COLUMBIA, Tenn.--(BUSINESS WIRE)--First Farmers and Merchants Corporation (OTC Pink: FFMH), the holding company for First Farmers and Merchants Bank, today announced growth in net income, net interest income, net interest margin and book value per share for the third quarter of 2024.
“We had a strong third quarter with our best earnings performance this year,” stated Brian K. Williams, Chairman and Chief Executive Officer of First Farmers. “Net income rose 18.4% to $4.0 million and earnings per share increased 22.8% to $0.97. Our book value also jumped 50.6% to $35.56 per share. These solid results benefited from the continued net interest margin expansion we have been experiencing over the past three quarters.
“The Board of Directors recently increased our quarterly cash dividend by 12.5% to $0.27 per share highlighting our favorable earnings results, our strong capital position and positive outlook for First Farmers’ future performance. We have positioned our balance sheet to enhance earnings as interest rates decline, and we are optimistic about continued earnings growth in the coming quarters.
“Additionally, robust risk management practices and well-managed concentration levels continue to deliver strong asset quality, as this quarter marked the lowest level of nonperforming assets in over a year.”
Key highlights of First Farmers’ results for the third quarter of 2024 include:
- Net income rose 18.4% to $4.0 million from $3.3 million for the third quarter of 2023. Net income per common share increased 22.8% to $0.97 from $0.79 in the third quarter of 2023. Net income increased 4.2% from $3.8 million, or $0.92, per common share, reported in the second quarter of 2024;
- Adjusted net income, which excludes special items, increased 17.9% to $3.9 million, or $0.97 per common share, compared with $3.3 million, or $0.79 per common share, for the third quarter of 2023. Third quarter adjusted net income improved 5.8% from $3.7 million, or $0.90 per common share, reported in the second quarter of 2024 (see “Non-GAAP Financial Measures” section);
- Net interest income increased 13.5% to $11.4 million from $10.0 million for the third quarter of 2023 and was up 3.7% from $11.0 million from the second quarter of 2024;
- Net interest margin improved for the third consecutive quarter to 2.55%;
- Efficiency improved to 66.36% compared to 69.17% from the third quarter of 2023 and 67.36% from the second quarter of 2024; and
- Book value per share increased 50.6% to $35.56 from $23.61 from the third quarter of 2023 and increased 15.9% from $30.68 for the second quarter of 2024.
Robert E. Krimmel, Chief Financial Officer, added, “Our third quarter marked the third consecutive quarterly improvement in our net interest margin. We benefited from an increase in loan yields outpacing the increase in the total cost of interest-bearing liabilities. We are pleased with the stability of our core deposit base and took advantage of the lower interest rate environment to pay down Federal Reserve Bank Term Funding Program borrowings with lower cost brokered deposits. Our success in repositioning First Farmers’ balance sheet over the past year was a strong contributor to our third quarter’s earnings growth and will benefit the trajectory of earnings in the fourth quarter and beyond as rates decline.
“We remain focused on improving our operating efficiency while enhancing customer service and support. We posted our third consecutive improvement in our operating efficiency this year and believe we have further opportunities to enhance operations. We continue to upgrade our digital banking and lending technology platforms. We have also added new team members in mortgage operations and treasury management to expand our growth opportunities.
“First Farmers’ capital position remains strong and continues to benefit from lower market interest rates that are reducing the impact from the fair value adjustment of our investment portfolio. Our book value per share rose for the fourth consecutive quarter and was up 50.6% from the third quarter of last year, the highest level in book value per share since the fourth quarter of 2021.”
Third Quarter 2024 Results of Operations
Net income increased to $4.0 million, up $613,000, or 18.4% from the third quarter of 2023. Net income per share increased 21.8% to $0.97 for the third quarter of 2024 compared with $0.79 for the third quarter of 2023. The increase in earnings for the third quarter of 2024 resulted from an increase in net interest income of $1.4 million driven by growth in interest and fees on loans of $2.3 million, up 15.2%, that was offset in part by an increase in total interest expense of $958,000. Net interest income after provision increased for the fourth consecutive quarter to $11.4 million, up 13.5%, compared to the third quarter of 2023. Non-interest income declined, offsetting the increase in net interest income by $69,000 due to a decrease in service fees on deposit accounts of $102,000 and lower FHLB cash dividends of $100,000 for the third quarter of 2024, offset in part by an increase in wealth management and trust services fee income of $77,000. Non-interest expense grew $487,000 for the third quarter of 2024 driven by increases in employee health insurance expense of $179,000, recruitment and placement services expense of $111,000, software support and other computer expense of $87,000, and FDIC insurance premium expense of $67,000 compared to the third quarter of 2023.
Net income for the third quarter of 2024 was up from the sequential second quarter by $161,000, or 4.2%. The increase in earnings was due to growth in net interest income of $404,000 driven by interest and fees on loans offset in part by higher interest on deposits. During the quarter, the net interest margin increased for the third consecutive quarter by seven basis points supported by growth in loan yields of six basis points and investment yields of four basis points offset in part by higher total cost of interest-bearing liabilities of three basis points. Provision for credit losses declined $60,000 for the third quarter of 2024 compared to the sequential second quarter driven by lower loan balances. Non-interest income decreased $95,000 driven by lower service fees on deposit accounts of $56,000 and a decline in gain on disposal of premises and equipment of $47,000 compared to the sequential second quarter. Non-interest expense increased $194,000 because of recruitment and placement services expense of $111,000, higher software support and other computer expense of $62,000, and growth in FDIC insurance premium expense of $33,000.
For the third quarter of 2024, total cash and cash equivalents increased $42 million from the sequential second quarter and increased $41 million from the third quarter of 2023. Available-for-sale securities decreased by $11 million from the sequential second quarter to $634 million, or 34.2% of total assets, and decreased $63 million from $697 million, or 37.3% of total assets, from the third quarter of 2023. Outstanding loan balances decreased $23 million, or 2.2%, from the sequential second quarter to $1.031 billion but increased $27 million, or 2.7%, from the third quarter of 2023. During the third quarter of 2024, loan balances declined because the bank remains focused on a disciplined lending strategy to manage credit risks by limiting total loans in certain market segments while maintaining overall loan quality criteria. Total deposits increased $80 million, or 5.2%, from the sequential second quarter to $1.604 billion, but decreased $71 million, or 4.2%, from the third quarter of 2023. The increase in total deposits compared to the sequential second quarter was related to growth in brokered deposits of $82 million and core deposits of $38 million offset in part by a reduction in municipal deposits of $25 million and other non-core deposits of $15 million. The growth in brokered deposits and core deposits during the third quarter of 2024 was used to reduce Federal Reserve Bank Term Funding Program borrowings by $88 million compared to the sequential second quarter. The reduction in total deposits compared to the third quarter of 2023 was primarily driven by decreases in municipal deposits of $61 million, brokered deposits of $41 million, and other non-core deposits of $7 million offset in part by an increase in core deposits of $38 million.
For the third quarter of 2024, total shareholders’ equity increased by $19.3 million from the sequential second quarter to $145.0 million and increased $46.3 million from the third quarter of 2023. The increase in total shareholders’ equity from the sequential second quarter was primarily the result of a decrease in the unrealized loss adjustment to the available-for-sale securities portfolio that totaled $17.1 million, net of tax, and growth in retained earnings of $2.2 million, net of stock repurchases and cash dividends. The increase in total shareholders’ equity from the third quarter of 2023 primarily resulted from a decrease in the unrealized loss adjustment to the available-for-sale securities portfolio that totaled $38.8 million, net of tax, and growth in retained earnings of $7.7 million, net of stock repurchases and cash dividends. The reduction in the fair value loss adjustment of the available-for-sale securities portfolio’s impact to shareholders’ equity was driven by a smaller securities portfolio and a decrease in market interest rates. The book value per share improved 15.9% from the sequential second quarter to $35.56 and increased 50.6% compared to the third quarter of 2023.
Nine Months Results
Net income available to common shareholders was $11.2 million for the first nine months of 2024, down 9.9% compared with $12.4 million in the first nine months of 2023. Net income per share declined 7.3% to $2.70 for the first nine months of 2024 compared with $2.92 for the same period in 2023. The decline in earnings was driven by a decrease in net interest income of $1.4 million, an increase in provision for credit losses of $385,000, and higher non-interest expense of $699,000, offset in part by an increase in non-interest income of $920,000 compared to the same period in 2023. Adjusted net income was $11.0 million for the first nine months of 2024, down 14.6% compared with $12.9 million in the first nine months of 2023. Adjusted net income per share declined 12.1% to $2.66 for the first nine months of 2024 compared with $3.03 for the same period in 2023.
The decline in adjusted net income for the first nine months of 2024 was due to a decrease in net interest income of $1.4 million driven by growth in total interest expense of $8 million, an increase of 77.7%, that was offset in part by an increase in interest and fees on loans of $6.7 million compared to the same period in 2023. Provision for credit losses increased by $385,000 driven by a provision credit of $260,000 recorded in 2023 and provision expense of $125,000 recorded in 2024 for loan growth. The increase in non-interest income of $920,000 was attributable to gain on equity securities of $442,000, lower losses on the sale of available-for-sale securities of $291,000, revenue growth from wealth management and trust services fees of $237,000, and gain on disposal of premises and equipment of $142,000, offset in part by a decrease in service fees on deposit accounts of $219,000 compared to the first nine months of 2023. The increase in non-interest expense of $699,000 was due to higher health insurance expense of $337,000, software support and other computer expense of $223,000, data processing expense of $192,000, and recruitment and placement services expense of $111,000, offset in part by a decline in net occupancy expense of $184,000 compared to the first nine months of 2023.
Asset Quality
Nonperforming assets declined to $852,000, or 0.05% of total assets, down from $863,000, or 0.05% of total assets, from the sequential second quarter and down from $3.1 million, or 0.17% of total assets, from the third quarter of 2023. Net charge-offs to average loans were 0.01% for the third quarter of 2024 compared with net charge-offs of 0.00% for the sequential quarter and net charge-offs of 0.00% for the third quarter of 2023. Provision expense of less than $1,000 was recorded to the allowance for credit losses during the third quarter of 2024 compared to provision for credit losses expense of $60,000 for the sequential second quarter and no provision for credit losses expense for the third quarter of 2023. The allowance for credit losses represented 0.78% of total loans outstanding for the third quarter of 2024 compared with 0.77% for the sequential second quarter and 0.78% for the third quarter of 2023. The allowance for credit losses for unfunded commitments declined to $605,000, or 0.20% of total unfunded commitments, for the third quarter of 2024 compared with 0.21% for the sequential second quarter and 0.29% for the third quarter of 2023. The allowance for credit losses for held-to-maturity (“HTM”) securities represented 0.06% of total HTM securities for the third quarter of 2024 compared with 0.06% for the sequential second quarter and 0.06% for the third quarter of 2023.
Capital Management Initiatives
During the third quarter of 2024, First Farmers repurchased 22,500 shares of the Company’s common stock in the open market and through privately negotiated transactions at an average price of $31.00 per share, with prices ranging from $28.00 to $34.03 per share in accordance with the Company’s stock repurchase program. The third quarter of 2024 stock repurchases represented a 59.1% decrease compared to the sequential second quarter and a 49.9% decrease compared to the third quarter of 2023. Authorization to repurchase approximately 97,500 shares remains in the current program, which is set to expire in December 2024, unless extended or otherwise completed.
About First Farmers and Merchants Corporation and First Farmers and Merchants Bank
First Farmers and Merchants Corporation is the holding company for First Farmers and Merchants Bank, a community bank serving the Middle Tennessee area through 22 offices in seven Middle Tennessee counties. As of September 30, 2024, First Farmers reported total assets of approximately $1.9 billion, total shareholders’ equity of approximately $145 million, and administered trust assets of $6.2 billion. For more information about First Farmers, visit us on the Web at www.myfirstfarmers.com under “Investor Relations.”
Cautionary Note Regarding Forward Looking Statements
This news release may contain certain “forward-looking statements” that represent First Farmers’ expectations or beliefs concerning future events and often use words or phrases such as “opportunities,” “prospects,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “intends” or similar expressions. Such forward-looking statements contained herein represent the current expectations, plans or forecast of First Farmers and are about matters that are inherently subject to risks and uncertainties. These statements are not guarantees of future results or performance and readers are cautioned not to place undue reliance on them, whether included in this news release or made elsewhere from time to time by First Farmers or on its behalf. First Farmers disclaims any obligation to update such forward-looking statements.
Non-GAAP Financial Measures
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. First Farmers management uses non-GAAP financial measures, including: (i) adjusted net income and (ii) adjusted basic earnings per share, in its analysis of the Company’s performance. These non-GAAP financial measures exclude the following from net income: securities gains and losses, gain on redemption of bank-owned life insurance, gain on disposal of premises and equipment, and the income tax effect of adjustments. Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company.
FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES |
||||||||||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP MEASURES PRESENTED IN EARNINGS RELEASE |
||||||||||||||||||||
(Dollars in thousands, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||
|
September 30, |
|
June 30, |
|
September 30, |
|||||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2024 |
|
2023 | |||||||||||
Total non-interest income |
$ |
3,428 |
|
|
$ |
3,497 |
|
|
$ |
3,523 |
|
|
$ |
10,434 |
|
|
$ |
9,514 |
|
|
Loss on sale of securities |
|
26 |
|
|
|
- |
|
|
|
- |
|
|
|
26 |
|
|
|
317 |
|
|
(Gain) loss on equity securities |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(91 |
) |
|
|
351 |
|
|
Gain on redemption of bank-owned life insurance |
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
- |
|
|
Gain on disposal of premises and equipment |
|
(51 |
) |
|
|
(3 |
) |
|
|
(98 |
) |
|
|
(149 |
) |
|
|
(7 |
) |
|
Adjusted non-interest income |
$ |
3,403 |
|
|
$ |
3,494 |
|
|
$ |
3,423 |
|
|
$ |
10,218 |
|
|
$ |
10,175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total non-interest expense |
$ |
9,974 |
|
|
$ |
9,487 |
|
|
$ |
9,780 |
|
|
$ |
29,607 |
|
|
$ |
28,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income as reported |
$ |
3,951 |
|
|
$ |
3,338 |
|
|
$ |
3,790 |
|
|
$ |
11,160 |
|
|
$ |
12,390 |
|
|
Total adjustments, net of tax1 |
|
(18 |
) |
|
|
(2 |
) |
|
|
(74 |
) |
|
|
(160 |
) |
|
|
490 |
|
|
Adjusted net income |
$ |
3,933 |
|
|
$ |
3,336 |
|
|
$ |
3,716 |
|
|
$ |
11,000 |
|
|
$ |
12,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic earnings per share |
$ |
0.97 |
|
|
$ |
0.79 |
|
|
$ |
0.92 |
|
|
$ |
2.70 |
|
|
$ |
2.92 |
|
|
Total adjustments, net of tax1 |
|
- |
|
|
|
- |
|
|
|
(0.02 |
) |
|
|
(0.04 |
) |
|
|
0.11 |
|
|
Adjusted basic earnings per share |
$ |
0.97 |
|
|
$ |
0.79 |
|
|
$ |
0.90 |
|
|
$ |
2.66 |
|
|
$ |
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted earnings per share |
$ |
0.96 |
|
|
$ |
0.79 |
|
|
$ |
0.92 |
|
|
$ |
2.70 |
|
|
$ |
2.92 |
|
|
Total adjustments, net of tax1 |
|
- |
|
|
|
- |
|
|
|
(0.02 |
) |
|
|
(0.04 |
) |
|
|
0.11 |
|
|
Adjusted diluted earnings per share |
$ |
0.96 |
|
|
$ |
0.79 |
|
|
$ |
0.90 |
|
|
$ |
2.66 |
|
|
$ |
3.03 |
|
|
(1) The effective tax rate of 26.1% is used to determine net of tax amounts. |
||||||||||||||||||||
FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES |
||||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||||
|
|
|
|
(unaudited) |
|
|
||||
|
September 30, |
December 31, |
||||||||
|
|
(dollars in thousands, except per share data) |
|
2024 |
|
2023(1) |
||||
ASSETS |
|
Cash and due from banks |
|
$ |
26,299 |
|
$ |
22,654 |
|
|
Interest-bearing deposits |
|
44,770 |
|
2,689 |
|
|||||
Federal funds sold |
|
31 |
|
117 |
|
|||||
Total cash and cash equivalents |
|
71,100 |
|
25,460 |
|
|||||
Securities: |
|
|
|
|||||||
Available-for-sale |
|
633,734 |
|
692,763 |
|
|||||
Held-to-maturity (fair market value $15,246 and $14,394) |
|
15,860 |
|
15,038 |
|
|||||
|
|
Equity securities |
|
2,214 |
|
|
2,123 |
|
||
Loans held-for-sale |
|
165 |
|
470 |
|
|||||
Loans, net of deferred fees |
|
1,031,098 |
|
1,018,866 |
|
|||||
Allowance for credit losses |
|
(8,049 |
) |
(7,666 |
) |
|||||
Net loans |
|
1,023,049 |
|
1,011,200 |
|
|||||
Bank premises and equipment, net |
|
29,362 |
|
30,208 |
|
|||||
Bank-owned life insurance |
|
36,491 |
|
34,602 |
|
|||||
Goodwill |
|
9,018 |
|
9,018 |
|
|||||
|
|
Deferred tax asset |
|
19,214 |
|
|
24,862 |
|
||
Other assets |
|
14,584 |
|
25,859 |
|
|||||
|
|
TOTAL ASSETS |
|
$ |
1,854,791 |
|
|
$ |
1,871,603 |
|
LIABILITIES |
|
Deposits: |
|
|
||||||
Noninterest-bearing |
|
$ |
463,688 |
|
$ |
463,858 |
|
|||
Interest-bearing |
|
1,139,984 |
|
1,154,706 |
|
|||||
Total deposits |
|
1,603,672 |
|
1,618,564 |
|
|||||
|
|
Accounts payable and accrued liabilities |
|
26,167 |
|
|
24,798 |
|
||
|
|
FRB Bank Term Funding Program borrowings |
|
80,000 |
|
|
104,000 |
|
||
|
|
TOTAL LIABILITIES |
|
1,709,839 |
|
|
1,747,362 |
|
||
|
|
|
|
|
|
|||||
SHAREHOLDERS’ EQUITY |
|
Common stock - $10 par value per share, 8,000,000 shares authorized; 4,071,602 and 4,174,142 shares issued and outstanding as of the periods presented |
|
40,716 |
|
|
41,741 |
|
||
|
|
Additional paid-in capital |
|
61 |
|
|
- |
|
||
Retained earnings |
|
149,297 |
|
143,249 |
|
|||||
Accumulated other comprehensive loss |
|
(45,217 |
) |
(60,844 |
) |
|||||
Total shareholders’ equity attributable to First Farmers and Merchants Corporation |
|
144,857 |
124,146 |
|
||||||
Noncontrolling interest - preferred stock of subsidiary |
|
95 |
|
95 |
|
|||||
TOTAL SHAREHOLDERS’ EQUITY |
|
144,952 |
|
124,241 |
|
|||||
|
|
|||||||||
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
$ |
1,854,791 |
|
|
$ |
1,871,603 |
|
(1) Derived from audited financial statements as of December 31, 2023. |
||||||||||
FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES |
||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||||
(unaudited) |
||||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||
|
|
(dollars in thousands, except per share data) |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
INTEREST AND |
Interest and fees on loans |
$ |
14,467 |
|
|
$ |
12,417 |
|
|
$ |
42,517 |
|
|
$ |
35,826 |
|
||
DIVIDEND |
Income on investment securities |
|
|
|
|
|||||||||||||
INCOME |
Taxable interest |
2,073 |
|
|
2,291 |
|
|
6,374 |
|
|
7,107 |
|
||||||
Exempt from federal income tax |
462 |
|
|
442 |
|
|
1,331 |
|
|
1,353 |
|
|||||||
Interest from federal funds sold and other |
548 |
|
|
90 |
|
|
1,084 |
|
|
375 |
|
|||||||
|
Total interest income |
17,550 |
|
|
15,240 |
|
|
51,306 |
|
|
44,661 |
|
||||||
INTEREST |
Interest on deposits |
4,325 |
|
|
4,568 |
|
|
12,625 |
|
|
9,308 |
|
||||||
EXPENSE |
Interest on borrowings |
1,870 |
|
|
669 |
|
|
5,763 |
|
|
1,041 |
|
||||||
Total interest expense |
6,195 |
|
|
5,237 |
|
|
18,388 |
|
|
10,349 |
|
|||||||
Net interest income |
11,355 |
|
|
10,003 |
|
|
32,918 |
|
|
34,312 |
|
|||||||
Provision (credit) for credit losses |
- |
|
|
- |
|
|
125 |
|
|
(260 |
) |
|||||||
|
Net interest income after provision |
11,355 |
|
|
10,003 |
|
|
32,793 |
|
|
34,572 |
|
||||||
NON-INTEREST |
Mortgage banking activities |
45 |
|
|
26 |
|
|
122 |
|
|
101 |
|
||||||
INCOME |
Wealth management and trust services fees |
1,180 |
|
|
1,103 |
|
|
3,504 |
|
|
3,267 |
|
||||||
|
Service fees on deposit accounts |
1,715 |
|
|
1,817 |
|
|
5,170 |
|
|
5,389 |
|
||||||
Investment services fee income |
77 |
|
|
90 |
|
|
292 |
|
|
279 |
|
|||||||
Earnings on bank-owned life insurance |
177 |
|
|
158 |
|
|
489 |
|
|
402 |
|
|||||||
Loss on sale of available-for-sale securities |
(26 |
) |
|
- |
|
|
(26 |
) |
|
(317 |
) |
|||||||
|
Gain on disposal of premises and equipment |
51 |
|
|
3 |
|
|
149 |
|
|
7 |
|
||||||
|
Gain (loss) on equity securities |
- |
|
|
- |
|
|
91 |
|
|
(351 |
) |
||||||
Other non-interest income |
209 |
|
|
300 |
|
|
643 |
|
|
737 |
|
|||||||
|
Total non-interest income |
3,428 |
|
|
3,497 |
|
|
10,434 |
|
|
9,514 |
|
||||||
NON-INTEREST |
Salaries and employee benefits |
5,689 |
|
|
5,288 |
|
|
16,911 |
|
|
16,245 |
|
||||||
EXPENSE |
Net occupancy expense |
599 |
|
|
632 |
|
|
1,759 |
|
|
1,943 |
|
||||||
Depreciation expense |
410 |
|
|
407 |
|
|
1,221 |
|
|
1,229 |
|
|||||||
Data processing expense |
583 |
|
|
536 |
|
|
1,727 |
|
|
1,535 |
|
|||||||
|
Software support and other computer expense |
1,173 |
|
|
1,086 |
|
|
3,379 |
|
|
3,156 |
|
||||||
Legal and professional fees |
180 |
|
|
202 |
|
|
588 |
|
|
643 |
|
|||||||
Audits and exams expense |
173 |
|
|
158 |
|
|
532 |
|
|
525 |
|
|||||||
Advertising and promotions |
212 |
|
|
255 |
|
|
622 |
|
|
749 |
|
|||||||
FDIC insurance premium expense |
255 |
|
|
188 |
|
|
695 |
|
|
681 |
|
|||||||
Other non-interest expense |
700 |
|
|
735 |
|
|
2,173 |
|
|
2,202 |
|
|||||||
Total non-interest expense |
9,974 |
|
|
9,487 |
|
|
29,607 |
|
|
28,908 |
|
|||||||
Income before provision for income taxes |
4,809 |
|
|
4,013 |
|
|
13,620 |
|
|
15,178 |
|
|||||||
|
Provision for income taxes |
858 |
|
|
675 |
|
|
2,452 |
|
|
2,780 |
|
||||||
Net income |
3,951 |
|
|
3,338 |
|
|
11,168 |
|
|
12,398 |
|
|||||||
Noncontrolling interest - dividends on preferred stock subsidiary |
- |
|
|
- |
|
|
8 |
|
|
8 |
|
|||||||
|
Net income available to common shareholders |
$ |
3,951 |
|
|
$ |
3,338 |
|
|
$ |
11,160 |
|
|
$ |
12,390 |
|
||
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares outstanding - basic |
4,087,043 |
|
|
4,206,805 |
|
|
4,126,960 |
|
|
4,246,412 |
|
|||||||
|
Weighted average shares outstanding - diluted |
4,099,707 |
|
|
4,206,805 |
|
|
4,139,624 |
|
|
4,246,412 |
|
||||||
|
Earnings per share |
$ |
0.97 |
|
|
$ |
0.79 |
|
|
$ |
2.70 |
|
|
$ |
2.92 |
|
||
|
Diluted earnings per share |
$ |
0.96 |
|
$ |
0.79 |
$ |
2.70 |
|
$ |
2.92 |
|||||||
FIRST FARMERS AND MERCHANTS CORPORATION AND SUBSIDIARIES |
||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
For the Three Months Ended |
||||||||||||||||||||
(dollars in thousands, except per share data) |
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|||||||||||
Results of Operations: |
|
|
|
|
|
|
|
|
|
|||||||||||
Interest income |
$ |
17,550 |
|
|
$ |
16,975 |
|
|
$ |
16,781 |
|
|
$ |
16,091 |
|
|
$ |
15,240 |
|
|
Interest expense |
6,195 |
|
|
6,024 |
|
|
6,169 |
|
|
6,048 |
|
|
5,237 |
|
||||||
Net interest income |
11,355 |
|
|
10,951 |
|
|
10,612 |
|
|
10,043 |
|
|
10,003 |
|
||||||
Provision (credit) for credit losses |
- |
|
|
60 |
|
|
65 |
|
|
(230 |
) |
|
- |
|
||||||
Non-interest income |
3,428 |
|
|
3,523 |
|
|
3,483 |
|
|
3,685 |
|
|
3,497 |
|
||||||
Non-interest expense and non-controlling interest – preferred stock of subsidiary |
9,974 |
|
|
9,788 |
|
|
9,853 |
|
|
9,677 |
|
|
9,487 |
|
||||||
Income before income taxes |
4,809 |
|
|
4,626 |
|
|
4,177 |
|
|
4,281 |
|
|
4,013 |
|
||||||
Income taxes |
858 |
|
|
836 |
|
|
758 |
|
|
622 |
|
|
675 |
|
||||||
Net income for common shareholders |
$ |
3,951 |
|
|
$ |
3,790 |
|
|
$ |
3,419 |
|
|
$ |
3,659 |
|
|
$ |
3,338 |
|
|
Per Share Data: |
|
|
|
|
|
|
|
|
|
|||||||||||
Basic earnings per share |
$ |
0.97 |
|
|
$ |
0.92 |
|
|
$ |
0.82 |
|
|
$ |
0.88 |
|
|
$ |
0.79 |
|
|
Diluted earnings per share |
$ |
0.96 |
|
|
$ |
0.92 |
|
|
$ |
0.82 |
|
|
$ |
0.88 |
|
|
$ |
0.79 |
|
|
Book value per share |
$ |
35.56 |
|
|
$ |
30.68 |
|
|
$ |
29.92 |
|
|
$ |
29.74 |
|
|
$ |
23.61 |
|
|
Weighted average shares outstanding per quarter - basic |
4,087,043 |
|
|
4,127,442 |
|
|
4,166,834 |
|
|
4,174,283 |
|
|
4,206,805 |
|
||||||
Weighted average shares outstanding per quarter - diluted |
4,099,707 |
|
|
4,140,106 |
|
|
4,177,909 |
|
|
4,175,998 |
|
|
4,206,805 |
|
||||||
Financial Condition Data and Ratios: |
|
|
|
|
|
|
|
|
|
|||||||||||
Total securities |
$ |
651,808 |
|
|
$ |
662,834 |
|
|
$ |
686,795 |
|
|
$ |
709,924 |
|
|
$ |
713,707 |
|
|
Available-for-sale securities, fair market value |
$ |
633,734 |
|
|
$ |
644,451 |
|
|
$ |
669,552 |
|
|
$ |
692,763 |
|
|
$ |
696,505 |
|
|
Available-for-sale securities, amortized cost |
$ |
695,808 |
|
|
$ |
729,602 |
|
|
$ |
755,162 |
|
|
$ |
776,078 |
|
|
$ |
810,959 |
|
|
Loans, net of deferred fees |
$ |
1,031,098 |
|
|
$ |
1,053,814 |
|
|
$ |
1,017,677 |
|
|
$ |
1,018,866 |
|
|
$ |
1,004,066 |
|
|
Allowance for credit losses |
$ |
(8,049 |
) |
|
$ |
(8,064 |
) |
|
$ |
(7,803 |
) |
|
$ |
(7,666 |
) |
|
$ |
(7,871 |
) |
|
Total assets |
$ |
1,854,791 |
|
|
$ |
1,854,337 |
|
|
$ |
1,884,126 |
|
|
$ |
1,871,603 |
|
|
$ |
1,868,540 |
|
|
Total deposits |
$ |
1,603,672 |
|
|
$ |
1,524,077 |
|
|
$ |
1,567,083 |
|
|
$ |
1,618,564 |
|
|
$ |
1,674,673 |
|
|
Net interest income, on a fully taxable-equivalent basis |
$ |
11,612 |
|
|
$ |
11,188 |
|
|
$ |
10,834 |
|
|
$ |
10,268 |
|
|
$ |
10,223 |
|
|
Net interest margin |
2.55 |
% |
|
2.48 |
% |
|
2.39 |
% |
|
2.21 |
% |
|
2.22 |
% |
||||||
Efficiency |
66.36 |
% |
|
67.37 |
% |
|
69.72 |
% |
|
67.56 |
% |
|
69.17 |
% |
||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Asset Quality Data and Ratios: |
|
|
|
|
|
|
|
|
|
|||||||||||
Total nonperforming assets |
$ |
852 |
|
|
$ |
863 |
|
|
$ |
945 |
|
|
$ |
1,407 |
|
|
$ |
3,109 |
|
|
Nonperforming assets to total assets |
0.05 |
% |
|
0.05 |
% |
|
0.05 |
% |
|
0.08 |
% |
|
0.17 |
% |
||||||
Allowance for credit losses to total loans |
0.78 |
% |
|
0.77 |
% |
|
0.77 |
% |
|
0.75 |
% |
|
0.78 |
% |
||||||
Net charge-offs to average loans (annualized) |
0.01 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
|
0.00 |
% |
||||||
