Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FRME - First Merchants Corporation Announces First Quarter 2023 Earnings Per Share


FRME - First Merchants Corporation Announces First Quarter 2023 Earnings Per Share

MUNCIE, Ind., April 25, 2023 (GLOBE NEWSWIRE) -- First Merchants Corporation (NASDAQ - FRME)

First Quarter 2023 Highlights:

  • Net income available to common stockholders was $63.6 million for the first quarter and diluted earnings per common share totaled $1.07, compared to $48.6 million and $.91 in the first quarter of 2022, and $70.3 million and $1.19 in the fourth quarter of 2022.
  • Adjusted net income available to common stockholders 1 for the first quarter was $63.6 million and adjusted diluted earnings per common share 1 totaled $1.07, compared to $47.3 million and $.88 in the first quarter of 2022, and $70.5 million and $1.19 in the fourth quarter of 2022.
  • Strong liquidity and capital with Common Equity Tier 1 Capital Ratio of 10.82%.
  • Deposit growth of $320.5 million, or 8.9% annualized on a linked quarter basis.
  • Total loans grew $237.9 million, or 7.9% annualized on a linked quarter basis.
  • Non-accrual loans totaled $46.6 million compared to $42.3 million on a linked quarter basis.
  • The efficiency ratio totaled 51.72% for the quarter.

Mark Hardwick, Chief Executive Officer, stated, “Given the disruption in the banking industry, we are pleased to share a quarter-end balance sheet that reflects a very safe and sound institution with continued growth. Loans, Deposits, on-hand liquidity and capital all improved over year-end. We prioritized enhancing our liquidity position during the quarter while also meeting the demands of the customer base. Our team of bankers have been true brand ambassadors during the quarter by showing poise and confidence throughout the communities we serve. We remain focused on delivering our plan for the year.”

First Quarter Financial Results:

First Merchants Corporation (the “Corporation) has reported first quarter 2023 net income available to common stockholders of $63.6 million compared to $48.6 million during the same period in 2022. Earnings per share for the period totaled $1.07 per share compared to the first quarter of 2022 result of $.91 per share.

Total assets equaled $18.2 billion as of quarter-end and loans totaled $12.3 billion. Total loans increased $2.9 billion during the past twelve months. The acquisition of Level One contributed $1.6 billion of loans. Excluding acquired loans and PPP forgiveness, the Corporation experienced organic loan growth of $1.3 billion, or 14.4 percent, during the past twelve months. This was offset by the forgiveness of PPP loans of $88.5 million. Total loans grew organically $237.9 or 7.9% annualized on a linked quarter basis.

Investments, totaling $4.1 billion, decreased $431.9 million, or 9.6 percent, during the last twelve months and decreased $206.4 million or 19.4% annualized on a linked quarter basis.

Total deposits equaled $14.7 billion as of quarter-end and increased by $1.8 billion over the past twelve months. The acquisition of Level One contributed $1.9 billion in deposits resulting in an organic deposit decline of $133.5 million or 1.0%. Total deposits grew $320.5 million or 8.9% annualized on a linked quarter basis. The loan to deposit ratio for the current quarter ended at 83.3 percent.

The Corporation’s Allowance for Credit Losses – Loans (ACL) totaled $223.1 million as of quarter-end, or 1.82 percent of total loans, an increase of $27.1 million over prior year due to the acquisition of Level One. Loan charge offs, net of recoveries, for the quarter totaled $0.2 million. No provision expense was recorded during the quarter or during the last twelve months other than CECL Day 1 expense of $16.8 million due to the acquisition of Level One. Non-performing assets to total assets were 0.30% for the first quarter of 2023, a decrease of two basis points compared to 0.32% in the first quarter of 2022.

Net-interest income, totaling $144.1 million for the quarter, declined $4.9 million, or 3.3 percent, compared to prior quarter and increased $41.8 million, or 40.9 percent compared to the first quarter of 2022. Stated net-interest margin on a tax equivalent basis, totaling 3.58 percent, declined by 14 basis points compared to the fourth quarter of 2022 and increased 55 basis points compared to the first quarter of 2022. Net-interest margin excluding the impact of fair value accretion and PPP loans totaled 3.52%, a decrease of 13 basis points compared to 3.65% for the fourth quarter of 2022 and an increase of 55 basis points from the first quarter of 2022. During the quarter, increased deposit costs and mix offset the increase in earning asset yields causing a reduction of margin of eight basis points. The lower day count in the quarter caused a decline of five basis points.

Non-interest income, totaling $25.0 million for the quarter, increased $0.9 million compared to the fourth quarter of 2022 and decreased $0.9 million from the first quarter of 2022. The increase over the fourth quarter of 2022 was driven primarily by higher card payment fees, derivative hedge fees, offset by losses on the sale of available for sale securities.

Non-interest expense totaled $93.7 million for the quarter, an increase of $4.0 million from the fourth quarter of 2022. The increase was primarily due to higher salaries, incentives and employee benefits offset by lower marketing expenses and FDIC assessments. A one-time FDIC assessment credit of approximately $2.0 million was recorded lowering overall FDIC assessment cost for the quarter. Additionally, gains on the sales of properties were recorded in the fourth quarter and reflected in Other Expenses that did not recur in the current quarter, causing a negative quarter-over quarter variance.

The Corporation’s total risk-based capital ratio equaled 13.23 percent, common equity tier 1 capital ratio equaled 10.82 percent, and the tangible common equity ratio totaled 7.75 percent. These ratios continue to reflect the Corporation’s strong liquidity and capital positions.

1 See “Non-GAAP Financial Information” for reconciliation

CONFERENCE CALL

First Merchants Corporation will conduct a first quarter earnings conference call and web cast at 10:30 a.m. (ET) on Tuesday, April 25, 2023.

To access via phone, participants will need to register using the following link where they will be provided a phone number and access code: ( https://register.vevent.com/register/BI257d3b7683714a4382f8765266a99667 )

In order to view the webcast and presentation slides, please go to ( https://edge.media-server.com/mmc/p/trq9ekv4 ) during the time of the call. A replay of the webcast will be available until April 25, 2024.

Detailed financial results are reported on the attached pages.

About First Merchants Corporation

First Merchants Corporation is a financial holding company headquartered in Muncie, Indiana. The Corporation has one full-service bank charter, First Merchants Bank. The Bank also operates as First Merchants Private Wealth Advisors (as a division of First Merchants Bank).

First Merchants Corporation’s common stock is traded on the NASDAQ Global Select Market System under the symbol FRME. Quotations are carried in daily newspapers and can be found on the company’s Internet web page ( http://www.firstmerchants.com ).

FIRST MERCHANTS and the Shield Logo are federally registered trademarks of First Merchants Corporation.

Forward-Looking Statements

This release contains forward-looking statements made pursuant to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements can often, but not always, be identified by the use of words like “believe”, “continue”, “pattern”, “estimate”, “project”, “intend”, “anticipate”, “expect” and similar expressions or future or conditional verbs such as “will”, would”, “should”, “could”, “might”, “can”, “may”, or similar expressions. These statements include statements of First Merchants’ goals, intentions and expectations; statements regarding the First Merchants’ business plan and growth strategies; statements regarding the asset quality of First Merchants’ loan and investment portfolios; and estimates of First Merchants’ risks and future costs and benefits. These forward-looking statements are subject to significant risks, assumptions and uncertainties that may cause results to differ materially from those set forth in forward-looking statements, including, among other things: possible changes in monetary and fiscal policies, and laws and regulations; the effects of easing restrictions on participants in the financial services industry; the cost and other effects of legal and administrative cases; possible changes in the credit worthiness of customers and the possible impairment of collectability of loans; fluctuations in market rates of interest; competitive factors in the banking industry; changes in the banking legislation or regulatory requirements of federal and state agencies applicable to bank holding companies and banks like First Merchants’ affiliate bank; continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends; changes in market, economic, operational, liquidity (including the ability to grow and maintain core deposits and retain large, uninsured deposits), credit and interest rate risks associated with the First Merchants’ business; and other risks and factors identified in each of First Merchants’ filings with the Securities and Exchange Commission. First Merchants does not undertake any obligation to update any forward-looking statement, whether written or oral, relating to the matters discussed in this press release. In addition, First Merchants’ past results of operations do not necessarily indicate its anticipated future results.

CONSOLIDATED BALANCE SHEETS
(Dollars In Thousands)
March 31,
2023
2022
ASSETS
Cash and due from banks
$
125,818
$
148,277
Interest-bearing deposits
352,695
395,262
Investment securities, net of allowance for credit losses of $245,000 and $245,000
4,057,389
4,489,263
Loans held for sale
9,408
3,938
Loans
12,241,461
9,356,241
Less: Allowance for credit losses - loans
(223,052
)
(195,984
)
Net loans
12,018,409
9,160,257
Premises and equipment
115,857
105,883
Federal Home Loan Bank stock
41,878
26,422
Interest receivable
85,515
56,081
Goodwill and other intangibles
745,647
569,494
Cash surrender value of life insurance
309,090
291,881
Other real estate owned
7,777
6,271
Tax asset, deferred and receivable
103,070
73,422
Other assets
206,355
138,807
TOTAL ASSETS
$
18,178,908
$
15,465,258
LIABILITIES
Deposits:
Noninterest-bearing
$
2,964,355
$
2,745,235
Interest-bearing
11,738,932
10,160,718
Total Deposits
14,703,287
12,905,953
Borrowings:
Federal funds purchased
20
Securities sold under repurchase agreements
179,067
169,697
Federal Home Loan Bank advances
823,577
308,960
Subordinated debentures and other borrowings
151,312
118,677
Total Borrowings
1,153,976
597,334
Interest payable
11,979
3,589
Other liabilities
187,218
150,749
Total Liabilities
16,056,460
13,657,625
STOCKHOLDERS' EQUITY
Preferred Stock, $1,000 par value, $1,000 liquidation value:
Authorized -- 600 cumulative shares
Issued and outstanding - 125 cumulative shares
125
125
Preferred Stock, Series A, no par value, $2,500 liquidation preference:
Authorized -- 10,000 non-cumulative perpetual shares
Issued and outstanding - 10,000 non-cumulative perpetual shares
25,000
Common Stock, $.125 stated value:
Authorized -- 100,000,000 shares
Issued and outstanding - 59,257,051 and 53,424,823 shares
7,407
6,678
Additional paid-in capital
1,231,532
987,404
Retained earnings
1,057,298
897,818
Accumulated other comprehensive loss
(198,914
)
(84,392
)
Total Stockholders' Equity
2,122,448
1,807,633
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
18,178,908
$
15,465,258


CONSOLIDATED STATEMENTS OF INCOME
Three Months Ended
(Dollars In Thousands, Except Per Share Amounts)
March 31,
2023
2022
INTEREST INCOME
Loans receivable:
Taxable
$
172,353
$
79,075
Tax-exempt
7,709
5,704
Investment securities:
Taxable
9,087
8,510
Tax-exempt
16,070
15,875
Deposits with financial institutions
637
230
Federal Home Loan Bank stock
542
146
Total Interest Income
206,398
109,540
INTEREST EXPENSE
Deposits
50,685
4,294
Federal funds purchased
1,297
Securities sold under repurchase agreements
848
89
Federal Home Loan Bank advances
7,064
1,218
Subordinated debentures and other borrowings
2,385
1,659
Total Interest Expense
62,279
7,260
NET INTEREST INCOME
144,119
102,280
Provision for credit losses - loans
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
144,119
102,280
NON-INTEREST INCOME
Service charges on deposit accounts
7,359
6,419
Fiduciary and wealth management fees
7,862
7,332
Card payment fees
5,172
5,723
Net gains and fees on sales of loans
2,399
2,199
Derivative hedge fees
1,148
918
Other customer fees
517
410
Earnings on cash surrender value of life insurance
1,288
1,696
Net realized gains (losses) on sales of available for sale securities
(1,571
)
566
Other income
823
634
Total Non-Interest Income
24,997
25,897
NON-INTEREST EXPENSES
Salaries and employee benefits
57,459
42,519
Net occupancy
7,259
6,187
Equipment
6,126
5,080
Marketing
1,309
736
Outside data processing fees
6,113
4,363
Printing and office supplies
383
345
Intangible asset amortization
2,197
1,366
FDIC assessments
1,396
2,192
Other real estate owned and foreclosure expenses
(18
)
564
Professional and other outside services
3,698
2,953
Other expenses
7,798
6,020
Total Non-Interest Expenses
93,720
72,325
INCOME BEFORE INCOME TAX
75,396
55,852
Income tax expense
11,317
7,266
NET INCOME
64,079
48,586
Preferred stock dividends
469
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
63,610
$
48,586
Per Share Data:
Basic Net Income Available to Common Stockholders
$
1.07
$
0.91
Diluted Net Income Available to Common Stockholders
$
1.07
$
0.91
Cash Dividends Paid to Common Stockholders
$
0.32
$
0.29
Average Diluted Common Shares Outstanding (in thousands)
59,441
53,616


FINANCIAL HIGHLIGHTS
(Dollars in thousands)
Three Months Ended
March 31,
2023
2022
NET CHARGE-OFFS (RECOVERIES)
$
225
$
(587
)
AVERAGE BALANCES:
Total Assets
$
18,022,195
$
15,464,605
Total Loans
12,135,384
9,255,928
Total Earning Assets
16,824,407
14,262,777
Total Deposits
14,423,409
12,817,690
Total Stockholders' Equity
2,083,125
1,891,223
FINANCIAL RATIOS:
Return on Average Assets
1.42
%
1.26
%
Return on Average Stockholders' Equity
12.21
10.28
Return on Tangible Common Stockholders' Equity
19.82
14.99
Average Earning Assets to Average Assets
93.35
92.23
Allowance for Credit Losses - Loans as % of Total Loans
1.82
2.09
Net Charge-offs as % of Average Loans (Annualized)
0.01
(0.03
)
Average Stockholders' Equity to Average Assets
11.56
12.23
Tax Equivalent Yield on Average Earning Assets
5.06
3.23
Interest Expense/Average Earning Assets
1.48
0.20
Net Interest Margin (FTE) on Average Earning Assets
3.58
3.03
Efficiency Ratio
51.72
52.79
Tangible Common Book Value Per Share
$
22.93
$
23.26


NON-PERFORMING ASSETS
(Dollars In Thousands)
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
Non-Accrual Loans
$
46,576
$
42,324
$
43,508
$
45,970
$
42,698
Troubled Debt Restructures (TDR)
224
195
233
141
Non-Performing Loans (NPL)
46,576
42,548
43,703
46,203
42,839
Other Real Estate Owned and Repossessions
7,777
6,431
6,454
6,521
6,271
Non-Performing Assets (NPA)
54,353
48,979
50,157
52,724
49,110
90+ Days Delinquent
7,032
1,737
764
592
2,085
NPAs & 90 Day Delinquent
$
61,385
$
50,716
$
50,921
$
53,316
$
51,195
Allowance for Credit Losses - Loans
$
223,052
$
223,277
$
226,702
$
226,275
$
195,984
Quarterly Net Charge-offs (Recoveries)
225
2,674
(427
)
263
(587
)
NPAs / Actual Assets %
0.30
%
0.27
%
0.28
%
0.30
%
0.32
%
NPAs & 90 Day / Actual Assets %
0.34
%
0.28
%
0.29
%
0.30
%
0.33
%
NPAs / Actual Loans and OREO %
0.44
%
0.41
%
0.43
%
0.46
%
0.52
%
Allowance for Credit Losses - Loans / Actual Loans (%)
1.82
%
1.86
%
1.94
%
1.98
%
2.09
%
Net Charge-offs (Recoveries) as % of Average Loans (Annualized)
0.01
%
0.12
%
(0.01
)%
0.01
%
(0.03
)%


CONSOLIDATED BALANCE SHEETS
(Dollars In Thousands)
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
ASSETS
Cash and due from banks
$
125,818
$
122,594
$
119,532
$
212,559
$
148,277
Interest-bearing deposits
352,695
126,061
179,593
136,702
395,262
Investment securities, net of allowance for credit losses
4,057,389
4,263,788
4,294,768
4,630,030
4,489,263
Loans held for sale
9,408
9,094
25,394
9,060
3,938
Loans
12,241,461
12,003,894
11,650,002
11,397,417
9,356,241
Less: Allowance for credit losses - loans
(223,052
)
(223,277
)
(226,702
)
(226,275
)
(195,984
)
Net loans
12,018,409
11,780,617
11,423,300
11,171,142
9,160,257
Premises and equipment
115,857
117,118
116,306
117,757
105,883
Federal Home Loan Bank stock
41,878
38,525
38,056
38,111
26,422
Interest receivable
85,515
85,070
71,605
68,728
56,081
Goodwill and other intangibles
745,647
747,844
750,713
753,649
569,494
Cash surrender value of life insurance
309,090
308,311
306,932
323,013
291,881
Other real estate owned
7,777
6,431
6,454
6,521
6,271
Tax asset, deferred and receivable
103,070
111,222
142,110
114,965
73,422
Other assets
206,355
221,631
244,222
198,255
138,807
TOTAL ASSETS
$
18,178,908
$
17,938,306
$
17,718,985
$
17,780,492
$
15,465,258
LIABILITIES
Deposits:
Noninterest-bearing
$
2,964,355
$
3,173,417
$
3,356,651
$
3,435,331
$
2,745,235
Interest-bearing
11,738,932
11,209,328
11,078,174
11,135,538
10,160,718
Total Deposits
14,703,287
14,382,745
14,434,825
14,570,869
12,905,953
Borrowings:
Federal funds purchased
20
171,560
185,000
100,000
Securities sold under repurchase agreements
179,067
167,413
194,482
186,468
169,697
Federal Home Loan Bank advances
823,577
823,674
643,769
598,865
308,960
Subordinated debentures and other borrowings
151,312
151,298
151,301
151,299
118,677
Total Borrowings
1,153,976
1,313,945
1,174,552
1,036,632
597,334
Interest payable
11,979
7,530
4,971
2,978
3,589
Other liabilities
187,218
199,316
197,971
192,372
150,749
Total Liabilities
16,056,460
15,903,536
15,812,319
15,802,851
13,657,625
STOCKHOLDERS' EQUITY
Preferred Stock, $1,000 par value, $1,000 liquidation value:
Authorized -- 600 cumulative shares
Issued and outstanding - 125 cumulative shares
125
125
125
125
125
Preferred Stock, Series A, no par value, $2,500 liquidation preference:
Authorized -- 10,000 non-cumulative perpetual shares
Issued and outstanding - 10,000 non-cumulative perpetual shares
25,000
25,000
25,000
25,000
Common Stock, $.125 stated value:
Authorized -- 100,000,000 shares
Issued and outstanding
7,407
7,396
7,393
7,383
6,678
Additional paid-in capital
1,231,532
1,228,626
1,226,695
1,226,378
987,404
Retained earnings
1,057,298
1,012,774
961,542
917,311
897,818
Accumulated other comprehensive loss
(198,914
)
(239,151
)
(314,089
)
(198,556
)
(84,392
)
Total Stockholders' Equity
2,122,448
2,034,770
1,906,666
1,977,641
1,807,633
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
18,178,908
$
17,938,306
$
17,718,985
$
17,780,492
$
15,465,258


CONSOLIDATED STATEMENTS OF INCOME
(Dollars In Thousands, Except Per Share Amounts)
March
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
INTEREST INCOME
Loans receivable:
Taxable
$
172,353
$
156,102
$
128,504
$
106,787
$
79,075
Tax-exempt
7,709
6,930
6,500
5,990
5,704
Investment securities:
Taxable
9,087
9,417
10,055
10,372
8,510
Tax-exempt
16,070
17,033
17,261
17,212
15,875
Deposits with financial institutions
637
959
704
610
230
Federal Home Loan Bank stock
542
541
314
175
146
Total Interest Income
206,398
190,982
163,338
141,146
109,540
INTEREST EXPENSE
Deposits
50,685
33,516
16,644
8,485
4,294
Federal funds purchased
1,297
808
418
76
Securities sold under repurchase agreements
848
541
372
134
89
Federal Home Loan Bank advances
7,064
4,932
3,493
1,774
1,218
Subordinated debentures and other borrowings
2,385
2,229
2,105
2,016
1,659
Total Interest Expense
62,279
42,026
23,032
12,485
7,260
NET INTEREST INCOME
144,119
148,956
140,306
128,661
102,280
Provision for credit losses - loans
16,755
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
144,119
148,956
140,306
111,906
102,280
NON-INTEREST INCOME
Service charges on deposit accounts
7,359
7,097
7,165
7,690
6,419
Fiduciary and wealth management fees
7,862
7,501
7,221
7,634
7,332
Card payment fees
5,172
4,533
4,776
5,175
5,723
Net gains and fees on sales of loans
2,399
2,087
2,543
3,226
2,199
Derivative hedge fees
1,148
326
700
1,444
918
Other customer fees
517
362
501
662
410
Earnings on cash surrender value of life insurance
1,288
1,515
6,655
1,308
1,696
Net realized gains (losses) on sales of available for sale securities
(1,571
)
57
481
90
566
Other income (loss)
823
672
(425
)
1,048
634
Total Non-Interest Income
24,997
24,150
29,617
28,277
25,897
NON-INTEREST EXPENSES
Salaries and employee benefits
57,459
52,331
56,002
56,041
42,519
Net occupancy
7,259
6,638
6,738
6,648
6,187
Equipment
6,126
6,148
5,997
6,720
5,080
Marketing
1,309
3,157
2,401
1,414
736
Outside data processing fees
6,113
5,611
6,827
4,881
4,363
Printing and office supplies
383
390
472
381
345
Intangible asset amortization
2,197
2,303
2,303
2,303
1,366
FDIC assessments
1,396
2,295
2,824
2,924
2,192
Other real estate owned and foreclosure expenses
(18
)
197
328
(266
)
564
Professional and other outside services
3,698
3,961
4,461
10,267
2,953
Other expenses
7,798
6,668
8,025
6,000
6,020
Total Non-Interest Expenses
93,720
89,699
96,378
97,313
72,325
INCOME BEFORE INCOME TAX
75,396
83,407
73,545
42,870
55,852
Income tax expense
11,317
12,647
9,793
3,879
7,266
NET INCOME
64,079
70,760
63,752
38,991
48,586
Preferred stock dividends
469
468
469
469
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
63,610
$
70,292
$
63,283
$
38,522
$
48,586
Per Share Data:
Basic Net Income Available to Common Stockholders
$
1.07
$
1.20
$
1.08
$
0.64
$
0.91
Diluted Net Income Available to Common Stockholders
$
1.07
$
1.19
$
1.08
$
0.63
$
0.91
Cash Dividends Paid to Common Stockholders
$
0.32
$
0.32
$
0.32
$
0.32
$
0.29
Average Diluted Common Shares Outstanding (in thousands)
59,441
59,384
59,339
59,308
53,616
FINANCIAL RATIOS:
Return on Average Assets
1.42
%
1.59
%
1.43
%
0.88
%
1.26
%
Return on Average Stockholders' Equity
12.21
14.36
12.54
7.62
10.28
Return on Tangible Common Stockholders' Equity
19.82
24.21
20.85
12.91
14.99
Average Earning Assets to Average Assets
93.35
93.66
92.90
92.45
92.23
Allowance for Credit Losses - Loans as % of Total Loans
1.82
1.86
1.94
1.98
2.09
Net Charge-offs (Recoveries) as % of Average Loans (Annualized)
0.01
0.12
(0.01
)
0.01
(0.03
)
Average Stockholders' Equity to Average Assets
11.56
10.98
11.36
11.37
12.23
Tax Equivalent Yield on Average Earning Assets
5.06
4.73
4.11
3.58
3.23
Interest Expense/Average Earning Assets
1.48
1.01
0.56
0.30
0.20
Net Interest Margin (FTE) on Average Earning Assets
3.58
3.72
3.55
3.28
3.03
Efficiency Ratio
51.72
48.60
53.34
58.45
52.79
Tangible Common Book Value Per Share
$
22.93
$
21.45
$
19.26
$
20.45
$
23.26


LOANS
(Dollars In Thousands)
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
Commercial and industrial loans
$
3,502,204
$
3,437,126
$
3,330,529
$
3,297,477
$
2,826,660
Agricultural land, production and other loans to farmers
219,598
241,793
221,954
214,904
209,077
Real estate loans:
Construction
960,979
835,582
828,923
745,983
552,975
Commercial real estate, non-owner occupied
2,375,410
2,407,475
2,299,272
2,423,185
2,073,197
Commercial real estate, owner occupied
1,244,117
1,246,528
1,268,567
1,264,563
974,521
Residential
2,185,943
2,096,655
1,990,668
1,813,297
1,226,695
Home equity
621,354
630,632
621,619
586,108
512,641
Individuals' loans for household and other personal expenditures
172,389
175,211
173,225
157,264
147,593
Public finance and other commercial loans
959,467
932,892
915,245
894,636
832,882
Loans
12,241,461
12,003,894
11,650,002
11,397,417
9,356,241
Allowance for credit losses - loans
(223,052
)
(223,277
)
(226,702
)
(226,275
)
(195,984
)
NET LOANS
$
12,018,409
$
11,780,617
$
11,423,300
$
11,171,142
$
9,160,257


DEPOSITS
(Dollars In Thousands)
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
Demand deposits
$
8,422,387
$
8,448,797
$
8,534,950
$
8,785,889
$
7,806,033
Savings deposits
4,499,487
4,657,140
5,054,490
4,875,880
4,444,417
Certificates and other time deposits of $100,000 or more
1,040,379
742,539
443,588
436,942
252,033
Other certificates and time deposits
574,886
468,712
381,365
446,973
380,293
Brokered certificates of deposits
166,148
65,557
20,432
25,185
23,177
TOTAL DEPOSITS
$
14,703,287
$
14,382,745
$
14,434,825
$
14,570,869
$
12,905,953


CONSOLIDATED AVERAGE BALANCE SHEET AND NET INTEREST MARGIN ANALYSIS
(Dollars in Thousands)
For the Three Months Ended
March 31, 2023
March 31, 2022
Average
Balance
Interest
Income /
Expense
Average
Rate
Average
Balance
Interest
Income /
Expense
Average
Rate
ASSETS
Interest-bearing deposits
$
172,814
$
637
1.47
%
$
484,626
$
230
0.19
%
Federal Home Loan Bank stock
39,759
542
5.45
27,914
146
2.09
Investment securities: (1)
Taxable
1,924,079
9,087
1.89
1,957,675
8,510
1.74
Tax-exempt (2)
2,552,371
20,342
3.19
2,536,634
20,095
3.17
Total Investment Securities
4,476,450
29,429
2.63
4,494,309
28,605
2.55
Loans held for sale
23,538
360
6.12
4,352
40
3.68
Loans: (3)
Commercial
8,483,879
139,661
6.58
6,868,438
64,679
3.77
Real estate mortgage
1,914,640
18,391
3.84
924,268
7,840
3.39
Installment
840,450
13,941
6.64
711,038
6,516
3.67
Tax-exempt (2)
872,877
9,758
4.47
747,832
7,220
3.86
Total Loans
12,135,384
182,111
6.00
9,255,928
86,295
3.73
Total Earning Assets
16,824,407
212,719
5.06
%
14,262,777
115,276
3.23
%
Total Non-Earning Assets
1,197,788
1,201,828
TOTAL ASSETS
$
18,022,195
$
15,464,605
LIABILITIES
Interest-bearing deposits:
Interest-bearing deposits
$
5,263,601
$
24,662
1.87
%
$
5,027,466
$
2,408
0.19
%
Money market deposits
2,746,047
13,577
1.98
2,514,429
872
0.14
Savings deposits
1,826,209
2,965
0.65
1,867,411
441
0.09
Certificates and other time deposits
1,466,275
9,481
2.59
676,661
573
0.34
Total Interest-Bearing Deposits
11,302,132
50,685
1.79
10,085,967
4,294
0.17
Borrowings:
1,293,309
11,594
3.59
616,572
2,966
1.92
Total Interest-Bearing Liabilities
12,595,441
62,279
1.98
10,702,539
7,260
0.27
Noninterest-bearing deposits
3,121,277
2,731,723
Other liabilities
222,352
139,120
Total Liabilities
15,939,070
13,573,382
STOCKHOLDERS' EQUITY
2,083,125
1,891,223
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
18,022,195
62,279
$
15,464,605
7,260
Net Interest Income (FTE)
$
150,440
$
108,016
Net Interest Spread (FTE) (4)
3.08
%
2.96
%
Net Interest Margin (FTE):
Interest Income (FTE) / Average Earning Assets
5.06
%
3.23
%
Interest Expense / Average Earning Assets
1.48
%
0.20
%
Net Interest Margin (FTE) (5)
3.58
%
3.03
%
(1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments. Annualized amounts are computed using a 30/360 day basis.
(2) Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 21 percent for 2023 and 2022. These totals equal $6,321 and $5,736 for the three months ended March 31, 2023 and 2022, respectively.
(3) Non accruing loans have been included in the average balances.
(4) Net Interest Spread (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average interest-bearing liabilities.
(5) Net Interest Margin (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average earning assets.


ADJUSTED EPS EXCLUDING PAYCHECK PROTECTION PROGRAM ("PPP") AND ACQUISITION-RELATED EXPENSES - NON-GAAP
(Dollars In Thousands, Except Per Share Amounts)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
Net Income Available to Common Stockholders - GAAP
$
63,610
$
70,292
$
63,283
$
38,522
$
48,586
Adjustments:
PPP loan income
(25
)
(109
)
(323
)
(891
)
(1,884
)
Acquisition-related expenses
413
3,417
12,549
152
Acquisition-related provision expense
16,755
Tax on adjustment
6
(75
)
(759
)
(6,967
)
425
Adjusted Net Income Available to Common Stockholders - Non-GAAP
$
63,591
$
70,521
$
65,618
$
59,968
$
47,279
Average Diluted Common Shares Outstanding (in thousands)
59,441
59,384
59,339
59,308
53,616
Diluted Earnings Per Common Share - GAAP
$
1.07
$
1.19
$
1.08
$
0.63
$
0.91
Adjustments:
PPP loan income
(0.01
)
(0.01
)
(0.04
)
Acquisition-related expenses
0.01
0.05
0.22
Acquisition-related provision expense
0.30
Tax on adjustment
(0.01
)
(0.13
)
0.01
Adjusted Diluted Earnings Per Common Share - Non-GAAP
$
1.07
$
1.19
$
1.12
$
1.01
$
0.88


RETURN ON TANGIBLE COMMON EQUITY
(Dollars In Thousands)
Three Months Ended
March 31,
December 31,
September 30,
June 30,
March 31,
2023
2022
2022
2022
2022
Total Average Stockholders' Equity (GAAP)
$
2,083,125
$
1,958,041
$
2,018,156
$
2,021,123
$
1,891,223
Less: Average Preferred Stock
(25,125
)
(25,125
)
(25,125
)
(25,125
)
(125
)
Less: Average Intangible Assets, Net of Tax
(739,190
)
(741,632
)
(744,069
)
(745,614
)
(565,476
)
Average Tangible Common Equity, Net of Tax (Non-GAAP)
$
1,318,810
$
1,191,284
$
1,248,962
$
1,250,384
$
1,325,622
Net Income Available to Common Stockholders (GAAP)
$
63,610
$
70,292
$
63,283
$
38,521
$
48,586
Plus: Intangible Asset Amortization, Net of Tax
1,734
1,819
1,819
1,820
1,079
Tangible Net Income (Non-GAAP)
$
65,344
$
72,111
$
65,102
$
40,341
$
49,665
Return on Tangible Common Equity (Non-GAAP)
19.82
%
24.21
%
20.85
%
12.91
%
14.99
%

For more information, contact:
Nicole M. Weaver, Vice President and Director of Corporate Administration
765-521-7619
http://www.firstmerchants.com


Stock Information

Company Name: First Merchants Corporation
Stock Symbol: FRME
Market: NASDAQ
Website: firstmerchants.com

Menu

FRME FRME Quote FRME Short FRME News FRME Articles FRME Message Board
Get FRME Alerts

News, Short Squeeze, Breakout and More Instantly...