUENT EVENTS
On October 26, 2012, the Company entered into an agreement to sell $64.0 million of loans held-for-sale, which represents 71% of the total loans held-for-sale at September 30, 2012. Management expects to close the sale in fourth quarter 2012 with proceeds approximating carrying value.
On October 1, 2012, the Company repurchased and retired $4.3 million of 6.95% junior subordinated debentures at a premium of 3.0% and $12.0 million of 5.85% subordinated notes at a premium of 5.0%. These transactions resulted in the recognition of a pre-tax loss of $814,000, which was recorded in fourth quarter 2012.
About the Company
First Midwest is the premier relationship-based banking franchise in the dynamic Chicagoland banking market. As one of the Chicago metropolitan area’s largest independent bank holding companies, First Midwest provides the full range of business and retail banking and wealth management services through approximately 100 offices located in communities in metropolitan Chicago, northwest Indiana, central and western Illinois, and eastern Iowa. First Midwest was recognized by the Chicago Tribune for the second straight year as one of the top 20 best places to work in Chicago among large employers. Additionally, Forbes has recognized First Midwest as one of America’s Most Trustworthy Companies for 2012.
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are not historical facts but instead represent only the Company’s beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company’s control. It is possible that actual results and the Company’s financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. For a discussion of some of the risks and important factors that could affect the Company’s future results, see “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2011 and other reports filed with the Securities and Exchange Commission. Forward-looking statements represent management’s best judgment as of the date hereof based on currently available information. Except as required by law, the Company undertakes no duty to update the contents of this press release after the date hereof.
Conference Call
A conference call to discuss the Company’s results, outlook, and related matters will be held on Wednesday, October 31, 2012 at 10:00 AM (ET). Members of the public who would like to listen to the conference call should dial (877) 317-6789 (U.S. domestic) or (412) 317-6789 (international) and ask for the First Midwest Bancorp, Inc. Earnings Conference Call. The number should be dialed 10 to 15 minutes prior to the start of the conference call. There is no charge to access the call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the Company’s website, www.firstmidwest.com/investorrelations. For those unable to listen to the live broadcast, a replay will be available on the Company’s website or by dialing (877) 344-7529 (U.S. domestic) or (412) 317-0088 (international) conference I.D. 10019351 beginning one hour after completion of the live call until 9:00 A.M. (ET) on November 7, 2012. Please direct any questions regarding obtaining access to the conference call to First Midwest Bancorp, Inc. Investor Relations, via e-mail, at investor.relations@firstmidwest.com.
Accompanying Financial Statements and Tables
Accompanying this press release is the following unaudited financial information:
· Condensed Consolidated Statements of Financial Condition
· Condensed Consolidated Statements of Income
Press Release and Additional Information Available on Website
This press release, the accompanying financial statements and tables, and certain additional unaudited Selected Financial Information are available through the “Investor Relations” section of First Midwest’s website at www.firstmidwest.com/investorrelations.
Condensed Consolidated Statements of Financial Condition
Unaudited
(Amounts in thousands)
|
| September 30, |
| June 30, |
| December 31, |
| September 30, |
| ||||
Assets |
|
|
|
|
|
|
|
|
| ||||
Cash and due from banks |
| $ | 124,447 |
| $ | 110,924 |
| $ | 123,354 |
| $ | 116,003 |
|
Interest-bearing deposits in other banks |
| 393,927 |
| 367,238 |
| 518,176 |
| 946,330 |
| ||||
Trading securities, at fair value |
| 15,512 |
| 15,314 |
| 14,469 |
| 13,308 |
| ||||
Securities available-for-sale, at fair value |
| 1,191,582 |
| 1,174,931 |
| 1,013,006 |
| 970,430 |
| ||||
Securities held-to-maturity, at amortized cost |
| 41,944 |
| 60,933 |
| 60,458 |
| 74,375 |
| ||||
Federal Home Loan Bank and Federal Reserve Bank stock, at cost |
| 47,232 |
| 46,750 |
| 58,187 |
| 58,187 |
| ||||
Loans held-for-sale |
| 90,011 |
| — |
| 4,200 |
| 4,620 |
| ||||
Loans, excluding covered loans |
| 5,218,345 |
| 5,298,026 |
| 5,088,113 |
| 5,104,494 |
| ||||
Covered loans |
| 216,610 |
| 230,047 |
| 260,502 |
| 289,747 |
| ||||
Allowance for loan and covered loan losses |
| (102,445 | ) | (116,182 | ) | (119,462 | ) | (128,791 | ) | ||||
Net loans |
| 5,332,510 |
| 5,411,891 |
| 5,229,153 |
| 5,265,450 |
| ||||
OREO, excluding covered OREO |
| 36,487 |
| 28,309 |
| 33,975 |
| 23,863 |
| ||||
Covered OREO |
| 8,729 |
| 9,136 |
| 23,455 |
| 21,594 |
| ||||
FDIC indemnification asset |
| 47,191 |
| 58,302 |
| 65,609 |
| 63,508 |
| ||||
Premises, furniture, and equipment |
| 132,005 |
| 133,638 |
| 134,977 |
| 132,425 |
| ||||
Investment in bank-owned life insurance |
| 206,043 |
| 206,572 |
| 206,235 |
| 205,886 |
| ||||
Goodwill and other intangible assets |
| 281,914 |
| 281,981 |
| 283,650 |
| 283,163 |
| ||||
Accrued interest receivable and other assets |
| 217,642 |
| 193,436 |
| 204,690 |
| 201,032 |
| ||||
Total assets |
| $ | 8,167,176 |
| $ | 8,099,355 |
| $ | 7,973,594 |
| $ | 8,380,174 |
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
| ||||
Deposits |
|
|
|
|
|
|
|
|
| ||||
Transactional deposits |
| $ | 5,253,658 |
| $ | 5,121,261 |
| $ | 4,820,058 |
| $ | 4,899,216 |
|
Time deposits |
| 1,495,397 |
| 1,506,482 |
| 1,659,117 |
| 1,727,392 |
| ||||
Total deposits |
| 6,749,055 |
| 6,627,743 |
| 6,479,175 |
| 6,626,608 |
| ||||
Borrowed funds |
| 183,691 |
| 189,524 |
| 205,371 |
| 386,429 |
| ||||
Senior and subordinated debt |
| 231,171 |
| 231,138 |
| 252,153 |
| 137,751 |
| ||||
Accrued interest payable and other liabilities |
| 69,824 |
| 72,398 |
| 74,308 |
| 77,476 |
| ||||
Total liabilities |
| 7,233,741 |
| 7,120,803 |
| 7,011,007 |
| 7,228,264 |
| ||||
Preferred stock |
| — |
| — |
| — |
| 191,393 |
| ||||
Common stock |
| 858 |
| 858 |
| 858 |
| 858 |
| ||||
Additional paid-in capital |
| 417,245 |
| 414,665 |
| 428,001 |
| 425,647 |
| ||||
Retained earnings |
| 773,976 |
| 823,250 |
| 810,487 |
| 807,334 |
| ||||
Accumulated other comprehensive loss, net of tax |
| (9,248 | ) | (11,867 | ) | (13,276 | ) | (11,413 | ) | ||||
Treasury stock, at cost |
| (249,396 | ) | (248,354 | ) | (263,483 | ) | (261,909 | ) | ||||
Total stockholders’ equity |
| 933,435 |
| 978,552 |
| 962,587 |
| 1,151,910 |
| ||||
Total liabilities and stockholders’ equity |
| $ | 8,167,176 |
| $ | 8,099,355 |
| $ | 7,973,594 |
| $ | 8,380,174 |
|
Condensed Consolidated Statements of Income
Unaudited
(Amounts in thousands, except per share data)
|
| Quarters Ended |
| |||||||
|
| September 30, |
| June 30, |
| September 30, |
| |||
Interest Income |
|
|
|
|
|
|
| |||
Loans |
| $ | 63,672 |
| $ | 61,993 |
| $ | 64,085 |
|
Investment securities |
| 8,058 |
| 8,414 |
| 8,633 |
| |||
Covered loans |
| 3,223 |
| 4,473 |
| 6,640 |
| |||
Federal funds sold and other short-term investments |
| 631 |
| 638 |
| 817 |
| |||
Total interest income |
| 75,584 |
| 75,518 |
| 80,175 |
| |||
Interest Expense |
|
|
|
|
|
|
| |||
Deposits |
| 4,126 |
| 4,678 |
| 6,654 |
| |||
Borrowed funds |
| 507 |
| 490 |
| 706 |
| |||
Senior and subordinated debt |
| 3,691 |
| 3,646 |
| 2,280 |
| |||
Total interest expense |
| 8,324 |
| 8,814 |
| 9,640 |
| |||
Net interest income |
| 67,260 |
| 66,704 |
| 70,535 |
| |||
Provision for loan and covered loan losses |
| 111,791 |
| 22,458 |
| 20,425 |
| |||
Net interest income after provision for loan losses |
| (44,531 | ) | 44,246 |
| 50,110 |
| |||
Noninterest Income |
|
|
|
|
|
|
| |||
Service charges on deposit accounts |
| 9,502 |
| 8,848 |
| 10,215 |
| |||
Wealth management fees |
| 5,415 |
| 5,394 |
| 4,982 |
| |||
Other service charges, commissions, and fees |
| 4,187 |
| 4,097 |
| 4,289 |
| |||
Card-based fees |
| 5,246 |
| 5,312 |
| 4,931 |
| |||
Total fee-based revenues |
| 24,350 |
| 23,651 |
| 24,417 |
| |||
Net securities (losses) gains |
| (217 | ) | 151 |
| 449 |
| |||
Gain on FDIC-assisted acquisition |
| 3,289 |
| — |
| — |
| |||
Net trading gains (losses) |
| 685 |
| (575 | ) | (2,352 | ) | |||
Other |
| 1,027 |
| 810 |
| 2,077 |
| |||
Total noninterest income |
| 29,134 |
| 24,037 |
| 24,591 |
| |||
Noninterest Expense |
|
|
|
|
|
|
| |||
Salaries and employee benefits |
| 33,111 |
| 29,566 |
| 29,182 |
| |||
Net OREO expense |
| 3,208 |
| 4,124 |
| 4,174 |
| |||
Net occupancy and equipment expense |
| 8,108 |
| 7,513 |
| 8,157 |
| |||
Professional services |
| 6,665 |
| 6,905 |
| 7,571 |
| |||
Technology and related costs |
| 2,906 |
| 2,851 |
| 2,709 |
| |||
FDIC premiums |
| 1,785 |
| 1,659 |
| 1,799 |
| |||
Other |
| 14,340 |
| 8,539 |
| 10,584 |
| |||
Total noninterest expense |
| 70,123 |
| 61,157 |
| 64,176 |
| |||
(Loss) income before income tax expense |
| (85,520 | ) | 7,126 |
| 10,525 |
| |||
Income tax (benefit) expense |
| (36,993 | ) | 761 |
| 1,583 |
| |||
Net (loss) income |
| (48,527 | ) | 6,365 |
| 8,942 |
| |||
Preferred dividends |
| — |
| — |
| (2,586 | ) | |||
Net (loss) income applicable to non-vested restricted shares |
| 715 |
| (76 | ) | (93 | ) | |||
Net (loss) income applicable to common shares |
| $ | (47,812 | ) | $ | 6,289 |
| $ | 6,263 |
|
Diluted earnings per common share |
| $ | (0.65 | ) | $ | 0.09 |
| $ | 0.09 |
|
Dividends declared per common share |
| $ | 0.01 |
| $ | 0.01 |
| $ | 0.01 |
|
Weighted average diluted common shares outstanding |
| 73,742 |
| 73,659 |
| 73,361 |
|