Companies:
10,796
total market cap:
A$199.289 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
First Merchants Corporation
FRME
#4358
Rank
A$3.63 B
Marketcap
๐บ๐ธ
United States
Country
A$57.33
Share price
-0.66%
Change (1 day)
7.62%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
First Merchants Corporation
Quarterly Reports (10-Q)
Financial Year FY2021 Q1
First Merchants Corporation - 10-Q quarterly report FY2021 Q1
Text size:
Small
Medium
Large
0000712534
12/31
2021
Q1
FALSE
us-gaap:AccountingStandardsUpdate201613Member
0000712534
2021-01-01
2021-03-31
xbrli:shares
0000712534
2021-05-03
iso4217:USD
0000712534
2021-03-31
0000712534
2020-12-31
iso4217:USD
xbrli:shares
0000712534
2020-01-01
2020-03-31
0000712534
us-gaap:DepositAccountMember
2021-01-01
2021-03-31
0000712534
us-gaap:DepositAccountMember
2020-01-01
2020-03-31
0000712534
us-gaap:FiduciaryAndTrustMember
2021-01-01
2021-03-31
0000712534
us-gaap:FiduciaryAndTrustMember
2020-01-01
2020-03-31
0000712534
us-gaap:CreditCardMember
2021-01-01
2021-03-31
0000712534
us-gaap:CreditCardMember
2020-01-01
2020-03-31
0000712534
frme:DerivativeHedgingMember
2021-01-01
2021-03-31
0000712534
frme:DerivativeHedgingMember
2020-01-01
2020-03-31
0000712534
us-gaap:FinancialServiceOtherMember
2021-01-01
2021-03-31
0000712534
us-gaap:FinancialServiceOtherMember
2020-01-01
2020-03-31
0000712534
us-gaap:PreferredStockMember
2020-12-31
0000712534
us-gaap:CommonStockMember
2020-12-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0000712534
us-gaap:RetainedEarningsMember
2020-12-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-12-31
0000712534
2020-01-01
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:RetainedEarningsMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
us-gaap:PreferredStockMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
us-gaap:CommonStockMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0000712534
us-gaap:RetainedEarningsMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
us-gaap:RetainedEarningsMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-03-31
0000712534
us-gaap:CommonStockMember
2021-01-01
2021-03-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-03-31
0000712534
us-gaap:PreferredStockMember
2021-03-31
0000712534
us-gaap:CommonStockMember
2021-03-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2021-03-31
0000712534
us-gaap:RetainedEarningsMember
2021-03-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2021-03-31
0000712534
us-gaap:PreferredStockMember
2019-12-31
0000712534
us-gaap:CommonStockMember
2019-12-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2019-12-31
0000712534
us-gaap:RetainedEarningsMember
2019-12-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-12-31
0000712534
2019-12-31
0000712534
us-gaap:RetainedEarningsMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000712534
us-gaap:CommonStockMember
2020-01-01
2020-03-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2020-01-01
2020-03-31
0000712534
us-gaap:PreferredStockMember
2020-03-31
0000712534
us-gaap:CommonStockMember
2020-03-31
0000712534
us-gaap:AdditionalPaidInCapitalMember
2020-03-31
0000712534
us-gaap:RetainedEarningsMember
2020-03-31
0000712534
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-03-31
0000712534
2020-03-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
2021-01-01
xbrli:pure
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
2021-01-01
2021-01-01
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2021-01-01
0000712534
us-gaap:USTreasurySecuritiesMember
2021-03-31
0000712534
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
2021-03-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
2020-12-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:ForeignGovernmentDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:ForeignGovernmentDebtSecuritiesMember
2020-12-31
0000712534
srt:MoodysAaaRatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysAaaRatingMember
2021-03-31
0000712534
srt:MoodysAaaRatingMember
2021-03-31
0000712534
srt:MoodysAa1RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysAa1RatingMember
2021-03-31
0000712534
srt:MoodysAa1RatingMember
2021-03-31
0000712534
srt:MoodysAa2RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysAa2RatingMember
2021-03-31
0000712534
srt:MoodysAa2RatingMember
2021-03-31
0000712534
srt:MoodysAa3RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
srt:MoodysAa3RatingMember
us-gaap:OtherDebtSecuritiesMember
2021-03-31
0000712534
srt:MoodysAa3RatingMember
2021-03-31
0000712534
srt:MoodysA1RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysA1RatingMember
2021-03-31
0000712534
srt:MoodysA1RatingMember
2021-03-31
0000712534
srt:MoodysA2RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
srt:MoodysA2RatingMember
us-gaap:OtherDebtSecuritiesMember
2021-03-31
0000712534
srt:MoodysA2RatingMember
2021-03-31
0000712534
srt:MoodysA3RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysA3RatingMember
2021-03-31
0000712534
srt:MoodysA3RatingMember
2021-03-31
0000712534
srt:MoodysBaa2RatingMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
srt:MoodysBaa2RatingMember
2021-03-31
0000712534
srt:MoodysBaa2RatingMember
2021-03-31
0000712534
frme:NonRatedMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
frme:NonRatedMember
2021-03-31
0000712534
frme:NonRatedMember
2021-03-31
0000712534
us-gaap:OtherDebtSecuritiesMember
2021-03-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-01-01
2021-03-31
0000712534
frme:InvestmentsInDebtAndEquitySecuritiesReportedAtLessThanHistoricalCostMember
2021-03-31
0000712534
frme:InvestmentsInDebtAndEquitySecuritiesReportedAtLessThanHistoricalCostMember
2020-12-31
frme:instrument
0000712534
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
2021-03-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
2020-12-31
0000712534
frme:PaycheckProtectionProgramCARESActMember
2021-03-31
0000712534
frme:PaycheckProtectionProgramCARESActMember
2020-12-31
0000712534
us-gaap:PassMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:SpecialMentionMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
us-gaap:SubstandardMember
2021-03-31
0000712534
us-gaap:PassMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:SpecialMentionMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:SubstandardMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:PassMember
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
us-gaap:SpecialMentionMember
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
us-gaap:ConstructionLoansMember
us-gaap:SubstandardMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:PassMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:SpecialMentionMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:SubstandardMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:PassMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:SpecialMentionMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:SubstandardMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:CommercialLossMember
2021-03-31
0000712534
us-gaap:PassMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:SpecialMentionMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:SubstandardMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:PassMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:SpecialMentionMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:SubstandardMember
2021-03-31
0000712534
us-gaap:PassMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:SpecialMentionMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
us-gaap:SubstandardMember
2021-03-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:PassMember
2021-03-31
0000712534
frme:CommercialPassMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:CommercialDoubtfulMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:CommercialLossMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:ConsumerPerformingFinancingReceivableMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
frme:CommercialAndIndustrialLoansMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialPassMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:CommercialDoubtfulMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:CommercialLossMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:ConsumerPerformingFinancingReceivableMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:ConsumerNonperformingFinancingReceivableMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
frme:CommercialPassMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialDoubtfulMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialLossMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:ConsumerPerformingFinancingReceivableMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:ConsumerNonperformingFinancingReceivableMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:CommercialPassMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:CommercialSpecialMentionMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:CommercialSubstandardMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:CommercialLossMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:CommercialPassMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:CommercialSpecialMentionMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
frme:CommercialRealEstateOwnerOccupiedMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:CommercialLossMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialPassMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:CommercialLossMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:CommercialPassMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:CommercialSpecialMentionMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:CommercialSubstandardMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:CommercialLossMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialPassMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:CommercialLossMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:CommercialPassMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:CommercialSpecialMentionMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
frme:PublicFinanceandOtherCommercialLoansMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:CommercialLossMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
frme:CommercialPassMember
2020-12-31
0000712534
frme:CommercialSpecialMentionMember
2020-12-31
0000712534
frme:CommercialSubstandardMember
2020-12-31
0000712534
frme:CommercialDoubtfulMember
2020-12-31
0000712534
frme:CommercialLossMember
2020-12-31
0000712534
frme:ConsumerPerformingFinancingReceivableMember
2020-12-31
0000712534
frme:ConsumerNonperformingFinancingReceivableMember
2020-12-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-01-01
2021-03-31
0000712534
srt:MultifamilyMember
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
srt:HotelMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-01-01
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
frme:CommercialAndIndustrialLoansMember
2021-01-01
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-01-01
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
frme:NursingHomeMember
2021-01-01
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-01-01
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ConstructionLoansMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2021-03-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2021-03-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
frme:CommercialAndIndustrialLoansMember
2020-12-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
frme:FarmingAndAgricultureMember
2020-12-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2020-12-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2020-12-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2020-12-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivables60To89DaysPastDueMember
2020-12-31
0000712534
frme:PublicFinanceandOtherCommercialLoansMember
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivables30To59DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivables60To89DaysPastDueMember
2020-12-31
0000712534
us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember
2020-12-31
0000712534
frme:CommercialAndIndustrialLoansMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:OtherCollateralHeldMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:CollateralPledgedMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:CommercialRealEstateMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
frme:OtherCollateralHeldMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
us-gaap:CollateralPledgedMember
frme:FarmingAndAgricultureMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
frme:OtherCollateralHeldMember
2021-03-31
0000712534
frme:CommercialRealEstateNonOwnerOccupiedMember
us-gaap:CollateralPledgedMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
frme:OtherCollateralHeldMember
2021-03-31
0000712534
frme:CommercialRealEstateOwnerOccupiedMember
us-gaap:CollateralPledgedMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:OtherCollateralHeldMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:CollateralPledgedMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
frme:OtherCollateralHeldMember
2021-03-31
0000712534
us-gaap:HomeEquityLoanMember
us-gaap:CollateralPledgedMember
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:OtherCollateralHeldMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:CollateralPledgedMember
us-gaap:ConsumerLoanMember
2021-03-31
0000712534
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:OtherCollateralHeldMember
2021-03-31
0000712534
us-gaap:CollateralPledgedMember
2021-03-31
0000712534
frme:CommercialAndIndustrialLoansMember
2021-01-01
2021-03-31
0000712534
frme:TroubledDebtRestructuringsTermModificationsMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateModificationsMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateAndTermModificationsMember
frme:CommercialAndIndustrialLoansMember
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
2021-01-01
2021-03-31
0000712534
frme:TroubledDebtRestructuringsTermModificationsMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateModificationsMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateAndTermModificationsMember
us-gaap:ResidentialRealEstateMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsTermModificationsMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateModificationsMember
2021-03-31
0000712534
frme:TroubledDebtRestructuringsRateAndTermModificationsMember
2021-03-31
frme:loan
0000712534
us-gaap:HomeEquityLoanMember
2021-01-01
2021-03-31
0000712534
us-gaap:ConsumerLoanMember
2021-01-01
2021-03-31
0000712534
us-gaap:ResidentialRealEstateMember
2020-01-01
2020-03-31
0000712534
us-gaap:ResidentialRealEstateMember
2020-03-31
0000712534
srt:ScenarioPreviouslyReportedMember
us-gaap:CommercialLoanMember
2020-12-31
0000712534
us-gaap:CommercialRealEstateMember
srt:ScenarioPreviouslyReportedMember
2020-12-31
0000712534
srt:ScenarioPreviouslyReportedMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
srt:ScenarioPreviouslyReportedMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
srt:ScenarioPreviouslyReportedMember
2020-12-31
0000712534
frme:ConsumerAndResidentialMember
srt:ScenarioPreviouslyReportedMember
2020-12-31
0000712534
srt:ScenarioPreviouslyReportedMember
2020-12-31
0000712534
us-gaap:CommercialLoanMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
us-gaap:CommercialRealEstateMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
us-gaap:ConstructionLoansMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
frme:ConsumerAndResidentialMember
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2020-12-31
0000712534
us-gaap:CommercialLoanMember
2020-12-31
0000712534
us-gaap:CommercialRealEstateMember
2020-12-31
0000712534
frme:ConsumerAndResidentialMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:CommercialLoanMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:CommercialRealEstateMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:ConsumerLoanMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
us-gaap:ResidentialRealEstateMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
frme:ConsumerAndResidentialMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
us-gaap:CommercialLoanMember
2020-12-31
0000712534
us-gaap:CommercialRealEstateMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
us-gaap:ConstructionLoansMember
2020-12-31
0000712534
us-gaap:ConsumerLoanMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
frme:ConsumerAndResidentialMember
srt:CumulativeEffectPeriodOfAdoptionAdjustedBalanceMember
2020-12-31
0000712534
us-gaap:CommercialLoanMember
2021-01-01
2021-03-31
0000712534
us-gaap:CommercialRealEstateMember
2021-01-01
2021-03-31
0000712534
us-gaap:ConstructionLoansMember
2021-01-01
2021-03-31
0000712534
frme:ConsumerAndResidentialMember
2021-01-01
2021-03-31
0000712534
us-gaap:CommercialLoanMember
2021-03-31
0000712534
us-gaap:CommercialRealEstateMember
2021-03-31
0000712534
frme:ConsumerAndResidentialMember
2021-03-31
0000712534
us-gaap:CommercialLoanMember
2019-12-31
0000712534
us-gaap:CommercialRealEstateMember
2019-12-31
0000712534
us-gaap:ConsumerLoanMember
2019-12-31
0000712534
us-gaap:ResidentialRealEstateMember
2019-12-31
0000712534
us-gaap:CommercialLoanMember
2020-01-01
2020-03-31
0000712534
us-gaap:CommercialRealEstateMember
2020-01-01
2020-03-31
0000712534
us-gaap:ConsumerLoanMember
2020-01-01
2020-03-31
0000712534
us-gaap:CommercialLoanMember
2020-03-31
0000712534
us-gaap:CommercialRealEstateMember
2020-03-31
0000712534
us-gaap:ConsumerLoanMember
2020-03-31
0000712534
us-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember
us-gaap:CommercialLoanMember
2020-12-31
0000712534
us-gaap:CommercialRealEstateMember
us-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember
2020-12-31
0000712534
us-gaap:ResidentialRealEstateMember
us-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember
2020-12-31
0000712534
us-gaap:FinancialAssetAcquiredWithCreditDeteriorationMember
2020-12-31
0000712534
frme:CommercialAndFarmLandLoansMember
2020-12-31
0000712534
frme:CommercialAndIndustrialLoansMember
2020-01-01
2020-03-31
0000712534
us-gaap:ConstructionLoansMember
2020-01-01
2020-03-31
0000712534
frme:CommercialAndFarmLandLoansMember
2020-01-01
2020-03-31
0000712534
us-gaap:HomeEquityLoanMember
2020-01-01
2020-03-31
0000712534
us-gaap:CommitmentsToExtendCreditMember
2021-03-31
0000712534
us-gaap:CommitmentsToExtendCreditMember
2020-12-31
0000712534
us-gaap:StandbyLettersOfCreditMember
2021-03-31
0000712534
us-gaap:StandbyLettersOfCreditMember
2020-12-31
0000712534
srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember
2021-03-31
frme:interest_rate_swap
0000712534
us-gaap:InterestRateSwapMember
us-gaap:CashFlowHedgingMember
2020-12-31
0000712534
us-gaap:InterestRateSwapMember
us-gaap:CashFlowHedgingMember
2021-03-31
0000712534
us-gaap:InterestRateSwapMember
frme:TrustPreferredDebtMember
us-gaap:CashFlowHedgingMember
2021-03-31
0000712534
us-gaap:InterestRateSwapMember
us-gaap:FederalHomeLoanBankAdvancesMember
us-gaap:CashFlowHedgingMember
2021-03-31
0000712534
frme:BrokeredDepositMember
us-gaap:InterestRateSwapMember
us-gaap:CashFlowHedgingMember
2021-03-31
0000712534
us-gaap:NondesignatedMember
2021-03-31
0000712534
us-gaap:NondesignatedMember
2020-12-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:OtherAssetsMember
us-gaap:DesignatedAsHedgingInstrumentMember
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:OtherAssetsMember
us-gaap:DesignatedAsHedgingInstrumentMember
2020-12-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:DesignatedAsHedgingInstrumentMember
us-gaap:OtherLiabilitiesMember
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:DesignatedAsHedgingInstrumentMember
us-gaap:OtherLiabilitiesMember
2020-12-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:OtherAssetsMember
us-gaap:NondesignatedMember
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:OtherAssetsMember
us-gaap:NondesignatedMember
2020-12-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:NondesignatedMember
us-gaap:OtherLiabilitiesMember
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:NondesignatedMember
us-gaap:OtherLiabilitiesMember
2020-12-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:DesignatedAsHedgingInstrumentMember
us-gaap:CashFlowHedgingMember
2021-01-01
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:DesignatedAsHedgingInstrumentMember
us-gaap:CashFlowHedgingMember
2020-01-01
2020-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:InterestExpenseMember
us-gaap:DesignatedAsHedgingInstrumentMember
2021-01-01
2021-03-31
0000712534
us-gaap:InterestRateContractMember
us-gaap:InterestExpenseMember
us-gaap:DesignatedAsHedgingInstrumentMember
2020-01-01
2020-03-31
0000712534
us-gaap:USTreasurySecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:USTreasurySecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:USTreasurySecuritiesMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:USTreasurySecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:USGovernmentAgenciesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MortgageBackedSecuritiesIssuedByUSGovernmentSponsoredEnterprisesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:CorporateDebtSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:DerivativeFinancialInstrumentsAssetsMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel2Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsRecurringMember
us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember
2020-12-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-12-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2019-12-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-01-01
2021-03-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-01-01
2020-03-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2021-03-31
0000712534
us-gaap:AvailableforsaleSecuritiesMember
us-gaap:FairValueMeasurementsRecurringMember
2020-03-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:EstimateOfFairValueFairValueDisclosureMember
frme:CollateralDependentLoansMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:CollateralDependentLoansMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:FairValueInputsLevel2Member
frme:CollateralDependentLoansMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:CollateralDependentLoansMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:EstimateOfFairValueFairValueDisclosureMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:FairValueInputsLevel2Member
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:EstimateOfFairValueFairValueDisclosureMember
frme:CollateralDependentLoansMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:CollateralDependentLoansMember
2020-12-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:FairValueInputsLevel2Member
frme:CollateralDependentLoansMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:CollateralDependentLoansMember
2020-12-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:EstimateOfFairValueFairValueDisclosureMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:FairValueMeasurementsNonrecurringMember
us-gaap:FairValueInputsLevel2Member
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:FairValueMeasurementsNonrecurringMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
srt:MinimumMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-01-01
2021-03-31
0000712534
srt:MaximumMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-01-01
2021-03-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputDiscountRateMember
srt:MinimumMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
srt:MaximumMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputDiscountRateMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
frme:MeasurementInputCouponRateMember
srt:WeightedAverageMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2021-03-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
2021-03-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputRiskFreeInterestRateMember
2021-01-01
2021-03-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
us-gaap:MeasurementInputDiscountForLackOfMarketabilityMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
2021-03-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
frme:MeasurementInputCouponRateMember
srt:WeightedAverageMember
2021-03-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
frme:CollateralBasedMeasurementsMember
2021-03-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
frme:CollateralBasedMeasurementsMember
srt:MinimumMember
2021-03-31
0000712534
srt:MaximumMember
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
frme:CollateralBasedMeasurementsMember
2021-03-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
srt:WeightedAverageMember
frme:CollateralBasedMeasurementsMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
frme:AppraisalsMember
srt:MinimumMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
srt:MaximumMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
srt:WeightedAverageMember
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2021-03-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
srt:MinimumMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-01-01
2020-12-31
0000712534
srt:MaximumMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-01-01
2020-12-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputDiscountRateMember
srt:MinimumMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
srt:MaximumMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputDiscountRateMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
frme:MeasurementInputCouponRateMember
srt:WeightedAverageMember
us-gaap:USStatesAndPoliticalSubdivisionsMember
2020-12-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
2020-12-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputRiskFreeInterestRateMember
2020-01-01
2020-12-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
us-gaap:MeasurementInputDiscountForLackOfMarketabilityMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
2020-12-31
0000712534
frme:CorporateObligationsandU.S.GovernmentSponsoredMortgageBackedSecuritiesMember
frme:DiscountedCashFlowMember
us-gaap:FairValueInputsLevel3Member
frme:MeasurementInputCouponRateMember
srt:WeightedAverageMember
2020-12-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
frme:CollateralBasedMeasurementsMember
2020-12-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
frme:CollateralBasedMeasurementsMember
srt:MinimumMember
2020-12-31
0000712534
srt:MaximumMember
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
frme:CollateralBasedMeasurementsMember
2020-12-31
0000712534
frme:CollateralDependentLoansMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputComparabilityAdjustmentMember
srt:WeightedAverageMember
frme:CollateralBasedMeasurementsMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
frme:AppraisalsMember
srt:MinimumMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
srt:MaximumMember
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
us-gaap:MeasurementInputAppraisedValueMember
srt:WeightedAverageMember
frme:AppraisalsMember
frme:OtherRealEstateOwnedMember
2020-12-31
0000712534
us-gaap:CarryingReportedAmountFairValueDisclosureMember
2021-03-31
0000712534
us-gaap:FairValueInputsLevel1Member
2021-03-31
0000712534
us-gaap:FairValueInputsLevel2Member
2021-03-31
0000712534
us-gaap:FairValueInputsLevel3Member
2021-03-31
0000712534
us-gaap:CarryingReportedAmountFairValueDisclosureMember
2020-12-31
0000712534
us-gaap:FairValueInputsLevel1Member
2020-12-31
0000712534
us-gaap:FairValueInputsLevel2Member
2020-12-31
0000712534
us-gaap:FairValueInputsLevel3Member
2020-12-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityOvernightMember
2021-03-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityUpTo30DaysMember
2021-03-31
0000712534
us-gaap:Maturity30To90DaysMember
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityOver90DaysMember
2021-03-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
2021-03-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityOvernightMember
2020-12-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityUpTo30DaysMember
2020-12-31
0000712534
us-gaap:Maturity30To90DaysMember
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
us-gaap:MaturityOver90DaysMember
2020-12-31
0000712534
us-gaap:USGovernmentSponsoredEnterprisesDebtSecuritiesMember
2020-12-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2020-12-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2020-12-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2020-12-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2021-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2021-03-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2021-03-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2019-12-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2019-12-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2019-12-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
2020-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
2020-03-31
0000712534
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2020-03-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedNetUnrealizedInvestmentGainLossMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
us-gaap:InterestRateContractMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
us-gaap:InterestRateContractMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-03-31
0000712534
us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000712534
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2021-01-01
2021-03-31
0000712534
us-gaap:ReclassificationOutOfAccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000712534
us-gaap:EmployeeStockOptionMember
2021-01-01
2021-03-31
0000712534
srt:MinimumMember
us-gaap:EmployeeStockOptionMember
2021-01-01
2021-03-31
0000712534
srt:MaximumMember
us-gaap:EmployeeStockOptionMember
2021-01-01
2021-03-31
0000712534
frme:RestrictedStockAwardsMember
2021-01-01
2021-03-31
0000712534
frme:StockOptionsAndEmployeeStockPurchasePlanMember
2021-01-01
2021-03-31
0000712534
frme:StockOptionsAndEmployeeStockPurchasePlanMember
2020-01-01
2020-03-31
0000712534
frme:RestrictedStockAwardsMember
2021-01-01
2021-03-31
0000712534
frme:RestrictedStockAwardsMember
2020-01-01
2020-03-31
0000712534
frme:RestrictedStockAwardsMember
2021-03-31
0000712534
frme:RestrictedStockAwardsMember
2020-12-31
0000712534
frme:EmployeeStockPurchasePlanMember
2021-01-01
2021-01-01
0000712534
frme:EmployeeStockPurchasePlanMember
2021-03-31
0000712534
us-gaap:SubsequentEventMember
frme:HoosierTrustCompanyMember
2021-04-01
2021-04-01
FORM
10-Q
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
March 31, 2021
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from _______ to _______
Commission File Number
0-17071
FIRST MERCHANTS CORP
ORATION
(Exact name of registrant as specified in its charter)
Indiana
35-1544218
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
200 East Jackson Street
,
Muncie
,
IN
47305-2814
(Address of principal executive offices) (Zip code)
(Registrant’s telephone number, including area code):
(
765
)
747-1500
Not Applicable
(Former name, former address and former fiscal year,
if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, $0.125 stated value per share
FRME
Nasdaq Global Select Market
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
☒
No
☐
Indicate by check mark whether the registrant has submitted electronically every interactive data file required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
☒
No
☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer
☒
Accelerated Filer
☐
Non-Accelerated Filer
☐
Smaller Reporting Company
☐
Emerging Growth Company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
☐
No
☒
As of May 3, 2021, there were
54,371,549
outstanding common shares of the registrant.
1
Table of Contents
TABLE OF CONTENTS
FIRST MERCHANTS CORPORATION
Page No.
Glossary of Defined Terms
3
Part I. Financial Information
Item 1.
Financial Statements:
Consolidated Condensed Balance Sheets
4
Consolidated Condensed Statements of Income
5
Consolidated Condensed Statements of Comprehensive Income
6
Consolidated Condensed Statements of Stockholders' Equity
7
Consolidated Condensed Statements of Cash Flows
8
Notes to Consolidated Condensed Financial Statements
9
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
38
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
53
Item 4.
Controls and Procedures
54
Part II. Other Information
Item 1.
Legal Proceedings
55
Item 1A.
Risk Factors
55
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
55
Item 3.
Defaults Upon Senior Securities
55
Item 4.
Mine Safety Disclosures
55
Item 5.
Other Information
55
Item 6.
Exhibits
56
Signatures
57
2
Table of Contents
GLOSSARY OF DEFINED TERMS
FIRST MERCHANTS CORPORATION
ACL
Allowance for Credit Losses
Ameribor
The American interbank offered rate, a potential replacement for LIBOR, is a benchmark interest rate calculated as a volume-weighted average of the daily transactions in overnight unsecured loans on the American Financial Exchange, LLC, a self-regulated electronic exchange for direct lending by American banks and financial institutions.
ASC
Accounting Standards Codification
ASU
Accounting Standards Update
Bank
First Merchants Bank, a wholly-owned subsidiary of the Corporation
CARES Act
Coronavirus Aid, Relief and Economic Security Act
CECL
Current expected credit losses
CET1
Common Equity Tier 1
Corporation
First Merchants Corporation
COVID-19
2019 novel coronavirus disease, which was declared a pandemic by the World Health Organization on March 11, 2020.
Economic Impact Payments
Economic stimulus payments of up to $1,200 per adult and $500 per child, subject to eligibility requirements and certain limitations, as established under the CARES Act and distributed by the IRS.
ESPP
Employee Stock Purchase Plan
FASB
Financial Accounting Standards Board
FDIC
Federal Deposit Insurance Corporation
Federal Reserve
Board of Governors of the Federal Reserve System
FHLB
Federal Home Loan Bank
FOMC
Federal Open Market Committee, the monetary policymaking body of the Federal Reserve System.
FTE
Fully taxable equivalent
GAAP
U.S. Generally Accepted Accounting Principles
IRS
Internal Revenue Service
OREO
Other real estate owned
PPP
Paycheck Protection Program, which was established by the CARES Act and implemented by the Small Business Administration to provide small business loans.
RSA
Restricted Stock Awards
TEFRA
Tax Equity and Fiscal Responsibility Act
3
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
CONSOLIDATED CONDENSED BALANCE SHEETS
March 31,
2021
December 31,
2020
(Unaudited)
ASSETS
Cash and cash equivalents
$
187,901
$
192,896
Interest-bearing deposits
392,806
392,305
Investment securities available for sale
2,405,568
1,919,119
Investment securities held to maturity, net of allowance for credit losses of $
245
and $
0
(fair value of $
1,318,780
and $
1,280,293
)
1,295,289
1,227,668
Loans held for sale
4,430
3,966
Loans
9,318,228
9,243,174
Less: Allowance for credit losses - loans
1
(
201,082
)
(
130,648
)
Net loans
9,117,146
9,112,526
Premises and equipment
109,432
111,062
Federal Home Loan Bank stock
28,736
28,736
Interest receivable
54,662
53,948
Goodwill
543,918
543,918
Other intangibles
27,618
28,975
Cash surrender value of life insurance
293,766
292,745
Other real estate owned
604
940
Tax asset, deferred and receivable
40,163
12,340
Other assets
127,027
146,066
TOTAL ASSETS
$
14,629,066
$
14,067,210
LIABILITIES
Deposits:
Noninterest-bearing
$
2,494,891
$
2,298,138
Interest-bearing
9,456,889
9,063,472
Total Deposits
11,951,780
11,361,610
Borrowings:
Securities sold under repurchase agreements
185,721
177,102
Federal Home Loan Bank advances
359,337
389,430
Subordinated debentures and other borrowings
118,439
118,380
Total Borrowings
663,497
684,912
Interest payable
4,020
3,287
Other liabilities
203,913
141,756
Total Liabilities
12,823,210
12,191,565
COMMITMENTS AND CONTINGENT LIABILITIES
STOCKHOLDERS' EQUITY
Cumulative Preferred Stock, $
1,000
par value, $
1,000
liquidation value:
Authorized -
600
shares
Issued and outstanding -
125
shares
125
125
Common Stock, $
0.125
stated value:
Authorized -
100,000,000
shares
Issued and outstanding -
53,953,723
and
53,922,359
shares
6,744
6,740
Additional paid-in capital
1,007,300
1,005,366
Retained earnings
755,877
788,578
Accumulated other comprehensive income
35,810
74,836
Total Stockholders' Equity
1,805,856
1,875,645
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
14,629,066
$
14,067,210
1
Beginning January 1, 2021, the calculation is based on the current expected credit loss methodology. Prior to January 1, 2021, the calculation is based on the incurred loss methodology. See additional details in NOTE 1. GENERAL of these Notes to Consolidated Condensed Financial Statement.
See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.
4
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended
March 31,
2021
2020
INTEREST INCOME
Loans receivable:
Taxable
$
85,105
$
96,652
Tax exempt
5,339
5,315
Investment securities:
Taxable
6,695
7,631
Tax exempt
12,385
9,335
Deposits with financial institutions
114
575
Federal Home Loan Bank stock
178
299
Total Interest Income
109,816
119,807
INTEREST EXPENSE
Deposits
6,200
21,748
Federal funds purchased
2
111
Securities sold under repurchase agreements
87
352
Federal Home Loan Bank advances
1,442
1,774
Subordinated debentures and other borrowings
1,657
1,945
Total Interest Expense
9,388
25,930
NET INTEREST INCOME
100,428
93,877
Provision for credit losses - loans
—
19,752
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
100,428
74,125
OTHER INCOME
Service charges on deposit accounts
5,264
5,970
Fiduciary and wealth management fees
6,422
5,985
Card payment fees
4,367
5,907
Net gains and fees on sales of loans
3,986
3,363
Derivative hedge fees
317
1,939
Other customer fees
368
398
Increase in cash surrender value of life insurance
1,189
1,360
Gains on life insurance benefits
147
—
Net realized gains on sales of available for sale securities
1,799
4,612
Other income
232
265
Total Other Income
24,091
29,799
OTHER EXPENSES
Salaries and employee benefits
38,811
39,243
Net occupancy
6,491
5,801
Equipment
5,030
4,344
Marketing
1,124
1,443
Outside data processing fees
4,244
4,199
Printing and office supplies
283
387
Intangible asset amortization
1,357
1,514
FDIC assessments
1,368
1,523
Other real estate owned and foreclosure expenses
734
505
Professional and other outside services
2,543
2,258
Other expenses
4,113
4,954
Total Other Expenses
66,098
66,171
INCOME BEFORE INCOME TAX
58,421
37,753
Income tax expense
8,952
3,490
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS
$
49,469
$
34,263
Per Share Data:
Basic Net Income Available to Common Stockholders
$
0.92
$
0.63
Diluted Net Income Available to Common Stockholders
$
0.91
$
0.62
Cash Dividends Paid
$
0.26
$
0.26
Average Diluted Shares Outstanding (in thousands)
54,134
54,918
See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.
5
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended
March 31,
2021
2020
Net income
$
49,469
$
34,263
Other comprehensive income (loss):
Unrealized gains/losses on securities available-for-sale:
Unrealized holding gain (loss) arising during the period
(
47,911
)
38,435
Reclassification adjustment for losses (gains) included in net income
(
1,799
)
(
4,612
)
Tax effect
10,439
(
7,102
)
Net of tax
(
39,271
)
26,721
Unrealized gain/loss on cash flow hedges:
Unrealized holding gain (loss) arising during the period
58
(
1,314
)
Reclassification adjustment for losses (gains) included in net income
252
125
Tax effect
(
65
)
250
Net of tax
245
(
939
)
Total other comprehensive income (loss), net of tax
(
39,026
)
25,782
Comprehensive income
$
10,443
$
60,045
See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.
6
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
Three Months Ended March 31, 2021
Preferred
Common Stock
Additional
Accumulated
Other
Shares
Amount
Shares
Amount
Paid in
Capital
Retained
Earnings
Comprehensive
Income
Total
Balances, December 31, 2020
125
$
125
53,922,359
$
6,740
$
1,005,366
$
788,578
$
74,836
$
1,875,645
Cumulative effect of ASC 326 adoption
(
68,040
)
(
68,040
)
Balance, January 1, 2021
125
$
125
53,922,359
$
6,740
$
1,005,366
1005366
$
720,538
$
74,836
$
1,807,605
Comprehensive income:
Net income
—
—
—
—
—
49,469
—
49,469
Other comprehensive loss, net of tax
—
—
—
—
—
—
(
39,026
)
(
39,026
)
Cash dividends on common stock ($
.26
per share)
—
—
—
—
—
(
14,130
)
—
(
14,130
)
Share-based compensation
—
—
4,285
1
1,189
—
—
1,190
Stock issued under employee benefit plans
—
—
3,929
—
144
—
—
144
Stock issued under dividend reinvestment and
stock purchase plan
—
—
9,117
1
442
—
—
443
Stock options exercised
—
—
14,300
2
169
—
—
171
Restricted shares withheld for taxes
—
—
(
267
)
—
(
10
)
—
—
(
10
)
Balances, March 31, 2021
125
$
125
53,953,723
$
6,744
$
1,007,300
$
755,877
$
35,810
$
1,805,856
Three Months Ended March 31, 2020
Preferred
Common Stock
Additional
Accumulated
Other
Shares
Amount
Shares
Amount
Paid in
Capital
Retained
Earnings
Comprehensive
Loss
Total
Balances, December 31, 2019
125
$
125
55,368,482
$
6,921
$
1,054,997
$
696,520
$
27,874
$
1,786,437
Comprehensive income:
Net income
—
—
—
—
—
34,263
—
34,263
Other comprehensive income, net of tax
—
—
—
—
—
—
25,782
25,782
Cash dividends on common stock ($
.26
per share)
—
—
—
—
—
(
14,265
)
—
(
14,265
)
Repurchases of common stock
—
—
(
1,634,437
)
(
204
)
(
55,708
)
—
—
(
55,912
)
Share-based compensation
—
—
3,332
—
1,220
—
—
1,220
Stock issued under dividend reinvestment and
stock purchase plan
—
—
15,710
2
426
—
—
428
Stock options exercised
—
—
1,050
—
7
—
—
7
Balances, March 31. 2020
125
$
125
53,754,137
$
6,719
$
1,000,942
$
716,518
$
53,656
$
1,777,960
See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.
7
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended
March 31, 2021
March 31, 2020
Cash Flow From Operating Activities:
Net income
$
49,469
$
34,263
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses
—
19,752
Depreciation and amortization
2,748
2,674
Change in deferred taxes
(
3,079
)
(
7,662
)
Share-based compensation
1,190
1,220
Loans originated for sale
(
111,558
)
(
163,378
)
Proceeds from sales of loans held for sale
114,383
170,307
Gains on sales of loans held for sale
(
3,289
)
(
2,931
)
Gains on sales of securities available for sale
(
1,799
)
(
4,612
)
Increase in cash surrender of life insurance
(
1,189
)
(
1,360
)
Gains on life insurance benefits
(
147
)
—
Change in interest receivable
(
714
)
1,412
Change in interest payable
733
992
Other adjustments
6,062
20,816
Net cash provided by operating activities
52,810
71,493
Cash Flows from Investing Activities:
Net change in interest-bearing deposits
(
501
)
(
14,681
)
Purchases of:
Securities available for sale
(
597,901
)
(
87,499
)
Securities held to maturity
(
135,098
)
(
126,759
)
Proceeds from sales of securities available for sale
48,016
96,558
Proceeds from maturities of:
Securities available for sale
80,114
45,621
Securities held to maturity
66,361
49,912
Net change in loans
(
72,704
)
(
148,882
)
Proceeds from the sale of other real estate owned
495
303
Proceeds from life insurance benefits
315
—
Other adjustments
(
2,285
)
(
3,672
)
Net cash used in investing activities
(
613,188
)
(
189,099
)
Cash Flows from Financing Activities:
Net change in :
Demand and savings deposits
620,609
109,276
Certificates of deposit and other time deposits
(
30,439
)
(
78,748
)
Borrowings
8,678
180,060
Repayment of borrowings
(
30,093
)
(
72,710
)
Cash dividends on common stock
(
14,130
)
(
14,265
)
Stock issued under employee benefit plans
144
—
Stock issued under dividend reinvestment and stock purchase plans
443
428
Stock options exercised
171
7
Repurchase of common stock
—
(
55,912
)
Net cash provided by financing activities
555,383
68,136
Net Change in Cash and Cash Equivalents
(
4,995
)
(
49,470
)
Cash and Cash Equivalents, January 1
192,896
177,201
Cash and Cash Equivalents, March 31
$
187,901
$
127,731
Additional cash flow information:
Interest paid
$
8,655
$
24,938
Loans transferred to other real estate owned
44
761
Fixed assets transferred to other real estate owned
1,167
—
Non-cash investing activities using trade date accounting
66,558
44,362
ROU assets obtained in exchange for new operating lease liabilities
386
79
See NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS.
8
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 1
GENERAL
Financial Statement Preparation
The Consolidated Condensed Balance Sheet of the Corporation as of December 31, 2020, has been derived from the audited consolidated balance sheet of the Corporation as of that date. Certain information and note disclosures normally included in the Corporation’s annual financial statements, prepared in accordance with accounting principles generally accepted in the United States of America, have been condensed or omitted. These consolidated condensed financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities and Exchange Commission. The results of operations for the three months ended March 31, 2021, are not necessarily indicative of the results to be expected for the year. Reclassifications have been made to prior financial statements to conform to the current financial statement presentation. These reclassifications had no effect on net income. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses and fair value of financial instruments. The uncertainties related to the coronavirus disease 2019 ("COVID-19") could cause significant changes to these estimates compared to what was known at the time these financial statements were prepared.
Significant Accounting Policies
The significant accounting policies followed by the Corporation and its wholly-owned subsidiaries for interim financial reporting are consistent with the accounting policies followed for annual financial reporting, with the exception of the Corporation's adoption of ASC 326 as described below under the heading "Recent Accounting Changes Adopted In 2021." The Corporation revised certain accounting policies and implemented certain accounting policy elections, related to the adoption of ASC 326 which are described below. All adjustments, which are of a normal recurring nature and are in the opinion of management necessary for a fair statement of the results for the periods reported, have been included in the accompanying Consolidated Condensed Financial Statements.
The Corporation adopted FASB Accounting Standards Update (ASU) No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
("CECL") on January 1, 2021. CECL replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio, with an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost and certain off-balance sheet credit exposures based on historical experiences, current conditions, and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio. In addition, CECL includes certain changes to the accounting for investment securities available for sale depending on whether management intends to sell the securities or believes that it is more likely than not they will be required to sell.
As of the adoption and day one measurement date of January 1, 2021, the Corporation recorded a one-time cumulative-effect adjustment to retained earnings, net of income taxes, on the consolidated balance sheet of $
68.0
million. The allowance increased
57
percent from December 31, 2020, or $
74.1
million, because it covered expected credit losses over the life of the loan portfolio, which approximates
four years
, and it included an allowance on all purchased loans that were previously excluded from the allowance for loan losses calculation. CECL also requires the establishment of a reserve for potential losses from unfunded commitments that is recorded in other liabilities, separate from allowance for credit losses, which was approximately $
20.5
million. An allowance for credit losses of $
245,000
was recorded on the state and municipal securities classified as held to maturity based on applying the long-term historical credit loss rate, as published by Moody’s, for similarly rated securities.
The following table details the impact of the adoption of CECL on the Corporation's balance sheet as of January 1, 2021.
December 31, 2020
Impact of CECL Adoption
January 1, 2021 Post-CECL Adoption
Assets:
Held to maturity securities
1,227,668
(
245
)
1,227,423
Loans
9,243,174
4,776
9,247,950
Allowance for credit losses - Loans
(
130,648
)
(
74,055
)
(
204,703
)
Net loans
9,112,526
(
69,279
)
9,043,247
Tax asset, deferred and receivable
12,340
21,984
34,324
Liabilities:
Allowance for credit losses on unfunded loan commitments
—
20,500
20,500
Stockholder's Equity:
Retained Earnings
788,578
(
68,040
)
720,538
—
9
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Allowance for credit losses on investment securities available for sale
– for investment securities available for sale in an unrealized loss position, the Corporation first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For investment securities available for sale that do not meet the aforementioned criteria, the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Corporation considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount that the fair value is less than the amortized cost basis. Unrealized losses that have not been recorded through an allowance for credit losses are recognized in other comprehensive income. Adjustments to the allowance for credit losses are reported in the income statement as a component of the provision for credit loss. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities available for sale from the estimate of credit losses. Investment securities available for sale are charged off against the allowance or, in the absence of any allowance, written down through the income statement when deemed uncollectible or when either of the aforementioned criteria regarding intent or requirement to sell is met. The Corporation did not record an allowance for credit losses on its investment securities available for sale as the unrealized losses were attributable to changes in interest rates, not credit quality.
Allowance for credit losses on investment securities held to maturity ("ACL - Investments")
– the ACL - Investments is a contra asset-valuation account that is deducted from the amortized cost basis of investment securities held to maturity to present the net amount expected to be collected. Investment securities held to maturity are charged off against the ACL - Investments when deemed uncollectible. Adjustments to the ACL - Investments are reported in the income statement as a component of the provision for credit loss. The Corporation measures expected credit losses on held to maturity debt securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities held to maturity from the estimate of credit losses. With regard to U.S. Government-sponsored agency and mortgage-backed securities, all these securities are issued by a U.S. government-sponsored entity and have an implicit or explicit government guarantee. With regard to securities issued by states and municipalities and other investment securities held to maturity, management considers (1) issuer bond ratings, (2) the financial condition of the issuer, (3) historical loss rates for given bond ratings, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. Historical loss rates associated with securities having similar grades as those in the Corporation's portfolio have generally not been significant. Furthermore, as of March 31, 2021, there were no past due principal and interest payments associated with these securities. An allowance for credit losses of $
245,000
was recorded on the state and municipal securities classified as held to maturity based on applying the long-term historical credit loss rate, as published by Moody’s, for similarly rated securities.
Purchased Credit Deteriorated (“PCD”)
– the Corporation has purchased loans, some of which have experienced more than insignificant credit deterioration since origination. PCD loans are recorded at the amount paid. An allowance for credit losses is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is the noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses.
Allowance for Credit Losses - Loans ("ACL - Loans")
- the ACL - Loans is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL- Loans are reported in the income statement as a component of provision for credit loss. The Corporation has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in NOTE 3. LOANS AND ALLOWANCE of these Notes to Consolidated Condensed Financial Statements.
Allowance for Credit Losses – Off-Balance Sheet Credit Exposures
– the allowance for credit losses on off-balance sheet credit exposures is a liability account representing expected credit losses over the contractual period for which the Corporation is exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if the Corporation has the unconditional right to cancel the obligation. Off-balance sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit. For the period of exposure, the estimate of expected credit losses considers both the likelihood that funding will occur and the amount expected to be funded over the estimated remaining life of the commitment or other off-balance sheet exposure. The likelihood and expected amount of funding are based on historical utilization rates. The amount of the allowance represents management’s best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. The allowance for off-balance sheet credit exposures is adjusted through the income statement as a component of provision for credit loss.
10
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Impact of COVID-19
On January 30, 2020, the World Health Organization (“WHO”) announced that the outbreak of COVID-19 constituted a public health emergency of international concern. On March 11, 2020, WHO declared COVID-19 to be a global pandemic and, on March 13, 2020, the President of the United States declared the COVID-19 outbreak a national emergency. The health concerns relating to the COVID-19 outbreak and related governmental actions taken to reduce the spread of the virus have significantly impacted the global economy (including the states and local economies in which the Corporation operates), disrupted supply chains, lowered equity market valuations, and created significant volatility and disruption in financial markets. The outbreak has resulted in authorities implementing numerous measures to try to contain the virus, such as travel bans and restrictions, quarantines, shelter in place or total lock-down orders and business limitations and shutdowns. As a result of the shelter in place mandates in effect beginning early in the second quarter of 2020, commercial activity throughout our geographic footprint, as well as nationally, decreased significantly during 2020 and 2021. These containment measures have significantly contributed to rising unemployment and negatively impacted consumer and business spending. Although most states have reopened, albeit under limited capacities and under other social distancing restrictions, commercial activity has not returned to the levels existing prior to the outbreak of the pandemic. While multiple COVID-19 vaccines are now broadly available and vaccination rates are steadily increasing, it is too early to know how effective vaccinations will be in mitigating the adverse social and economic effects of the pandemic. Moreover, certain states and localities have recently experienced significant increases in the number of individuals diagnosed with COVID-19, which, in certain cases, is causing government officials to reinstitute activity restrictions. In addition, variant strains of the COVID-19 virus have appeared, further complicating efforts of the medical community and federal, state and local governments in response to the pandemic.
The continued impact of COVID-19 on the Corporation will depend on numerous factors and future developments that are highly uncertain and cannot be predicted with confidence. It is unknown how long the COVID-19 pandemic will last, or when restrictions on individuals and businesses will be fully lifted and businesses and their employees will be able to resume normal activities. Additional information may emerge regarding new developments with COVID-19 and additional actions may be taken by federal, state and local governments to contain COVID-19 or treat its impact. Changes in the behavior of customers, businesses and their employees as a result of COVID-19 pandemic, including social distancing practices, even after formal restrictions have been lifted and vaccination rates have increased, are also unknown. As a result of COVID-19 and the actions taken to contain it or reduce its impact, we may experience changes in the demand for our products and services, changes in the value of collateral securing outstanding loans, reductions in the credit quality of borrowers and the inability of borrowers to repay loans in accordance with their terms. Our commercial and consumer customers are experiencing varying degrees of financial distress, which is expected to continue in 2021, especially if positive cases increase and economic shutdowns continue. These and similar factors and events may have substantial negative effects on the business, financial condition and results of operations of the Corporation and its customers.
Guidance on Non-TDR Loan Modifications due to COVID-19
On March 22, 2020, a statement was issued by the Bank’s banking regulators and titled the “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” (the “Interagency Statement”) that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act further provides that a qualified loan modification is exempt by law from classification as a troubled debt restructure as defined by GAAP, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. The Interagency Statement was subsequently revised on April 7, 2020 to clarify the interaction of the original guidance with Section 4013 of the CARES Act, as well as setting forth the banking regulators’ views on consumer protection considerations. In accordance with such guidance, the Bank has offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. These included short-term, 180 days or less, modifications in the form of payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. The CAA, as described above, extended the expiration date for COVID-related loan modifications exempt from troubled debt restructuring classification until the earlier of January 1, 2022, or 60 days after the termination of the national emergency. Details of the Corporation's modifications are included in the "LOAN QUALITY" section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included on this Form 10-Q.
Recent Accounting Changes Adopted In 2021
The Corporation continually monitors potential accounting pronouncements and the following pronouncements have been deemed to have the most applicability to the Corporation's financial statements:
FASB Accounting Standards Updates No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
Summary
- The FASB issued Accounting Standards Update (ASU) No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
. This new guidance replaces the previous "incurred loss" model for measuring credit losses with an "expected life of loan loss" model, referred to as the CECL model.
Under the CECL model, certain financial assets carried at amortized cost, such as loans held for investment and held-to-maturity debt securities, are required to be presented at the net amount expected to be collected. The measurement of expected credit losses is based on information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. This measurement takes place at the time the financial asset is first added to the balance sheet and periodically thereafter. This differs significantly from the “incurred loss” model, which delayed recognition until it is probable a loss had been incurred.
11
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The Corporation developed models that satisfy the requirements of the new standard which are governed by a system of internal controls and a cross-functional working group consisting of accounting, finance, and credit administration personnel. The loan portfolio was pooled into ten loan segments with similar risk characteristics for which the probability of default/loss given default methodology was applied. The Corporation utilized a one-year economic forecast period then reverted to historical macroeconomic levels for the remaining life of the portfolio. A baseline macroeconomic scenario, along with other scenarios, were used to develop a range of estimated credit losses for which to determine the best estimate within.
The ASU was effective for SEC filers for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Pursuant to the CARES Act and the related joint statement of federal banking regulators (which also became effective as of March 27, 2020), and consistent with guidance from the SEC and FASB, the Corporation elected to delay implementation of ASU No. 2016-13, which was set to expire on December 31, 2020. However, the CAA (as discussed above) extended the temporary relief from CECL compliance to the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates, or January 1, 2022. The Corporation elected to delay implementation of CECL following the approval of the CARES Act and, with the enactment of the CAA, the Corporation elected to adopt CECL on January 1, 2021. This allows the Corporation to utilize the CECL standard for the entire year of 2021, while its 2020 financial statements were prepared under the incurred loss model.
As of the adoption and day one measurement date of January 1, 2021, the Corporation recorded a one-time cumulative-effect adjustment to retained earnings, net of income taxes, on the consolidated balance sheet of $
68.0
million. The allowance increased
57
percent from December 31, 2020, or $
74.1
million, because it covered expected credit losses over the life of the loan portfolio, which approximates
four years
, and it included an allowance on all purchased loans that were previously excluded from the allowance for loan losses calculation. CECL also requires the establishment of a reserve for potential losses from unfunded commitments that is recorded in other liabilities, separate from allowance for credit losses, which was approximately $
20.5
million. An allowance for credit losses of $
245,000
was recorded on the state and municipal securities classified as held to maturity based on applying the long-term historical credit loss rate, as published by Moody’s, for similarly rated securities.
FASB Accounting Standards Updates No. 2019-11 -
Codification Improvements to (Topic 326): Financial Instruments - Credit Losses
Summary
-
The FASB issued ASU No. 2019-11,
Codification Improvements to Topic 326, Financial Instruments - Credit Losses
in order to address issues raised by stakeholders during the implementation of ASU No. 2016-13
, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses of Financial Instruments.
Among other narrow-scope improvements, the new ASU clarifies guidance around how to report expected recoveries. “Expected recoveries” describes a situation in which an organization recognizes a full or partial write-off of the amortized cost basis of a financial asset, but then later determines that the amount written off, or a portion of that amount, will in fact be recovered. While applying the credit losses standard, stakeholders questioned whether expected recoveries were permitted on assets that had already shown credit deterioration at the time of purchase (also known as PCD assets). In response to this question, the ASU permits organizations to record expected recoveries on PCD assets. In addition to other narrow technical improvements, the ASU also reinforces existing guidance that prohibits organizations from recording negative allowances for available-for-sale debt securities.
The ASU includes effective dates and transition requirements that vary depending on whether or not an entity has already adopted ASU No. 2016-13. As discussed above, pursuant to the CARES Act, the Corporation elected to defer the adoption of CECL. Additionally, the 2021 Consolidated Appropriations Act ("CAA"), signed into law on December 27, 2020, amended the CARES Act by extending the temporary relief from CECL compliance to the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates, or January 1, 2022. The Corporation elected to delay implementation of CECL following the approval of the CARES Act and, with the enactment of the CAA, the Corporation elected to adopt CECL on January 1, 2021. The adoption of this standard did not have a significant effect on the Corporation’s consolidated financial statements or disclosures.
12
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Accounting Standards Update No. 2019-12 -
Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes
Summary
- The FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which is expected to reduce cost and complexity related to the accounting for income taxes.
The ASU removes specific exceptions to the general principles in Topic 740 in Generally Accepted Accounting Principles (GAAP). It eliminates the need for an organization to analyze whether the following apply in a given period:
• Exception to the incremental approach for intraperiod tax allocation;
• Exceptions to accounting for basis differences when there are ownership changes in foreign investments; and
• Exception in interim period income tax accounting for year-to-date losses that exceed anticipated losses.
The ASU also improves financial statement preparers’ application of income tax-related guidance and simplifies GAAP for:
• Franchise taxes that are partially based on income;
• Transactions with a government that result in a step up in the tax basis of goodwill
• Separate financial statements of legal entities that are not subject to tax; and
• Enacted changes in tax laws in interim periods.
The ASU is part of the FASB’s simplification initiative to make narrow-scope simplifications and improvements to accounting standards through a series of short-term projects. For public business entities, the ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. Early adoption of the ASU was permitted. The Corporation adopted this standard on January 1, 2021 and adoption of this standard did not have a significant effect on the Corporation's consolidated financial statements or disclosures.
New Accounting Pronouncements Not Yet Adopted
FASB Accounting Standards Updates - No. 2020-04 -
Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting
Summary
-
The FASB issued ASU No. 2020-04 to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. LIBOR and other interbank offered rates are widely used benchmarks or reference rates in the United States and globally. Trillions of dollars in loans, derivatives, and other financial contracts reference LIBOR, the benchmark interest rate banks use to make short-term loans to each other. With global capital markets expected to move away from LIBOR and other interbank offered rates and move toward rates that are more observable or transaction based and less susceptible to manipulation, the FASB launched a broad project in late 2018 to address potential accounting challenges expected to arise from the transition. The new guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The ASU is intended to help stakeholders during the global market-wide reference rate transition period.
Entities may apply this ASU as of the beginning of an interim period that includes the March 12, 2020 issuance date of the ASU, through December 31, 2022. The Corporation expects to adopt the practical expedients included in the ASU prior to December 31, 2022. The Corporation is implementing a transition plan to identify and modify its loans and other financial instruments with attributes that are either directly or indirectly influenced by LIBOR. The Corporation is assessing ASU 2020-04 and its impact on the Corporation's transition away from LIBOR for its loans and other financial instruments.
FASB Accounting Standards Updates - Accounting Standards Update No. 2021-01 - Reference Rate Reform (Topic 848): Scope
Summary
- The FASB has published ASU 2021-01, Reference Rate Reform. ASU 2021-01 clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The ASU also amends the expedients and exceptions in Topic 848 to capture the incremental consequences of the scope clarification and to tailor the existing guidance to derivative instruments affected by the discounting transition.
An entity may elect to apply the amendments in this Update on a full retrospective basis as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or on a prospective basis to new modifications from any date within an interim period that includes or is subsequent to the date of the issuance of a final Update, up to the date that financial statements are available to be issued.
If an entity elects to apply any of the amendments in this Update for an eligible hedging relationship, any adjustments as a result of those elections must be reflected as of the date the entity applies the election.
The amendments in this Update do not apply to contract modifications made after December 31, 2022, new hedging relationships entered into after December 31, 2022, and existing hedging relationships evaluated for effectiveness in periods after December 31, 2022, except for hedging relationships existing as of December 31, 2022, that apply certain optional expedients in which the accounting effects are recorded through the end of the hedging relationship (including periods after December 31, 2022). The Corporation is assessing ASU 2021-01 and its impact on the Corporation's transition away from LIBOR for its loans and other financial instruments.
13
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 2
INVESTMENT SECURITIES
The following table summarizes the amortized cost, gross unrealized gains and losses and approximate fair value of investment securities available for sale as of March 31, 2021 and December 31, 2020.
Amortized
Cost
Gross Unrealized
Gains
Gross Unrealized
Losses
Fair
Value
Available for sale at March 31, 2021
U.S. Treasury
$
1,000
$
—
$
—
$
1,000
U.S. Government-sponsored agency securities
11,504
40
163
11,381
State and municipal
1,301,378
67,438
2,654
1,366,162
U.S. Government-sponsored mortgage-backed securities
1,025,660
13,550
16,347
1,022,863
Corporate obligations
4,031
153
22
4,162
Total available for sale
$
2,343,573
$
81,181
$
19,186
$
2,405,568
Amortized
Cost
Gross Unrealized
Gains
Gross Unrealized
Losses
Fair
Value
Available for sale at December 31, 2020
U.S. Government-sponsored agency securities
$
2,380
$
50
$
—
$
2,430
State and municipal
1,168,711
89,420
246
1,257,885
U.S. Government-sponsored mortgage-backed securities
632,267
22,505
103
654,669
Corporate obligations
4,031
104
—
4,135
Total available for sale
$
1,807,389
$
112,079
$
349
$
1,919,119
The following table summarizes the amortized cost, gross unrealized gains and losses, approximate fair value and allowance for credit losses on investment securities held to maturity as of March 31, 2021 and December 31, 2020.
Amortized
Cost
Allowance for Credit Losses
Net Carrying Amount
Gross Unrealized
Gains
Gross Unrealized
Losses
Fair
Value
Held to maturity at March 31, 2021
U.S. Government-sponsored agency securities
$
60,676
$
—
$
60,676
$
1
$
1,553
59,124
State and municipal
624,553
245
624,308
23,154
3,389
644,318
U.S. Government-sponsored mortgage-backed securities
608,805
—
608,805
11,849
6,816
613,838
Foreign investment
1,500
—
1,500
—
—
1,500
Total held to maturity
$
1,295,534
$
245
$
1,295,289
$
35,004
$
11,758
$
1,318,780
Amortized
Cost
Allowance for Credit Losses
Net Carrying Amount
Gross Unrealized
Gains
Gross Unrealized
Losses
Fair
Value
Held to maturity at December 31, 2020
U.S. Government-sponsored agency securities
$
31,087
$
—
$
31,087
$
10
$
113
$
30,984
State and municipal
619,927
—
619,927
34,978
32
654,873
U.S. Government-sponsored mortgage-backed securities
575,154
—
575,154
17,889
107
592,936
Foreign investment
1,500
—
1,500
—
—
1,500
Total held to maturity
$
1,227,668
$
—
$
1,227,668
$
52,877
$
252
$
1,280,293
Accrued interest on investment securities available for sale and held to maturity of $
20.6
million are included in the Interest Receivable line on the Corporation's Consolidated Condensed Balance Sheets. The total amount of accrued interest is excluded from the amortized cost of available for sale and held to maturity securities presented above.
14
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
In determining the allowance for credit losses on investment securities available for sale that are in an unrealized loss position, the Corporation first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through the income statement. For investment securities available for sale that do not meet the aforementioned criteria, the Corporation evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Corporation considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis. Unrealized losses that have not been recorded through an allowance for credit losses is recognized in other comprehensive income. Adjustments to the allowance are reported in the income statement as a component of the provision for credit loss. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities available for sale from the estimate of credit losses. Investment securities available for sale are charged off against the allowance or, in the absence of any allowance, written down through the income statement when deemed uncollectible or when either of the aforementioned criteria regarding intent or requirement to sell is met. The Corporation did not record an allowance for credit losses on its investment securities available for sale as the unrealized losses were attributable to changes in interest rates, not credit quality.
The allowance for credit losses on investment securities held to maturity is a contra asset-valuation account that is deducted from the amortized cost basis of investment securities held to maturity to present the net amount expected to be collected. Investment securities held to maturity are charged off against the allowance when deemed uncollectible. Adjustments to the allowance are reported in the income statement as a component of the provision for credit loss. The Corporation measures expected credit losses on investment securities held to maturity on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The Corporation has made the accounting policy election to exclude accrued interest receivable on investment securities held to maturity from the estimate of credit losses. With regard to U.S. Government-sponsored agency and mortgage-backed securities, all these securities are issued by a U.S. government-sponsored entity and have an implicit or explicit government guarantee; therefore, no allowance for credit losses has been recorded for these securities.. With regard to securities issued by states and municipalities and other investment securities held to maturity, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities. Historical loss rates associated with securities having similar grades as those in the Corporation's portfolio have been insignificant. Furthermore, as of March 31, 2021, there were no past due principal and interest payments associated with these securities. An allowance for credit losses of $
245,000
was recorded on the state and municipal securities classified as held to maturity based on applying the long-term historical credit loss rate, as published by Moody’s, for similarly rated securities.
On a quarterly basis, the Corporation monitors the credit quality of investment securities held to maturity through the use of credit ratings.
The following table summarizes the amortized cost of investment securities held to maturity at March 31, 2021, aggregated by credit quality indicator.
Held to Maturity
State and municipal
Other
Total
Credit Rating:
Aaa
$
48,689
$
60,676
$
109,365
Aa1
84,954
—
84,954
Aa2
107,436
—
107,436
Aa3
72,969
—
72,969
A1
65,578
—
65,578
A2
19,074
—
19,074
A3
1,065
—
1,065
Baa2
528
—
528
Non-rated
224,260
610,305
834,565
Total
$
624,553
$
670,981
$
1,295,534
The following table details activity in the allowance for credit losses on investment securities held to maturity during the three months ended March 31, 2021.
State and municipal
Allowance for Credit Losses:
Balance, December 31, 2020
$
—
Impact of adopting ASC 326
245
Provision for credit loss
—
Securities charged off
—
Recoveries on securities
—
Balance, March 31, 2021
$
245
15
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The following tables summarize, as of March 31, 2021 and December 31, 2020, investment securities available for sale in an unrealized loss position for which an allowance for credit losses has not been recorded, aggregated by security type and length of time in a continuous unrealized loss position.
Less than 12 Months
12 Months or Longer
Total
Fair
Value
Gross
Unrealized
Losses
Fair
Value
Gross
Unrealized
Losses
Fair
Value
Gross
Unrealized
Losses
Investment securities available for sale at March 31, 2021
U.S. Government-sponsored agency securities
$
9,837
$
163
$
—
$
—
$
9,837
$
163
State and municipal
172,655
2,654
—
—
172,655
2,654
U.S. Government-sponsored mortgage-backed securities
606,498
16,347
—
—
606,498
16,347
Corporate obligations
978
22
—
—
978
22
Total investment securities available for sale
$
789,968
$
19,186
$
—
$
—
$
789,968
$
19,186
Less than 12 Months
12 Months or Longer
Total
Fair
Value
Gross
Unrealized
Losses
Fair
Value
Gross
Unrealized
Losses
Fair
Value
Gross
Unrealized
Losses
Investment securities available for sale at December 31, 2020
State and municipal
$
5,368
$
246
$
—
$
—
$
5,368
$
246
U.S. Government-sponsored mortgage-backed securities
9,651
103
—
—
9,651
103
Total investment securities available for sale
$
15,019
$
349
$
—
$
—
$
15,019
$
349
Certain investment securities available for sale are reported in the financial statements at an amount less than their historical cost as indicated in the table below.
March 31, 2021
December 31, 2020
Investments available for sale reported at less than historical cost:
Historical cost
$
809,154
$
15,368
Fair value
789,968
15,019
Gross unrealized losses
$
19,186
$
349
Percent of the Corporation's investments available for sale
21.4
%
0.5
%
In determining the fair value of the investment securities portfolio, the Corporation utilizes a third party for portfolio accounting services, including market value input, for those securities classified as Level I and Level II in the fair value hierarchy. The Corporation has obtained an understanding of what inputs are being used by the vendor in pricing the portfolio and how the vendor classified these securities based upon these inputs. From these discussions, the Corporation’s management is comfortable that the classifications are proper. The Corporation has gained trust in the data for two reasons: (a) independent spot testing of the data is conducted by the Corporation through obtaining market quotes from various brokers on a periodic basis; and (b) actual gains or loss resulting from the sale of certain securities has proven the data to be accurate over time. Fair value of securities classified as Level 3 in the valuation hierarchy was determined using a discounted cash flow model that incorporated market estimates of interest rates and volatility in markets that have not been active.
U.S. Government-Sponsored Mortgage-Backed Securities
The unrealized losses on the Corporation's investment in mortgage-backed securities were a result of interest rate changes. The Corporation expects to recover the amortized cost basis over the term of the securities. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Corporation does not intend to sell the investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be maturity. As noted in the table above, the mortgage-backed securities portfolio contains unrealized losses of $
16.3
million on
fifty-five
securities in the available for sale portfolio. All these securities are issued by a government-sponsored entity.
16
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
State and Municipal Securities, U.S. Government-Sponsored Agency Securities and Corporate Obligation Securities
The unrealized losses on the Corporation's investments in securities of state and political subdivisions, U.S. Government-Sponsored Agency securities and corporate obligations were caused by interest rate increases. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost basis of the investments. The Corporation does not intend to sell the investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be maturity. As noted in the table above, the state and municipal securities portfolio contains unrealized losses of $
2.7
million on
one hundred eight
securities in the available for sale portfolio. The U.S. government-sponsored agency securities portfolio contains unrealized losses of $
163,000
on
two
securities in the available for sale portfolio. The corporate obligation securities portfolio contains unrealized losses of $
22,000
on
one
security in the available for sale portfolio.
The amortized cost and fair value of investment securities available for sale and held to maturity at March 31, 2021 and December 31, 2020, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity are shown separately.
Available for Sale
Held to Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Maturity Distribution at March 31, 2021
Due in one year or less
$
2,062
$
2,071
$
9,056
$
9,068
Due after one through five years
4,781
4,960
23,116
24,084
Due after five through ten years
92,598
96,882
151,103
154,819
Due after ten years
1,218,472
1,278,792
503,454
516,971
1,317,913
1,382,705
686,729
704,942
U.S. Government-sponsored mortgage-backed securities
1,025,660
1,022,863
608,805
613,838
Total investment securities
$
2,343,573
$
2,405,568
$
1,295,534
$
1,318,780
Available for Sale
Held to Maturity
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Maturity Distribution at December 31, 2020
Due in one year or less
$
1,349
$
1,353
$
9,712
$
9,755
Due after one through five years
5,545
5,764
22,241
23,190
Due after five through ten years
70,777
75,223
115,408
121,333
Due after ten years
1,097,451
1,182,110
505,153
533,079
1,175,122
1,264,450
652,514
687,357
U.S. Government-sponsored mortgage-backed securities
632,267
654,669
575,154
592,936
Total investment securities
$
1,807,389
$
1,919,119
$
1,227,668
$
1,280,293
Securities with a carrying value of approximately $
999.2
million and $
890.0
million were pledged at March 31, 2021 and December 31, 2020, respectively, to secure certain deposits and securities sold under repurchase agreements, and for other purposes as permitted or required by law.
The book value of securities sold under agreements to repurchase amounted to $
178.2
million at March 31, 2021 and $
167.3
million at
December 31, 2020.
Gross gains on the sales and redemptions of investment securities available for sale for the three months ended March 31, 2021 and 2020 are shown below.
Three Months Ended
March 31,
2021
2020
Sales and redemptions of investment securities available for sale:
Gross gains
$
2,076
$
4,612
Gross losses
277
—
Net gains on sales and redemptions of investment securities available for sale
$
1,799
$
4,612
17
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 3
LOANS AND ALLOWANCE
Loan Portfolio and Credit Quality
The Corporation's primary lending focus is small business and middle market commercial, commercial real estate and residential real estate, which results in portfolio diversification. The following tables show the composition of the loan portfolio and credit quality characteristics by collateral classification, excluding loans held for sale. Loans held for sale at March 31, 2021 and December 31, 2020, were $
4.4
million and $
4.0
million, respectively.
The following table illustrates the composition of the Corporation’s loan portfolio by loan class for the periods indicated:
March 31, 2021
December 31, 2020
Commercial and industrial loans
$
2,876,212
$
2,776,699
Agricultural land, production and other loans to farmers
245,631
281,884
Real estate loans:
Construction
541,224
484,723
Commercial real estate, non-owner occupied
2,178,832
2,220,949
Commercial real estate, owner occupied
950,038
958,501
Residential
1,239,925
1,234,741
Home equity
482,229
508,259
Individuals' loans for household and other personal expenditures
126,387
129,479
Public finance and other commercial loans
677,750
647,939
Loans
$
9,318,228
$
9,243,174
As of March 31, 2021, the Corporation had $
741.7
million of Paycheck Protection Program ("PPP") loans compared to the December 31, 2020 balance of $
667.1
million. PPP loans are included in the commercial and industrial loan class. Additional details of the PPP are included in The CARES Act and the Paycheck Protection Program section of the "COVID-19 UPDATE" section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included on this Form 10-Q.
Credit Quality
As part of the ongoing monitoring of the credit quality of the Corporation's loan portfolio, management tracks certain credit quality indicators including trends related to: (i) the level of criticized commercial loans, (ii) net charge-offs, (iii) non-performing loans, (iv) covenant failures and (v) the general national and local economic conditions.
The Corporation utilizes a risk grading of pass, special mention, substandard, doubtful and loss to assess the overall credit quality of large commercial loans. All large commercial credit grades are reviewed at a minimum of once a year for pass grade loans. Loans with grades below pass are reviewed more frequently depending on the grade. A description of the general characteristics of these grades is as follows:
•
Pass - Loans that are considered to be of acceptable credit quality.
•
Special Mention - Loans which possess some credit deficiency or potential weakness, which deserves close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Corporation's credit position at some future date. Special mention assets are not adversely classified and do not expose the Corporation to sufficient risk to warrant adverse classification.
•
Substandard - A substandard loan is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have a well-defined weakness that jeopardizes the liquidation of the debt. They are characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected.
•
Doubtful - Loans that have all of the weaknesses of those classified as Substandard. However, based on currently existing facts, conditions and values, these weaknesses make full collection of principal highly questionable and improbable.
•
Loss – Loans that are considered uncollectible and of such little value that continuing to carry them as an asset is not warranted. Loans will be classified as Loss when it is neither practical or desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.
18
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The following tables summarize the risk grading of the Corporation’s loan portfolio by loan class and by year of origination for the years indicated. Consumer loans are not risk graded. For the purposes of this disclosure the consumer loans are classified in the following manner: loans that are less than 30 days past due are Pass, loans 30-89 days past due are Special Mention and loans greater than 89 days past due are Substandard. The entire balance of a loan is considered delinquent if the minimum payment contractually required to be made is not received by the specified due date. Loans that evidenced deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected are included in the applicable categories below. Outstanding loan balances as of March 31, 2021 with an origination year of 2021 and 2020 include PPP loans of $
293.1
million and $
448.6
million, respectively.
Term Loans (amortized cost basis by origination year)
2021
2020
2019
2018
2017
Prior
Revolving loans amortized cost basis
Total
Commercial and industrial loans
Pass
$
451,747
$
1,101,622
$
265,685
$
121,416
$
47,101
$
64,093
$
634,146
$
2,685,810
Special Mention
7,735
50,704
1,421
7,435
2,306
2,326
29,255
101,182
Substandard
1,891
4,946
6,319
606
469
1,394
73,595
89,220
Total Commercial and industrial loans
$
461,373
$
1,157,272
$
273,425
$
129,457
$
49,876
$
67,813
$
736,996
$
2,876,212
Agricultural land, production and other loans to farmers
Pass
22,570
58,620
26,146
11,864
8,821
49,646
45,626
223,293
Special Mention
151
621
186
2,151
—
3,347
8,824
15,280
Substandard
—
4,116
64
125
717
877
1,159
7,058
Total Agricultural land, production and other loans to farmers
$
22,721
$
63,357
$
26,396
$
14,140
$
9,538
$
53,870
$
55,609
$
245,631
Real estate loans:
Construction
Pass
60,800
208,852
165,903
68,816
3,104
1,945
17,184
526,604
Special Mention
—
10,118
—
63
—
—
30
10,211
Substandard
4,391
—
—
—
—
18
—
4,409
Total Construction
$
65,191
$
218,970
$
165,903
$
68,879
$
3,104
$
1,963
$
17,214
$
541,224
Commercial real estate, non-owner occupied
Pass
93,726
933,226
275,343
225,971
141,947
196,284
25,454
1,891,951
Special Mention
9,544
169,291
13,242
990
—
112
1,250
194,429
Substandard
238
38,545
24,741
11,585
7,840
9,503
—
92,452
Total Commercial real estate, non-owner occupied
$
103,508
$
1,141,062
$
313,326
$
238,546
$
149,787
$
205,899
$
26,704
$
2,178,832
Commercial real estate, owner occupied
Pass
51,710
481,355
122,017
57,531
60,587
89,802
39,729
902,731
Special Mention
45
10,174
2,606
1,646
2,242
1,178
149
18,040
Substandard
5,079
19,107
154
2,179
723
1,979
—
29,221
Loss
46
—
—
—
—
—
—
46
Total Commercial real estate, owner occupied
$
56,880
$
510,636
$
124,777
$
61,356
$
63,552
$
92,959
$
39,878
$
950,038
Residential
Pass
171,109
398,112
148,457
101,627
88,700
314,130
3,873
1,226,008
Special Mention
349
982
—
588
82
1,313
93
3,407
Substandard
485
3,152
518
1,355
372
4,628
—
10,510
Total Residential
$
171,943
$
402,246
$
148,975
$
103,570
$
89,154
$
320,071
$
3,966
$
1,239,925
Home equity
Pass
2,673
20,032
2,577
2,930
1,786
5,085
442,166
477,249
Special Mention
—
91
—
—
—
59
2,588
2,738
Substandard
403
151
—
13
129
195
1,351
2,242
Total Home Equity
$
3,076
$
20,274
$
2,577
$
2,943
$
1,915
$
5,339
$
446,105
$
482,229
Individuals' loans for household and other personal expenditures
Pass
16,786
38,678
24,201
18,482
4,383
7,550
15,996
126,076
Special Mention
—
68
75
35
8
33
4
223
Substandard
—
1
87
—
—
—
—
88
Total Individuals' loans for household and other personal expenditures
$
16,786
$
38,747
$
24,363
$
18,517
$
4,391
$
7,583
$
16,000
$
126,387
Public finance and other commercial loans
Pass
21,613
191,808
128,844
39,837
130,856
151,403
13,389
677,750
Total Public finance and other commercial loans
$
21,613
$
191,808
$
128,844
$
39,837
$
130,856
$
151,403
$
13,389
$
677,750
Loans
$
923,091
$
3,744,372
$
1,208,586
$
677,245
$
502,173
$
906,900
$
1,355,861
$
9,318,228
19
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
December 31, 2020
Commercial
Pass
Commercial
Special
Mention
Commercial Substandard
Commercial
Doubtful
Commercial Loss
Consumer Performing
Consumer
Non-Performing
Total
Commercial and industrial loans
$
2,562,077
$
117,503
$
97,119
$
—
$
—
$
—
$
—
$
2,776,699
Agricultural production financing and other loans to farmers
243,991
26,835
9,885
—
—
1,173
—
281,884
Real estate Loans:
Construction
446,846
10,445
5,549
—
—
21,763
120
484,723
Commercial real estate, non-owner occupied
1,979,827
160,304
80,818
—
—
—
—
2,220,949
Commercial real estate, owner occupied
907,566
17,641
33,294
—
—
958,501
Residential
199,338
2,261
7,058
—
—
1,020,687
5,397
1,234,741
Home equity
12,714
—
989
—
—
492,999
1,557
508,259
Individuals' loans for household and other personal expenditures
—
—
—
—
—
129,440
39
129,479
Public finance and other commercial loans
647,939
—
—
—
—
—
—
647,939
Loans
$
7,000,298
$
334,989
$
234,712
$
—
$
—
$
1,666,062
1666062
$
7,113
$
9,243,174
At March 31, 2021, 30-59 Days Past Due loans totaled $
55.6
million, an increase of $
36.0
million from December 31, 2020. The primary increase was in the commercial real estate, non-owner occupied segment and is related to four relationships. Three of the relationships are multi-family units totaling $
24.1
million and the fourth relationship is a hotel totaling $
21.0
million. At March 31, 2021, the 60-89 Days Past Due category totaled $
3.0
million, a decrease of $
8.2
million from December 31, 2020. The primary decrease was related to a $
5.0
million commercial and industrial loan that was current as of March 31, 2021. The 90 Days or More Past Due bucket totaled $
47.4
million at March 31, 2021, an increase of $
5.4
million from December 31, 2020. The primary increase was related to a $
13.0
million nursing home loan within the commercial real estate, non-owner occupied segment, that was current at December 31, 2020, but has moved into the 90+ Days Past Due bucket. This was offset by a $
3.7
million loan within the same segment that was 90+ Days Past Due at December 31, 2020, but has since paid off.
The tables below show a past due aging of the Corporation’s loan portfolio, by loan class, for the years indicated:
March 31, 2021
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days or More Past Due
Total
Loans > 90 Days or More Past Due
And Accruing
Commercial and industrial loans
$
2,870,436
$
4,545
$
19
$
1,212
$
2,876,212
$
—
Agricultural land, production and other loans to farmers
244,403
114
—
1,114
245,631
—
Real estate loans:
Construction
540,648
560
—
16
541,224
—
Commercial real estate, non-owner occupied
2,094,103
45,942
434
38,353
2,178,832
—
Commercial real estate, owner occupied
946,423
792
1,096
1,727
950,038
1,032
Residential
1,234,473
1,582
377
3,493
1,239,925
—
Home equity
477,927
1,906
1,010
1,386
482,229
60
Individuals' loans for household and other personal expenditures
126,075
181
42
89
126,387
1
Public finance and other commercial loans
677,750
—
—
—
677,750
—
Loans
$
9,212,238
$
55,622
$
2,978
$
47,390
$
9,318,228
$
1,093
December 31, 2020
Current
30-59 Days
Past Due
60-89 Days
Past Due
90 Days or More Past Due
Total
Loans > 90 Days or More Past Due
And Accruing
Commercial and industrial loans
$
2,761,473
$
5,866
$
6,571
$
2,789
$
2,776,699
$
594
Agricultural land, production and other loans to farmers
280,615
146
226
897
281,884
—
Real estate loans:
—
Construction
484,706
—
17
—
484,723
—
Commercial real estate, non-owner occupied
2,184,681
2,525
2,109
31,634
2,220,949
—
Commercial real estate, owner occupied
951,561
4,854
180
1,906
958,501
—
Residential
1,226,779
3,269
1,429
3,264
1,234,741
133
Home equity
503,596
2,644
559
1,460
508,259
19
Individuals' loans for household and other personal expenditures
129,049
334
96
—
129,479
—
Public finance and other commercial loans
647,939
—
—
—
647,939
—
Loans
$
9,170,399
$
19,638
$
11,187
$
41,950
$
9,243,174
$
746
20
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Loans are reclassified to a non-accruing status when, in management’s judgment, the collateral value and financial condition of the borrower do not justify accruing interest. All unpaid accrued interest is reversed against earnings when considered uncollectible and at the time accrual is discontinued. Payments subsequently received on non-accrual loans are applied to principal. A loan is returned to accrual status when principal and interest are no longer past due and collectability is probable, typically after a minimum of six consecutive months of performance.
The following table summarizes the Corporation’s non-accrual loans by loan class for the periods indicated:
March 31, 2021
December 31, 2020
Non-Accrual Loans
Non-Accrual Loans with no Allowance for Credit Losses
Non-Accrual Loans
Commercial and industrial loans
$
1,671
$
786
$
2,329
Agricultural land, production and other loans to farmers
1,220
561
1,012
Real estate loans:
Construction
18
—
123
Commercial real estate, non-owner occupied
44,143
1,853
46,316
Commercial real estate, owner occupied
1,760
1,513
3,040
Residential
6,336
835
6,517
Home equity
2,650
—
2,095
Individuals' loans for household and other personal expenditures
125
—
39
Loans
$
57,923
$
5,548
$
61,471
There was
no
interest income recognized on non-accrual loans for the three months ended March 31, 2021 and 2020, respectively.
Determining fair value for collateral dependent loans requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and
or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.
The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses:
March 31, 2021
Commercial Real Estate
Residential Real Estate
Other
Total
Allowance on Collateral Dependent Loans
Commercial and industrial loans
$
—
$
—
$
2,202
$
2,202
$
—
Agricultural land, production and other loans to farmers
780
—
—
780
—
Real estate loans:
Commercial real estate, non-owner occupied
45,188
—
—
45,188
5,561
Commercial real estate, owner occupied
3,539
—
—
3,539
—
Residential
—
3,113
—
3,113
356
Home equity
—
452
—
452
77
Individuals' loans for household and other personal expenditures
—
—
2
2
—
Loans
$
49,507
$
3,565
$
2,204
$
55,276
$
5,994
21
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
As detailed in NOTE 1. GENERAL of these Notes to Consolidated Condensed Financial Statements, the Bank's banking regulators issued guidance in March 2020 encouraging financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act had further provided that a qualified loan modification is exempt by law from classification as a troubled debt restructure as defined by GAAP, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. In accordance with that guidance, the Bank has offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. These included short-term, 180 days or less, modifications in the form of payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. The Consolidated Appropriations Act, 2021 extended the expiration date for COVID-related loan modifications exempt from troubled debt restructuring classification until the earlier of January 1, 2022, or 60 days after the termination of the national emergency. Details of the Corporation's modifications are included in the "LOAN QUALITY" section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included on this Form 10-Q.
In certain loan restructuring situations, the Corporation may grant a concession to a debtor experiencing financial difficulty, resulting in a troubled debt restructuring. A concession is deemed to be granted when, as a result of the restructuring, the Corporation does not expect to collect all original amounts due, including interest accrued at the original contract rate. If the payment of principal at original maturity is primarily dependent on the value of collateral, the current value of the collateral is considered in determining whether the principal will be repaid.
The following tables summarize troubled debt restructures in the Corporation's loan portfolio that occurred during the three months ended March 31, 2021. No troubled debt restructures in the Corporation's loan portfolio occurred in the three months ended March 31, 2020.
Three Months Ended March 31, 2021
Pre- Modification Recorded Balance
Term Modification
Rate Modification
Combination
Post - Modification Recorded Balance
Number of Loans
Commercial and industrial
$
348
$
348
$
—
$
—
$
348
2
Real estate loans:
Residential
625
383
126
118
627
7
Total
$
973
$
731
$
126
$
118
$
975
9
Loans secured by 1- 4 family residential real estate made up
64
percent of the post-modification balances of the troubled debt restructured loans that occurred during the three months ending March 31, 2021.
The following tables summarize troubled debt restructures that occurred during the twelve months ended March 31, 2021 and 2020, that subsequently defaulted during the period indicated and remained in default at period end. For purposes of this schedule, a loan is considered in default if it is 30-days or more past due.
Three Months Ended March 31, 2021
Number of Loans
Recorded Balance
Real estate loans:
Residential
5
$
197
Home equity
1
91
Individuals' loans for household and other personal expenditures
1
2
Total
7
$
290
Three Months Ended March 31, 2020
Number of Loans
Recorded Balance
Real estate loans:
Residential
1
$
22
Total
1
$
22
Commercial troubled debt restructured loans risk graded special mention, substandard, doubtful and loss are individually evaluated for apparent loss and may result in a specific reserve allocation in the allowance for credit loss. Commercial troubled debt restructures that aren't individually evaluated for a specific reserve are included in the calculation of allowance for credit losses through the loan segment loss analysis.
For all consumer loan modifications, an evaluation to identify if a troubled debt restructure has occurred is performed prior to making the modification. Any subsequent deterioration is addressed through the charge-off process or through a specific reserve allocation included in the allowance for credit loss. Consumer troubled debt restructures that are not individually evaluated for a specific reserve are included in the calculation of the allowance for credit losses through the loan segment loss analysis. Consumer loans secured by residential real estate properties for which formal foreclosure proceedings are in process totaled $
3.3
million and $
507,000
at March 31, 2021 and March 31, 2020, respectively.
22
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Allowance for Credit Losses on Loans
The Allowance for Credit Losses on Loans ("ACL - Loans") is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on loans over the contractual term. The ACL - Loans is adjusted by the provision for credit losses, which is reported in earnings, and reduced by charge offs for loans, net or recoveries. Provision for credit losses on loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off.
The allowance represents the Corporation’s best estimate of current expected credit losses on loans using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The current expected credit loss ("CECL") calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the allowance for credit losses is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.
In calculating the allowance for credit losses, the loan portfolio was pooled into ten loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Corporation analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.
The expected credit losses are measured over the life of each loan segment utilizing the Probability of Default / Loss Given Default methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.
The Corporation sub-segmented certain commercial portfolios by risk level and certain consumer portfolios by delinquency status where appropriate. The Corporation utilized a four-quarter reasonable and supportable economic forecast period followed by a six-quarter, straight-line reversion period to the historical macroeconomic mean for the remaining life of the loans. Econometric modeling was performed using historical default rates and a selection of economic forecast scenarios published by Moody’s to develop a range of estimated credit losses for which to determine the best credit loss estimate within. Macroeconomic factors utilized in the modeling process include the national unemployment rate, BBB US corporate index, CRE price index and the home price index.
The Corporation qualitatively adjusts model results for risk factors that are not inherently considered in the quantitative modeling process, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in the nature and volume of the loan portfolio, (ii) changes in the existence, growth and effect of any concentrations in credit, (iii) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (iv) changes in the quality of the credit review function, (v) changes in the experience, ability and depth of lending management and staff, and (vi) other environmental factors such as regulatory, legal and technological considerations, as well as competition.
In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis.
No allowance for credit losses has been recognized for PPP loans as such loans are fully guaranteed by the Small Business Administration ("SBA").
The risk characteristics of the Corporation’s portfolio segments are as follows:
Commercial
Commercial lending is primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the tangible assets being financed such as equipment or real estate or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee. Other loans may be unsecured, secured but under-collateralized or otherwise made on the basis of the enterprise value of an organization. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial real estate
Commercial real estate loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. The Corporation monitors commercial real estate loans based on collateral and risk grade criteria, as well as the levels of owner-occupied versus non-owner occupied loans.
23
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Construction
Construction loans are underwritten utilizing a combination of tools and techniques including feasibility and market studies, independent appraisals and appraisal reviews, absorption and interest rate sensitivity analysis as well as the financial analysis of the developer and all guarantors. Construction loans are monitored by either in house or third party inspectors limiting advances to a percentage of costs or stabilized project value. These loans frequently involve the disbursement of significant funds with the repayment dependent upon the successful completion and, where necessary, the future stabilization of the project. The predominant inherent risk of this portfolio is associated with the borrower's ability to successfully complete a project on time, within budget and stabilize the projected as originally projected.
Consumer and Residential
With respect to residential loans that are secured by 1-4 family residences, which are typically owner occupied, the Corporation generally establishes a maximum loan-to-value ratio and requires private mortgage insurance if that ratio is exceeded. Home equity loans are secured by a subordinate interest in 1-4 family residences, and consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans, such as small installment loans and certain lines of credit, are unsecured. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers and can also be impacted by changes in property values. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.
The following tables summarize changes in the allowance for credit losses by loan segment for the three months ended March 31, 2021:
Three Months Ended March 31, 2021
Commercial
Commercial Real Estate
Construction
Consumer
Residential
Consumer & Residential
Total
Allowance for credit losses
Balances, December 31, 2020
$
47,115
$
51,070
$
—
$
9,648
$
22,815
$
—
$
130,648
Credit risk reclassifications
—
(
10,284
)
10,284
(
9,648
)
(
22,815
)
32,463
—
Balances, December 31, 2020 after reclassifications
47,115
40,786
10,284
—
—
32,463
130,648
Impact of adopting ASC 326
20,024
34,925
8,805
—
—
10,301
74,055
Balances, January 1, 2021 Post-ASC 326 adoption
67,139
75,711
19,089
—
—
42,764
204,703
Provision for credit losses
(
932
)
(
1,701
)
1,095
—
—
1,538
—
Recoveries on loans
188
164
—
—
—
342
694
Loans charged off
(
673
)
(
3,313
)
(
2
)
—
—
(
327
)
(
4,315
)
Balances, March 31, 2021
$
65,722
$
70,861
$
20,182
$
—
$
—
$
44,317
$
201,082
Allowance for Loan Losses under prior GAAP ("Incurred Loss Model")
Prior to the adoption of ASU No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
on January 1, 2021, the Corporation maintained an allowance for loan losses in accordance with the incurred loss model as disclosed in the Corporation's 2020 Annual Report on Form 10-K.
The following tables summarize changes in the allowance for loan losses by loan segment for the three months ended March 31, 2020:
Three Months Ended March 31, 2020
Commercial
Commercial
Real Estate
Consumer
Residential
Total
Allowance for loan losses:
Balances, December 31, 2019
$
32,902
$
28,778
$
4,035
$
14,569
$
80,284
Provision for losses
5,701
9,194
1,924
2,933
19,752
Recoveries on loans
443
118
42
70
673
Loans charged off
(
615
)
(
183
)
(
249
)
(
208
)
(
1,255
)
Balances, March 31, 2020
$
38,431
$
37,907
$
5,752
$
17,364
$
99,454
24
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The table below shows the Corporation’s allowance for loan losses under the incurred loss model and loan portfolio by loan segment as of the periods indicated.
December 31, 2020
Commercial
Commercial
Real Estate
Consumer
Residential
Total
Allowance Balances:
Individually evaluated for impairment
$
223
$
12,246
$
—
$
432
$
12,901
Collectively evaluated for impairment
46,892
38,824
9,648
22,383
117,747
Total Allowance for Loan Losses
$
47,115
$
51,070
$
9,648
$
22,815
$
130,648
Loan Balances:
Individually evaluated for impairment
$
1,258
$
51,605
$
2
$
3,291
$
56,156
Collectively evaluated for impairment
3,505,863
3,805,808
129,477
1,739,709
9,180,857
Loans acquired with deteriorated credit quality
577
5,584
—
—
6,161
Loans
$
3,507,698
$
3,862,997
$
129,479
$
1,743,000
$
9,243,174
The following tables show the composition of the Corporation’s impaired loans, related allowance under the incurred loss model and interest income recognized while impaired by loan class as of the periods indicated:
December 31, 2020
Unpaid
Principal
Balance
Recorded
Investment
Related
Allowance
Impaired loans with no related allowance:
Commercial and industrial loans
$
1,059
$
991
$
—
Real estate Loans:
Commercial real estate, non-owner occupied
4,958
4,694
—
Commercial real estate, owner occupied
2,125
1,310
—
Residential
957
816
—
Individuals' loans for household and other personal expenditures
2
2
—
Total
$
9,101
$
7,813
$
—
Impaired loans with related allowance:
Commercial and industrial loans
$
268
$
268
$
223
Agricultural land, production and other loans to farmers
640
562
3
Real estate Loans:
Commercial real estate, non-owner occupied
44,016
43,715
11,686
Commercial real estate, owner occupied
2,061
1,323
557
Residential
2,041
2,014
352
Home equity
487
461
80
Total
$
49,513
$
48,343
$
12,901
Total Impaired Loans
$
58,614
$
56,156
$
12,901
Three Months Ended March 31, 2020
Average
Recorded Investment
Interest
Income Recognized
Impaired loans with no related allowance:
Commercial and industrial loans
$
905
$
—
Real estate Loans:
Construction
1,015
—
Commercial and farmland
6,852
37
Residential
59
1
Individuals' loans for household and other personal expenditures
3
—
Total
$
8,834
$
38
Impaired loans with related allowance:
Real estate Loans:
Commercial and farmland
$
2,400
$
—
Residential
2,180
19
Home equity
393
3
Total
$
4,973
$
22
Total Impaired Loans
$
13,807
$
60
25
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Off-Balance Sheet Arrangements, Commitments And Contingencies
In the normal course of business, the Corporation has entered into off-balance sheet financial instruments which include commitments to extend credit and standby letters of credit. Commitments to extend credit are usually the result of lines of credit granted to existing borrowers under agreements that the total outstanding indebtedness will not exceed a specific amount during the term of the indebtedness. Typical borrowers are commercial concerns that use lines of credit to supplement their treasury management functions, and thus their total outstanding indebtedness may fluctuate during any time period based on the seasonality of their business and the resultant timing for their cash flows. Other typical lines of credit are related to home equity loans granted to customers. Commitments to extend credit generally have fixed expiration dates or other termination clauses that may require a fee.
Standby letters of credit are generally issued on behalf of an applicant (the Corporation’s customer) to a specifically named beneficiary and are the result of a particular business arrangement that exists between the applicant and the beneficiary. Standby letters of credit have fixed expiration dates and are usually for terms of two years or less unless terminated beforehand due to criteria specified in the standby letter of credit. The standby letter of credit would permit the beneficiary to obtain payment from the Corporation under certain prescribed circumstances. Subsequently, the Corporation would seek reimbursement from the applicant pursuant to the terms of the standby letter of credit.
The Corporation typically follows the same credit policies and underwriting practices when making these commitments as it does for on-balance sheet instruments. Each customer’s creditworthiness is typically evaluated on a case-by-case basis, and the amount of collateral obtained, if any, is based on management’s credit evaluation of the customer. Collateral held varies but may include cash, real estate, marketable securities, accounts receivable, inventory, equipment and personal property.
The contractual amounts of these commitments are not reflected in the consolidated financial statements and only amounts drawn upon would be reflected in the future. Since many of the commitments are expected to expire without being drawn upon, the contractual amounts do not necessarily represent future cash requirements. However, should the commitments be drawn upon and should the Corporation’s customers default on their resulting obligation to the Corporation, the maximum exposure to credit loss, without consideration of collateral, is represented by the contractual amount of those commitments.
Financial instruments with off-balance sheet risk were as follows:
March 31, 2021
December 31, 2020
Amounts of commitments:
Loan commitments to extend credit
$
3,657,931
$
3,443,514
Standby letters of credit
$
33,610
$
29,555
The adoption of the CECL methodology for measuring credit losses, as discussed more fully in the Allowance for Credit Loss on Loans section of this Note, and in NOTE 1. GENERAL of these Notes to Consolidated Condensed Financial Statements, increased the opening balance of our accrual for off-balance sheet commitments at adoption by $
20.5
million, which is reported in Other Liabilities as of March 31, 2021 in the CONSOLIDATED CONDENSED BALANCE SHEETS.
The following table details activity in the allowance for credit losses on off-balance sheet commitments:
Three Months Ended
March 31, 2021
Balances, December 31, 2020
$
—
Impact of adopting ASC 326
20,500
Provision for credit losses
—
Balances, March 31, 2021
$
20,500
NOTE 4
OTHER INTANGIBLES
Core deposit intangibles are recorded on the acquisition date of an entity.
The carrying basis and accumulated amortization of recognized core deposit intangibles are noted below.
March 31, 2021
December 31, 2020
Gross carrying amount
$
102,396
$
102,396
Accumulated amortization
(
74,778
)
(
73,421
)
Total core deposit intangibles
$
27,618
$
28,975
26
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The core deposit intangibles are being amortized primarily on an accelerated basis over their estimated useful lives, generally over a period of
ten years
. Intangible asset amortization expense for the three months ended March 31, 2021 was $
1.4
million compared to $
1.5
million for the three months ended March 31, 2020.
Estimated future amortization expense is summarized as follows:
Amortization Expense
2021
$
4,072
2022
5,027
2023
4,827
2024
4,241
2025
3,526
After 2025
5,925
$
27,618
NOTE 5
DERIVATIVE FINANCIAL INSTRUMENTS
Risk Management Objective of Using Derivatives
The Corporation is exposed to certain risks arising from both its business operations and economic conditions. The Corporation principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Corporation manages economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of its assets and liabilities and through the use of derivative financial instruments. Specifically, the Corporation enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Corporation’s derivative financial instruments are used to manage differences in the amount, timing, and duration of the Corporation’s known or expected cash payments principally related to certain variable-rate liabilities. The Corporation also has derivatives that are a result of a service the Corporation provides to certain qualifying customers, and, therefore, are not used to manage interest rate risk in the Corporation’s assets or liabilities. The Corporation manages a matched book with respect to its derivative instruments offered as a part of this service to its customers in order to minimize its net risk exposure resulting from such transactions.
Cash Flow Hedges of Interest Rate Risk
The Corporation’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Corporation primarily uses interest rate swaps and interest rate caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the payment of fixed amounts to a counterparty in exchange for the Corporation receiving variable payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium. As of March 31, 2021 and December 31, 2020, the Corporation had
four
interest rate swaps with a notional amount of $
60.0
million that were designated as cash flow hedges.
The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the first quarter of 2021, $
26.0
million of the interest rate swaps were used to hedge the variable cash outflows (LIBOR-based) associated with existing trust preferred securities when the outflows converted from a fixed rate to variable rate in September 2012. In addition, $
10.0
million of interest rate swaps were used to hedge the variable cash outflows (LIBOR-based) associated with one Federal Home Loan Bank advances. Finally, the remaining $
24.0
million of interest rate swaps were used to hedge the variable cash outflows (Ameribor-based) associated with a brokered deposit originated in December 2020. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. During the three months ended March 31, 2021 and 2020, the Corporation did not recognize any ineffectiveness.
Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Corporation's variable-rate liabilities. During the next twelve months, the Corporation expects to reclassify $
1.0
million from accumulated other comprehensive income to interest expense.
Non-designated Hedges
The Corporation does not use derivatives for trading or speculative purposes. Derivatives not designated as hedges are not speculative and result from a service the Corporation provides to certain customers. The Corporation executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting interest rate swaps that the Corporation executes with a third party, such that the Corporation minimizes its net risk exposure resulting from such transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in earnings. As of March 31, 2021 and December 31, 2020, the notional amount of customer-facing swaps was approximately $
972.7
million and $
985.0
million, respectively. These amounts are offset with third party counterparties, as described above.
27
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Fair Values of Derivative Instruments on the Balance Sheet
The table below presents the fair value of the Corporation’s derivative financial instruments, as well as their classification on the Balance Sheet, as of March 31, 2021, and December 31, 2020.
Asset Derivatives
Liability Derivatives
March 31, 2021
December 31, 2020
March 31, 2021
December 31, 2020
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
Balance
Sheet
Location
Fair
Value
Derivatives designated as hedging instruments:
Interest rate contracts
Other Assets
$
—
Other Assets
$
—
Other Liabilities
$
1,708
Other Liabilities
$
2,018
Derivatives not designated as hedging instruments:
Interest rate contracts
Other Assets
$
48,576
Other Assets
$
74,335
Other Liabilities
$
48,576
Other Liabilities
$
74,335
The amount of gain (loss) recognized in other comprehensive income is included in the table below for the periods indicated.
Derivatives in Cash Flow Hedging Relationships
Amount of Gain (Loss) Recognized in Other Comprehensive Income on Derivative
(Effective Portion)
Three Months Ended
March 31, 2021
March 31, 2020
Interest Rate Products
$
58
$
(
1,314
)
Effect of Derivative Instruments on the Income Statement
The Corporation did not recognize any gains or losses from derivative financial instruments in the Consolidated Condensed Statements of Income for the three months ended March 31, 2021 and 2020.
The amount of gain (loss) reclassified from other comprehensive income into income is included in the table below for the periods indicated.
Derivatives Designated as
Hedging Instruments under
FASB ASC 815-10
Location of Gain (Loss)
Recognized Income on
Derivative
Amount of Gain (Loss) Reclassed from Other Comprehensive Income into Income (Effective Portion)
Three Months Ended
March 31, 2021
Three Months Ended
March 31, 2020
Interest rate contracts
Interest Expense
$
(
252
)
$
(
125
)
The Corporation’s exposure to credit risk occurs because of nonperformance by its counterparties. The counterparties approved by the Corporation are usually financial institutions, which are well capitalized and have credit ratings through Moody’s and/or Standard & Poor’s at or above investment grade. The Corporation’s control of such risk is through quarterly financial reviews, comparing mark-to-market values with policy limitations, credit ratings and collateral pledging.
Credit-risk-related Contingent Features
The Corporation has agreements with certain of its derivative counterparties that contain a provision where if the Corporation fails to maintain its status as a well or adequately capitalized institution, then the Corporation could be required to terminate or fully collateralize all outstanding derivative contracts. Additionally, the Corporation has agreements with certain of its derivative counterparties that contain a provision where if the Corporation defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Corporation could also be declared in default on its derivative obligations. As of March 31, 2021, the termination value of derivatives in a net liability position related to these agreements was $
36.7
million. As of March 31, 2021, the Corporation has minimum collateral posting thresholds with certain of its derivative counterparties and has posted collateral of $
62.8
million. While the Corporation did not breach any of these provisions as of March 31, 2021, if it had, the Corporation could have been required to settle its obligations under the agreements at their termination value.
28
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 6
DISCLOSURES ABOUT FAIR VALUE OF ASSETS AND LIABILITIES
The Corporation used fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The accounting guidance defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. ASC 820 applies only when other guidance requires or permits assets or liabilities to be measured at fair value; it does not expand the use of fair value in any new circumstances.
As defined in ASC 820, fair value is the price to sell an asset or transfer a liability in an orderly transaction between market participants. It represents an exit price at the measurement date. Market participants are buyers and sellers, who are independent, knowledgeable, and willing and able to transact in the principal (or most advantageous) market for the asset or liability being measured. Current market conditions, including imbalances between supply and demand, are considered in determining fair value. The Corporation values its assets and liabilities in the principal market where it sells the particular asset or transfers the liability with the greatest volume and level of activity. In the absence of a principal market, the valuation is based on the most advantageous market for the asset or liability (i.e., the market where the asset could be sold or the liability transferred at a price that maximizes the amount to be received for the asset or minimizes the amount to be paid to transfer the liability).
Valuation inputs refer to the assumptions market participants would use in pricing a given asset or liability. Inputs can be observable or unobservable. Observable inputs are those assumptions which market participants would use in pricing the particular asset or liability. These inputs are based on market data and are obtained from a source independent of the Corporation. Unobservable inputs are assumptions based on the Corporation’s own information or estimate of assumptions used by market participants in pricing the asset or liability. Unobservable inputs are based on the best and most current information available on the measurement date. All inputs, whether observable or unobservable, are ranked in accordance with a prescribed fair value hierarchy which gives the highest ranking to quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1) and the lowest ranking to unobservable inputs for which there is little or no market activity (Level 3). Fair values for assets or liabilities classified as Level 2 are based on one or a combination of the following factors: (i) quoted prices for similar assets; (ii) observable inputs for the asset or liability, such as interest rates or yield curves; or (iii) inputs derived principally from or corroborated by observable market data. The level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Corporation considers an input to be significant if it drives 10 percent or more of the total fair value of a particular asset or liability.
RECURRING MEASUREMENTS
Assets and liabilities are considered to be measured at fair value on a recurring basis if fair value is measured regularly (i.e., daily, weekly, monthly or quarterly). Recurring valuation occurs at a minimum on the measurement date. Assets and liabilities are considered to be measured at fair value on a nonrecurring basis if the fair value measurement of the instrument does not necessarily result in a change in the amount recorded on the balance sheet. Generally, nonrecurring valuation is the result of the application of other accounting pronouncements which require assets or liabilities to be assessed for impairment or recorded at the lower of cost or fair value. The fair value of assets or liabilities transferred in or out of Level 3 is measured on the transfer date, with any additional changes in fair value subsequent to the transfer considered to be realized or unrealized gains or losses.
Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the
accompanying balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy.
Investment Securities
Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. The Corporation currently has no securities classified within Level 1 of the hierarchy. Where significant observable inputs, other than Level 1 quoted prices, are available, securities are classified within Level 2 of the valuation hierarchy. Level 2 securities include U.S. treasury securities, government-sponsored agency and mortgage-backed securities, state and municipal securities and corporate obligations securities. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy and include state and municipal securities, government-sponsored mortgage-backed securities and corporate obligations securities. Level 3 fair value for securities was determined using a discounted cash flow model that incorporated market estimates of interest rates and volatility in markets that have not been active.
Third party vendors compile prices from various sources and may apply such techniques as matrix pricing to determine the value of identical or similar investment securities (Level 2). Matrix pricing is a mathematical technique widely used in the banking industry to value investment securities without relying exclusively on quoted prices for specific investment securities but rather relying on the investment securities’ relationship to other benchmark quoted investment securities. Any investment security not valued based upon the methods above are considered Level 3.
29
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Interest Rate Derivative Agreements
See information regarding the Corporation’s interest rate derivative products in NOTE 5. DERIVATIVE FINANCIAL INSTRUMENTS of these Notes to Consolidated Condensed Financial Statements.
The following table presents the fair value measurements of assets and liabilities recognized in the accompanying balance sheets measured at fair value on a recurring basis and the level within the ASC 820 fair value hierarchy in which the fair value measurements fall at March 31, 2021, and December 31, 2020.
Fair Value Measurements Using:
March 31, 2021
Fair Value
Quoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other
Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
U.S. Treasury
$
1,000
$
—
$
1,000
$
—
U.S. Government-sponsored agency securities
11,381
—
11,381
—
State and municipal
1,366,162
—
1,364,051
2,111
U.S. Government-sponsored mortgage-backed securities
1,022,863
—
1,022,859
4
Corporate obligations
4,162
—
4,131
31
Interest rate swap asset
48,576
—
48,576
—
Interest rate swap liability
50,284
—
50,284
—
Fair Value Measurements Using:
December 31, 2020
Fair Value
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Available for sale securities:
U.S. Government-sponsored agency securities
$
2,430
$
—
$
2,430
$
—
State and municipal
1,257,885
—
1,255,441
2,444
U.S. Government-sponsored mortgage-backed securities
654,669
—
654,665
4
Corporate obligations
4,135
—
4,104
31
Interest rate swap asset
74,335
—
74,335
—
Interest rate swap liability
76,353
—
76,353
—
There were no gains or losses included in earnings that were attributable to the changes in unrealized gains or losses related to assets or
liabilities held at March 31, 2021 or December 31, 2020.
Level 3 Reconciliation
The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying
balance sheets using significant unobservable Level 3 inputs for the three months ended March 31, 2021 and 2020.
Available for Sale Securities
Three Months Ended
March 31, 2021
March 31, 2020
Balance at beginning of the period
$
2,479
$
2,893
Included in other comprehensive income
(
60
)
(
20
)
Principal payments
(
273
)
(
344
)
Ending balance
$
2,146
$
2,529
Transfers Between Levels
There were no transfers in or out of Level 3 for the three months ended March 31, 2021 and 2020.
30
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Nonrecurring Measurements
Following is a description of valuation methodologies used for instruments measured at fair value on a non-recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such instruments pursuant to the valuation hierarchy for March 31, 2021, and December 31, 2020.
Fair Value Measurements Using
March 31, 2021
Fair Value
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant Unobservable
Inputs
(Level 3)
Collateral dependent loans
$
40,698
$
—
$
—
$
40,698
Other real estate owned
185
—
—
185
Fair Value Measurements Using
December 31, 2020
Fair Value
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
Significant Other
Observable
Inputs
(Level 2)
Significant Unobservable
Inputs
(Level 3)
Impaired loans (collateral dependent)
$
37,250
$
—
$
—
$
37,250
Other real estate owned
544
—
—
544
Impaired Loans (collateral dependent)
Loans for which it is probable that the Corporation will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for determining the amount of impairment include estimating fair value of the collateral for collateral dependent loans. If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. A portion of the allowance for loan losses is allocated to impaired loans if the value of such loans is deemed to be less than the unpaid balance. If these allocations cause the allowance for loan losses to increase, such increase is reported as a component of the provision for loan losses. Loan losses are charged against the allowance when management believes the uncollectability of the loan is confirmed. During 2020 and 2021, certain impaired loans were partially charged off or re-evaluated. Impaired loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.
Other Real Estate Owned
The fair value for impaired loans and other real estate owned is measured based on the value of the collateral securing those loans or real estate and is determined using several methods. The fair value of real estate is generally determined based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a discounted cash flow analysis. Fair value on other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and/or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.
31
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Unobservable (Level 3) Inputs
The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements, other than goodwill, at March 31, 2021 and December 31, 2020.
March 31, 2021
Fair Value
Valuation Technique
Unobservable Inputs
Range (Weighted-Average)
State and municipal securities
$
2,111
Discounted cash flow
Maturity/Call date
1
month to
15
years
US Muni BQ curve
A-
to
BBB-
Discount rate
2
% -
4
%
Weighted-average coupon
4
%
Corporate obligations and U.S. Government-sponsored mortgage-backed securities
$
35
Discounted cash flow
Risk free rate
3 month LIBOR
plus premium for illiquidity
plus
2
00bps
Weighted-average coupon
—
%
Collateral dependent loans
$
40,698
Collateral based measurements
Discount to reflect current market conditions and ultimate collectability
0
% -
10
%
Weighted-average discount by loan balance
4
%
Other real estate owned
$
185
Appraisals
Discount to reflect current market conditions
0
% -
72
%
Weighted-average discount of other real estate owned balance
39
%
December 31, 2020
Fair Value
Valuation Technique
Unobservable Inputs
Range (Weighted-Average)
State and municipal securities
$
2,444
Discounted cash flow
Maturity/Call date
1
month to
15
years
US Muni BQ curve
A-
to
BBB-
Discount rate
2
% -
4
%
Weighted-average coupon
4
%
Corporate obligations and U.S Government-sponsored mortgage-backed securities
$
35
Discounted cash flow
Risk free rate
3 month LIBOR
plus premium for illiquidity
plus
2
00bps
Weighted-average coupon
—
%
Impaired loans (collateral dependent)
$
37,250
Collateral based measurements
Discount to reflect current market conditions and ultimate collectability
0
% -
10
%
Weighted-average discount by loan balance
6
%
Other real estate owned
$
544
Appraisals
Discount to reflect current market conditions
0
% -
30
%
Weighted-average discount of other real estate owned balance
26
%
The following is a discussion of the sensitivity of significant unobservable inputs, the interrelationships between those inputs and other unobservable inputs used in recurring fair value measurement and how those inputs might magnify or mitigate the effect of changes in the unobservable inputs on the fair value measurement.
State and Municipal Securities, Corporate Obligations and U.S. Government-sponsored Mortgage-Backed Securities
The significant unobservable inputs used in the fair value measurement of the Corporation's state and municipal securities, corporate obligations and U.S. Government-sponsored mortgage-backed securities are premiums for unrated securities and marketability discounts. Significant increases or decreases in either of those inputs in isolation would result in a significantly lower or higher fair value measurement. Generally, changes in either of those inputs will not affect the other input.
32
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
Fair Value of Financial Instruments
The following table presents estimated fair values of the Corporation’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2021, and December 31, 2020.
March 31, 2021
Quoted Prices in Active Markets
for Identical
Assets
Significant
Other
Observable
Inputs
Significant Unobservable
Inputs
Carrying Amount
(Level 1)
(Level 2)
(Level 3)
Assets:
Cash and cash equivalents
$
187,901
$
187,901
$
—
$
—
Interest-bearing deposits
392,806
392,806
—
—
Investment securities available for sale
2,405,568
—
2,403,422
2,146
Investment securities held to maturity
1,295,289
—
1,299,944
18,836
Loans held for sale
4,430
—
4,430
—
Loans
9,117,146
—
—
9,168,023
Federal Home Loan Bank stock
28,736
—
28,736
—
Interest rate swap asset
48,576
—
48,576
—
Interest receivable
54,662
—
54,662
—
Liabilities:
Deposits
$
11,951,780
$
11,103,474
$
847,398
$
—
Borrowings:
Securities sold under repurchase agreements
185,721
—
185,716
—
Federal Home Loan Bank advances
359,337
—
366,179
—
Subordinated debentures and other borrowings
118,439
—
108,124
—
Interest rate swap liability
50,284
—
50,284
—
Interest payable
4,020
—
4,020
—
December 31, 2020
Quoted Prices in Active Markets
for Identical
Assets
Significant
Other
Observable
Inputs
Significant Unobservable
Inputs
Carrying Amount
(Level 1)
(Level 2)
(Level 3)
Assets:
Cash and cash equivalents
$
192,896
$
192,896
$
—
$
—
Interest-bearing deposits
392,305
392,305
—
—
Investment securities available for sale
1,919,119
—
1,916,640
2,479
Investment securities held to maturity
1,227,668
—
1,260,815
19,478
Loans held for sale
3,966
—
3,966
—
Loans
9,112,526
—
—
9,191,628
Federal Home Loan Bank stock
28,736
—
28,736
—
Interest rate swap asset
74,335
—
74,335
—
Interest receivable
53,948
—
53,948
—
Liabilities:
Deposits
$
11,361,610
$
10,482,865
$
878,257
$
—
Borrowings:
Securities sold under repurchase agreements
177,102
—
177,097
—
Federal Home Loan Bank advances
389,430
—
399,991
—
Subordinated debentures and other borrowings
118,380
—
108,439
—
Interest rate swap liability
76,353
—
76,353
—
Interest payable
3,287
—
3,287
—
33
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 7
TRANSFERS ACCOUNTED FOR AS SECURED BORROWINGS
The collateral pledged for all repurchase agreements that are accounted for as secured borrowings as of March 31, 2021 and December 31, 2020 were:
March 31, 2021
Remaining Contractual Maturity of the Agreements
Overnight and Continuous
Up to 30 Days
30-90 Days
Greater Than 90 Days
Total
U.S. Government-sponsored mortgage-backed securities
$
184,067
$
—
$
1,654
$
—
$
185,721
December 31, 2020
Remaining Contractual Maturity of the Agreements
Overnight and Continuous
Up to 30 Days
30-90 Days
Greater Than 90 Days
Total
U.S. Government-sponsored mortgage-backed securities
$
175,449
$
—
$
1,653
$
—
$
177,102
NOTE 8
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The following table summarizes the changes in the balances of each component of accumulated other comprehensive income (loss), net of tax, as of March 31, 2021 and 2020:
Accumulated Other Comprehensive Income (Loss)
Unrealized Gains (Losses) on Securities Available for Sale
Unrealized Gains (Losses) on Cash Flow Hedges
Unrealized Gains (Losses) on Defined Benefit Plans
Total
Balance at December 31, 2020
$
87,988
$
(
1,594
)
$
(
11,558
)
$
74,836
Other comprehensive income (loss) before reclassifications
(
37,850
)
46
—
(
37,804
)
Amounts reclassified from accumulated other comprehensive income
(
1,421
)
199
—
(
1,222
)
Period change
(
39,271
)
245
—
(
39,026
)
Balance at March 31, 2021
$
48,717
$
(
1,349
)
$
(
11,558
)
$
35,810
Balance at December 31, 2019
$
38,872
$
(
1,141
)
$
(
9,857
)
$
27,874
Other comprehensive income (loss) before reclassifications
30,364
(
1,038
)
—
29,326
Amounts reclassified from accumulated other comprehensive income
(
3,643
)
99
—
(
3,544
)
Period change
26,721
(
939
)
—
25,782
Balance at March 31, 2020
$
65,593
$
(
2,080
)
$
(
9,857
)
$
53,656
34
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The following table presents the reclassification adjustments out of accumulated other comprehensive income (loss) that were included in net income in the Consolidated Condensed Statements of Income for the three months ended March 31, 2021 and 2020.
Amount Reclassified from Accumulated Other Comprehensive Income (Loss) For the Three Months Ended March 31,
Details about Accumulated Other Comprehensive Income (Loss) Components
2021
2020
Affected Line Item in the Statements of Income
Unrealized gains (losses) on available for sale securities
(1)
Realized securities gains reclassified into income
$
1,799
$
4,612
Other income - net realized gains on sales of available for sale securities
Related income tax expense
(
378
)
(
969
)
Income tax expense
$
1,421
$
3,643
Unrealized gains (losses) on cash flow hedges
(2)
Interest rate contracts
$
(
252
)
$
(
125
)
Interest expense - subordinated debentures and term loans
Related income tax benefit
53
26
Income tax expense
$
(
199
)
$
(
99
)
Total reclassifications for the period, net of tax
$
1,222
$
3,544
(1)
For additional detail related to unrealized gains (losses) on available for sale securities and related amounts reclassified from accumulated other comprehensive income see NOTE 2. INVESTMENT SECURITIES of these Notes to Consolidated Condensed Financial Statements.
(2)
For additional detail related to unrealized gains (losses) on cash flow hedges and related amounts reclassified from accumulated other comprehensive income see NOTE 5. DERIVATIVE FINANCIAL INSTRUMENTS of these Notes to Consolidated Condensed Financial Statements.
NOTE 9
SHARE-BASED COMPENSATION
Stock options and RSAs have been issued to directors, officers and other management employees under the Corporation's 2009 Long-term Equity Incentive Plan, the 2019 Long-term Equity Incentive Plan, and the Equity Compensation Plan for Non-Employee Directors. The stock options, which have a
ten year
life, become
100
percent vested based on time ranging from
one year
to
two years
and are fully exercisable when vested. Option exercise prices equal the Corporation's common stock closing price on NASDAQ on the date of grant. The RSAs issued to employees and non-employee directors provide for the issuance of shares of the Corporation's common stock at no cost to the holder and generally vest after
3
years. The RSAs vest only if the employee is actively employed by the Corporation on the vesting date and, therefore, any unvested shares are forfeited. For non-employee directors, the RSAs vest only if the non-employee director remains as an active board member on the vesting date and, therefore, any unvested shares are forfeited. The RSAs for employees and non-employee directors are either immediately vested at retirement, disability or death, or, continue to vest after retirement, disability or death, depending on the plan under which the shares were granted.
The Corporation’s 2019 ESPP provides eligible employees of the Corporation and its subsidiaries an opportunity to purchase shares of common stock of the Corporation through quarterly offerings financed by payroll deductions. The price of the stock to be paid by the employees shall be equal to
85
percent of the average of the closing price of the Corporation’s common stock on each trading day during the offering period. However, in no event shall such purchase price be less than the lesser of an amount equal to
85
percent of the market price of the Corporation’s stock on the offering date or an amount equal to
85
percent of the market value on the date of purchase. Common stock purchases are made quarterly and are paid through advance payroll deductions up to a calendar year maximum of $
25,000
.
Compensation expense related to unvested share-based awards is recorded by recognizing the unamortized grant date fair value of these awards over the remaining service periods of those awards, with no change in historical reported fair values and earnings. Awards are valued at fair value in accordance with provisions of share-based compensation guidance and are recognized on a straight-line basis over the service periods of each award. To complete the exercise of vested stock options, RSA’s and ESPP options, the Corporation generally issues new shares from its authorized but unissued share pool. Share-based compensation for the three months ended March 31, 2021 was $
1,190,000
compared to $
1,220,000
for the three months ended March 31, 2020. Share-based compensation has been recognized as a component of salaries and benefits expense in the accompanying Consolidated Condensed Statements of Income.
Share-based compensation expense recognized in the Consolidated Condensed Statements of Income is based on awards ultimately expected to vest and is reduced for estimated forfeitures. Share-based compensation guidance requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods, if actual forfeitures differ from those estimates. Pre-vesting forfeitures were estimated to be approximately
0.5
percent for the three months ended March 31, 2021, based on historical experience.
35
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
The following table summarizes the components of the Corporation's share-based compensation awards recorded as an expense and the income tax benefit of such awards.
Three Months Ended
March 31,
2021
2020
Stock and ESPP Options
Pre-tax compensation expense
$
75
$
41
Income tax expense (benefit)
(
72
)
—
Stock and ESPP option expense, net of income taxes
$
3
$
41
Restricted Stock Awards
Pre-tax compensation expense
$
1,115
$
1,179
Income tax expense (benefit)
(
237
)
(
257
)
Restricted stock awards expense, net of income taxes
$
878
$
922
Total Share-Based Compensation
Pre-tax compensation expense
$
1,190
$
1,220
Income tax expense (benefit)
(
309
)
(
257
)
Total share-based compensation expense, net of income taxes
$
881
$
963
As of March 31, 2021, unrecognized compensation expense related to RSAs was $
8.4
million and is expected to be recognized over a weighted-average period of
2.01
years. The Corporation did
no
t have any unrecognized compensation expense related to stock options as of March 31, 2021.
Stock option activity under the Corporation's stock option plans as of March 31, 2021 and changes during the three months ended March 31, 2021, were as follows:
Number of
Shares
Weighted-Average Exercise Price
Weighted Average Remaining
Contractual Term
(in Years)
Aggregate
Intrinsic
Value
Outstanding at January 1, 2021
45,800
$
15.00
Exercised
(
14,300
)
$
11.97
Outstanding March 31, 2021
31,500
$
16.37
2.06
$
949,155
Vested and Expected to Vest at March 31, 2021
31,500
$
16.37
2.06
$
949,155
Exercisable at March 31, 2021
31,500
$
16.37
2.06
$
949,155
The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the Corporation's closing stock price on the last trading day of the first three months of 2021 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their stock options on March 31, 2021. The amount of aggregate intrinsic value will change based on the fair market value of the Corporation's common stock.
The aggregate intrinsic value of stock options exercised during the three months ended March 31, 2021 and 2020 was $
453,000
and $
36,000
, respectively. Cash receipts of stock options exercised during this same period were $
171,000
and $
7,000
, respectively.
The following table summarizes information on unvested RSAs outstanding as of March 31, 2021:
Number of Shares
Weighted-Average
Grant Date Fair Value
Unvested RSAs at January 1, 2021
357,883
$
36.30
Granted
66,913
$
42.39
Vested
(
4,285
)
$
42.15
Forfeited
(
1,650
)
$
32.21
Unvested RSAs at March 31, 2021
418,861
$
37.23
The grant date fair value of ESPP options was estimated to be approximately $
75,000
at the beginning of the January 1, 2021 quarterly offering period. The ESPP options vested during the three months ending March 31, 2021, leaving
no
unrecognized compensation expense related to unvested ESPP options at March 31, 2021.
36
Table of Contents
PART I. FINANCIAL INFORMATION
ITEM 1. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(table dollar amounts in thousands, except share data)
(Unaudited)
NOTE 10
INCOME TAX
The following table summarizes the major components creating differences between income taxes at the federal statutory and the effective tax rate recorded in the consolidated statements of income for the three months ended March 31, 2021 and 2020:
Three Months Ended
March 31,
2021
2020
Reconciliation of Federal Statutory to Actual Tax Expense:
Federal statutory income tax at 21%
$
12,268
$
7,928
Tax-exempt interest income
(
3,706
)
(
3,022
)
Share-based compensation
(
59
)
—
Tax-exempt earnings and gains on life insurance
(
281
)
(
286
)
Tax credits
(
73
)
(
61
)
CARES Act - NOL carryback rate differential
—
(
1,178
)
State Income Tax
702
86
Other
101
23
Actual Tax Expense
$
8,952
$
3,490
Effective Tax Rate
15.3
%
9.2
%
NOTE 11
NET INCOME PER SHARE
Basic net income per share is computed by dividing net income by the weighted-average shares outstanding during the reporting period. Diluted net income per share is computed by dividing net income by the combination of the weighted-average shares outstanding during the reporting period and all potentially dilutive common shares. Potentially dilutive common shares include stock options and RSAs issued under the Corporation's share-based compensation plans. Potentially dilutive common shares are excluded from the computation of diluted earnings per share in the periods where the effect would be antidilutive.
The following table reconciles basic and diluted net income per share for the three months ended March 31, 2021 and 2020.
Three Months Ended March 31,
2021
2020
Net Income
Weighted-Average Shares
Per Share
Amount
Net Income
Weighted-Average Shares
Per Share
Amount
Net income available to common stockholders
$
49,469
53,930,200
$
0.92
$
34,263
54,732,073
$
0.63
Effect of potentially dilutive stock options and restricted stock awards
203,422
185,687
Diluted net income per share
$
49,469
54,133,622
$
0.91
$
34,263
54,917,760
$
0.62
For the three months ended March 31, 2021 and 2020, there were
no
stock options with an option price greater than the average market price of the common shares.
NOTE 12
GENERAL LITIGATION AND REGULATORY EXAMINATIONS
The Corporation is subject to claims and lawsuits that arise primarily in the ordinary course of business. Additionally, the Corporation is subject to periodic examinations by various regulatory agencies. It is the general opinion of management that the disposition or ultimate resolution of such claims, lawsuits, and examinations will not have a material adverse effect on the consolidated financial position, results of operations and cash flow of the Corporation.
NOTE 13
SUBSEQUENT EVENT
On April 1, 2021, the Bank closed its acquisition of Hoosier Trust Company, an Indiana trust company (“Hoosier”), pursuant to which Hoosier merged with and into the Bank. The consideration paid to the shareholders of Hoosier at closing was $
3,225,000
in cash.
37
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
From time to time, we include forward-looking statements in our oral and written communication. We may include forward-looking statements in filings with the Securities and Exchange Commission, such as this Quarterly Report on Form 10-Q, in other written materials and in oral statements made by senior management to analysts, investors, representatives of the media and others. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and we are including this statement for purposes of these safe harbor provisions. Forward-looking statements can often 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 forward-looking statements include:
•
statements of the Corporation's goals, intentions and expectations;
•
statements regarding the Corporation's business plan and growth strategies;
•
statements regarding the asset quality of the Corporation's loan and investment portfolios; and
•
estimates of the Corporation's risks and future costs and benefits.
These forward-looking statements are subject to significant risks, assumptions and uncertainties, including, among other things, the following important factors which could affect the actual outcome of future events:
•
fluctuations in market rates of interest and loan and deposit pricing, which could negatively affect our net interest margin, asset valuations and expense expectations;
•
adverse changes in the economy, which might affect our business prospects and could cause credit-related losses and expenses;
•
the severity and duration of the COVID-19 pandemic and its impact on general economic and financial market conditions and our business, results of operations, and financial condition;
•
adverse developments in our loan and investment portfolios;
•
our participation as a lender in the PPP;
•
competitive factors in the banking industry, such as the trend towards consolidation in our market;
•
changes in the banking legislation or the regulatory requirements of federal and state agencies applicable to bank holding companies and banks like our affiliate bank;
•
acquisitions of other businesses by us and integration of such acquired businesses;
•
our ability to implement and comply with the Settlement Agreement and Agreed Order entered into with the United States Department of Justice ("DOJ") related to our fair lending practices;
•
changes in market, economic, operational, liquidity, credit and interest rate risks associated with our business; and
•
the continued availability of earnings and excess capital sufficient for the lawful and prudent declaration and payment of cash dividends.
Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. In addition, our past results of operations do not necessarily indicate our anticipated future results.
CRITICAL ACCOUNTING POLICIES
Generally accepted accounting principles are complex and require us to apply significant judgments to various accounting, reporting and disclosure matters. We must use assumptions and estimates to apply those principles where actual measurement is not possible or practical. For a complete discussion of our significant accounting policies, see “Notes to the Consolidated Financial Statements” in our Annual Report on Form 10-K for the year ended December 31, 2020. Certain policies are considered critical because they are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such estimates may have a significant impact on the financial statements. The uncertainties related to COVID-19 could cause significant changes to these estimates compared to what was known at the time these financial statements were prepared.
We believe there have been no significant changes during the three months ended March 31, 2021 to the items that we disclosed as our critical accounting policies and estimates in Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2020, with the exception of the adoption of Accounting Standards Update (ASU) No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
("CECL") on January 1, 2021. Certain accounting policies were revised and certain accounting policy elections were implemented, related to the adoption of CECL.
38
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
CECL replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio, with an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost and certain off-balance sheet credit exposures based on historical experiences, current conditions, and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio. In addition, CECL includes certain changes to the accounting for investment securities available for sale depending on whether management intends to sell the securities or believes that it is more likely than not they will be required to sell. See NOTE 1. GENERAL, NOTE 2. INVESTMENT SECURITIES and NOTE 3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q for details of the accounting policy changes related to the adoption of CECL.
BUSINESS SUMMARY
First Merchants Corporation (the “Corporation”) is a financial holding company headquartered in Muncie, Indiana and was organized in September 1982. The Corporation’s Common Stock is traded on NASDAQ’s Global Select Market System under the symbol FRME. The Corporation has one full-service bank charter, First Merchants Bank (the “Bank”), which opened for business in Muncie, Indiana, in March 1893. The Bank also operates First Merchants Private Wealth Advisors (a division of First Merchants Bank). The Bank includes 125 banking locations in Indiana, Illinois, Ohio and Michigan. In addition to its traditional branch network, the Corporation offers comprehensive electronic and mobile delivery channels to its customers. The Corporation’s business activities are currently limited to one significant business segment, which is community banking.
Through the Bank, the Corporation offers a broad range of financial services, including accepting time, savings and demand deposits; making consumer, commercial, agri-business and real estate mortgage loans; providing personal and corporate trust services; offering full-service brokerage and private wealth management; and providing letters of credit, repurchase agreements and other corporate services.
COVID-19 UPDATE
The COVID-19 pandemic continued to impact the Corporation’s operations during the quarter ended March 31, 2021. While most states have eased restrictive measures and vaccination rates are steadily increasing, uncertainty remains about the ultimate duration of the pandemic and the timing and strength of the economic recovery. As the pandemic has evolved, we continue to support our customers by providing assistance to those affected by the pandemic, including by working with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19 and by originating loans under the Paycheck Protection Program (“PPP”).
The CARES Act and the Paycheck Protection Program
As previously reported, the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”) was signed into law in March 2020, providing an approximately $2 trillion stimulus package. For small businesses, eligible nonprofits and certain others, the CARES Act established the PPP, a lending program administered by the Small Business Administration (“SBA”) that is intended to incentivize participants to retain their employees by providing them with loans that are fully guaranteed by the U.S. government and subject to forgiveness if program guidelines are met. The PPP was later extended and modified by the Paycheck Protection Program and Health Care Enhancement Act in April 2020 and the Paycheck Protection Program Flexibility Act in June 2020, with PPP funding under this initial round expiring on August 8, 2020.
In December 2020, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act was signed into law as part of the Consolidated Appropriations Act, 2021 (the “CAA”). In addition to direct stimulus payments and other aid, this Act provided for a second round of PPP loans through March 31, 2021, and included the establishment of PPP second draw loans. Certain borrowers that had obtained a PPP loan in 2020 (a “first draw PPP loan”) became eligible in January 2021 to apply for a “second draw PPP loan” on generally the same terms and conditions as their first draw loans. The eligibility requirements for a second draw PPP loan, however, are much narrower than the eligibility requirements for a first draw PPP loan. More recently, the American Rescue Plan Act of 2021 was signed into law on March 11, 2021, providing additional funds for the PPP and expanding certain PPP eligibility requirements. Further, on March 30, 2021, the PPP Extension Act of 2021 (was signed into law, providing applicants two additional months (through May 31, 2021) to apply for a first draw or second draw PPP loan and giving the SBA until June 30, 2021 to process loan applications.
Having actively participated in assisting its customers with applications for resources through the first round of the PPP during 2020, the Bank is also participating in the second round that commenced in January 2021. Loans under the program earn interest at a fixed rate of 1 percent and the vast majority of the Bank’s first round PPP loans have two-year maturities. The second round PPP loans have five-year maturities. The Bank anticipates that the majority of these loans will ultimately be forgiven, in whole or in part, by the SBA in accordance with the terms of the program. As of March 31, 2021, the Bank had over 4,700 PPP loans representing $741.7 million, which is net of $18.6 million of deferred processing fee income and costs. The weighted-average deferred processing fee on PPP loans was approximately 3.44 percent and is recognized over the term of the loan. If a loan is forgiven by the SBA or paid off by the borrower prior to maturity, any unamortized portion of the fee will be recognized immediately. During the three months ended March 31, 2021, the Corporation recognized interest income on PPP loans of $1.7 million and $7.6 million of PPP loan related deferred processing fee income as a yield adjustment.
39
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Loan Modifications and Troubled Debt Restructures
As previously reported, the Bank's banking regulators issued guidance in March 2020 encouraging financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act had further provided that a qualified loan modification is exempt by law from classification as a troubled debt restructure as defined by GAAP, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. In accordance with that guidance, the Bank has offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. These included short-term, 180 days or less, modifications in the form of payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment that are insignificant. The CAA, as described above, extended the expiration date for COVID-related loan modifications exempt from troubled debt restructuring classification until the earlier of January 1, 2022, or 60 days after the termination of the national emergency. As of March 31, 2021, $65.1 million in loan balances remained in deferral. Details of the modifications are included in the "LOAN QUALITY" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
CECL Implementation
Accounting Standards Update No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Measurement of Credit losses on Financial Instruments
("CECL") had an original adoption date of January 1, 2020, which included a day 1 measurement date of January 1, 2020. Pursuant to the CARES Act, which created an optional deferral of the CECL adoption date, and the related joint statement of federal banking regulators (which also became effective in March 2020), and consistent with guidance from the SEC and FASB, the Corporation elected to delay implementation of ASU No. 2016-13, the optional deferral of which was set to expire on December 31, 2020. However, the CAA amended the CARES Act by extending the temporary relief from CECL compliance to the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates, or January 1, 2022. The Corporation elected to delay implementation of CECL following the approval of the CARES Act and, with the enactment of the CAA, the Corporation elected to delay adoption of CECL to January 1, 2021. As a result of the Corporation’s election, its 2020 financial statements have been prepared under the incurred loss model and its 2021 financial statements have been prepared under the CECL model.
Regulatory Capital
As part of a March 27, 2020 joint statement of federal banking regulators, an interim final rule that allowed banking organizations to mitigate the effects of the CECL accounting standard on their regulatory capital was announced. Banking organizations could elect to mitigate the estimated cumulative regulatory capital effects of CECL for up to two years. This two-year delay was to be in addition to the three-year transition period that federal banking regulators had already made available. While the CAA provided for a further extension of the mandatory adoption of CECL to the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates, or January 1, 2022, the federal banking regulators have elected to not provide a similar extension to the two year mitigation period applicable to regulatory capital effects. Instead, the federal banking regulators require that, in order to utilize the additional two-year delay, banking organizations must have adopted the CECL standard no later than December 31, 2020, as required by the CARES Act.
As discussed above, the Corporation elected to delay implementation of ASU No. 2016-13 until January 1, 2021 and, as a result, will recognize the implementation effects of CECL on its regulatory capital over a three-year transition period. Beginning on January 1, 2021, the Corporation phased in 25 percent of the deferred capital impact of CECL, with an additional 25 percent to be phased in at the beginning of the following three years, resulting in the impact being fully phased in on January 1, 2024.
RESULTS OF OPERATIONS
The Corporation reported first quarter 2021 net income of $49.5 million, compared to $34.3 million during the first quarter of 2020. Diluted earnings per share for the first quarter 2021 totaled $0.91 per share, compared to $0.62 per diluted share during the same period in 2020.
As of March 31, 2021, total assets equaled $14.6 billion, an increase of $561.9 million, or 4.0 percent, from December 31, 2020. The Corporation's total loan portfolio increased $75.5 million from December 31, 2020. As of March 31, 2021, the Corporation had $741.7 million of PPP loans, an increase of $74.6 million from the December 31, 2020 balance of $667.1 million. PPP loans are included in the commercial and industrial loan class, which was the largest loan class increase since December 31, 2020. Additionally, other loan classes that experienced large increases from December 31, 2020 were real estate construction and public finance and other commercial loans. The largest loan classes that experienced a decrease from December 31, 2020 were commercial real estate, non-owner occupied and agricultural land, production and other loans to farmers. Additional details of the changes in the Corporation's loans are discussed within NOTE 3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q, and the "LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS" section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.
Total investment securities increased $554.1 million from December 31, 2020 as the excess liquidity from deposit growth was used to invest in the bond portfolio, which was offset by a decline in net unrealized gains on the available for sale portfolio of $49.7 million. The net decrease in unrealized gains from December 31, 2020 to March 31, 2021 is primarily due to changes in interest rates. The longer term points on the yield curve have increased since year-end which decreases the fair value of securities held in the portfolio. Additionally, the overall increase in investment securities was also offset by the Corporation's adoption of CECL, which resulted in an allowance for credit loss of $245,000 recorded at adoption on the state and municipal securities in the held to maturity portfolio. Additional details of the changes in the Corporation's investment securities portfolio are discussed within NOTE 2. INVESTMENT SECURITIES of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.
40
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Corporation’s allowance for credit losses - loans totaled $201.1 million as of March 31, 2021 and equaled 2.16 percent of total loans. The Corporation adopted the current expected credit losses ("CECL") model for calculating the allowance for credit losses on January 1, 2021. CECL replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio, with an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost and certain off-balance sheet credit exposures based on historical experiences, current conditions, and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio. The impact of the adoption was an increase to the Allowance for Credit Losses - Loans of $74.1 million. Additional details of the Allowance methodology and credit quality of the loan portfolio are discussed within NOTE 3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q and within the “LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The Corporation did not recognize any provision expense during the three months ended March 31, 2021, compared to provision expense of $19.8 million during the same period of the prior year. Net charge-offs in the first quarter of 2021 were $3.6 million, compared to net charge-offs of $582,000 during the same period of 2020. For the three months ended March 31, 2021, there were three individual charge-offs greater than $500,000 that totaled $3.2 million, and for the three months ended March 31, 2020, there were not any charge-offs greater than $500,000. Non-accrual loans totaled $57.9 million, a decrease of $3.5 million from December 31, 2020, resulting in a coverage ratio of 347.2 percent..
The Corporation's net tax asset, deferred and receivable increased $27.8 million from December 31, 2020. As a result of the CECL adoption on January 1, 2021, the cumulative effect of adoption resulted in a deferred tax asset of $22.0 million. Additionally, the decrease in unrealized gains on available for sale investment securities resulted in a $10.4 million decline in the deferred tax liability. Both, the increase in deferred tax asset from CECL adoption and the decrease in deferred tax liability related to unrealized gains on available for sale investment securities, increase the net deferred tax asset.
The Corporation's other assets decreased $19.0 million from December 31, 2020. The Corporation's derivative asset (recorded in other assets) and derivative liability (recorded in other liabilities) related to interest rate contracts decreased $25.8 million and $26.1 million, respectively, from December 31, 2020. The decreases in valuations are due to a lower total notional balance and higher yield curve rates across the entire term point spectrum. The higher interest rates are the result of higher inflation expectations resulting from surging consumer demand observed in the market place.
As of March 31, 2021, total deposits equaled $12.0 billion, an increase of $590.2 million from December 31, 2020. The Corporation experienced increases from December 31, 2020 in demand and savings accounts of $424.7 million and $195.9 million, respectively. A portion of the increase is due to PPP loans that have remained on deposit, in addition to consumer Economic Impact Payments from the IRS that have also remained on deposit. Offsetting these increases were decreases in certificates of deposit and brokered deposits of $23.0 million and $7.5 million, respectively, from December 31, 2020. The low interest rate environment has resulted in customers moving funds from maturing time deposit products into non-maturity products due to similar rates offered for both products.
Total borrowings decreased $21.4 million as of March 31, 2021, compared to December 31, 2020. Federal Home Loan Bank advances decreased $30.1 million compared to December 31, 2020 as the Corporation utilized excess liquidity from deposit growth to pay off maturing advances. Offsetting this decrease was an increase in securities sold under repurchase agreements of $8.6 million.
The Corporation's other liabilities as of March 31, 2021 increased $62.2 million compared to December 31, 2020. As part of the CECL adoption on January 1, 2021, the Corporation recorded a $20.5 million allowance for credit losses on off-balance sheet credit exposures as a liability account representing expected credit losses over the contractual period for which the Corporation is exposed to credit risk resulting from a contractual obligation to extend credit. The Corporation also accrued $72.7 million of trade date accounting related to investment securities purchases as of March 31, 2021, of which, the accrual was $6.2 million as of December 31, 2020. Additionally, as noted above, the derivative hedge liability decreased $26.1 million from December 31, 2020.
The Corporation was able to maintain all regulatory capital ratios in excess of the regulatory definition of “well-capitalized.” Details of the Stock Repurchase Program and regulatory capital ratios are discussed within the “CAPITAL” section of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.
41
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NET INTEREST INCOME
Net interest income is the most significant component of our earnings, comprising 81 percent of revenues for the three months ended March 31, 2021. Net interest income and margin are influenced by many factors, primarily the volume and mix of earning assets, funding sources, and interest rate fluctuations. Other factors include the level of accretion income on purchased loans, prepayment risk on mortgage and investment-related assets, and the composition and maturity of earning assets and interest-bearing liabilities. Loans typically generate more interest income than investment securities with similar maturities. Funding from customer deposits generally cost less than wholesale funding sources. Factors such as general economic activity, Federal Reserve Board monetary policy, and price volatility of competing alternative investments, can also exert significant influence on our ability to optimize the mix of assets and funding and the net interest income and margin.
Net interest income is the excess of interest received from earning assets over interest paid on interest-bearing liabilities. For analytical purposes, net interest income is also presented on an FTE basis in the tables that follow to reflect what tax-exempt assets would need to yield in order to achieve the same after-tax yield as a taxable asset. The federal statutory rate of 21 percent was used for all periods, adjusted for the TEFRA interest disallowance applicable to certain tax-exempt obligations. The FTE analysis portrays the income tax benefits associated with tax-exempt assets and helps to facilitate a comparison between taxable and tax-exempt assets. Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully taxable equivalent basis. Therefore, management believes these measures provide useful information for both management and investors by allowing them to make peer comparisons.
Net interest margin, on a tax equivalent basis, decreased 23 basis points to 3.23 percent for three months ended March 31, 2021 compared to 3.46 percent for the same period in 2020. Average earning assets for the three months ended March 31, 2021 increased $1.7 billion compared to the same period in 2020, and was primarily attributable to an increase in loans and investment securities of $709.9 million and $739.6 million, respectively. Since the beginning of the PPP in April 2020, the Bank has originated over $1.2 billion of PPP loans, which averaged $660.7 million in the first quarter of 2021. The increase in the investment securities portfolio was the result of excess liquidity generated from growth in deposits being used to invest in the bond portfolio.
In the first quarter of 2021, FTE asset yields decreased 86 basis points compared to the same period in 2020. This decrease was primarily a result of the FOMC's interest rate decreases of 50 basis points on March 3, 2020 and 100 basis points on March 16, 2020 at the Committee's special meetings related to COVID-19, and the decline in one-month LIBOR from March 31, 2020 to March 31, 2021 of 88 basis points. The PPP loans originated were recorded at an interest rate of only 1 percent, but the Corporation also recognized fee income of $7.6 million during the first quarter of 2021, which is included in interest income, and had a positive impact to net interest margin of 13 basis points.
The Corporation recognized fair value accretion income on purchased loans, which is included in interest income, of $4.7 million, which accounted for 6 basis points of net interest margin in the first quarter of 2021. Comparatively, the Corporation recognized $3.5 million of accretion income for the first quarter of 2020, or 12 basis points of net interest margin.
Interest costs decreased 78 basis points, contributing to a 8 basis point FTE decrease in net interest spread as compared to the same period in 2020. Interest costs have decreased as management aggressively moved deposit rates down in tandem with a decline in wholesale funding rates. Interest-bearing deposit and borrowing costs for the three months ended March 31, 2021 of 0.27 percent and 1.89 percent, respectively, decreased from 1.06 percent and 2.24 percent, respectively, during the same period in 2020.
42
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following tables presents the Corporation’s average balance sheet, interest income/interest expense, and the average rate as a percent of average earning assets/liabilities for the three months ended March 31, 2021, and 2020.
(Dollars in Thousands)
Three Months Ended
March 31, 2021
March 31, 2020
Average Balance
Interest
Income /
Expense
Average
Rate
Average Balance
Interest
Income /
Expense
Average
Rate
Assets:
Interest-bearing deposits
$
441,254
$
114
0.10
%
$
159,859
$
575
1.44
%
Federal Home Loan Bank stock
28,736
178
2.48
28,737
299
4.16
Investment Securities:
(1)
Taxable
1,494,008
6,695
1.79
1,368,546
7,631
2.23
Tax-Exempt
(2)
1,822,899
15,677
3.44
1,208,717
11,816
3.91
Total Investment Securities
3,316,907
22,372
2.70
2,577,263
19,447
3.02
Loans held for sale
16,139
156
3.87
17,217
193
4.48
Loans:
(3)
Commercial
6,876,818
69,174
4.02
6,235,336
76,952
4.94
Real Estate Mortgage
975,262
9,286
3.81
870,654
10,402
4.78
Installment
674,307
6,489
3.85
759,614
9,105
4.79
Tax-Exempt
(2)
693,895
6,758
3.90
643,750
6,728
4.18
Total Loans
9,236,421
91,863
3.98
8,526,571
103,380
4.85
Total Earning Assets
13,023,318
114,527
3.52
%
11,292,430
123,701
4.38
%
Net unrealized gain on securities available for sale
55,658
48,656
Allowance for credit losses
(204,353)
(81,160)
Cash and cash equivalents
165,774
159,757
Premises and equipment
110,992
113,812
Other assets
1,093,350
1,039,743
Total Assets
$
14,244,739
$
12,573,238
Liabilities:
Interest-bearing deposits:
Interest-bearing deposits
$
4,616,988
$
3,709
0.32
%
$
3,589,240
$
8,276
0.92
%
Money market deposits
2,086,322
835
0.16
1,535,844
3,783
0.99
Savings deposits
1,660,528
476
0.11
1,425,054
1,827
0.51
Certificates and other time deposits
859,334
1,180
0.55
1,666,642
7,862
1.89
Total Interest-bearing Deposits
9,223,172
6,200
0.27
8,216,780
21,748
1.06
Borrowings
675,117
3,188
1.89
748,185
4,182
2.24
Total Interest-bearing Liabilities
9,898,289
9,388
0.38
8,964,965
25,930
1.16
Noninterest-bearing deposits
2,344,746
1,669,493
Other liabilities
161,272
122,362
Total Liabilities
12,404,307
10,756,820
Stockholders' Equity
1,840,432
1,816,418
Total Liabilities and Stockholders' Equity
$
14,244,739
9,388
$
12,573,238
25,930
Net Interest Income (FTE)
$
105,139
$
97,771
Net Interest Spread (FTE)
(4)
3.14
%
3.22
%
Net Interest Margin (FTE):
Interest Income (FTE) / Average Earning Assets
3.52
%
4.38
%
Interest Expense / Average Earning Assets
0.29
%
0.92
%
Net Interest Margin (FTE)
(5)
3.23
%
3.46
%
(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 utilizing 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 2021 and 2020. These totals equal $4,711 and $3,894 for the three months ended March 31, 2021 and 2020, 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.
43
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
NON-INTEREST INCOME
Non-interest income totaled $24.1 million for the quarter ended March 31, 2021, a $5.7 million, or 19.2 percent decline from the first quarter of 2020. Customer-specific line items accounted for $2.8 million of the decrease driven by lower derivative hedge fees and the impact of the Durbin Amendment adoption on card payment fees. Additionally, net realized gains on the sales of available for sale securities decreased $2.8 million in the first quarter of 2021 when compared to the same period in 2020.
NON-INTEREST EXPENSE
Non-interest expense totaled $66.1 million for the first quarter of 2021 and remained consistent with the first quarter of 2020 expense total of $66.2 million. The largest increases in the comparative first quarter periods were in net occupancy and equipment costs, which primarily resulted from additional expenses incurred to continue established social distancing and cleaning protocols resulting from the COVID-19 pandemic. The largest offsetting decrease, when comparing first quarter of 2021 to first quarter of 2020, was in customer-related travel and entertainment, which was also caused by COVID-19 pandemic.
INCOME TAXES
Income tax expense for the three months ended March 31, 2021 was $8,952,000 on pre-tax net income of $58,421,000. For the same period in 2020, income tax expense was $3,490,000 on pre-tax net income of $37,753,000. The effective income tax rate was 15.3 percent for the first quarter of 2021 and 9.2 percent for the first quarter of 2020.
The lower effective income tax rate for the comparative period ended March 31, 2020 was driven by two factors. First, an abnormally high level of loan provision expense as a result of the economic impact of the COVID-19 pandemic reduced taxable income, and when coupled with an increase in tax-exempt income, the benefit of non-taxable income increased. Secondly, the CARES Act provided for the carryback of certain federal net operating losses to a prior period with a rate differential between the 2020 statutory rate of 21 percent and the rate in effect during the carryback year.
The detailed reconciliation of federal statutory to actual tax expense is shown in NOTE 10. INCOME TAX of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.
CAPITAL
Stockholders' Equity
The Corporation adopted the current expected credit losses ("CECL") model for calculating the allowance for credit losses on January 1, 2021. CECL replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio, with an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. As of the adoption and day one measurement date of January 1, 2021, the Corporation recorded a one-time cumulative-effect adjustment to retained earnings, net of income taxes, of $68.0 million. See additional details of the Corporation's CECL adoption in NOTE 3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.
Stock Repurchase Program
On September 3, 2019, the Board of Directors of the Corporation approved a stock repurchase program of up to 3 million shares of the Corporation's outstanding common stock; provided, however, that the total aggregate investment in shares repurchased under the program was not to exceed $75 million. On a share basis, the amount of common stock subject to the repurchase program represented approximately 5 percent of the Corporation's outstanding shares. During the first quarter of 2020, the Corporation repurchased 1,634,437 of its common shares for $55.9 million at an average price of $34.21, which resulted in the aggregate investment in share repurchases of $75.0 million, the maximum allowable under the plan. As such, the September 2019 program terminated upon its own terms following the repurchases.
On January 27, 2021, the Board of Directors of the Corporation approved a stock repurchase program of up to 3,333,000 shares of the Corporation's outstanding common stock; provided, however, that the total aggregate investment in shares repurchased under the program may not exceed $100,000,000. On a share basis, the amount of common stock subject to the repurchase program represents approximately 6 percent of the Corporation's outstanding shares. The Corporation has not made any repurchases under the January 2021 program as of March 31, 2021.
Regulatory Capital
Capital adequacy is an important indicator of financial stability and performance. The Corporation and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies and are assigned to a capital category. The assigned capital category is largely determined by four ratios that are calculated according to the regulations: total risk-based capital, tier 1 risk-based capital, CET1, and tier 1 leverage ratios. The ratios are intended to measure capital relative to assets and credit risk associated with those assets and off-balance sheet exposures of the entity. The capital category assigned to an entity can also be affected by qualitative judgments made by regulatory agencies about the risk inherent in the entity's activities that are not part of the calculated ratios.
44
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
There are five capital categories defined in the regulations, ranging from well capitalized to critically undercapitalized. Classification of a bank in any of the undercapitalized categories can result in actions by regulators that could have a material effect on a bank's operations. Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of total and tier 1 capital to risk-weighted assets, and of tier 1 capital to average assets, or leverage ratio, all of which are calculated as defined in the
regulations. Banks with lower capital levels are deemed to be undercapitalized, significantly undercapitalized or critically undercapitalized, depending on their actual levels. The appropriate federal regulatory agency may also downgrade a bank to the next lower capital category upon a determination that the bank is in an unsafe or unsound practice. Banks are required to monitor closely their capital levels and to notify their appropriate regulatory agency of any basis for a change in capital category.
Basel III was effective for the Corporation on January 1, 2015 and requires the Corporation and the Bank to maintain the minimum capital and
leverage ratios as defined in the regulation and as illustrated in the table below, which capital to risk-weighted asset ratios include a 2.5 percent capital conservation buffer. Under Basel III, in order to avoid limitations on capital distributions, including dividends, the Corporation must hold a 2.5 percent capital conservation buffer above the adequately capitalized CET1 to risk-weighted assets ratio (which buffer is reflected in the required ratios below). Under Basel III, the Corporation and Bank elected to opt-out of including accumulated other comprehensive income in regulatory capital. As of March 31, 2021, the Bank met all capital adequacy requirements to be considered well capitalized under the fully phased-in Basel III capital rules. There is no threshold for well capitalized status for bank holding companies.
As part of a March 27, 2020 joint statement of federal banking regulators, an interim final rule that allowed banking organizations to mitigate the effects of the CECL accounting standard on their regulatory capital was announced. Banking organizations could elect to mitigate the estimated cumulative regulatory capital effects of CECL for up to two years. This two-year delay was to be in addition to the three-year transition period that federal banking regulators had already made available. While the CAA provided for a further extension of the mandatory adoption of CECL to the earlier of the first day of the fiscal year that begins after the date on which the national emergency concerning COVID-19 terminates, or January 1, 2022, the federal banking regulators have elected to not provide a similar extension to the two year mitigation period applicable to regulatory capital effects. Instead, the federal banking regulators require that, in order to utilize the additional two-year delay, banking organizations must have adopted the CECL standard no later than December 31, 2020, as required by the CARES Act.
The Corporation elected to delay implementation of ASU No. 2016-13 until January 1, 2021 and, as a result, will recognize the implementation effects of CECL on its regulatory capital over a three-year transition period. Beginning on January 1, 2021, the Corporation phased in 25 percent of the deferred capital impact of CECL, with an additional 25 percent to be phased in at the beginning of the following three years, resulting in the impact being fully phased in on January 1, 2024.
The Corporation's and Bank's actual and required capital ratios as of March 31, 2021 and December 31, 2020 were as follows:
Prompt Corrective Action Thresholds
Actual
Basel III Minimum Capital Required
Well Capitalized
March 31, 2021
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total risk-based capital to risk-weighted assets
First Merchants Corporation
$
1,487,455
14.33
%
$
1,090,253
10.50
%
N/A
N/A
First Merchants Bank
1,404,801
13.49
1,093,668
10.50
$
1,041,589
10.00
%
Tier 1 capital to risk-weighted assets
First Merchants Corporation
$
1,291,394
12.44
%
$
882,586
8.50
%
N/A
N/A
First Merchants Bank
1,273,339
12.22
885,350
8.50
$
833,271
8.00
%
CET1 capital to risk-weighted assets
First Merchants Corporation
$
1,244,967
11.99
%
$
726,835
7.00
%
N/A
N/A
First Merchants Bank
1,273,339
12.22
729,112
7.00
$
677,033
6.50
%
Tier 1 capital to average assets
First Merchants Corporation
$
1,291,394
9.41
%
$
548,791
4.00
%
N/A
N/A
First Merchants Bank
1,273,339
9.31
546,920
4.00
$
683,650
5.00
%
Prompt Corrective Action Thresholds
Actual
Basel III Minimum Capital Required
Well Capitalized
December 31, 2020
Amount
Ratio
Amount
Ratio
Amount
Ratio
Total risk-based capital to risk-weighted assets
First Merchants Corporation
$
1,475,551
14.36
%
$
1,079,015
10.50
%
N/A
N/A
First Merchants Bank
1,412,805
13.70
1,082,430
10.50
$
1,030,886
10.00
%
Tier 1 capital to risk weighted assets
First Merchants Corporation
$
1,282,070
12.48
%
$
873,488
8.50
%
N/A
N/A
First Merchants Bank
1,283,922
12.45
876,253
8.50
$
824,708
8.00
%
CET1 capital to risk-weighted assets
First Merchants Corporation
$
1,235,702
12.02
%
$
719,343
7.00
%
N/A
N/A
First Merchants Bank
1,283,922
12.45
721,620
7.00
$
670,076
6.50
%
Tier 1 capital to average assets
First Merchants Corporation
$
1,282,070
9.57
%
$
536,123
4.00
%
N/A
N/A
First Merchants Bank
1,283,922
9.59
535,279
4.00
$
669,098
5.00
%
45
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On April 9, 2020, federal banking regulators issued an interim final rule to modify the Basel III regulatory capital rules applicable to banking organizations to allow those organizations participating in the PPP to neutralize the regulatory capital effects of participating in the program. The interim final rule, which became effective April 13, 2020, clarifies that PPP loans receive a zero percent risk weight for purposes of determining risk-weighted assets and the CET1, Tier 1 and Total Risk-Based capital ratios. At March 31, 2021, risk-weighted assets included $741.7 million of PPP loans at a zero risk weight. Additionally, in order to facilitate use of the PPPL Facility, the agencies have clarified that banking organizations, including the Corporation and the Bank, are allowed to neutralize the regulatory effects of PPP covered loans on the risk-based capital ratios, as well as PPP covered loans pledged under the PPPL Facility on the leverage capital ratios. The Bank has until June 30, 2021 to access funds under the PPPL Facility, unless further extended by the Federal Reserve and the Department of the Treasury. At March 31, 2021 and December 31, 2020, the Corporation did not have an outstanding balance with the PPPL Facility; therefore there were no adjustments to the leverage ratio for PPP loans.
Management believes that all of the above capital ratios are meaningful measurements for evaluating the safety and soundness of the Corporation. Traditionally, the banking regulators have assessed bank and bank holding company capital adequacy based on both the amount and the composition of capital, the calculation of which is prescribed in federal banking regulations. The Federal Reserve focuses its assessment of capital adequacy on a component of Tier 1 capital known as CET1. Because the Federal Reserve has long indicated that voting common shareholders' equity (essentially Tier 1 risk-based capital less preferred stock and non-controlling interest in subsidiaries) generally should be the dominant element in Tier 1 risk-based capital, this focus on CET1 is consistent with existing capital adequacy categories. Tier I regulatory capital consists primarily of total stockholders’ equity and subordinated debentures issued to business trusts categorized as qualifying borrowings, less non-qualifying intangible assets and unrealized net securities gains or losses.
March 31, 2021
December 31, 2020
(Dollars in thousands, except per share amounts)
First Merchants Corporation
First Merchants Bank
First Merchants Corporation
First Merchants Bank
Total Risk-Based Capital
Total Stockholders' Equity (GAAP)
$
1,805,856
$
1,836,502
$
1,875,645
$
1,926,269
Adjust for Accumulated Other Comprehensive (Income) Loss
(1)
(35,810)
(38,532)
(74,836)
(77,687)
Less: Preferred Stock
(125)
(125)
(125)
(125)
Add: Qualifying Capital Securities
46,427
—
46,368
—
Less: Disallowed Goodwill and Intangible Assets
(563,889)
(563,441)
(564,982)
(564,535)
Add: Modified CECL Transition Amount
40,314
40,314
—
—
Less: Disallowed Deferred Tax Assets
(1,379)
(1,379)
—
—
Total Tier 1 Capital (Regulatory)
1,291,394
1,273,339
1,282,070
1,283,922
Qualifying Subordinated Debentures
65,000
—
65,000
—
Allowance for Loan Losses Includible in Tier 2 Capital
131,061
131,462
128,481
128,883
Total Risk-Based Capital (Regulatory)
$
1,487,455
$
1,404,801
$
1,475,551
$
1,412,805
Net Risk-Weighted Assets (Regulatory)
$
10,383,360
$
10,415,888
$
10,276,333
$
10,308,855
Average Assets (Regulatory)
$
13,719,785
$
13,672,992
$
13,403,065
$
13,381,969
Total Risk-Based Capital Ratio (Regulatory)
14.33
%
13.49
%
14.36
%
13.70
%
Tier 1 Capital to Risk-Weighted Assets
12.44
%
12.22
%
12.48
%
12.45
%
Tier 1 Capital to Average Assets
9.41
%
9.31
%
9.57
%
9.59
%
CET1 Capital Ratio
Total Tier 1 Capital (Regulatory)
$
1,291,394
$
1,273,339
$
1,282,070
$
1,283,922
Less: Qualified Capital Securities
(46,427)
—
(46,368)
—
CET1 Capital (Regulatory)
$
1,244,967
$
1,273,339
$
1,235,702
$
1,283,922
Net Risk-Weighted Assets (Regulatory)
$
10,383,360
$
10,415,888
$
10,276,333
$
10,308,855
CET1 Capital Ratio (Regulatory)
11.99
%
12.22
%
12.02
%
12.45
%
(1)
Includes net unrealized gains or losses on available for sale securities, net gains or losses on cash flow hedges, and amounts resulting from the application of the applicable accounting guidance for defined benefit and other postretirement plans.
Additionally, management believes the following tables are also meaningful when considering performance measures of the Corporation. Non-GAAP financial measures such as tangible common equity to tangible assets, return on average tangible capital and return on average tangible assets are important measures of the strength of the Corporation's capital and ability to generate earnings on tangible common equity invested by our shareholders. These non-GAAP measures provide useful supplemental information and may assist investors in analyzing the
Corporation’s financial position without regard to the effects of intangible assets and preferred stock. Disclosure of these measures also allows analysts and banking regulators to assess our capital adequacy on these same bases.
Because these measures are not defined in GAAP or federal banking regulations, they are considered non-GAAP financial measures. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although these non-GAAP financial measures are frequently used by investors to evaluate a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.
46
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Corporation had a strong capital position as evidenced by the tangible common equity to tangible assets ratio of 8.78 percent at March 31, 2021, and 9.65 percent at December 31, 2020.
Tangible Common Equity to Tangible Assets (non-GAAP)
(Dollars in thousands, except per share amounts)
March 31, 2021
December 31, 2020
Total Stockholders' Equity (GAAP)
$
1,805,856
$
1,875,645
Less: Cumulative preferred stock (GAAP)
(125)
(125)
Less: Intangible assets (GAAP)
(571,536)
(572,893)
Tangible common equity (non-GAAP)
$
1,234,195
$
1,302,627
Total assets (GAAP)
$
14,629,066
$
14,067,210
Less: Intangible assets (GAAP)
(571,536)
(572,893)
Tangible assets (non-GAAP)
$
14,057,530
$
13,494,317
Stockholders' Equity to Assets (GAAP)
12.34
%
13.33
%
Tangible common equity to tangible assets (non-GAAP)
8.78
%
9.65
%
Tangible common equity (non-GAAP)
$
1,234,195
$
1,302,627
Plus: Tax Benefit of intangibles (non-GAAP)
5,710
5,989
Tangible common equity, net of tax (non-GAAP)
$
1,239,905
$
1,308,616
Common Stock outstanding
53,954
53,922
Book Value (GAAP)
$
33.47
$
34.78
Tangible book value - common (non-GAAP)
$
22.98
$
24.27
The following table details and reconciles tangible earnings per share, return on tangible capital and tangible assets to traditional GAAP measures for the three months ended March 31, 2021 and 2020.
Three Months Ended March 31,
(Dollars in thousands, except per share amounts)
2021
2020
Average goodwill (GAAP)
$
543,919
$
543,919
Average core deposit intangible (GAAP)
28,427
34,335
Average deferred tax on CDI (GAAP)
(5,877)
(7,129)
Intangible adjustment (non-GAAP)
$
566,469
$
571,125
Average stockholders' equity (GAAP)
$
1,840,432
$
1,816,418
Average cumulative preferred stock (GAAP)
(125)
(125)
Intangible adjustment (non-GAAP)
(566,469)
(571,125)
Average tangible capital (non-GAAP)
$
1,273,838
$
1,245,168
Average assets (GAAP)
$
14,244,739
$
12,573,238
Intangible adjustment (non-GAAP)
(566,469)
(571,125)
Average tangible assets (non-GAAP)
$
13,678,270
$
12,002,113
Net income available to common stockholders (GAAP)
$
49,469
$
34,263
CDI amortization, net of tax (GAAP)
1,072
1,197
Tangible net income available to common stockholders (non-GAAP)
$
50,541
$
35,460
Per Share Data:
Diluted net income available to common stockholders (GAAP)
$
0.91
$
0.62
Diluted tangible net income available to common stockholders (non-GAAP)
$
0.93
$
0.65
Ratios:
Return on average GAAP capital (ROE)
10.75
%
7.55
%
Return on average tangible capital
15.87
%
11.39
%
Return on average assets (ROA)
1.39
%
1.09
%
Return on average tangible assets
1.48
%
1.18
%
Return on average tangible capital is tangible net income available to common stockholders (annualized) expressed as a percentage of average tangible capital. Return on average tangible assets is tangible net income available to common stockholders (annualized) expressed as a percentage of average tangible assets.
47
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
LOAN QUALITY AND PROVISION FOR CREDIT LOSSES ON LOANS
The Corporation’s primary lending focus is small business and middle market commercial, commercial real estate and residential real estate, which results in portfolio diversification. Commercial loans are individually underwritten and judgmentally risk rated. They are periodically monitored and prompt corrective actions are taken on deteriorating loans. Consumer loans are typically underwritten with statistical decision-making tools and are managed throughout their life cycle on a portfolio basis.
Loan Quality
The quality of the loan portfolio and the amount of non-performing loans may increase or decrease as a result of acquisitions, organic portfolio growth, problem loan recognition and resolution through collections, sales or charge-offs. The performance of any loan can be affected by external factors such as economic conditions, or internal factors specific to a particular borrower, such as the actions of a customer's internal management.
At March 31, 2021, non-performing loans totaled $58.6 million, a decrease of $6.1 million from December 31, 2020. Loans not accruing interest income totaled $57.9 million at March 31, 2021, a decrease of $3.6 million from December 31, 2020. The decrease in the non- accrual loan balance was attributed to partial charge-offs related to three loans. Two of the loans are in the senior living sector with remaining balances, net of specific reserves, totaling $23.4 million and the third is a medical office building with a remaining loan balance of $164,000.
Other real estate owned and repossessions, totaling $604,000 at March 31, 2021, decreased $336,000 from December 31, 2020. For other real estate owned, current appraisals are obtained to determine fair value as management continues to aggressively market these real estate assets.
According to guidance set forth in ASC 326-20-35, loans that no longer exhibit similar risk characteristics are evaluated individually to determine if there is a need for a specific reserve. Commercial loans under $500,000 and consumer loans, with the exception of troubled debt restructures, are not individually evaluated. The determination for individual evaluation is made based on current information or events that may suggest it is probable that not all amounts due of principal and interest, according to the contractual terms of the loan agreement, will be substantially collected.
The Corporation's non-performing assets plus accruing loans 90 days or more delinquent and individually evaluated loans are presented in the table below.
(Dollars in Thousands)
March 31, 2021
December 31, 2020
Non-Performing Assets:
Non-accrual loans
$
57,923
$
61,471
Renegotiated loans
655
3,240
Non-performing loans (NPL)
58,578
64,711
OREO and Repossessions
604
940
Non-performing assets (NPA)
59,182
65,651
Loans 90-days or more delinquent and still accruing
1,093
746
NPAs and loans 90-days or more delinquent
$
60,275
$
66,397
The non-accrual balances in the table above include troubled debt loan restructures totaling $1.8 million and $1.7 million as of March 31, 2021 and December 31, 2020, respectively.
The composition of non-performing assets plus accruing loans 90-days or more delinquent is reflected in the following table.
(Dollars in Thousands)
March 31, 2021
December 31, 2020
Non-performing assets and loans 90-days or more delinquent:
Commercial and industrial loans
$
1,671
$
2,923
Agricultural land, production and other loans to farmers
1,220
1,012
Real estate loans:
Construction
330
435
Commercial real estate, non-owner occupied
44,239
47,548
Commercial real estate, owner occupied
2,792
3,040
Residential
7,185
9,034
Home equity
2,710
2,350
Individuals' loans for household and other personal expenditures
128
55
Non-performing assets and loans 90-days or more delinquent:
$
60,275
$
66,397
48
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
On March 22, 2020, a statement was issued by the Bank's banking regulators and titled the “Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus” (the "Interagency Statement") that encourages financial institutions to work prudently with borrowers who are or may be unable to meet their contractual payment obligations due to the effects of COVID-19. Additionally, Section 4013 of the CARES Act further provides that a qualified loan modification is exempt by law from classification as a troubled debt restructure as defined by GAAP, from the period beginning March 1, 2020 until the earlier of December 31, 2020 or the date that is 60 days after the date on which the national emergency concerning the COVID-19 outbreak under the National Emergencies Act (50 U.S.C. 1601 et seq.) terminates. The Interagency Statement was subsequently revised on April 7, 2020 to clarify the interaction of the original guidance with Section 4013 of the CARES Act, as well as setting forth the banking regulators’ views on consumer protection considerations. In accordance with such guidance, the Bank has offered short-term modifications made in response to COVID-19 to borrowers who were current and otherwise not past due. These included short-term, 180 days or less, modifications primarily in the form of payment deferrals. Modifications in the form of fee waivers, extensions of repayment terms, or other delays in payment that are insignificant were also made.
On December 27, 2020, a $900 billion COVID-19 relief package, as passed by the U.S. Congress, was signed into law as part of the 2021 Consolidated Appropriations Act (the “CAA”) that provides federal government funding through the end of its 2021 fiscal year. In addition to delivering direct stimulus payments to certain individuals, an increase in unemployment insurance benefits, an extension of the eviction moratorium, relief to the healthcare industry, and additional aid to various other businesses, the COVID-19-related provisions of the CAA provide for (i) an additional $284 billion in funding for the PPP, through March 31, 2021, and the establishment of PPP second draw loans, (ii) an extension of the temporary delay for implementation of the CECL accounting standard, and (iii) further suspension of the troubled debt restructure assessment and reporting requirements for financial institutions under GAAP. Certain borrowers that had obtained a PPP loan in 2020 (a “first draw PPP loan”) became eligible on January 19, 2021 to apply for a “second draw PPP loan” on generally the same terms and conditions as their first draw loans. However, the eligibility requirements for a second draw PPP loan are much narrower than the eligibility requirements for a first draw PPP loan. The following table summarizes modifications that remained in deferment as of March 31, 2021.
March 31, 2021
Recorded Balance
Number of Loans
Commercial and industrial loans
$
13,984
11
Real estate loans:
Construction
4,360
1
Commercial real estate, non-owner occupied
43,530
10
Commercial real estate, owner occupied
1,865
6
Residential
1,026
8
Individuals' loans for household and other personal expenditures
291
13
Total
$
65,056
49
Of the loans still in deferment at March 31, 2021 as indicated in the table above, $46.6 million, or 72 percent of the balance, were in the hotel industry. Although the Corporation believes its underwriting and loan review procedures are appropriate for the various kinds of loans it makes, its results of operations and financial condition could be adversely affected in the event the quality of its loan portfolio declines. Deterioration in the economic environment including residential and commercial real estate values may result in increased levels of loan delinquencies and credit losses.
Provision and Allowance for Credit Losses on Loans
The Corporation adopted FASB Accounting Standards Update (ASU) No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ("CECL") on January 1, 2021. CECL replaces the previous "incurred loss" model with an "expected loss" model of measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost based on historical experiences, current conditions and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio.
The CECL allowance is maintained through the provision for loan losses, which is a charge against earnings. Based on management’s judgment as to the appropriate level of the allowance for loan losses, the amount provided in any period may be greater or less than net loan losses for the same period. The determination of the provision amount and the adequacy of the allowance in any period is based on management’s continuing review and evaluation of the loan portfolio.
The Corporation’s total loan balance increased $75.1 million from December 31, 2020 to $9.3 billion at March 31, 2021. PPP loans accounted for $741.7 million of the total loan balance at March 31, 2021. At March 31, 2021, the allowance for credit losses totaled $201.1 million, which represents an increase of $70.4 million from December 31, 2020. The allowance increase was primarily due to the day one cumulative effect adjustment related to the adoption of CECL. As a percent of loans, the allowance for credit losses was 2.16 percent at March 31, 2021 compared to 1.41 percent at December 31, 2020. The allowance for credit losses as a percentage of total loans less PPP loans was 2.34 percent as of March 31, 2021. The Bank anticipates that a majority of the PPP loans will ultimately be forgiven, in whole or in part, by the SBA as, in accordance with the terms of the PPP, the loans are fully guaranteed by the SBA.
49
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
There was no provision for credit losses for the three months ended March 31, 2021 compared to $19.8 million for the same period of 2020. The first quarter 2020 provision reflected an increase in the reserve related to the estimated impact on the economy and the credit quality of our loan portfolio due to the emerging COVID-19 pandemic. The Corporation adopted CECL effective January 1, 2021 and recorded a day one cumulative effect adjustment which increased the Allowance for Credit Losses for Loans to $204.7 million. Net charge-offs lowered the allowance to $201.1 million. The Corporation deems this estimate for loan portfolio credit exposure as appropriate, thus there was no related provision in the first quarter 2021.
Net charge-offs totaling $3.6 million and $582,000, respectively, were recognized for the three months ended March 31, 2021 and March 31, 2020. For the three months ended March 31, 2021, there were three individual charge-offs greater than $500,000 that totaled $3.2 million, and for the three months ended March 31, 2020, there were not any charge-offs greater than $500,000. There have been no individual recoveries greater than $500,000 for either reporting period. The distribution of the net charge-offs (recoveries) for the three months ended March 31, 2021 and 2020 are reflected in the following table:
Three Months Ended March 31,
(Dollars in Thousands)
2021
2020
Net charge-offs (Recoveries):
Commercial and industrial loans
$
484
$
129
Agricultural land, production and other loans to farmers
1
43
Real estate loans:
Construction
2
(37)
Commercial real estate, non-owner occupied
2,511
19
Commercial real estate, owner occupied
638
83
Residential
72
(7)
Home equity
(165)
145
Individuals' loans for household and other personal expenditures
78
207
Total net charge-offs
$
3,621
$
582
Management continually evaluates the commercial loan portfolio by including consideration of specific borrower cash flow analysis and estimated collateral values, types and amounts on non-performing loans, past and anticipated loan loss experience, changes in the composition of the loan portfolio, and the current condition and amount of loans outstanding. The determination of the provision for loan losses in any period is based on management’s continuing review and evaluation of the loan portfolio, and its judgment as to the impact of current economic conditions on the portfolio.
LIQUIDITY
Liquidity management is the process by which the Corporation ensures that adequate liquid funds are available for the holding company and its subsidiaries. These funds are necessary in order to meet financial commitments on a timely basis. These commitments include withdrawals by depositors, funding credit obligations to borrowers, paying dividends to stockholders, paying operating expenses, funding capital expenditures, and maintaining deposit reserve requirements. Liquidity is monitored and closely managed by the asset/liability committee.
The Corporation’s liquidity is dependent upon the receipt of dividends from the Bank, which is subject to certain regulatory limitations and access to other funding sources. Liquidity of the Bank is derived primarily from core deposit growth, principal payments received on loans, the sale and maturity of investment securities, net cash provided by operating activities, and access to other funding sources.
The principal source of asset-funded liquidity is investment securities classified as available for sale, the market values of which totaled $2.4 billion at March 31, 2021, an increase of $486.4 million, or 25.4 percent, from December 31, 2020. Securities classified as held to maturity that are maturing within a short period of time can also be a source of liquidity. Securities classified as held to maturity and that are maturing in one year or less totaled $9.1 million at March 31, 2021. In addition, other types of assets such as cash and interest-bearing deposits with other banks, federal funds sold and loans maturing within one year are sources of liquidity.
The most stable source of liability-funded liquidity for both the long-term and short-term is deposit growth and retention in the core deposit base. Federal funds purchased and securities sold under agreements to repurchase are also considered a source of liquidity. In addition, FHLB advances are utilized as a funding source. At March 31, 2021, total borrowings from the FHLB were $359.3 million The Bank has pledged certain mortgage loans and investments to the FHLB. The total available remaining borrowing capacity from the FHLB at March 31, 2021 was $714.6 million.
The Corporation and the Bank receive outside credit ratings from Moody's. Both the Corporation and the Bank currently have Issuer Ratings of Baa1 with a Rating Outlook of Stable. Additionally, the Bank has a Baseline Credit Assessment Rating of a3. Management considers these ratings to be indications of a sound capital base and strong liquidity and believes that these ratings would help ensure the ready marketability of its commercial paper. Because of the Corporation's and Bank's current levels of long-term debt, management believes it could generate additional liquidity from various sources should the need arise.
50
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The required payments related to operating leases and borrowings at March 31, 2021 are as follows:
(Dollars in Thousands)
Remaining
2021
2022
2023
2024
2025
2026 and
after
ASC 805 fair value adjustments at acquisition
Total
Operating leases
$
2,729
$
3,544
$
3,141
$
3,070
$
2,837
$
7,750
$
—
$
23,071
Securities sold under repurchase agreements
185,721
—
—
—
—
—
—
185,721
Federal Home Loan Bank advances
25,072
75,097
115,097
10,097
25,097
108,877
—
359,337
Subordinated debentures and other borrowings
—
—
—
—
—
122,012
(3,573)
118,439
Total
$
213,522
$
78,641
$
118,238
$
13,167
$
27,934
$
238,639
$
(3,573)
$
686,568
Also, in the normal course of business, the Bank is a party to a number of other off-balance sheet activities that contain credit, market and operational risk that are not reflected in whole or in part in our consolidated financial statements. These activities primarily consist of traditional off-balance sheet credit-related financial instruments such as loan commitments and standby letters of credit.
Summarized credit-related financial instruments at March 31, 2021 are as follows:
(Dollars in Thousands)
March 31, 2021
Amounts of commitments:
Loan commitments to extend credit
$
3,657,931
Standby and commercial letters of credit
33,610
$
3,691,541
Since many of the commitments are expected to expire unused or be only partially used, the total amount of unused commitments in the preceding table does not necessarily represent future cash requirements.
INTEREST SENSITIVITY AND DISCLOSURE ABOUT MARKET RISK
Asset/Liability management has been an important factor in the Corporation's ability to record consistent earnings growth through periods of interest rate volatility and product deregulation. Management and the Board of Directors monitor the Corporation's liquidity and interest sensitivity positions at regular meetings to review how changes in interest rates may affect earnings. Decisions regarding investment and the pricing of loan and deposit products are made after analysis of reports designed to measure liquidity, rate sensitivity, the Corporation’s exposure to changes in net interest income given various rate scenarios and the economic and competitive environments.
It is the objective of the Corporation to monitor and manage risk exposure to net interest income caused by changes in interest rates. It is the goal of the Corporation’s Asset/Liability management function to provide optimum and stable net interest income. To accomplish this, management uses two asset liability tools. GAP/Interest Rate Sensitivity Reports and Net Interest Income Simulation Modeling are constructed, presented and monitored quarterly. Management believes that the Corporation's liquidity and interest sensitivity position at March 31, 2021, remained adequate to meet the Corporation’s primary goal of achieving optimum interest margins while avoiding undue interest rate risk.
Net interest income simulation modeling, or earnings-at-risk, measures the sensitivity of net interest income to various interest rate movements. The Corporation's asset liability process monitors simulated net interest income under three separate interest rate scenarios; base, rising and falling. Estimated net interest income for each scenario is calculated over a twelve-month horizon. The immediate and parallel changes to the base case scenario used in the model are presented below. The interest rate scenarios are used for analytical purposes and do not necessarily represent management's view of future market movements. Rather, these are intended to provide a measure of the degree of volatility interest rate movements may introduce into the earnings of the Corporation.
The base scenario is highly dependent on numerous assumptions embedded in the model, including assumptions related to future interest rates. While the base sensitivity analysis incorporates management's best estimate of interest rate and balance sheet dynamics under various market rate movements, the actual behavior and resulting earnings impact will likely differ from that projected. For certain assets, the base simulation model captures the expected prepayment behavior under changing interest rate environments. Assumptions and methodologies regarding the interest rate or balance behavior of indeterminate maturity products, such as savings, money market, interest-bearing and demand deposits, reflect management's best estimate of expected future behavior. Historical retention rate assumptions are applied to non-maturity deposits for modeling purposes.
51
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The comparative rising 200 basis points and falling 100 basis points scenarios below, as of March 31, 2021 and December 31, 2020, assume further interest rate changes in addition to the base simulation discussed above. These changes are immediate and parallel changes to the base case scenario. In the current rate environment, many drivers are at or near historical lows due to the FOMC's rate reductions in March 2020 in response to COVID-19.
Results for the rising 200 basis points, and falling 100 basis points interest rate scenarios are listed below based upon the Corporation’s rate sensitive assets and liabilities at March 31, 2021 and December 31, 2020. The change from the base scenario represents cumulative net interest income over a twelve-month time horizon. Balance sheet assumptions used for the base scenario are the same for the rising and falling simulations.
March 31, 2021
December 31, 2020
Rising 200 basis points from base case
3.9%
5.9
%
Falling 100 basis points from base case
(0.5)%
0.7
%
EARNING ASSETS
The following table presents the earning asset mix as of March 31, 2021 and December 31, 2020. Earning assets increased by $630.1 million during the three months ended March 31, 2021.
Total investment securities increased $554.1 million from December 31, 2020 as excess liquidity from deposit growth was used to invest in the bond portfolio, which was offset by a decline in net unrealized gains on the available for sale portfolio of $49.7 million. The net decrease in unrealized gains from December 31, 2020 to March 31, 2021 is primarily due the changes in interest rates. The longer term points on the yield curve have increased since year-end which decreases the fair value of securities held in the portfolio. Additionally, the overall increase in investment securities was also offset by the Corporation's adoption of CECL, which resulted in an allowance for credit loss of $245,000 recorded at adoption on the state and municipal securities in the held to maturity portfolio. Additional details of the changes in the Corporation's investment securities portfolio are discussed within NOTE 2. INVESTMENT SECURITIES of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.
Loans and loans held for sale increased $75.5 million from December 31, 2020. As of March 31, 2021, the Corporation had $741.7 million of PPP loans, an increase of $74.6 million from the December 31, 2020 balance of $667.1 million. PPP loans are included in the commercial and industrial loan class, which was the largest loan class increase since December 31, 2020. Additionally, other loan classes that experienced large increases from December 31, 2020 were real estate construction and public finance and other commercial loans. The largest loan classes that experienced a decrease from December 31, 2020 were commercial real estate, non-owner occupied and agricultural land, production and other loans to farmers. Additional details of the changes in the Corporation's loan portfolio are discussed within NOTE 3. LOANS AND ALLOWANCE of the Notes to Consolidated Condensed Financial Statements of this Quarterly Report on Form 10-Q.
(Dollars in Thousands)
March 31, 2021
December 31, 2020
Interest-bearing deposits
$
392,806
$
392,305
Investment securities available for sale
2,405,568
1,919,119
Investment securities held to maturity, net of allowance for credit losses of $245,000 as of March 31, 2021
1,295,289
1,227,668
Loans held for sale
4,430
3,966
Loans
9,318,228
9,243,174
Federal Home Loan Bank stock
28,736
28,736
Total
$
13,445,057
$
12,814,968
OTHER
The Securities and Exchange Commission maintains a web site that contains reports, proxy and information statements and other information regarding registrants that file electronically with the Commission, including the Corporation, and that address is (http://www.sec.gov).
52
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The information required under this item is included as part of Management’s Discussion and Analysis of Financial Condition and Results of Operations, under the headings “LIQUIDITY” and “INTEREST SENSITIVITY AND DISCLOSURE ABOUT MARKET RISK”.
53
Table of Contents
PART I: FINANCIAL INFORMATION
ITEM 4. CONTROLS AND PROCEDURES
ITEM 4. CONTROLS AND PROCEDURES
At the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.
There have been no changes in the Corporation’s internal control over financial reporting identified in connection with the evaluation discussed above that occurred during the Corporation’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.
54
Table of Contents
PART II: OTHER INFORMATION
ITEM 1., ITEM 1A., ITEM 2., ITEM 3., ITEM 4. AND ITEM 5.
(table dollar amounts in thousands, except share data)
ITEM 1. LEGAL PROCEEDINGS
There are no pending legal proceedings, other than litigation incidental to the ordinary business of the Corporation or its subsidiaries, of a material nature to which the Corporation or its subsidiaries is a party or of which any of their properties are subject. Further, there are no material legal proceedings in which any director, officer, principal shareholder, or affiliate of the Corporation, or any associate of any such director, officer or principal shareholder, is a party, or has a material interest, adverse to the Corporation or any of its subsidiaries.
None of the routine legal proceedings, individually or in the aggregate, in which the Corporation or its affiliates are involved are expected to have a material adverse impact on the financial position or the results of operations of the Corporation.
ITEM 1A. RISK FACTORS
There have been no material changes to the risk factors previously disclosed in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2020.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
a. None
b. None
c. Issuer Purchases of Equity Securities
The following table presents information relating to our purchases of equity securities during the three months ended March 31, 2021.
Period
Total Number
of Shares
Purchased
(1)
Average
Price Paid
per Share
Total Number of Shares
Purchased as part of Publicly announced Plans or Programs
Maximum Number of Shares
that may yet be Purchased
Under the Plans or Programs
(2)
January, 2021
267
$
40.82
—
3,333,000
February, 2021
—
$
—
—
3,333,000
March, 2021
—
$
—
—
3,333,000
(i)
The shares repurchased were pursuant to net settlement by employees in satisfaction of income tax withholding obligations incurred through the vesting of the Corporation's restricted stock awards.
(2)
On January 27, 2021, the Board of Directors of the Corporation approved a stock repurchase program of up to 3,333,000 shares of the Corporation's outstanding common stock; provided, however, that the total aggregate investment in shares repurchased under the program may not exceed $100,000,000. The program does not have an expiration date. However, it may be discontinued by the Board at any time.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable
ITEM 5. OTHER INFORMATION
a. None
b. None
55
Table of Contents
PART II: OTHER INFORMATION
ITEM 6. EXHIBITS
ITEM 6. EXHIBITS
Exhibit No:
Description of Exhibits:
3.1
First Merchants Corporation Articles of Incorporation, as amended (Incorporated by reference to registrant’s Form 8-K filed on May 2, 2017) (SEC No. 000-17071)
3.2
Bylaws of First Merchants Corporation dated August 11, 2016 (Incorporated by reference to registrant’s Form 10-K filed on March 1, 2017) (SEC No. 000-17071)
4.1
First Merchants Corporation Amended and Restated Declaration of Trust of First Merchants Capital Trust II dated as of July 2, 2007 (Incorporated by reference to registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.2
Indenture dated as of July 2, 2007 (Incorporated by reference to registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.3
Guarantee Agreement dated as of July 2, 2007 (Incorporated by reference to registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.4
Form of Capital Securities Certification of First Merchants Capital Trust II (Incorporated by reference to registrant's Form 8-K filed on July 3, 2007) (SEC No. 000-17071)
4.5
First Merchants Corporation Dividend Reinvestment and Stock Purchase Plan (Incorporated by reference to registrant’s Prospectus filed pursuant to Rule 424(b)(3) on July 17, 2020) (SEC No. 333-229527)
4.6
Upon request, the registrant agrees to furnish supplementally to the Commission a copy of the instruments defining the rights of holders of its (a) 5.00% Fixed-to-Floating Rate Senior Notes due 2028 in the aggregate principal amount of $5 million and (b) 6.75% Fixed-to-Floating Rate Subordinated Notes due 2028 in aggregate principal amount of $65 million.
10.1
First Merchants Corporation non-employee director compensation schedule adopted February 9, 2021 (1)(2)
31.1
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes - Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes - Oxley Act of 2002 (2) Act of 2002 (2)
31.2
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes - Oxley Act of 2002 (2)
32
Certifications Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (3)
101.INS
Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document (2)
101.SCH
Inline XBRL Taxonomy Extension Schema Document (2)
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document (2)
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document (2)
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document (2)
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document (2)
104
Cover Page Interactive Data File (formatted as Inline XBRL and included in Exhibit 101)
(1) Management contract or compensatory plan.
(2) Filed herewith.
(3) Furnished herewith.
56
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
First Merchants Corporation
(Registrant)
May 10, 2021
by
/s/ Mark K. Hardwick
Mark K. Hardwick
Chief Executive Officer
(Principal Executive Officer)
May 10, 2021
by
/s/ Michele M. Kawiecki
Michele M. Kawiecki
Executive Vice President, Chief Financial Officer
(Principal Financial and Accounting Officer)
57