DEFIANCE, Ohio--(BUSINESS WIRE)--Premier Financial Corp. (Nasdaq: PFC) (“Premier” or the “Company”) announced today third quarter results including solid core profitability. On a GAAP basis, net income for the third quarter of 2020 was $25.7 million, or $0.77 per diluted common share, compared to net income of $13.2 million, or $0.66 per diluted common share, for the third quarter of 2019. Net income for the nine months ended September 30, 2020, was $32.2 million, or $1.88 per diluted common share, compared to $36.9 million, or $1.85 per diluted common share, for the nine months ended September 30, 2019. The year-over-year comparisons are substantially impacted by the acquisition of United Community Financial Corp. (“UCFC”) on January 31, 2020. The current year’s results include the impact of $3.7 million and $17.3 million of acquisition-related charges for the three and nine months ended September 30, 2020, respectively, which had after-tax costs of $2.9 million and $14.0 million, respectively, or $0.08 and $0.39 per diluted common share, respectively. The three and nine months ended September 30, 2019, included $540,000 of acquisition-related charges, which had an after-tax cost of $427,000 or $0.02 per diluted common share. Additionally, the current year’s nine month provision expense of $49.3 million included $25.9 million related to acquisition accounting for an after-tax cost of $20.5 million, or $0.58 per diluted common share. The first nine months of 2019 included a provision expense of $1.8 million, which had an after-tax cost of $1.4 million, or $0.09 per diluted common share, and no acquisition impact. Excluding the impact of the acquisition-related provision and charges, earnings for the three and nine months ended September 30, 2020, were $28.6 million and $66.8 million, respectively, or $0.77 and $1.88 per diluted common share, respectively.
“Efficiency and non-interest income growth are highlights of our continued strong financial performance for the third quarter,” said Donald P. Hileman, CEO of Premier. “We are incredibly pleased with our ability to enhance capital via excess earnings and a very successful, low-cost sub-debt issuance.”
Integration update
As previously announced, on January 31, 2020, the Company completed the strategic merger of equals with UCFC under which UCFC merged into Premier in a stock-for-stock transaction. The year-over-year comparison of Company results is substantially impacted by the UCFC merger, with 2020 third quarter and year-to-date results including three and eight months of operations from UCFC, respectively, compared to none for the comparable periods in 2019. In June, the Company launched its newly designed logo and brand identity for Premier Financial Corp. and Premier Bank. The new tagline “Powered by People” honors the longstanding commitment both organizations have to their customers, communities and employees. In July, Premier Bank successfully completed its core systems conversion. The integration of teams, systems and processes for the combined organization is progressing as expected.
“The entire Premier organization from client-facing to behind-the-scenes operational teams came together to put our clients first during this transition,” said Gary M. Small, President of Premier. “By living our core values, we were able to preserve the best of two organizations under the Premier brand. As the final, conversion-related tasks conclude, we pivot our energy to enhancements of the client experience and top-tier performance.”
Business Client Support Efforts
As a part of the CARES Act, the Small Business Administration created the Paycheck Protection Program (“PPP”) to provide small businesses with loans as a direct incentive to keep their workers on the payroll. Premier Bank actively participated in PPP for clients and made 2,880 loans for a total of $443.3 million as of September 30, 2020. Total gross fees for these loans totaled $14.8 million. We recognized $2.7 million and $4.3 million as loan interest income during the three and nine months ended September 30, 2020, respectively.
Net interest income up compared to third quarter of 2019
Net interest income of $53.3 million in the third quarter of 2020 was up from $28.9 million in the third quarter of 2019. The increase over the prior year’s third quarter was attributable to organic growth and three months of income from UCFC compared to none in 2019. Net interest margin was 3.47% for the third quarter of 2020, down from 3.51% in the second quarter of 2020, and down from 3.88% in the third quarter of 2019. Yield on interest earning assets decreased to 3.91% in the third quarter of 2020, down 13 basis points from 4.04% in the second quarter of 2020. Total cost of funds decreased eight basis points in the third quarter of 2020 to 0.47% from 0.55% in the second quarter of 2020 while the total cost of interest-bearing liabilities decreased nine basis points to 0.62% from 0.71%. The 2020 third quarter results include the impact of acquisition marks and related accretion for the UCFC acquisition. Interest income includes $1.1 million of accretion and interest expense includes $0.8 million of accretion, which combined added 13 basis points of net interest margin. The third quarter results also include the impact of PPP loans. Interest income includes $2.7 million on average balances of $440.4 million, which reduced net interest margin by seven basis points. Excluding the impact of acquisition marks and PPP loans, net interest margin would be 3.41% for the third quarter of 2020 compared to 3.34% for the second quarter of 2020 excluding the impact of acquisition marks and PPP loans.
“Our ability to manage funding costs and excess liquidity in the third quarter led to an improved core net interest margin,” said Hileman. “Our strategies and teamwork are mitigating the impacts of the current down-rate environment.”
Non-interest income up from third quarter of 2019
Premier’s non-interest income in the third quarter of 2020 was $25.0 million compared with $11.8 million in the third quarter of 2019. Results for the third quarter of 2020 included three months of income from UCFC compared to none in 2019.
Mortgage banking income increased to $12.0 million in the third quarter of 2020 from $2.8 million in the third quarter of 2019. Gains from the sale of mortgage loans increased to $13.8 million in the third quarter of 2020 from $2.6 million in the third quarter of 2019. Mortgage loan servicing revenue increased to $1.9 million in the third quarter of 2020 from $1.0 million in the third quarter of 2019. Amortization of mortgage servicing rights increased to $2.0 million in the third quarter of 2020 from $0.6 million in the third quarter of 2019. Premier had a negative change in the valuation adjustment in mortgage servicing assets of $1.7 million in the third quarter of 2020 compared with a negative adjustment of $0.2 million in the third quarter of 2019. The year-over-year change for the third quarter is primarily due to increased prepayment speeds in the current down rate environment.
For the third quarter of 2020, service fees and other charges were $4.8 million, up from $4.0 million in the third quarter of 2019. Commissions from the sale of insurance products were $3.7 million, up from $3.3 million in the third quarter of 2019. Beginning with the second quarter of 2020, Premier began to report wealth management income, which represents trust income plus income for brokerage and financial advisory services that were previously reported in other non-interest income. Prior period amounts have been restated for consistency. Wealth management income was $1.5 million in the third quarter of 2020, up from $0.7 million in the third quarter of 2019.
Securities gains were $1.5 million in the third quarter of 2020, up from $11,000 in the third quarter of 2019. The Company early extinguished $30 million of fixed rate FHLB advances in the third quarter that had a weighted average rate of 2.0% and incurred a prepayment penalty of $1.4 million recognized in other expenses. The Company sold $55 million of MBS securities yielding approximately 1.80% at a gain of $1.4 million. The proceeds from the sales are being reinvested into securities yielding approximately 1.50% funded by overnight advances with a cost of approximately 20 basis points. The net effect of the transactions will increase pretax income approximately $425,000 over the next 12 months and enhance net interest margin by one basis point.
“We are pleased that the rate compression we are experiencing continues to be offset by our non-interest income growth,” said Hileman. “While mortgage banking was again very strong with almost $14 million in gains this quarter, all business lines contributed to enhanced revenues.”
Non-interest expenses up from third quarter of 2019
Total non-interest expense was $43.6 million in the third quarter of 2020, or $39.9 million excluding $3.7 million of acquisition related charges, up from $23.3 million in the third quarter of 2019, or $22.7 million excluding $540,000 of acquisition related charges. Results for the third quarter of 2020 included three months of expenses from UCFC compared to none in 2019. Compensation and benefits increased to $20.2 million in the third quarter of 2020, compared to $14.1 million in the third quarter of 2019. Occupancy expense was $4.0 million in the third quarter of 2020, up from $2.2 million in the third quarter of 2019. Data processing cost was $4.3 million in the third quarter of 2020, up from $1.7 million in the third quarter of 2019. Amortization of intangibles was $1.7 million in the third quarter of 2020, up from $0.3 million in the third quarter of 2019. Other non-interest expense was $7.1 million in the third quarter of 2020, or $5.7 million excluding the $1.4 million of FHLB prepayment penalties discussed above, up from $4.2 million in the third quarter of 2019.
FDIC insurance premiums were a $1.5 million expense in the third quarter of 2020, up from a $411,000 expense in the second quarter of 2020 and a $255,000 credit in the third quarter of 2019. The increase in expense from prior quarter is largely due to the impact of PPP and includes a year-to-date accrual estimate true-up. Although PPP loan balances are excludable from the asset-based component, they are not excludable from the leverage ratio component because the Company did not borrow from the PPP Liquidity Facility, and any loan funds that were in deposits would also increase the asset-based component. FDIC insurance premiums were a credit of $255,000 in the third quarter of 2019 due to the receipt of small bank assessment credits.
Credit quality
Non-performing loans totaled $48.3 million at September 30, 2020, an increase from $39.5 million at June 30, 2020, and an increase from $14.7 million at September 30, 2019, due to the UCFC merger. In addition, Premier had $0.5 million of OREO at September 30, 2020, compared to none at September 30, 2019. Accruing troubled debt restructured loans were $8.5 million at September 30, 2020, compared with $10.3 million at September 30, 2019.
On January 1, 2020, Premier adopted the Current Expected Credit Loss model of accounting for credit losses. This new GAAP model, which replaces the former incurred loss model, requires entities to estimate credit losses over the life of an asset or off-balance sheet exposure. Beginning with the third quarter of 2020, Premier began to report total provision for credit losses inclusive of amounts related to off-balance sheet unfunded commitments, which were previously reported in other non-interest expenses. Prior period amounts have been restated for consistency.
The 2020 third quarter results include net loan charge-offs of $3.3 million and a total provision expense of $3.7 million compared with net loan charge-offs of $11,000 and a total provision expense of $1.3 million for the same period in 2019. The allowance for credit loss on loans as a percentage of total loans was 1.63% at September 30, 2020, or 1.77% excluding PPP loans, compared with 1.62% at June 30, 2020, or 1.76% excluding PPP loans, and 1.13% at September 30, 2019. The year-over-year increase in the provision expense and allowance percentage is primarily attributable to the impact of the economic deterioration that began in the first quarter of 2020 as a result of the COVID-19 pandemic. As of September 30, 2020, Premier Bank had pandemic related deferrals for $434.6 million of commercial loans, down from $739.6 million at June 30, and $48.2 million of retail loans, down from $73.3 million at June 30.
Year-To-Date Results
For the nine-month period ended September 30, 2020, net income totaled $32.2 million, or $0.91 per diluted common share, compared to $36.9 million, or $1.85 per diluted common share for the nine months ended September 30, 2019. Results for the first nine months of 2020 included eight months of income and expenses from UCFC compared to none in 2019. The year-over-year comparison is also substantially impacted by the current year’s provision expense of $49.3 million, which included $25.9 million related to acquisition accounting for an after-tax cost of $20.5 million, or $0.58 per diluted common share. The first nine months of 2019 included a total provision expense of $1.8 million, which had an after-tax cost of $1.4 million, or $0.07 per diluted common share, and no acquisition impact. Additionally, the current year’s results include the impact of $17.3 million of acquisition-related charges, which had an after-tax cost of $14.0 million, or $0.39 per diluted common share. The first nine months of 2019 included $540,000 of acquisition related charges, which had an after tax cost of $427,000, or $0.02 per diluted common share. Excluding the impact of acquisition-related provision and charges, earnings for the first nine months of 2020 were $66.8 million, or $1.88 per diluted common share compared to $37.3 million or $1.87 per diluted share.
Net interest income was $153.0 million for the first nine months of 2020 compared with $104.8 million in the first nine months of 2019. Average interest-earning assets increased to $5.8 billion in the first nine months of 2020 compared to $2.92 billion in the first nine months of 2019. Net interest margin for the first nine months of 2020 was 3.55%, down 43 basis points from the 3.98% margin reported in the nine-month period ended September 30, 2019. The 2020 results include the impact of acquisition marks and related accretion for the UCFC acquisition. Interest income includes $5.5 million of accretion and interest expense includes $1.9 million of accretion, which combined added 16 basis points of net interest margin. The 2020 results also include the impact of PPP loans. Interest income includes $4.3 million on average balances of $246.9 million, which reduced net interest margin by five basis points. Excluding the impact of acquisition marks and PPP loans, net interest margin was 3.44% for the first nine months of 2020.
Non-interest income for the first nine months of 2020 was $62.0 million compared to $33.1 million during the same period of 2019. Service fees and other charges were $15.6 million for the first nine months of 2020, up from $10.3 million during the same period of 2019. Mortgage banking income was $22.8 million for the first nine months of 2020, up from $6.8 million during the same period of 2019. Insurance commissions were $12.9 million for the first nine months of 2020 compared with $11.0 million for the same period of 2019. Wealth management income was $4.4 million for the first nine months of 2020, up from $2.1 million during the same period of 2019.
Non-interest expense was $123.9 million for the first nine months of 2020, or $106.6 million excluding acquisition-related charges, up from $72.4 million, or $71.8 million excluding acquisition related charges, for the same period of 2019. Compensation and benefits expense was $57.3 million for the first nine months of 2020 compared with $42.5 million during the same period of 2019. Expenses also included increases in occupancy of $5.1 million, FDIC premiums of $2.1 million, data processing of $4.8 million, amortization of intangibles of $3.9 million and other expenses of $2.6 million. Additional detail regarding certain items impacting FDIC premiums and other expenses are discussed above.
Total assets at $6.97 billion
Total assets at September 30, 2020, were $6.97 billion compared to $7.01 billion at June 30, 2020, and $3.35 billion at September 30, 2019. Gross loans receivable (excluding loans held for sale) were $5.47 billion at September 30, 2020, compared to $5.46 billion at June 30, 2020, and $2.67 billion at September 30, 2019. At September 30, 2020, gross loans receivable grew $2.81 billion, or 105% from a year ago, including $2.30 billion from the UCFC merger and $0.51 billion organically, including $0.44 billion of PPP loans. Also, at September 30, 2020, goodwill and other intangible assets totaled $350.0 million compared to $351.7 million at June 30, 2020, and $104.1 million at September 30, 2019, with the increase attributable to the UCFC merger.
Total deposits at September 30, 2020, were $5.80 billion compared with $5.76 billion at June 30, 2020, and $2.76 billion at September 30, 2019. At September 30, 2020, total deposits grew $3.04 billion, or 110% from a year ago, including $2.08 billion from the UCFC merger and $0.96 billion organically.
Total stockholders’ equity was $959.0 million at September 30, 2020, compared to $941.0 million at June 30, 2020, and $418.0 million at September 30, 2019. The increase in stockholders’ equity from the prior year was due to net earnings and the UCFC merger, offset partially by the Company’s repurchase of 430,000 common shares for $10.1 million during the first quarter of 2020. At September 30, 2020, 570,000 common shares remained available for repurchase under the Company’s existing repurchase program.
Capital Issuance
On September 30, 2020, the Company completed the issuance of $50 million aggregate principal amount fixed-to-floating rate subordinated notes due 2030 (the “Notes”) in a private offering exempt from the registration requirements under the Securities Act of 1933, as amended. The Notes carry a fixed rate of 4.00% for five years then a floating rate equal to the 3-month SOFR rate plus 388.5 basis points. The Company may, at its option, beginning September 30, 2025, redeem the Notes, in whole or in part, from time to time, subject to certain conditions. The net proceeds from the sale of the Notes are approximately $48.7 million, after deducting the estimated offering expenses. The Company intends to use the net proceeds from the offering of the Notes for general corporate purposes.
“We are proud of our successful capital issuance at the lowest rate this year for a BBB- Kroll-rated subordinated debt offering by a bank holding company,” said Paul D. Nungester, CFO of Premier. “This enhancement to total capital at an efficient cost improves the Company’s ability to serve as a source of strength for the bank during the current economic downturn.”
Dividend to be paid November 20
The Board of Directors declared a quarterly cash dividend of $0.22 per common share payable November 20, 2020, to shareholders of record at the close of business on November 13, 2020. The dividend represents an annual dividend of 4.89 percent based on the Premier common stock closing price on October 19, 2020. Premier has approximately 37,297,217 common shares outstanding.
Conference call
Premier Financial Corp. will host a conference call at 11:00 a.m. ET on Wednesday, October 21, 2020, to discuss the earnings results and business trends. The conference call may be accessed by calling 1-877-444-1726. Internet access to the call is also available (in listen-only mode) at the following URL: https://services.choruscall.com/links/pfc201021.html. The replay of the conference call will be available at www.PremierFinCorp.com until October 20, 2021, at 9:00 a.m. ET.
About Premier Financial Corp.
Premier Financial Corp. (Nasdaq: PFC), headquartered in Defiance, Ohio, is the holding company for Premier Bank and First Insurance Group. Premier Bank, headquartered in Youngstown, Ohio, operates 78 branches, 12 loan offices and 3 wealth offices in Ohio, Michigan, Indiana, Pennsylvania and West Virginia (West Virginia office operates as “Home Savings Bank”). First Insurance Group is a full-service insurance agency with ten offices in Ohio including James & Sons Insurance in Youngstown, Ohio. For more information, visit the company’s websites at PremierFinCorp.com.
Financial Statements and Highlights Follow-
Safe Harbor Statement
This news release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21 B of the Securities Exchange Act of 1934, as amended. Those statements may include, but are not limited to, all statements regarding intent, beliefs, expectations, projections, forecasts and plans of Premier Financial Corp. and its management, and specifically include statements regarding: changes in economic conditions; the nature, extent and timing of governmental actions and reforms; future movements of interest rates; the ability to benefit from a changing interest rate environment; the production levels of mortgage loan generation; the ability to continue to grow loans and deposits; the ability to sustain credit quality ratios at current or improved levels; continued strength in the market area for Premier Bank; the ability to sell real estate owned properties; and the ability to grow in existing and adjacent markets. These forward-looking statements involve numerous risks and uncertainties, including: impacts from the novel coronavirus (COVID-19) pandemic on our business, operations, customers and capital position; higher default rates on loans made to our customers related to COVID-19 and its impact on our customers’ operations and financial condition; the impact of COVID-19 on local, national and global economic conditions; unexpected changes in interest rates or disruptions in the mortgage market related to COVID-19 or responses to the health crisis; the effects of various governmental responses to the COVID-19 pandemic; those inherent in general and local banking, insurance and mortgage conditions; competitive factors specific to markets in which Premier Financial Corp. and its subsidiaries operate; future interest rate levels; legislative and regulatory decisions or capital market conditions; and other risks and uncertainties detailed from time to time in our Securities and Exchange Commission (SEC) filings, including in our Annual Report on Form 10-K for the year ended December 31, 2019 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2020. One or more of these factors have affected or could in the future affect Premier’s business and financial results in future periods and could cause actual results to differ materially from plans and projections. Therefore, there can be no assurances that the forward-looking statements included in this news release will prove to be accurate. In light of the significant uncertainties in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by Premier or any other persons, that our objectives and plans will be achieved. All forward-looking statements made in this news release are based on information presently available to the management of Premier and speak only as of the date on which they are made. We assume no obligation to update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required by law. As required by U.S. GAAP, Premier will evaluate the impact of subsequent events through the issuance date of its September 30, 2020, consolidated financial statements as part of its Quarterly Report on Form 10-Q to be filed with the SEC. Accordingly, subsequent events could occur that may cause Premier to update its critical accounting estimates and to revise its financial information from that which is contained in this news release.
Non-GAAP Reporting Measures
We believe that net income, as defined by U.S. GAAP, is the most appropriate earnings measurement. However, we consider core net income and core pre-tax pre-provision income to be useful supplemental measures of our operating performance. We define core net income as net income excluding the after-tax impact of acquisition related charges. We define core pre-tax pre-provision income as pre-tax pre-provision income excluding the pre-tax impact of acquisition related charges. We believe that these metrics are useful supplemental measures of operating performance because investors and equity analysts may use these measures to compare the operating performance of the Company between periods or as compared to other financial institutions or other companies on a consistent basis without having to account for one-time acquisition related charges. Our supplemental reporting measures and similarly entitled financial measures are widely used by investors, equity and debt analysts and ratings agencies in the valuation, comparison, rating and investment recommendations of companies. Our management uses these financial measures to facilitate internal and external comparisons to historical operating results and in making operating decisions. Additionally, they are utilized by the Board of Directors to evaluate management. The supplemental reporting measures do not represent net income or cash flow provided from operating activities as determined in accordance with U.S. GAAP and should not be considered as alternative measures of profitability or liquidity. Finally, the supplemental reporting measures, as defined by us, may not be comparable to similarly entitled items reported by other financial institutions or other companies. Please see the exhibits for reconciliations of our supplemental reporting measures.
Consolidated Balance Sheets (Unaudited) |
|||||||
| Premier Financial Corp. | |||||||
September 30, |
|
December 31, |
|||||
| (in thousands) | 2020 |
|
2019 |
||||
| Assets | |||||||
| Cash and cash equivalents | |||||||
| Cash and amounts due from depository institutions | $ |
44,273 |
|
$ |
46,254 |
|
|
| Interest-bearing deposits |
|
58,800 |
|
|
85,000 |
|
|
|
103,073 |
|
|
131,254 |
|
||
| Available-for sale, carried at fair value |
|
578,224 |
|
|
283,448 |
|
|
| Trading securities, carried at fair value |
|
1,014 |
|
|
- |
|
|
| Securities investments |
|
579,238 |
|
|
283,448 |
|
|
| Loans |
|
5,470,548 |
|
|
2,777,564 |
|
|
| Allowance for credit losses - loans |
|
(88,917 |
) |
|
(31,243 |
) |
|
| Loans, net |
|
5,381,631 |
|
|
2,746,321 |
|
|
| Loans held for sale |
|
208,054 |
|
|
18,008 |
|
|
| Mortgage servicing rights |
|
13,477 |
|
|
10,267 |
|
|
| Accrued interest receivable |
|
28,834 |
|
|
10,244 |
|
|
| Federal Home Loan Bank stock |
|
23,492 |
|
|
11,915 |
|
|
| Bank Owned Life Insurance |
|
143,939 |
|
|
75,544 |
|
|
| Office properties and equipment |
|
58,817 |
|
|
39,563 |
|
|
| Real estate and other assets held for sale |
|
521 |
|
|
100 |
|
|
| Goodwill |
|
317,948 |
|
|
100,069 |
|
|
| Core deposit and other intangibles |
|
32,005 |
|
|
3,772 |
|
|
| Other assets |
|
83,924 |
|
|
38,487 |
|
|
| Total Assets | $ |
6,974,953 |
|
$ |
3,468,992 |
|
|
| Liabilities and Stockholders’ Equity | |||||||
| Non-interest-bearing deposits | $ |
1,436,807 |
|
$ |
630,359 |
|
|
| Interest-bearing deposits |
|
4,358,950 |
|
|
2,239,966 |
|
|
| Total deposits |
|
5,795,757 |
|
|
2,870,325 |
|
|
| Advances from FHLB and PPPLF |
|
30,000 |
|
|
85,063 |
|
|
| Notes payable and other interest-bearing liabilities |
|
- |
|
|
2,999 |
|
|
| Subordinated debentures |
|
84,818 |
|
|
36,083 |
|
|
| Advance payments by borrowers for tax and insurance |
|
18,985 |
|
|
5,491 |
|
|
| Reserve for credit losses - unfunded commitments |
|
5,955 |
|
|
571 |
|
|
| Other liabilities |
|
80,413 |
|
|
42,293 |
|
|
| Total Liabilities |
|
6,015,928 |
|
|
3,042,825 |
|
|
| Stockholders’ Equity | |||||||
| Preferred stock |
|
- |
|
|
- |
|
|
| Common stock, net |
|
306 |
|
|
127 |
|
|
| Additional paid-in-capital |
|
689,736 |
|
|
161,955 |
|
|
| Accumulated other comprehensive income (loss) |
|
13,976 |
|
|
4,595 |
|
|
| Retained earnings |
|
333,772 |
|
|
329,175 |
|
|
| Treasury stock, at cost |
|
(78,765 |
) |
|
(69,685 |
) |
|
| Total stockholders’ equity |
|
959,025 |
|
|
426,167 |
|
|
| Total Liabilities and Stockholders’ Equity | $ |
6,974,953 |
|
$ |
3,468,992 |
|
|
| Consolidated Statements of Income (Unaudited) | ||||||||||||||
| Premier Financial Corp. | ||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||
September 30, |
|
September 30, |
||||||||||||
| (in thousands, except per share amounts) | 2020 |
|
2019 |
|
2020 |
|
2019 |
|||||||
| Interest Income: | ||||||||||||||
| Loans | $ |
57,134 |
|
$ |
33,284 |
|
$ |
167,390 |
$ |
97,158 |
|
|||
| Investment securities |
|
2,848 |
|
|
1,952 |
|
|
8,489 |
|
6,295 |
|
|||
| Interest-bearing deposits |
|
82 |
|
|
312 |
|
|
391 |
|
857 |
|
|||
| FHLB stock dividends |
|
95 |
|
|
135 |
|
|
861 |
|
533 |
|
|||
| Total interest income |
|
60,159 |
|
|
35,683 |
|
|
177,131 |
|
104,843 |
|
|||
| Interest Expense: | ||||||||||||||
| Deposits |
|
6,555 |
|
|
6,029 |
|
|
21,761 |
|
16,615 |
|
|||
| FHLB advances and other |
|
168 |
|
|
431 |
|
|
1,690 |
|
1,011 |
|
|||
| Subordinated debentures |
|
158 |
|
|
329 |
|
|
610 |
|
1,043 |
|
|||
| Notes Payable |
|
7 |
|
|
2 |
|
|
32 |
|
23 |
|
|||
| Total interest expense |
|
6,888 |
|
|
6,791 |
|
|
24,093 |
|
18,692 |
|
|||
| Net interest income |
|
53,271 |
|
|
28,892 |
|
|
153,038 |
|
86,151 |
|
|||
| Provision for credit losses - loans |
|
3,658 |
|
|
1,327 |
|
|
49,312 |
|
1,821 |
|
|||
| Provision (benefit) for credit losses - unfunded commitments |
|
(864 |
) |
|
(62 |
) |
|
1,702 |
|
(60 |
) |
|||
| Total provision for credit losses |
|
2,794 |
|
|
1,265 |
|
|
51,014 |
|
1,761 |
|
|||
| Net interest income after provision for loan losses |
|
50,477 |
|
|
27,627 |
|
|
102,024 |
|
84,390 |
|
|||
| Non-interest Income: | ||||||||||||||
| Service fees and other charges |
|
4,805 |
|
|
4,027 |
|
|
15,601 |
|
10,335 |
|
|||
| Mortgage banking income |
|
12,047 |
|
|
2,822 |
|
|
22,763 |
|
6,800 |
|
|||
| Gain on sale of non-mortgage loans |
|
- |
|
|
105 |
|
|
234 |
|
215 |
|
|||
| Gain (loss) on sale of available for sale securities |
|
1,466 |
|
|
11 |
|
|
1,464 |
|
11 |
|
|||
| Gain (loss) on trading securities |
|
14 |
|
|
- |
|
|
14 |
|
- |
|
|||
| Insurance commissions |
|
3,715 |
|
|
3,263 |
|
|
12,875 |
|
10,994 |
|
|||
| Wealth management income |
|
1,458 |
|
|
705 |
|
|
4,351 |
|
2,063 |
|
|||
| Income from Bank Owned Life Insurance |
|
841 |
|
|
783 |
|
|
2,460 |
|
1,702 |
|
|||
| Other non-interest income |
|
654 |
|
|
126 |
|
|
2,251 |
|
1,021 |
|
|||
| Total Non-interest Income |
|
25,000 |
|
|
11,842 |
|
|
62,013 |
|
33,141 |
|
|||
| Non-interest Expense: | ||||||||||||||
| Compensation and benefits |
|
20,172 |
|
|
14,061 |
|
|
57,331 |
|
42,544 |
|
|||
| Occupancy |
|
3,989 |
|
|
2,206 |
|
|
11,848 |
|
6,751 |
|
|||
| FDIC insurance premium |
|
1,469 |
|
|
(255 |
) |
|
2,372 |
|
276 |
|
|||
| Financial institutions tax |
|
1,116 |
|
|
555 |
|
|
3,066 |
|
1,667 |
|
|||
| Data processing |
|
4,289 |
|
|
1,728 |
|
|
11,135 |
|
6,292 |
|
|||
| Amortization of intangibles |
|
1,726 |
|
|
264 |
|
|
4,781 |
|
839 |
|
|||
| Acquisition related charges |
|
3,711 |
|
|
540 |
|
|
17,295 |
|
540 |
|
|||
| Other non-interest expense |
|
7,091 |
|
|
4,166 |
|
|
16,028 |
|
13,455 |
|
|||
| Total Non-interest Expense |
|
43,563 |
|
|
23,265 |
|
|
123,856 |
|
72,364 |
|
|||
| Income before income taxes |
|
31,914 |
|
|
16,204 |
|
|
40,181 |
|
45,167 |
|
|||
| Income tax expense |
|
6,259 |
|
|
3,033 |
|
|
7,951 |
|
8,315 |
|
|||
| Net Income | $ |
25,655 |
|
$ |
13,171 |
|
$ |
32,230 |
$ |
36,852 |
|
|||
| Earnings per common share: | ||||||||||||||
| Basic | $ |
0.69 |
|
$ |
0.67 |
|
$ |
0.91 |
$ |
1.86 |
|
|||
| Diluted | $ |
0.69 |
|
$ |
0.66 |
|
$ |
0.91 |
$ |
1.85 |
|
|||
| Average Shares Outstanding: | ||||||||||||||
| Basic |
|
37,297 |
|
|
19,790 |
|
|
35,423 |
|
19,862 |
|
|||
| Diluted |
|
37,334 |
|
|
19,875 |
|
|
35,482 |
|
19,943 |
|
|||
| Financial Summary and Comparison (Unaudited) | |||||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||
September 30, |
|
September 30, |
|||||||||||||||||||
| (dollars in thousands, except per share data) | 2020 |
|
2019 |
|
% change |
|
2020 |
|
2019 |
|
% change |
||||||||||
| Summary of Operations | |||||||||||||||||||||
| Tax-equivalent interest income (2) | $ |
60,418 |
|
$ |
35,922 |
|
68.2 |
% |
$ |
177,898 |
|
$ |
105,578 |
|
68.5 |
% |
|||||
| Interest expense |
|
6,888 |
|
|
6,791 |
|
1.4 |
|
|
24,093 |
|
|
18,692 |
|
28.9 |
|
|||||
| Tax-equivalent net interest income (2) |
|
53,530 |
|
|
29,131 |
|
83.8 |
|
|
153,805 |
|
|
86,886 |
|
77.0 |
|
|||||
| Provision for credit losses |
|
2,794 |
|
|
1,265 |
|
120.9 |
|
|
51,014 |
|
|
1,761 |
|
2,796.9 |
|
|||||
| Core provision for credit losses (4) |
|
2,794 |
|
|
1,265 |
|
120.9 |
|
|
22,089 |
|
|
1,761 |
|
1,154.3 |
|
|||||
| Investment securities gains (losses) |
|
1,480 |
|
|
11 |
|
NM |
|
|
1,478 |
|
|
11 |
|
NM |
|
|||||
| Non-interest income (excluding securities gains/losses) |
|
23,520 |
|
|
11,831 |
|
98.8 |
|
|
60,535 |
|
|
33,130 |
|
82.7 |
|
|||||
| Non-interest expense |
|
43,563 |
|
|
23,265 |
|
87.2 |
|
|
123,856 |
|
|
72,364 |
|
71.2 |
|
|||||
| Core non-interest expense (4) |
|
38,445 |
|
|
22,724 |
|
69.2 |
|
|
69,269 |
|
|
71,824 |
|
(3.6 |
) |
|||||
| Income tax expense |
|
6,259 |
|
|
3,033 |
|
106.4 |
|
|
7,951 |
|
|
8,315 |
|
(4.4 |
) |
|||||
| Net income |
|
25,655 |
|
|
13,171 |
|
94.8 |
|
|
32,230 |
|
|
36,852 |
|
(12.5 |
) |
|||||
| Core net income (4) |
|
28,587 |
|
|
13,598 |
|
110.2 |
|
|
36,057 |
|
|
37,279 |
|
(3.3 |
) |
|||||
| Tax equivalent adjustment (2) |
|
259 |
|
|
239 |
|
8.4 |
|
|
767 |
|
|
735 |
|
4.4 |
|
|||||
| At Period End | |||||||||||||||||||||
| Assets |
|
6,974,953 |
|
|
3,350,724 |
|
108.2 |
|
|||||||||||||
| Earning assets |
|
6,340,132 |
|
|
3,045,659 |
|
108.2 |
|
|||||||||||||
| Loans |
|
5,470,548 |
|
|
2,665,300 |
|
105.3 |
|
|||||||||||||
| Allowance for credit losses - loans |
|
88,917 |
|
|
30,250 |
|
193.9 |
|
|||||||||||||
| Deposits |
|
5,795,757 |
|
|
2,760,615 |
|
109.9 |
|
|||||||||||||
| Stockholders’ equity |
|
959,025 |
|
|
418,046 |
|
129.4 |
|
|||||||||||||
| Average Balances | |||||||||||||||||||||
| Assets |
|
6,935,783 |
|
|
3,303,013 |
|
110.0 |
|
|
6,437,886 |
|
|
3,236,674 |
|
98.9 |
|
|||||
| Earning assets |
|
6,211,267 |
|
|
2,985,498 |
|
108.0 |
|
|
5,787,134 |
|
|
2,923,809 |
|
97.9 |
|
|||||
| Loans |
|
5,555,621 |
|
|
2,624,314 |
|
111.7 |
|
|
5,095,167 |
|
|
2,567,646 |
|
98.4 |
|
|||||
| Deposits and interest-bearing liabilities |
|
5,901,652 |
|
|
2,843,079 |
|
107.6 |
|
|
5,457,179 |
|
|
2,788,974 |
|
95.7 |
|
|||||
| Deposits |
|
5,738,006 |
|
|
2,718,632 |
|
111.1 |
|
|
5,162,952 |
|
|
2,679,616 |
|
92.7 |
|
|||||
| Stockholders’ equity |
|
927,506 |
|
|
411,041 |
|
125.6 |
|
|
881,932 |
|
|
401,597 |
|
119.6 |
|
|||||
| Stockholders’ equity / assets |
|
13.37 |
% |
|
12.44 |
% |
7.5 |
|
|
13.70 |
% |
|
12.41 |
% |
10.4 |
|
|||||
| Per Common Share Data | |||||||||||||||||||||
| Net Income (Loss) | |||||||||||||||||||||
| Basic | $ |
0.69 |
|
$ |
0.67 |
|
3.0 |
|
$ |
0.91 |
|
$ |
1.86 |
|
(51.1 |
) |
|||||
| Diluted |
|
0.69 |
|
|
0.66 |
|
4.5 |
|
|
0.91 |
|
|
1.85 |
|
(50.8 |
) |
|||||
| Core diluted (4) |
|
0.77 |
|
|
0.68 |
|
13.2 |
|
$ |
1.88 |
|
|
1.87 |
|
0.5 |
|
|||||
| Dividends |
|
0.22 |
|
|
0.19 |
|
15.8 |
|
|
0.66 |
|
|
0.57 |
|
15.8 |
|
|||||
| Market Value: | |||||||||||||||||||||
| High | $ |
21.24 |
|
$ |
29.44 |
|
(27.9 |
) |
$ |
32.05 |
|
$ |
31.30 |
|
2.4 |
|
|||||
| Low |
|
14.74 |
|
|
25.50 |
|
(42.2 |
) |
|
10.98 |
|
|
24.12 |
|
(54.5 |
) |
|||||
| Close |
|
15.58 |
|
|
28.97 |
|
(46.2 |
) |
|
15.58 |
|
|
28.97 |
|
(46.2 |
) |
|||||
| Common Book Value |
|
25.71 |
|
|
21.19 |
|
21.3 |
|
|
25.71 |
|
|
21.19 |
|
21.3 |
|
|||||
| Tangible Common Book Value (1) |
|
16.33 |
|
|
15.91 |
|
2.6 |
|
|
16.33 |
|
|
15.91 |
|
2.6 |
|
|||||
| Shares outstanding, end of period (000s) |
|
37,297 |
|
|
19,729 |
|
89.0 |
|
|
37,297 |
|
|
19,729 |
|
89.0 |
|
|||||
| Performance Ratios (annualized) | |||||||||||||||||||||
| Tax-equivalent net interest margin (2) |
|
3.47 |
% |
|
3.88 |
% |
(10.6 |
) |
|
3.55 |
% |
|
3.98 |
% |
(10.8 |
) |
|||||
| Return on average assets |
|
1.49 |
% |
|
1.58 |
% |
(5.8 |
) |
|
0.67 |
% |
|
1.52 |
% |
(56.0 |
) |
|||||
| Core return on average assets (4) |
|
1.64 |
% |
|
1.63 |
% |
0.4 |
|
|
0.75 |
% |
|
1.54 |
% |
(51.6 |
) |
|||||
| Return on average equity |
|
11.12 |
% |
|
12.71 |
% |
(12.5 |
) |
|
4.88 |
% |
|
12.27 |
% |
(60.2 |
) |
|||||
| Core return on average equity (4) |
|
12.26 |
% |
|
13.12 |
% |
(6.6 |
) |
|
5.46 |
% |
|
12.44 |
% |
(56.1 |
) |
|||||
| Efficiency ratio (3) |
|
56.54 |
% |
|
56.79 |
% |
(0.4 |
) |
|
57.78 |
% |
|
60.30 |
% |
(4.2 |
) |
|||||
| Core efficiency ratio (4) |
|
49.90 |
% |
|
55.48 |
% |
(10.1 |
) |
|
49.06 |
% |
|
59.85 |
% |
(18.0 |
) |
|||||
| Effective tax rate |
|
19.61 |
% |
|
18.72 |
% |
4.8 |
|
|
19.79 |
% |
|
18.41 |
% |
7.5 |
|
|||||
| Dividend payout ratio (core) |
|
28.57 |
% |
|
27.94 |
% |
2.3 |
|
|
35.11 |
% |
|
30.48 |
% |
15.2 |
|
|||||
| Note: 2020 current quarter and year-to-date results include three and five months of operations from UCFC, respectively, compared to none for comparable periods in 2019. | |||||||
| (1) Tangible common book value = total stockholders' equity less the sum of goodwill, core deposit and other intangibles, and preferred stock divided by shares outstanding at the end of the period. | |||||||
| (2) Interest income on tax-exempt securities and loans has been adjusted to a tax-equivalent basis using the statutory federal income tax rate of 21%. | |||||||
| (3) Efficiency ratio = Non-interest expense divided by sum of tax-equivalent net interest income plus non-interest income, excluding securities gains or losses, net. | |||||||
| (4) Core items exclude the impact of acquisition related provision ("CECL double-dip") and other charges. See non-GAAP reconciliations. | |||||||
| NM Percentage change not meaningful | |||||||
| Premier Financial Corp. | |||||||||||||||
| (dollars in thousands) | |||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
September 30, |
|
September 30, |
|||||||||||||
| Mortgage Banking | 2020 |
|
2019 |
|
2020 |
|
2019 |
||||||||
| Revenue from sales and servicing of mortgage loans: | |||||||||||||||
| Gain from sale of mortgage loans | $ |
13,781 |
|
$ |
2,596 |
|
$ |
30,213 |
|
$ |
5,672 |
|
|||
| Mortgage loan servicing revenue (expense): | |||||||||||||||
| Mortgage loan servicing revenue |
|
1,898 |
|
|
960 |
|
|
5,379 |
|
|
2,842 |
|
|||
| Amortization of mortgage servicing rights |
|
(1,959 |
) |
|
(579 |
) |
|
(5,302 |
) |
|
(1,256 |
) |
|||
| Mortgage servicing rights valuation adjustments |
|
(1,673 |
) |
|
(155 |
) |
|
(7,527 |
) |
|
(458 |
) |
|||
|
(1,734 |
) |
|
226 |
|
|
(7,450 |
) |
|
1,128 |
|
||||
| Total revenue from sale and servicing of mortgage loans | $ |
12,047 |
|
$ |
2,822 |
|
$ |
22,763 |
|
$ |
6,800 |
|
|||
| Mortgage servicing rights: | |||||||||||||||
| Balance at beginning of period | $ |
21,034 |
|
$ |
10,458 |
|
$ |
10,801 |
|
$ |
10,419 |
|
|||
| Loans sold, servicing retained |
|
2,463 |
|
|
738 |
|
|
6,292 |
|
|
1,454 |
|
|||
| Mortgage servicing rights acquired |
|
- |
|
|
- |
|
|
9,747 |
|
|
- |
|
|||
| Amortization |
|
(1,959 |
) |
|
(579 |
) |
|
(5,302 |
) |
|
(1,256 |
) |
|||
| Carrying value before valuation allowance at end of period |
|
21,538 |
|
|
10,617 |
|
|
21,538 |
|
|
10,617 |
|
|||
| Valuation allowance: | |||||||||||||||
| Balance at beginning of period |
|
(6,388 |
) |
|
(603 |
) |
|
(534 |
) |
|
(300 |
) |
|||
| Impairment recovery (charges) |
|
(1,673 |
) |
|
(155 |
) |
|
(7,527 |
) |
|
(458 |
) |
|||
| Balance at end of period |
|
(8,061 |
) |
|
(758 |
) |
|
(8,061 |
) |
|
(758 |
) |
|||
| Net carrying value at end of period | $ |
13,477 |
|
$ |
9,859 |
|
$ |
13,477 |
|
$ |
9,859 |
|
|||
| Goodwill and Purchase Price Accounting | |||||||||||||||
| Deal Value: | |||||||||||||||
| Shares issued (000s) |
|
17,926 |
|
||||||||||||
| 1/31/20 Price | $ |
29.39 |
|
||||||||||||
| Stock value |
|
526,850 |
|
||||||||||||
| Fair value of options exchanged |
|
461 |
|
||||||||||||
| Cash in lieu of fractional shares |
|
132 |
|
||||||||||||
| Total value | $ |
527,443 |
|
||||||||||||
| Allocation: | |||||||||||||||
| Cash and cash equivalents | $ |
52,580 |
|
||||||||||||
| Securities available-for sale |
|
262,753 |
|
(1) |
|||||||||||
| Net loans, including loans held for sale and allowance |
|
2,340,701 |
|
(2) |
|||||||||||
| Federal Home Loan Bank stock |
|
12,753 |
|
||||||||||||
| Office properties and equipment |
|
20,253 |
|
(3) |
|||||||||||
| Core deposit and other intangibles |
|
33,014 |
|
(4) |
|||||||||||
| Bank Owned Life Insurance |
|
65,934 |
|
||||||||||||
| Mortgage servicing rights |
|
9,747 |
|
(5) |
|||||||||||
| Other assets |
|
35,423 |
|
||||||||||||
| Non-interest-bearing deposits |
|
(430,921 |
) |
||||||||||||
| Interest-bearing deposits |
|
(1,651,669 |
) |
(6) |
|||||||||||
| Advances from Federal Home Loan Bank |
|
(381,000 |
) |
||||||||||||
| Other liabilities |
|
(60,004 |
) |
||||||||||||
| Net assets |
|
309,564 |
|
||||||||||||
| Goodwill |
|
217,879 |
|
||||||||||||
| Total value | $ |
527,443 |
|
||||||||||||
| Note: 2020 current quarter and year-to-date results include three and eight months of operations from UCFC, respectively, compared to none for comparable periods in 2019. | |||||
| (1) Includes $13.8 million of accumulated losses to be amortized against interest income over ~7 years. | |||||
| (2) Includes $27.2 million non-PCD credit mark down to be accreted into interest income over ~5 years, $8.8 million total rate mark up to be amortized against interest income over ~5 years, $19.1 million elimination of allowance and $7.7 million PCD credit mark addition to allowance. | |||||
| (3) Includes $2.1 million mark down that reduces future depreciation. | |||||
| (4) Includes $29.3 million of core deposit intangible to be amortized to expense using sum-of-the-years digits over 10 years and $3.7 million of insurance/trust/wealth intangibles to be amortized to expense over ~10 years. | |||||
| (5) Includes $3.0 million mark up to be amortized against mortgage banking income over ~8.5 years. | |||||
| (6) Includes $7.1 million rate mark up on time-based deposits to be accreted against interest expense over ~2 years based on maturities. | |||||
| Yield Analysis | |||||||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||||||
Three Months Ended September 30, |
|||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||
2020 |
|
|
|
2019 |
|||||||||||||||||||
Average |
|
|
|
Yield |
|
|
|
Average |
|
|
|
Yield |
|||||||||||
Balance |
|
Interest(1) |
|
Rate(2) |
|
|
|
Balance |
|
Interest(1) |
|
Rate(2) |
|||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Loans receivable | $ |
5,555,621 |
$ |
57,158 |
4.14 |
% |
$ |
2,624,314 |
$ |
33,306 |
5.04 |
% |
|||||||||||
| Securities |
|
552,458 |
|
3,083 |
2.24 |
% |
(3) |
|
293,876 |
|
2,169 |
2.99 |
% |
(3) |
|||||||||
| Interest Bearing Deposits |
|
65,551 |
|
82 |
0.50 |
% |
|
55,393 |
|
312 |
2.23 |
% |
|||||||||||
| FHLB stock |
|
37,637 |
|
95 |
1.02 |
% |
|
11,915 |
|
135 |
4.50 |
% |
|||||||||||
| Total interest-earning assets |
|
6,211,267 |
|
60,418 |
3.91 |
% |
|
2,985,498 |
|
35,922 |
4.78 |
% |
|||||||||||
| Non-interest-earning assets |
|
724,516 |
|
317,515 |
|||||||||||||||||||
| Total assets | $ |
6,935,783 |
$ |
3,303,013 |
|||||||||||||||||||
| Deposits and Interest-bearing liabilities: | |||||||||||||||||||||||
| Interest bearing deposits | $ |
4,285,287 |
$ |
6,555 |
0.62 |
% |
$ |
2,129,306 |
$ |
6,029 |
1.12 |
% |
|||||||||||
| FHLB advances and other |
|
120,417 |
|
168 |
0.56 |
% |
|
85,339 |
|
431 |
2.00 |
% |
|||||||||||
| Subordinated debentures |
|
36,613 |
|
158 |
1.74 |
% |
|
36,083 |
|
329 |
3.62 |
% |
|||||||||||
| Notes payable |
|
6,616 |
|
7 |
0.43 |
% |
|
3,025 |
|
2 |
0.26 |
% |
|||||||||||
| Total interest-bearing liabilities |
|
4,448,933 |
|
6,888 |
0.62 |
% |
|
2,253,753 |
|
6,791 |
1.20 |
% |
|||||||||||
| Non-interest bearing deposits |
|
1,452,719 |
|
- |
- |
|
|
589,326 |
|
- |
- |
|
|||||||||||
| Total including non-interest-bearing deposits |
|
5,901,652 |
|
6,888 |
0.47 |
% |
|
2,843,079 |
|
6,791 |
0.95 |
% |
|||||||||||
| Other non-interest-bearing liabilities |
|
106,625 |
|
48,893 |
|||||||||||||||||||
| Total liabilities |
|
6,008,277 |
|
2,891,972 |
|||||||||||||||||||
| Stockholders' equity |
|
927,506 |
|
411,041 |
|||||||||||||||||||
| Total liabilities and stockholders' equity | $ |
6,935,783 |
$ |
3,303,013 |
|||||||||||||||||||
| Net interest income; interest rate spread | $ |
53,530 |
3.29 |
% |
$ |
29,131 |
3.58 |
% |
|||||||||||||||
| Net interest margin (4) | 3.47 |
% |
3.88 |
% |
|||||||||||||||||||
| Average interest-earning assets to average interest bearing liabilities | 140 |
% |
132 |
% |
|||||||||||||||||||
Nine Months Ended September 30, |
|||||||||||||||||||||||
2020 |
|
|
|
2019 |
|||||||||||||||||||
Average |
|
|
|
Yield |
|
|
|
Average |
|
|
|
Yield |
|||||||||||
Balance |
|
Interest(1) |
|
Rate(2) |
|
|
|
Balance |
|
Interest(1) |
|
Rate(2) |
|||||||||||
| Interest-earning assets: | |||||||||||||||||||||||
| Loans receivable | $ |
5,095,167 |
$ |
167,463 |
4.38 |
% |
$ |
2,567,646 |
$ |
97,227 |
5.06 |
% |
|||||||||||
| Securities |
|
514,979 |
|
9,183 |
2.38 |
% |
(3) |
|
296,312 |
|
6,961 |
3.14 |
% |
(3) |
|||||||||
| Interest Bearing Deposits |
|
131,384 |
|
391 |
0.40 |
% |
|
47,360 |
|
857 |
2.42 |
% |
|||||||||||
| FHLB stock |
|
45,604 |
|
861 |
2.52 |
% |
|
12,491 |
|
533 |
5.71 |
% |
|||||||||||
| Total interest-earning assets |
|
5,787,134 |
|
177,898 |
4.09 |
% |
|
2,923,809 |
|
105,578 |
4.83 |
% |
|||||||||||
| Non-interest-earning assets |
|
650,752 |
|
312,865 |
|||||||||||||||||||
| Total assets | $ |
6,437,886 |
$ |
3,236,674 |
|||||||||||||||||||
| Deposits and Interest-bearing liabilities: | |||||||||||||||||||||||
| Interest bearing deposits | $ |
3,929,881 |
$ |
21,761 |
0.74 |
% |
$ |
2,094,693 |
$ |
16,615 |
1.06 |
% |
|||||||||||
| FHLB advances and other |
|
249,889 |
|
1,690 |
0.90 |
% |
|
68,920 |
|
1,011 |
1.96 |
% |
|||||||||||
| Subordinated debentures |
|
36,261 |
|
610 |
2.24 |
% |
|
36,083 |
|
1,043 |
3.86 |
% |
|||||||||||
| Notes payable |
|
8,077 |
|
32 |
0.53 |
% |
|
4,355 |
|
23 |
0.71 |
% |
|||||||||||
| Total interest-bearing liabilities |
|
4,224,108 |
|
24,093 |
0.76 |
% |
|
2,204,051 |
|
18,692 |
1.13 |
% |
|||||||||||
| Non-interest bearing deposits |
|
1,233,071 |
|
- |
- |
|
|
584,923 |
|
- |
- |
|
|||||||||||
| Total including non-interest-bearing deposits |
|
5,457,179 |
|
24,093 |
0.59 |
% |
|
2,788,974 |
|
18,692 |
0.90 |
% |
|||||||||||
| Other non-interest-bearing liabilities |
|
98,775 |
|
46,103 |
|||||||||||||||||||
| Total liabilities |
|
5,555,954 |
|
2,835,077 |
|||||||||||||||||||
| Stockholders' equity |
|
881,932 |
|
401,597 |
|||||||||||||||||||
| Total liabilities and stockholders' equity | $ |
6,437,886 |
$ |
3,236,674 |
|||||||||||||||||||
| Net interest income; interest rate spread | $ |
153,805 |
3.33 |
% |
$ |
86,886 |
3.93 |
% |
|||||||||||||||
| Net interest margin (4) | 3.55 |
% |
3.98 |
% |
|||||||||||||||||||
| Average interest-earning assets to average interest bearing liabilities | 137 |
% |
133 |
% |
|||||||||||||||||||
| Note: 2020 current quarter and year-to-date results include three and five months of operations from UCFC, respectively, compared to none for comparable periods in 2019. | |||||||||||
| (1) Interest on certain tax exempt loans and securities is not taxable for Federal income tax purposes. In order to compare the tax-exempt yields on these assets to taxable yields, the interest earned on these assets is adjusted to a pre-tax equivalent amount based on the marginal corporate federal income tax rate of 21%. | |||||||||||
| (2) Annualized. | |||||||||||
| (3) Securities yield = annualized interest income divided by the average balance of securities, excluding average unrealized gains/losses. | |||||||||||
| (4) Net interest margin is tax equivalent net interest income divided by average interest-earning assets. | |||||||||||
| Selected Quarterly Information | |||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||
| (dollars in thousands, except per share data) | 3rd Qtr 2020 |
2nd Qtr 2020 |
1st Qtr 2020 |
4th Qtr 2019 |
3rd Qtr 2019 |
||||||||||||||
| Summary of Operations | |||||||||||||||||||
| Tax-equivalent interest income (1) | $ |
60,418 |
|
$ |
62,705 |
|
$ |
54,773 |
|
$ |
36,473 |
|
$ |
35,922 |
|
||||
| Interest expense |
|
6,888 |
|
|
8,145 |
|
|
9,059 |
|
|
6,743 |
|
|
6,791 |
|
||||
| Tax-equivalent net interest income (1) |
|
53,530 |
|
|
54,560 |
|
|
45,714 |
|
|
29,730 |
|
|
29,131 |
|
||||
| Provision for credit losses |
|
2,794 |
|
|
2,975 |
|
|
45,244 |
|
|
1,123 |
|
|
1,266 |
|
||||
| Core provision for credit losses (3) |
|
2,794 |
|
|
2,975 |
|
|
19,295 |
|
|
1,123 |
|
|
1,266 |
|
||||
| Investment securities gains (losses) |
|
1,480 |
|
|
(2 |
) |
|
- |
|
|
13 |
|
|
11 |
|
||||
| Non-interest income (excluding securities gains/losses) |
|
23,520 |
|
|
23,017 |
|
|
13,999 |
|
|
11,803 |
|
|
11,831 |
|
||||
| Non-interest expense |
|
43,563 |
|
|
37,984 |
|
|
42,310 |
|
|
24,721 |
|
|
23,264 |
|
||||
| Core non-interest expense (3) |
|
38,445 |
|
|
35,885 |
|
|
30,824 |
|
|
23,839 |
|
|
22,724 |
|
||||
| Income tax expense (benefit) |
|
6,259 |
|
|
7,303 |
|
|
(5,610 |
) |
|
2,953 |
|
|
3,033 |
|
||||
| Net income (loss) |
|
25,655 |
|
|
29,057 |
|
|
(22,482 |
) |
|
12,517 |
|
|
13,171 |
|
||||
| Core net income (3) |
|
28,587 |
|
|
30,715 |
|
|
7,470 |
|
|
13,214 |
|
|
13,598 |
|
||||
| Tax equivalent adjustment (1) |
|
259 |
|
|
256 |
|
|
251 |
|
|
232 |
|
|
239 |
|
||||
| At Period End | |||||||||||||||||||
| Total assets | $ |
6,974,953 |
|
$ |
7,013,811 |
|
$ |
6,538,942 |
|
$ |
3,468,992 |
|
$ |
3,350,724 |
|
||||
| Earning assets |
|
6,340,132 |
|
|
6,345,655 |
|
|
5,889,186 |
|
|
3,175,935 |
|
|
3,045,659 |
|
||||
| Loans |
|
5,470,548 |
|
|
5,457,238 |
|
|
5,113,917 |
|
|
2,777,564 |
|
|
2,665,300 |
|
||||
| Allowance for loan losses |
|
88,917 |
|
|
88,555 |
|
|
85,859 |
|
|
31,243 |
|
|
30,250 |
|
||||
| Deposits |
|
5,795,757 |
|
|
5,759,843 |
|
|
4,994,148 |
|
|
2,870,325 |
|
|
2,760,615 |
|
||||
| Stockholders’ equity |
|
959,025 |
|
|
940,968 |
|
|
916,843 |
|
|
426,167 |
|
|
418,046 |
|
||||
| Stockholders’ equity / assets |
|
13.75 |
% |
|
13.42 |
% |
|
14.02 |
% |
|
12.29 |
% |
|
12.48 |
% |
||||
| Goodwill |
|
317,948 |
|
|
317,948 |
|
|
317,520 |
|
|
100,069 |
|
|
100,069 |
|
||||
| Average Balances | |||||||||||||||||||
| Total assets | $ |
6,935,783 |
|
$ |
7,005,783 |
|
$ |
5,357,598 |
|
$ |
3,425,097 |
|
$ |
3,303,013 |
|
||||
| Earning assets |
|
6,211,267 |
|
|
6,247,037 |
|
|
4,862,532 |
|
|
3,107,224 |
|
|
2,985,498 |
|
||||
| Loans |
|
5,555,621 |
|
|
5,389,805 |
|
|
4,317,857 |
|
|
2,688,519 |
|
|
2,624,314 |
|
||||
| Deposits and interest-bearing liabilities |
|
5,901,652 |
|
|
5,963,127 |
|
|
4,488,003 |
|
|
2,954,049 |
|
|
2,843,079 |
|
||||
| Deposits |
|
5,738,006 |
|
|
5,490,986 |
|
|
4,240,053 |
|
|
2,830,043 |
|
|
2,718,632 |
|
||||
| Stockholders’ equity |
|
927,506 |
|
|
932,793 |
|
|
787,519 |
|
|
420,352 |
|
|
411,041 |
|
||||
| Stockholders’ equity / assets |
|
13.37 |
% |
|
13.31 |
% |
|
14.70 |
% |
|
12.27 |
% |
|
12.44 |
% |
||||
| Per Common Share Data | |||||||||||||||||||
| Net Income (Loss): | |||||||||||||||||||
| Basic | $ |
0.69 |
|
$ |
0.78 |
|
$ |
(0.71 |
) |
$ |
0.63 |
|
$ |
0.67 |
|
||||
| Diluted |
|
0.69 |
|
|
0.78 |
|
|
(0.71 |
) |
|
0.63 |
|
|
0.66 |
|
||||
| Core diluted (3) |
|
0.77 |
|
|
0.82 |
|
|
0.24 |
|
|
0.66 |
|
|
0.68 |
|
||||
| Dividends |
|
0.22 |
|
|
0.22 |
|
|
0.22 |
|
|
0.22 |
|
|
0.19 |
|
||||
| Market Value: | |||||||||||||||||||
| High | $ |
21.24 |
|
$ |
20.11 |
|
$ |
32.05 |
|
$ |
32.39 |
|
$ |
29.44 |
|
||||
| Low |
|
14.74 |
|
|
12.95 |
|
|
10.98 |
|
|
27.77 |
|
|
25.50 |
|
||||
| Close |
|
15.58 |
|
|
17.67 |
|
|
14.74 |
|
|
31.32 |
|
|
28.97 |
|
||||
| Common Book Value |
|
25.71 |
|
|
25.23 |
|
|
24.58 |
|
|
21.60 |
|
|
21.19 |
|
||||
| Shares outstanding, end of period (000s) |
|
37,297 |
|
|
37,296 |
|
|
37,288 |
|
|
19,730 |
|
|
19,729 |
|
||||
| Performance Ratios (annualized) | |||||||||||||||||||
| Tax-equivalent net interest margin (1) |
|
3.47 |
% |
|
3.51 |
% |
|
3.78 |
% |
|
3.80 |
% |
|
3.88 |
% |
||||
| Return on average assets |
|
1.49 |
% |
|
1.67 |
% |
|
-1.69 |
% |
|
1.45 |
% |
|
1.58 |
% |
||||
| Core return on average assets (3) |
|
1.64 |
% |
|
1.76 |
% |
|
0.56 |
% |
|
1.53 |
% |
|
1.63 |
% |
||||
| Return on average equity |
|
11.12 |
% |
|
12.53 |
% |
|
-11.48 |
% |
|
11.81 |
% |
|
12.71 |
% |
||||
| Core return on average equity (3) |
|
12.26 |
% |
|
13.24 |
% |
|
3.82 |
% |
|
12.47 |
% |
|
13.12 |
% |
||||
| Efficiency ratio (2) |
|
56.54 |
% |
|
48.96 |
% |
|
70.86 |
% |
|
59.52 |
% |
|
56.79 |
% |
||||
| Core efficiency ratio (3) |
|
49.90 |
% |
|
46.26 |
% |
|
51.62 |
% |
|
57.40 |
% |
|
55.48 |
% |
||||
| Effective tax rate |
|
19.61 |
% |
|
20.09 |
% |
|
19.97 |
% |
|
19.09 |
% |
|
18.72 |
% |
||||
| Common dividend payout ratio (core) |
|
28.57 |
% |
|
26.83 |
% |
|
91.67 |
% |
|
34.92 |
% |
|
28.36 |
% |
||||
| Note: 2020 current quarter and year-to-date results include three and five months of operations from UCFC, respectively, compared to none for comparable periods in 2019. | |||||
| (1) Interest income on tax-exempt securities and loans has been adjusted to a tax-equivalent basis using the statutory federal income tax rate of 21%. | |||||
| (2) Efficiency ratio = Non-interest expense divided by sum of tax-equivalent net interest income plus non-interest income, excluding securities gains or losses, net. | |||||
| (3) Core items exclude the impact of acquisition related provision ("CECL double-dip") and other charges. See non-GAAP reconciliations. | |||||
| Selected Quarterly Information | |||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||
| (dollars in thousands, except per share data) | 3rd Qtr 2020 |
2nd Qtr 2020 |
1st Qtr 2020 |
4th Qtr 2019 |
3rd Qtr 2019 |
||||||||||||||
| Loan Portfolio Composition | |||||||||||||||||||
| One to four family residential real estate | $ |
1,194,940 |
|
$ |
1,226,106 |
|
$ |
1,265,901 |
|
$ |
324,773 |
|
$ |
330,369 |
|
||||
| Construction |
|
580,060 |
|
|
509,548 |
|
|
521,442 |
|
|
305,305 |
|
|
308,061 |
|
||||
| Commercial real estate |
|
2,328,944 |
|
|
2,266,189 |
|
|
2,200,266 |
|
|
1,506,026 |
|
|
1,430,919 |
|
||||
| Commercial |
|
1,263,565 |
|
|
1,244,549 |
|
|
897,865 |
|
|
578,071 |
|
|
537,806 |
|
||||
| Consumer finance |
|
128,995 |
|
|
146,139 |
|
|
137,679 |
|
|
37,649 |
|
|
36,644 |
|
||||
| Home equity and improvement |
|
281,010 |
|
|
290,459 |
|
|
301,146 |
|
|
122,864 |
|
|
123,871 |
|
||||
| Total loans |
|
5,777,514 |
|
|
5,682,990 |
|
|
5,324,299 |
|
|
2,874,688 |
|
|
2,767,670 |
|
||||
| Less: | |||||||||||||||||||
| Undisbursed loan funds |
|
300,174 |
|
|
221,137 |
|
|
206,236 |
|
|
94,865 |
|
|
100,260 |
|
||||
| Deferred loan origination fees |
|
6,792 |
|
|
4,615 |
|
|
4,146 |
|
|
2,259 |
|
|
2,110 |
|
||||
| Allowance for credit losses - loans |
|
88,917 |
|
|
88,555 |
|
|
85,859 |
|
|
31,243 |
|
|
30,250 |
|
||||
| Net Loans | $ |
5,381,631 |
|
$ |
5,368,683 |
|
$ |
5,028,058 |
|
$ |
2,746,321 |
|
$ |
2,635,050 |
|
||||
| Allowance for credit losses - loans | |||||||||||||||||||
| Beginning allowance | $ |
88,555 |
|
$ |
85,859 |
|
$ |
31,243 |
|
$ |
30,250 |
|
$ |
28,934 |
|
||||
| CECL adoption |
|
- |
|
|
- |
|
|
2,354 |
|
|
- |
|
|
- |
|
||||
| Acquisition related allowance/provision (non PCD) |
|
- |
|
|
- |
|
|
25,949 |
|
|
- |
|
|
- |
|
||||
| Acquisition related allowance/goodwill (PCD) |
|
- |
|
|
- |
|
|
7,698 |
|
|
- |
|
|
- |
|
||||
| Provision for credit losses - loans |
|
3,658 |
|
|
1,868 |
|
|
17,837 |
|
|
1,084 |
|
|
1,327 |
|
||||
| Net recoveries (charge-offs) |
|
(3,296 |
) |
|
828 |
|
|
778 |
|
|
(91 |
) |
|
(11 |
) |
||||
| Ending allowance | $ |
88,917 |
|
$ |
88,555 |
|
$ |
85,859 |
|
$ |
31,243 |
|
$ |
30,250 |
|
||||
| Credit Quality | |||||||||||||||||||
| Total non-performing loans (1) | $ |
48,322 |
|
$ |
39,470 |
|
$ |
32,692 |
|
$ |
13,437 |
|
$ |
14,677 |
|
||||
| Real estate owned (REO) |
|
521 |
|
|
573 |
|
|
548 |
|
|
100 |
|
|
- |
|
||||
| Total non-performing assets (2) | $ |
48,843 |
|
$ |
40,043 |
|
$ |
33,240 |
|
$ |
13,537 |
|
$ |
14,677 |
|
||||
| Net charge-offs (recoveries) |
|
3,296 |
|
|
(828 |
) |
|
(778 |
) |
|
91 |
|
|
11 |
|
||||
| Restructured loans, accruing (3) |
|
8,499 |
|
|
7,916 |
|
|
7,474 |
|
|
8,427 |
|
|
10,334 |
|
||||
| Allowance for credit losses - loans / loans |
|
1.63 |
% |
|
1.62 |
% |
|
1.68 |
% |
|
1.12 |
% |
|
1.13 |
% |
||||
| Allowance for credit losses - loans / non-performing assets |
|
182.05 |
% |
|
221.15 |
% |
|
259.07 |
% |
|
230.80 |
% |
|
206.10 |
% |
||||
| Allowance for credit losses - loans / non-performing loans |
|
184.01 |
% |
|
224.36 |
% |
|
263.43 |
% |
|
232.51 |
% |
|
206.10 |
% |
||||
| Non-performing assets / loans plus REO |
|
0.89 |
% |
|
0.73 |
% |
|
0.65 |
% |
|
0.49 |
% |
|
0.55 |
% |
||||
| Non-performing assets / total assets |
|
0.70 |
% |
|
0.57 |
% |
|
0.51 |
% |
|
0.39 |
% |
|
0.44 |
% |
||||
| Net charge-offs / average loans (annualized) |
|
0.24 |
% |
|
-0.06 |
% |
|
-0.07 |
% |
|
0.01 |
% |
|
0.00 |
% |
||||
| Deposit Balances | |||||||||||||||||||
| Non-interest-bearing demand deposits | $ |
1,436,807 |
|
$ |
1,454,842 |
|
$ |
1,041,315 |
|
$ |
630,359 |
|
$ |
604,129 |
|
||||
| Interest-bearing demand deposits and money market |
|
2,511,263 |
|
|
2,361,486 |
|
|
2,069,723 |
|
|
1,198,012 |
|
|
1,124,208 |
|
||||
| Savings deposits |
|
674,354 |
|
|
671,650 |
|
|
606,508 |
|
|
303,166 |
|
|
294,594 |
|
||||
| Retail time deposits less than $250,000 |
|
975,658 |
|
|
1,078,758 |
|
|
1,091,038 |
|
|
631,253 |
|
|
634,737 |
|
||||
| Retail time deposits greater than $250,000 |
|
197,675 |
|
|
193,107 |
|
|
185,564 |
|
|
107,535 |
|
|
102,947 |
|
||||
| Total deposits | $ |
5,795,757 |
|
$ |
5,759,843 |
|
$ |
4,994,148 |
|
$ |
2,870,325 |
|
$ |
2,760,615 |
|
||||
| (1) Non-performing loans consist of non-accrual loans. | |||||||||
| (2) Non-performing assets are non-performing loans plus real estate and other assets acquired by foreclosure or deed-in-lieu thereof. | |||||||||
| (3) Accruing restructured loans are loans with known credit problems that are not contractually past due and therefore are not included in non-performing loans. | |||||||||
| Loan Delinquency Information | |||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||
| (dollars in thousands) | Total Balance |
|
Current |
|
30 to 89 days past due |
|
% of Total |
|
Non Accrual Loans |
|
% of Total |
||||||
| September 30, 2020 | |||||||||||||||||
| One to four family residential real estate | $ |
1,194,940 |
$ |
1,173,175 |
$ |
10,562 |
0.9 |
% |
$ |
11,203 |
0.9 |
% |
|||||
| Construction |
|
580,060 |
|
578,110 |
|
1,587 |
0.3 |
% |
|
363 |
0.1 |
% |
|||||
| Commercial real estate |
|
2,328,944 |
|
2,305,223 |
|
703 |
0.0 |
% |
|
23,018 |
1.0 |
% |
|||||
| Commercial |
|
1,263,565 |
|
1,253,474 |
|
212 |
0.0 |
% |
|
9,879 |
0.8 |
% |
|||||
| Consumer finance |
|
128,995 |
|
125,260 |
|
2,682 |
2.1 |
% |
|
1,053 |
0.8 |
% |
|||||
| Home equity and improvement |
|
281,010 |
|
273,041 |
|
5,125 |
1.8 |
% |
|
2,844 |
1.0 |
% |
|||||
| Total loans | $ |
5,777,514 |
$ |
5,708,283 |
$ |
20,871 |
0.4 |
% |
$ |
48,360 |
0.8 |
% |
|||||
| June 30, 2020 | |||||||||||||||||
| One to four family residential real estate | $ |
1,226,106 |
$ |
1,213,482 |
$ |
6,056 |
0.5 |
% |
$ |
6,568 |
0.5 |
% |
|||||
| Construction |
|
509,548 |
|
509,548 |
|
- |
0.0 |
% |
|
- |
0.0 |
% |
|||||
| Commercial real estate |
|
2,266,189 |
|
2,244,412 |
|
1,040 |
0.0 |
% |
|
20,737 |
0.9 |
% |
|||||
| Commercial |
|
1,244,549 |
|
1,233,703 |
|
680 |
0.1 |
% |
|
10,166 |
0.8 |
% |
|||||
| Consumer finance |
|
146,139 |
|
144,555 |
|
988 |
0.7 |
% |
|
596 |
0.4 |
% |
|||||
| Home equity and improvement |
|
290,459 |
|
285,858 |
|
2,237 |
0.8 |
% |
|
2,364 |
0.8 |
% |
|||||
| Total loans | $ |
5,682,990 |
$ |
5,631,558 |
$ |
11,001 |
0.2 |
% |
$ |
40,431 |
0.7 |
% |
|||||
| September 30, 2019 | |||||||||||||||||
| One to four family residential real estate | $ |
330,369 |
$ |
325,573 |
$ |
1,787 |
0.5 |
% |
$ |
3,009 |
0.9 |
% |
|||||
| Construction |
|
308,061 |
|
308,061 |
|
- |
0.0 |
% |
|
- |
0.0 |
% |
|||||
| Commercial real estate |
|
1,430,919 |
|
1,414,694 |
|
8,012 |
0.6 |
% |
|
8,213 |
0.6 |
% |
|||||
| Commercial |
|
537,806 |
|
534,321 |
|
516 |
0.1 |
% |
|
2,969 |
0.6 |
% |
|||||
| Consumer finance |
|
36,644 |
|
36,413 |
|
231 |
0.6 |
% |
|
- |
0.0 |
% |
|||||
| Home equity and improvement |
|
123,871 |
|
122,103 |
|
1,282 |
1.0 |
% |
|
486 |
0.4 |
% |
|||||
| Total loans | $ |
2,767,670 |
$ |
2,741,165 |
$ |
11,828 |
0.4 |
% |
$ |
14,677 |
0.5 |
% |
|||||
| COVID-19 Update | |||||||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Deferrals Update | 9/30/2020 |
6/30/2020 |
|||||||||||||||||||||
| Commercial loan deferrals | $ |
434,554 |
|
$ |
739,632 |
|
|||||||||||||||||
| % of commercial loans |
|
11.4 |
% |
|
19.7 |
% |
|||||||||||||||||
| % of total loans |
|
7.9 |
% |
|
13.5 |
% |
|||||||||||||||||
| Retail loan deferrals | $ |
48,187 |
|
$ |
73,266 |
|
|||||||||||||||||
| % of retail loans |
|
2.9 |
% |
|
4.3 |
% |
|||||||||||||||||
| % of total loans |
|
0.9 |
% |
|
1.3 |
% |
|||||||||||||||||
| Total loan deferrals | $ |
482,741 |
|
$ |
812,898 |
|
|||||||||||||||||
| % of total loans |
|
8.8 |
% |
|
14.9 |
% |
|||||||||||||||||
| Commercial High Sensitivity Portfolio Update | As of 9/30/20 |
|
As of 6/30/20 |
||||||||||||||||||||
| Industry | % of Total Loans |
|
% Balances Deferred |
|
% Classified in Subsector |
|
% of Total Loans |
|
% Balances Deferred |
|
% Classified in Subsector |
||||||||||||
| Traveler Accommodation |
|
2.8 |
% |
|
60.7 |
% |
|
3.9 |
% |
|
2.8 |
% |
|
86.9 |
% |
|
0.7 |
% |
|||||
| Food Service |
|
1.0 |
% |
|
22.4 |
% |
|
0.6 |
% |
|
1.1 |
% |
|
50.0 |
% |
|
0.6 |
% |
|||||
| Sub-total |
|
3.7 |
% |
|
51.0 |
% |
|
3.1 |
% |
|
3.8 |
% |
|
76.7 |
% |
|
0.6 |
% |
|||||
| Retail Trade and CRE |
|
9.4 |
% |
|
17.7 |
% |
|
1.3 |
% |
|
9.6 |
% |
|
34.3 |
% |
|
2.2 |
% |
|||||
| Long-term Care |
|
1.9 |
% |
|
10.8 |
% |
|
11.0 |
% |
|
2.0 |
% |
|
26.0 |
% |
|
4.1 |
% |
|||||
| Arts/Entertainment/Recreation |
|
0.4 |
% |
|
37.8 |
% |
|
2.5 |
% |
|
0.4 |
% |
|
42.1 |
% |
|
4.6 |
% |
|||||
| Energy |
|
0.1 |
% |
|
0.0 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
|
0.0 |
% |
|||||
| Total |
|
15.6 |
% |
|
25.2 |
% |
|
3.0 |
% |
|
15.9 |
% |
|
43.4 |
% |
|
2.1 |
% |
|||||
| Commercial Loan Deferral Rollforward | 6/30/20 Balance |
|
New Deferrals |
|
Payoffs/ Changes |
|
Return to Pay(1) |
|
9/30/20 Balance |
|
3Q20 Extensions |
||||||||||||
| Interest only 1-3 months | $ |
28,134 |
|
$ |
5,032 |
|
$ |
9,326 |
|
$ |
(30,178 |
) |
$ |
12,314 |
|
$ |
10,988 |
|
|||||
| Interest only 4-5 months |
|
146,826 |
|
|
3,976 |
|
|
(12,746 |
) |
|
(111,113 |
) |
|
26,943 |
|
|
- |
|
|||||
| Interest only 6 months |
|
55,174 |
|
|
7,182 |
|
|
1,415 |
|
|
(8,575 |
) |
|
55,196 |
|
|
2,392 |
|
|||||
| Deferred payment 1-90 days |
|
138,966 |
|
|
11,155 |
|
|
(12,844 |
) |
|
(80,015 |
) |
|
57,262 |
|
|
12,422 |
|
|||||
| Deferred payment 91-179 days |
|
93,262 |
|
|
328 |
|
|
(3,250 |
) |
|
(83,843 |
) |
|
6,497 |
|
|
4,946 |
|
|||||
| Deferred payment 180 days |
|
277,270 |
|
|
6,102 |
|
|
(1,166 |
) |
|
(5,864 |
) |
|
276,342 |
|
|
- |
|
|||||
| Total | $ |
739,632 |
|
$ |
33,775 |
|
$ |
(19,265 |
) |
$ |
(319,588 |
) |
$ |
434,554 |
|
$ |
30,748 |
|
|||||
| Commercial Loan Deferral Expirations Update | 9/30/20 Balance |
||||||||||||||||||||||
| October | $ |
277,010 |
|
||||||||||||||||||||
| November |
|
123,851 |
|
||||||||||||||||||||
| December |
|
12,226 |
|
||||||||||||||||||||
| January |
|
14,000 |
|
||||||||||||||||||||
| February |
|
5,075 |
|
||||||||||||||||||||
| March+ |
|
2,392 |
|
||||||||||||||||||||
| Total | $ |
434,554 |
|
||||||||||||||||||||
| (1) Represents approximately 76.4% of previously disclosed third quarter 2020 scheduled expirations. |
| Non-GAAP Reconciliations | |||||||||||||||||||||||||||
| Premier Financial Corp. | |||||||||||||||||||||||||||
Nine months ended |
|||||||||||||||||||||||||||
| (In thousands, except per share and ratio data) | 9/30/20 |
|
9/30/19 |
|
3rd Qtr 2020 |
|
2nd Qtr 2020 |
|
1st Qtr 2020 |
|
4th Qtr 2019 |
|
3rd Qtr 2019 |
||||||||||||||
| Acquisition related charges (pre-tax) | $ |
17,295 |
|
$ |
540 |
|
$ |
3,711 |
|
$ |
2,099 |
|
$ |
11,486 |
|
$ |
882 |
|
$ |
540 |
|
||||||
| Less: Tax benefit of acquisition related charges |
|
3,254 |
|
|
113 |
|
|
779 |
|
|
441 |
|
|
2,034 |
|
|
185 |
|
|
113 |
|
||||||
| Acquisition related charges (after-tax) | $ |
14,041 |
|
$ |
427 |
|
$ |
2,932 |
|
$ |
1,658 |
|
$ |
9,452 |
|
$ |
697 |
|
$ |
427 |
|
||||||
| Total non-interest expenses | $ |
123,856 |
|
$ |
72,364 |
|
$ |
43,563 |
|
$ |
37,984 |
|
$ |
42,310 |
|
$ |
24,721 |
|
$ |
23,264 |
|
||||||
| Less: Acquisition related charges (pre-tax) |
|
17,295 |
|
|
540 |
|
|
3,711 |
|
|
2,099 |
|
|
11,486 |
|
|
882 |
|
|
540 |
|
||||||
| Less: FHLB prepayment charges(1) |
|
1,407 |
|
|
- |
|
|
1,407 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||
| Core non-interest expenses | $ |
105,154 |
|
$ |
71,824 |
|
$ |
38,445 |
|
$ |
35,885 |
|
$ |
30,824 |
|
$ |
23,839 |
|
$ |
22,724 |
|
||||||
| Acquisition related provision (pre-tax) | $ |
25,949 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
25,949 |
|
$ |
- |
|
$ |
- |
|
||||||
| Less: Tax benefit of acquisition related provision |
|
5,449 |
|
|
- |
|
|
- |
|
|
- |
|
|
5,449 |
|
|
- |
|
|
- |
|
||||||
| Acquisition related provision (after-tax) | $ |
20,500 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
20,500 |
|
$ |
- |
|
$ |
- |
|
||||||
| Provision for credit losses | $ |
51,014 |
|
$ |
1,761 |
|
$ |
2,794 |
|
$ |
2,975 |
|
$ |
45,244 |
|
$ |
1,123 |
|
$ |
1,266 |
|
||||||
| Less: Acquisition related provision (pre-tax) |
|
25,949 |
|
|
- |
|
|
- |
|
|
- |
|
|
25,949 |
|
|
- |
|
|
- |
|
||||||
| Core provision for credit losses | $ |
25,065 |
|
$ |
1,761 |
|
$ |
2,794 |
|
$ |
2,975 |
|
$ |
19,295 |
|
$ |
1,123 |
|
$ |
1,266 |
|
||||||
| Non-interest income | $ |
62,013 |
|
$ |
33,141 |
|
$ |
25,000 |
|
$ |
23,015 |
|
$ |
13,999 |
|
$ |
11,816 |
|
$ |
11,842 |
|
||||||
| Less: Securities gains (losses) |
|
1,478 |
|
|
11 |
|
|
1,480 |
|
|
(2 |
) |
|
- |
|
|
13 |
|
|
11 |
|
||||||
| Non-interest income (excluding securities gains/losses) | $ |
60,535 |
|
$ |
33,130 |
|
$ |
23,520 |
|
$ |
23,017 |
|
$ |
13,999 |
|
$ |
11,803 |
|
$ |
11,831 |
|
||||||
| Tax-equivalent net interest income | $ |
153,805 |
|
$ |
86,886 |
|
$ |
53,530 |
|
$ |
54,560 |
|
$ |
45,714 |
|
$ |
29,730 |
|
$ |
29,131 |
|
||||||
| Non-interest income (excluding securities gains/losses) |
|
60,549 |
|
|
33,130 |
|
|
23,520 |
|
|
23,017 |
|
|
13,999 |
|
|
11,803 |
|
|
11,831 |
|
||||||
| Total revenues |
|
214,354 |
|
|
120,016 |
|
|
77,050 |
|
|
77,577 |
|
|
59,713 |
|
|
41,533 |
|
|
40,962 |
|
||||||
| Core non-interest expenses | $ |
105,154 |
|
$ |
71,824 |
|
$ |
38,445 |
|
$ |
35,885 |
|
$ |
30,824 |
|
$ |
23,839 |
|
$ |
22,724 |
|
||||||
| Core efficiency ratio |
|
49.06 |
% |
|
59.85 |
% |
|
49.90 |
% |
|
46.26 |
% |
|
51.62 |
% |
|
57.40 |
% |
|
55.48 |
% |
||||||
| Income (loss) before income taxes | $ |
40,181 |
|
$ |
45,167 |
|
$ |
31,914 |
|
$ |
36,360 |
|
$ |
(28,092 |
) |
$ |
15,470 |
|
$ |
16,204 |
|
||||||
| Add: Provision for credit losses |
|
51,014 |
|
|
1,761 |
|
|
2,794 |
|
|
2,975 |
|
|
45,244 |
|
|
1,123 |
|
|
1,266 |
|
||||||
| Pre-tax pre-provision income |
|
91,195 |
|
|
46,928 |
|
|
34,708 |
|
|
39,335 |
|
|
17,152 |
|
|
16,593 |
|
|
17,470 |
|
||||||
| Add: Acquisition related charges (pre-tax) |
|
17,295 |
|
|
540 |
|
|
3,711 |
|
|
2,099 |
|
|
11,486 |
|
|
882 |
|
|
540 |
|
||||||
| Core pre-tax pre-provision income | $ |
108,490 |
|
$ |
47,468 |
|
$ |
38,419 |
|
$ |
41,434 |
|
$ |
28,638 |
|
$ |
17,475 |
|
$ |
18,010 |
|
||||||
| Average total assets | $ |
6,437,886 |
|
$ |
3,236,674 |
|
$ |
6,935,783 |
|
$ |
7,005,783 |
|
$ |
5,357,598 |
|
$ |
3,425,097 |
|
$ |
3,303,013 |
|
||||||
| Core pre-tax pre-provision return on average assets |
|
2.25 |
% |
|
1.97 |
% |
|
2.20 |
% |
|
2.38 |
% |
|
2.15 |
% |
|
2.02 |
% |
|
2.16 |
% |
||||||
| Net income (loss) | $ |
32,230 |
|
$ |
36,852 |
|
$ |
25,655 |
|
$ |
29,057 |
|
$ |
(22,482 |
) |
$ |
12,517 |
|
$ |
13,171 |
|
||||||
| Add: Acquisition related provision (after-tax) |
|
20,500 |
|
|
427 |
|
|
- |
|
|
- |
|
|
20,500 |
|
|
- |
|
|
- |
|
||||||
| Add: Acquisition related charges (after-tax) |
|
14,041 |
|
|
- |
|
|
2,932 |
|
|
1,658 |
|
|
9,452 |
|
|
697 |
|
|
427 |
|
||||||
| Core net income | $ |
66,771 |
|
$ |
37,279 |
|
$ |
28,587 |
|
$ |
30,715 |
|
$ |
7,470 |
|
$ |
13,214 |
|
$ |
13,598 |
|
||||||
| Diluted shares - Reported |
|
35,482 |
|
|
19,943 |
|
|
37,334 |
|
|
37,324 |
|
|
31,642 |
|
|
19,895 |
|
|
19,875 |
|
||||||
| Add: Dilutive shares for core net income |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
121 |
|
|
- |
|
|
- |
|
||||||
| Diluted shares - Core |
|
35,482 |
|
|
19,943 |
|
|
37,334 |
|
|
37,324 |
|
|
31,763 |
|
|
19,895 |
|
|
19,875 |
|
||||||
| Core diluted EPS | $ |
1.88 |
|
$ |
1.87 |
|
$ |
0.77 |
|
$ |
0.82 |
|
$ |
0.24 |
|
$ |
0.66 |
|
$ |
0.68 |
|
||||||
| Average total assets | $ |
6,437,886 |
|
$ |
3,236,674 |
|
$ |
6,935,783 |
|
$ |
7,005,783 |
|
$ |
5,357,598 |
|
$ |
3,425,097 |
|
$ |
3,303,013 |
|
||||||
| Core return on average assets |
|
1.39 |
% |
|
1.54 |
% |
|
1.64 |
% |
|
1.76 |
% |
|
0.56 |
% |
|
1.53 |
% |
|
1.63 |
% |
||||||
| Average total equity | $ |
881,932 |
|
$ |
401,597 |
|
$ |
927,506 |
|
$ |
932,793 |
|
$ |
787,519 |
|
$ |
420,352 |
|
$ |
411,041 |
|
||||||
| Core return on average equity |
|
10.11 |
% |
|
12.44 |
% |
|
12.26 |
% |
|
13.24 |
% |
|
3.82 |
% |
|
12.47 |
% |
|
13.12 |
% |
||||||
| Note: 2020 current quarter and year-to-date results include three and eight months of operations from UCFC, respectively, compared to none for comparable periods in 2019. | |||||||
| (1) Represents prepayment penalties on FHLB early extinguishments funded by gains on securities sales that are excluded from revenues for efficiency ratio calculation. |
