FirstMerit Reports First Quarter 2014 EPS of $0.31 Per Share

AKRON, Ohio, April 22, 2014 /PRNewswire/ --

Quarterly Highlights include:

  • Profitability Sustained: 60th consecutive quarter of profitability.
  • Organic growth continued: Total loan growth of $307.6 million, or 2.15% from the prior quarter.
  • Credit quality remained solid:  Net charge-offs to average originated loans of 0.31%; nonperforming assets as a percent of period end originated loans plus other real estate at 0.58%.
  • Balance sheet remained strong:  Strong tangible common equity ratio at 7.69%.

FirstMerit Corporation (Nasdaq: FMER) (the "Corporation") reported first quarter 2014 net income of $53.5 million, or $0.31 per diluted share.  This compares with $57.2 million, or $0.33 per diluted share, for the fourth quarter 2013 and $37.3 million, or $0.33 per diluted share, for the first quarter 2013.  Included in noninterest expense for the first quarter 2014 were approximately $1.0 million of pre-tax merger related costs compared to approximately $6.0 million for the fourth quarter of 2013.

FirstMerit Corporation.

Returns on average common equity ("ROE") and average assets ("ROA") for the first quarter 2014 were 7.93% and 0.90%, respectively, compared with 8.48% and 0.94%, respectively, for the fourth quarter 2013 and 8.83% and 1.01%, respectively, for the first quarter 2013. 

"The results of the first quarter of 2014 reflected our continued focus on our business strategy of providing the products of a much larger bank through local community bankers throughout our Midwest markets. The first quarter also began our first calendar year operating across five Midwest states and FirstMerit's customer acceptance in Michigan and Wisconsin validates our strategy of entering those markets. Across the Corporation, our balance sheet reflects solid credit metrics as well as loan and core deposit increases representative of our primary focus on disciplined organic growth," said Paul Greig, chairman, president and CEO, FirstMerit Corporation.       

Except as noted, the Citizens Republic Bancorp ("Citizens") acquisition is primarily contributing to the increases over the prior year period in the income statement and balance sheets.  Citizens' results of operations are included in the reported current year to date period results since the date of acquisition, April 12, 2013.

"Acquired loans," as used herein, are those assumed in the Citizens acquisition. As used herein, "originated loans" refer to loans that have been originated in the normal course of business and "covered loans" refer to loans covered by loss sharing agreements with the FDIC providing considerable protection against credit risk.

Net Interest Income

Net interest income on a fully tax-equivalent ("TE") basis was $197.9 million in the first quarter 2014 compared with $202.1 million in the fourth quarter 2013 and $114.4 million in the first quarter 2013.

Net interest margin was 3.84% for the first quarter 2014 compared with 3.89% for the fourth quarter 2013 and 3.46% for the first quarter 2013.  First quarter 2014 net interest margin compression compared with the fourth quarter 2013 was primarily driven by declining volume in the acquired and covered loan portfolios and lower day count, partially offset by increased volume of originated loans, higher investment portfolio yields and lower deposit costs. 

Average originated loans were $10.4 billion during the first quarter 2014, an increase of $459.8 million, or 4.60%, compared with the fourth quarter 2013, and an increase of $1.7 billion, or 19.61%, compared with the first quarter 2013.  Average originated commercial loans increased $293.3 million, or 4.49%, compared with the prior quarter, and increased $959.7 million, or 16.38%, compared with the year ago quarter.

Average deposits were $19.6 billion during the first quarter 2014, an increase of $0.1 billion, or 0.61%, compared with the fourth quarter 2013, and an increase of $7.8 billion, or 66.56%, compared with the first quarter 2013.  During the first quarter 2014, average core deposits, which exclude time deposits, increased $0.3 billion, or 1.58%, compared with the fourth quarter 2013 and increased $6.8 billion, or 64.78%, compared with the first quarter 2013.  Average time deposits decreased $148.7 million, or 5.83%, and increased $1.1 billion, or 80.46%, respectively, over the prior and year-ago quarters.  For the first quarter 2014, average core deposits accounted for 87.76% of total average deposits, compared with 86.93% for the fourth quarter 2013 and 88.71% for the first quarter 2013.

Average investments increased $182.9 million, or 2.90%, compared with the fourth quarter 2013 and increased $2.8 billion, or 75.35% compared with the first quarter 2013.

Noninterest Income

Noninterest income, excluding gains and losses on securities transactions, for the first quarter 2014 was $67.2 million, a decrease of $5.2 million, or 7.19%, from the fourth quarter 2013 and an increase of $9.8 million, or 17.10%, from the first quarter 2013.  Noninterest income trends for the recent quarter reflected a slowdown in customer activity across most income categories. Severe weather conditions throughout the Corporation's footprint factored into these trends. Included in noninterest income in the first quarter 2014 was $1.6 million of gains on covered loans paid in full, compared to $0.8 million and $5.0 million in the fourth quarter 2013 and first quarter 2013, respectively.

Noninterest income, excluding net securities gains and losses, as a percentage of net revenue for the first quarter 2014 was 25.36% compared with 26.38% for fourth quarter 2013 and 33.42% for the first quarter 2013.  Net revenue is defined as net interest income, on an TE basis, plus other income, excluding gains and losses from securities sales.

Noninterest Expense

Noninterest expense for the first quarter 2014 was $169.3 million, a decrease of $9.3 million, or 5.20%, from the fourth quarter 2013 and an increase of $63.2 million, or 59.53%, from the first quarter 2013.  Overall expense trends compared with the prior quarter were favorable despite higher than usual snow removal and utility costs due to the severe weather throughout the quarter and across the Corporation's entire footprint. Included in noninterest expense in the first quarter 2014, fourth quarter 2013 and first quarter 2013 were merger related costs associated with the Citizens acquisition of $1.0 million, $6.0 million and $3.6 million, respectively.  The Corporation's efficiency ratio was 62.77% for the first quarter 2014, compared with 64.08% for the fourth quarter 2013 and 61.61% for the first quarter 2013.

The effective tax rate was 30.85% for the first quarter 2014 compared with 30.12% for the fourth quarter 2013 and 29.07% for the first quarter 2013.

The Corporation early adopted an amendment to U.S. generally accepted accounting principles in the first quarter 2014 related to the accounting for affordable housing projects that qualify for the low-income housing tax credit.  Amortization of the initial investment cost of qualifying projects is now recorded in the provision for income taxes together with the tax credits and benefits received.  Previously, the amortization was recorded as other noninterest expense.  All prior period amounts have been restated to reflect the adoption of the amendment, which resulted in an offsetting decrease to other noninterest expense and increase to the provision for income taxes of approximately $1.0 million in the first quarter 2014 and $0.8 million in the fourth quarter 2013 and first quarter 2013.

Asset Quality (excluding acquired loans and covered assets)

Due to the impact of business combination accounting and protection against credit risk from FDIC loss sharing agreements, acquired loans and covered assets are excluded from the asset quality discussion to provide for improved comparability to prior periods and better perspective into asset quality trends. Acquired loans are recorded at fair value at the date of acquisition with no allowance brought forward in accordance with business combination accounting. Impaired acquired and covered loans are considered to be performing due to the application of the accretion method under the applicable accounting guidance.

Net charge-offs on originated loans totaled $8.0 million, or 0.31% of average originated loans in the first quarter 2014, compared with $3.4 million, or 0.13% of average originated loans, in the fourth quarter 2013 and $5.9 million, or 0.27% of average originated loans, in the first quarter 2013.  Quarterly charge-offs on originated loans were elevated this quarter as a result of one commercial credit.

Nonperforming assets totaled $62.7 million at March 31, 2014, an increase of $1.8 million, or 3.00%, compared with December 31, 2013 and an increase of $10.5 million, or 20.06%, compared with March 31, 2013. Nonperforming assets at March 31, 2014 represented 0.58% of period-end originated loans plus other real estate compared with 0.60% at December 31, 2013 and 0.59% at March 31, 2013.

The allowance for originated loan losses totaled $92.1 million at March 31, 2014.   At March 31, 2014, the allowance for originated loan losses was 0.85% of period-end originated loans compared with 0.94% at December 31, 2013 and 1.13% at March 31, 2013.  The allowance for credit losses is the sum of the allowance for originated loan losses and the reserve for unfunded lending commitments.  For comparative purposes, the allowance for credit losses was 0.92% of period end originated loans at March 31, 2014, compared with 1.02% at December 31, 2013 and 1.18% at March 31, 2013.  The allowance for credit losses to nonperforming loans was 229.23% at March 31, 2014, compared with 247.35% at December 31, 2013 and 254.32% at March 31, 2013.

Balance Sheet

The Corporation's total assets at March 31, 2014 were $24.5 billion, an increase of $586.6 million, or 2.45%, compared with December 31, 2013 and an increase of $9.2 billion, or 60.41%, compared with March 31, 2013. 

Total deposits were $19.8 billion at March 31, 2014, an increase of $278.1 million, or 1.42%, from December 31, 2013 and an increase of $7.9 billion, or 66.12%, from March 31, 2013.  Core deposits totaled $17.4 billion at March 31, 2014, an increase of $354.8 million, or 2.08%, from December 31, 2013 and an increase of $6.8 billion, or 64.06%, from March 31, 2013. 

Shareholders' equity was $2.7 billion as of March 31, 2014 and December 31, 2013 and $1.8 billion as of March 31, 2013.  The increase from the prior year mainly reflects the addition of $928.3 million in equity from the Citizen acquisition.  The Corporation maintained a strong capital position as tangible common equity to assets was 7.69% at March 31, 2014, compared with 7.70% at December 31, 2013 and 8.03% at March 31, 2013.  The common cash dividend per share paid in the first quarter 2014 was $0.16.

Acquisition Update

The Citizens' acquisition was considered a business combination and accounted for under FASB Accounting Standard Codification 805, Business Combinations (ASC 805). All acquired assets and liabilities were recorded at their estimated fair values as of the date of acquisition and identifiable intangible assets were recorded at their estimated fair value. Estimated fair values are considered preliminary and, in accordance with ASC 805, are subject to change up to one year after the acquisition date. This allows for adjustments to the initial purchase entries if additional information relative to closing date fair values becomes available, and we continue to analyze our estimates of the fair values of the assets acquired and the liabilities assumed. Material adjustments to acquisition date estimated fair values are recorded in the period in which the acquisition occurred and, as a result, previously reported results are subject to change. Certain reclassifications of prior periods' amounts may also be made to conform to the current period's presentation and would have no effect on previously reported net income amounts.

During the quarter ended March 31, 2014, we obtained additional information that resulted in changes to certain acquisition-data fair value estimates relating to the Citizens' acquisition. These purchase accounting adjustments have resulted in an increase to goodwill of approximately $1.9 million from the prior quarter and was recognized as of the date of the Citizens' acquisition, April 12, 2013. Prior period amounts appropriately reflect these adjustments.

First Quarter 2014 Conference Call

FirstMerit (Nasdaq: FMER) senior management will host an earnings conference call today at 11:00 a.m. (Eastern Time) to provide an overview of first quarter results and highlights.  To participate in the conference call, please dial (888) 693-3477 ten minutes before start time and provide the reservation number: 31595410.  A replay of the conference call will be available at approximately 2:00 p.m. (Eastern Time) on April 22, 2014 through May 6, 2014 by dialing (855) 859-2056, and entering the PIN: 31595410.  The Corporation will provide a slide presentation, which management will speak to during the conference call.  A copy of the presentation will be available at https://www.firstmerit.com/personal/investors.aspx; click on the Presentations link to access the slide presentation.

Non-GAAP Measures:  This news release contains financial information and performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP"). The Corporation's management uses these non-GAAP measures in their analysis of the Corporation's performance and the efficiency of its operations. Management believes that these non-GAAP measures provide a greater understanding of ongoing operations of the Corporation and enhance comparability of results with prior periods, and facilitate investors' assessments of business and performance trends in comparison to others in the financial services industry. The Corporation believes that a meaningful analysis of its financial performance requires an understanding of the factors underlying that performance. The Corporation's management believes that investors may use these non-GAAP financial measures to analyze financial performance without the impact of unusual items that may obscure trends in the Corporation's underlying performance. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

About FirstMerit Corporation

FirstMerit Corporation is a diversified financial services company headquartered in Akron, Ohio, with assets of approximately $24.5 billion as of March 31, 2014, and 401 banking offices and 429 ATM locations in Ohio, Michigan, Wisconsin, Illinois and Pennsylvania. FirstMerit provides a complete range of banking and other financial services to consumers and businesses through its core operations. Principal affiliates include: FirstMerit Bank, N.A., FirstMerit Mortgage Corporation and FirstMerit Title Agency, Ltd.

Subsequent Events

The Corporation is required under generally accepted accounting principles to evaluate subsequent events through the filing of the its consolidated financial statements for the quarter ended March 31, 2014 on Form 10-Q.  As a result, the Corporation will continue to evaluate the impact of any subsequent events on critical accounting assumptions and estimates made as of March 31, 2014 and will adjust amounts preliminarily reported, if necessary.

Forward-Looking Statements

This release contains forward-looking statements relating to present or future trends or factors affecting the banking industry, and specifically the financial condition and results of operations, including without limitation, statements relating to the earnings outlook of the Corporation, as well as its operations, markets and products.  Actual results could differ materially from those indicated.  Among the important factors that could cause results to differ materially are interest rate changes, continued softening in the economy, which could materially impact credit quality trends and the ability to generate loans, changes in the mix of the Corporation's business, competitive pressures, changes in accounting, tax or regulatory practices or requirements, the Corporation's ability to realize the synergies and benefits contemplated by the acquisition of Citizens, such as it being accretive to earnings and expanding the Corporation's geographic presence, in the time frame anticipated or at all, and those risk factors detailed in the Corporation's periodic reports filed with the Securities and Exchange Commission.  The Corporation undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this release.

FirstMerit Corporation
Analysts: Thomas O'Malley/Investor Relations Officer
Phone: 330.384.7109
Media Contact: Robert Townsend/Media Relations Officer
Phone: 330.384.7075

 

FIRSTMERIT CORPORATION AND SUBSIDIARIES






Consolidated Financial Highlights (a)






(Unaudited)



Quarters



(Dollars in thousands, except per share amounts)

2014

2013

2013

2013

2013


1st qtr

4th qtr

3rd qtr

2nd qtr

1st qtr

EARNINGS






Net interest income TE (b)

$

197,854


$

202,145


$

207,079


$

201,605


$

114,376


TE adjustment (b)

3,954


4,077


3,739


3,574


3,027


Provision for originated loan losses

3,654


1,552


2,523


3,151


5,808


Provision for acquired loan losses

7,827


5,515


2,033




Provision for covered loan losses

3,055


2,983


1,823


4,158


4,138


Noninterest income

67,270


72,420


71,090


69,439


57,392


Noninterest expense

169,331


178,620


210,599


188,888


106,146


Net income

53,455


57,174


40,715


48,450


37,346


Diluted EPS (d)

0.31


0.33


0.23


0.29


0.33


PERFORMANCE RATIOS






Return on average assets (ROA)

0.90

%

0.94

%

0.67

%

0.85

%

1.01

%

Return on average equity (ROE)

7.93

%

8.48

%

6.07

%

7.56

%

8.83

%

Return on average tangible common equity (e)

11.98

%

12.96

%

9.29

%

11.49

%

12.76

%

Net interest margin TE (b)

3.84

%

3.89

%

4.05

%

4.12

%

3.46

%

Efficiency ratio (f)

62.77

%

64.08

%

74.64

%

68.10

%

61.61

%

Number of full-time equivalent employees

4,521


4,570


4,666


4,619


2,767


MARKET DATA






Book value per common share

$

16.62


$

16.38


$

16.08


$

16.06


$

15.99


Tangible book value per common share (e)

11.03


10.77


10.47


10.43


10.83


Period-end common share market value

20.83


22.23


21.72


20.03


16.54


Market as a % of book

125

%

136

%

135

%

125

%

103

%

Cash dividends per common share

$

0.16


$

0.16


$

0.16


$

0.16


$

0.16


Common Stock dividend payout ratio

51.61

%

48.48

%

69.57

%

55.17

%

48.48

%

Average basic common shares

165,060


165,054


165,044


157,863


109,689


Average diluted common shares

166,004


166,097


165,874


158,390


110,238


Period end common shares

165,087


165,056


165,045


165,045


109,746


Common shares repurchased

51


17


7


168


26


Common Stock market capitalization

$

3,438,762


$

3,669,195


$

3,584,777


$

3,305,851


$

1,815,199


ASSET QUALITY (excluding acquired and covered loans) (c)






Gross charge-offs

$

13,160


$

9,913


$

8,515


$

10,969


$

10,776


Net charge-offs

8,022


3,359


2,877


3,349


5,907


Allowance for originated loan losses

92,116


96,484


98,291


98,645


98,843


Reserve for unfunded lending commitments

7,481


7,907


8,493


8,114


4,941


Nonperforming assets (NPAs)

62,711


60,883


55,426


66,177


52,231


Net charge-offs to average loans ratio

0.31

%

0.13

%

0.12

%

0.15

%

0.27

%

Allowance for originated loan losses to period-end loans

0.85

%

0.94

%

1.00

%

1.08

%

1.13

%

Allowance for credit losses to period-end loans

0.92

%

1.02

%

1.09

%

1.17

%

1.18

%

NPAs to loans and other real estate

0.58

%

0.60

%

0.57

%

0.72

%

0.59

%

Allowance for originated loan losses to nonperforming loans

212.01

%

228.62

%

276.19

%

216.97

%

242.21

%

Allowance for credit losses to nonperforming loans

229.23

%

247.35

%

300.06

%

234.82

%

254.32

%

CAPITAL & LIQUIDITY






Period-end tangible common equity to assets (e)

7.69

%

7.70

%

7.41

%

7.58

%

8.03

%

Average equity to assets

11.32

%

11.12

%

11.08

%

11.28

%

11.45

%

Average equity to total loans

19.04

%

18.81

%

18.97

%

18.95

%

17.88

%

Average total loans to deposits

73.11

%

72.84

%

72.11

%

74.04

%

81.36

%

AVERAGE BALANCES






Assets

$

24,144,570


$

24,034,846


$

24,013,594


$

22,810,702


$

14,983,543


Deposits

19,636,506


19,517,476


19,456,231


18,334,244


11,789,784


Originated loans

10,448,383


9,988,587


9,377,826


8,877,754


8,735,307


Acquired loans, including covered loans, less loss share receivable

3,907,802


4,227,693


4,652,101


4,696,740


856,875


Earning assets

20,903,863


20,593,750


20,276,825


19,609,974


13,408,789


Shareholders' equity

2,733,226


2,673,635


2,661,546


2,571,964


1,715,005


ENDING BALANCES






Assets

$

24,498,661


$

23,912,028


$

24,137,730


$

23,534,873


$

15,272,484


Deposits

19,811,674


19,533,601


19,489,533


19,119,722


11,925,767


Originated loans

10,826,913


10,213,387


9,789,139


9,132,625


8,779,970


Acquired loans, including covered loans, less loss share receivable

3,726,952


4,025,758


4,401,711


4,926,888


801,239


Goodwill

741,740


741,740


741,740


741,740


460,044


Intangible assets

79,819


82,755


85,447


88,419


6,055


Earning assets

21,715,302


21,048,910


21,297,250


20,772,749


13,905,342


Total shareholders' equity

2,742,966


2,702,894


2,654,645


2,650,909


1,754,850


NOTES:






(a) - Effective April 12, 2013, the Corporation acquired Citizens.  Citizens' assets and liabilities were included in the consolidated balance sheet on the date of acquisition at fair value.  Citizens' results of operations were included in the consolidated statements of comprehensive income beginning on the date of acquisition.

(b) - The interest income earned on certain earning assets is completely or partially exempt from federal and/or state income taxes.  As such, these tax-exempt securities typically yield

lower returns than taxable securities.  To provide more meaningful comparisons of net interest margins for all earning assets, net interest income on a taxable-equivalent basis is used in

calculating net interest margin by increasing the interest earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments.  This adjustment is not

permitted under generally accepted accounting principles in the Consolidated Statements of Comprehensive Income.

(c) - Due to the impact of business combination accounting and protection of FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired loans and covered assets are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends.

(d) - Net income used to determine diluted EPS was reduced by the cash dividends payable on the Corporation's 5.875% Non-Cumulative Perpetual Preferred Stock, Series A of approximately $1.5 million in each of the quarters ended March 31, 2014, December 31, 2013, September 30, 2013, June 30, 2013 and approximately $0.9 million in the quarter ended March 31, 2013.

(e) -  Tangible book value per common share is a non-GAAP financial measure and is calculated based on tangible common equity divided by period end common shares outstanding.  Tangible common equity excludes goodwill, intangible assets, and preferred stock.  Management believes this non-GAAP measure serves as a useful tool to help evaluate the strength and discipline of a company's capital management strategies and as an additional, conservative measure of total company value.

(f) - The efficiency ratio is calculated as noninterest expense divided by total revenue, excluding net losses on the sale of securities of $0.1 million and $2.8 million in the quarters ended March 31, 2014 and June 30, 2013, respectively, and net gains of $9.0 thousand in the quarter ended March 31, 2013.
 

FIRSTMERIT CORPORATION AND SUBSIDIARIES






CONSOLIDATED BALANCE SHEETS















(Dollars in thousands)

March 31,


December 31,


March 31,

(Unaudited, except December 31, 2013, which is derived from the audited financial statements)

2014


2013


2013

ASSETS







Cash and due from banks

$

520,976



$

571,171



$

183,430



Interest-bearing deposits in banks

438,309



346,651



163,673




Total cash and cash equivalents

959,285



917,822



347,103



Investment securities:








Held-to-maturity

3,079,620



2,935,688



665,589




Available-for-sale

3,433,171



3,273,174



3,243,835




Other investments

148,446



180,803



140,984



Loans held for sale

7,143



11,622



14,459



Loans

14,608,613



14,300,972



9,676,802



Allowance for loan losses

(145,060)



(141,252)



(146,788)



     Net loans

14,463,553



14,159,720



9,530,014



Premises and equipment, net

323,335



327,054



177,137



Goodwill

741,740



741,740



460,044



Intangible assets

79,819



82,755



6,055



Covered other real estate

59,848



65,234



70,267



Accrued interest receivable and other assets

1,202,701



1,216,416



616,997





    Total assets

$

24,498,661



$

23,912,028



$

15,272,484


LIABILITIES AND SHAREHOLDERS' EQUITY







Deposits:








Noninterest-bearing

$

5,595,899



$

5,459,029



$

3,360,841




Interest-bearing

3,081,658



3,026,735



1,371,359




Savings and money market accounts

8,750,182



8,587,167



5,890,369




Certificates and other time deposits

2,383,935



2,460,670



1,303,198





Total deposits

19,811,674



19,533,601



11,925,767




Federal funds purchased and securities sold under agreements to repurchase

926,195



851,535



826,855




Wholesale borrowings

349,277



200,600



136,003




Long-term debt

324,430



324,428



249,921




Accrued taxes, expenses, and other liabilities

344,119



298,970



379,088





Total liabilities

21,755,695



21,209,134



13,517,634




Shareholders' equity:









5.875% Non-Cumulative Perpetual Preferred stock, Series A, without par value: authorized 115,000 shares; 100,000 issued

100,000



100,000



100,000





Common stock warrant

3,000



3,000







Common Stock, without par value;  authorized 300,000,000 shares; issued: March 31, 2014 and

December 31, 2013 - 170,183,540 shares; March 31, 2013 - 115,121,731 shares

127,937



127,937



127,937





Capital surplus

1,393,749



1,390,643



472,975





Accumulated other comprehensive loss

(55,504)



(66,876)



(24,119)





Retained earnings

1,303,626



1,277,975



1,214,889





Treasury stock, at cost: March 31, 2014 - 5,096,157 December 31, 2013 - 5,127,332 shares; March 31, 2013 - 5,375,905 shares

(129,842)



(129,785)



(136,832)





  Total shareholders' equity

2,742,966



2,702,894



1,754,850





    Total liabilities and shareholders' equity

$

24,498,661



$

23,912,028



$

15,272,484


















FIRSTMERIT CORPORATION AND SUBSIDIARIES

Period End Loans by Product Type (Unaudited)

(Dollars in thousands)









As of March 31, 2014


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

7,083,192



$

1,562,878



$

341,267



$

8,987,337


Mortgage

555,971



446,374



49,411



1,051,756


Installment

1,835,522



943,354



5,531



2,784,407


Home equity

946,802



283,309



94,828



1,324,939


Credit card

147,917







147,917


Leases

257,509







257,509


    Subtotal

10,826,913



3,235,915



491,037



14,553,865


Loss share receivable





54,748



54,748


    Total loans

10,826,913



3,235,915



545,785



14,608,613


Allowance for loan losses

(92,116)



(2,974)



(49,970)



(145,060)


Net loans

$

10,734,797



$

3,232,941



$

495,815



$

14,463,553



















As of December 31, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

6,648,279



$

1,725,970



$

375,860



$

8,750,109


Mortgage

529,253



470,652



50,679



1,050,584


Installment

1,727,925



1,004,569



6,162



2,738,656


Home equity

920,066



294,424



97,442



1,311,932


Credit card

148,313







148,313


Leases

239,551







239,551


    Subtotal

10,213,387



3,495,615



530,143



14,239,145


Loss share receivable





61,827



61,827


    Total loans

10,213,387



3,495,615



591,970



14,300,972


Allowance for loan losses

(96,484)



(741)



(44,027)



(141,252)


Net loans

$

10,116,903



$

3,494,874



$

547,943



$

14,159,720



















As of September 30, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

6,420,369



$

1,963,746



$

422,225



$

8,806,340


Mortgage

487,283



466,594



52,796



1,006,673


Installment

1,647,095



1,080,298



6,361



2,733,754


Home equity

889,372



306,783



102,908



1,299,063


Credit card

145,113







145,113


Leases

199,907







199,907


    Subtotal

9,789,139



3,817,421



584,290



14,190,850


Loss share receivable





69,986



69,986


    Total loans

9,789,139



3,817,421



654,276



14,260,836


Allowance for loan losses

(98,291)





(45,544)



(143,835)


Net loans

$

9,690,848



$

3,817,421



$

608,732



$

14,117,001



















As of June 30, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

5,997,812



$

2,267,811



$

505,706



$

8,771,329


Mortgage

462,427



439,380



56,056



957,863


Installment

1,496,663



1,221,060



7,794



2,725,517


Home equity

845,051



322,111



106,970



1,274,132


Credit card

142,319







142,319


Leases

188,353







188,353


    Subtotal

9,132,625



4,250,362



676,526



14,059,513


Loss share receivable





83,910



83,910


    Total loans

9,132,625



4,250,362



760,436



14,143,423


Allowance for loan losses

(98,645)





(49,069)



(147,714)


Net loans

$

9,033,980



$

4,250,362



$

711,367



$

13,995,709



















As of March 31, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

5,888,337



$



$

621,188



$

6,509,525


Mortgage

451,522





58,627



510,149


Installment

1,322,795





8,081



1,330,876


Home equity

812,458





113,343



925,801


Credit card

140,721







140,721


Leases

164,137







164,137


    Subtotal

8,779,970





801,239



9,581,209


Loss share receivable





95,593



95,593


    Total loans

8,779,970





896,832



9,676,802


Allowance for loan losses

(98,843)





(47,945)



(146,788)


Net loans

$

8,681,127



$



$

848,887



$

9,530,014










(1) Loans assumed from Citizens.  No allowance was brought forward on the date of acquisition in accordance with business combination accounting.

(2) Loans which are covered by loss sharing agreements with the FDIC providing considerable protection against credit risk.











FIRSTMERIT CORPORATION AND SUBSIDIARIES










AVERAGE CONSOLIDATED BALANCE SHEETS











Quarterly Periods

(Unaudited)

March 31,


December 31,


September 30,


June 30,


March 31,

(Dollars in thousands)

2014


2013


2013


2013


2013

ASSETS










Cash and cash equivalents

$

959,071



$

1,135,601



$

1,415,430



$

806,129



$

394,896


Investment securities:










Held-to-maturity

2,983,831



2,763,517



2,640,807



1,953,094



637,614


Available-for-sale

3,332,358



3,284,635



3,243,173



3,723,002



2,919,636


Other investments

168,389



253,490



267,743



253,649



140,729


Loans held for sale

6,804



10,248



18,265



17,394



14,884


Loans

14,412,481



14,281,860



14,106,837



13,662,835



9,695,926


Less: allowance for loan losses

138,891



177,628



146,509



146,705



141,735


Net loans

14,273,590



14,104,232



13,960,328



13,516,130



9,554,191


Total earning assets

20,903,863



20,593,750



20,276,825



19,609,974



13,408,789


Premises and equipment, net

327,845



326,632



322,236



299,979



179,381


Accrued interest receivable and other assets

2,092,682



2,156,491



2,145,612



2,241,325



1,142,212


TOTAL ASSETS

$

24,144,570



$

24,034,846



$

24,013,594



$

22,810,702



$

14,983,543


 

LIABILITIES










Deposits:










Noninterest-bearing

$

5,488,751



$

5,546,316



$

5,443,800



$

5,095,977



$

3,321,660


Interest-bearing

3,045,952



2,875,375



2,720,592



2,347,155



1,300,816


Savings and money market accounts

8,698,817



8,544,097



8,570,910



8,210,780



5,835,750


Certificates and other time deposits

2,402,986



2,551,688



2,720,929



2,680,332



1,331,558


Total deposits

19,636,506



19,517,476



19,456,231



18,334,244



11,789,784


Federal funds purchased and securities sold under










agreements to repurchase

884,065



948,959



1,011,991



927,451



906,717


Wholesale borrowings

276,324



200,622



201,012



237,887



136,298


Long-term debt

324,428



324,426



324,424



314,597



155,506


Total funds

21,121,323



20,991,483



20,993,658



19,814,179



12,988,305


Accrued taxes, expenses and other liabilities

290,021



369,728



358,390



424,559



280,233


Total liabilities

21,411,344



21,361,211



21,352,048



20,238,738



13,268,538


SHAREHOLDERS' EQUITY










Preferred stock

100,000



100,000



100,000



100,000



62,222


Common stock warrant

3,000



3,000



3,000



2,637




Common stock

127,937



127,937



127,937



127,937



127,937


Capital surplus

1,391,695



1,389,222



1,386,931



1,274,758



473,943


Accumulated other comprehensive loss

(52,940)



(79,431)



(82,598)



(29,033)



(21,247)


Retained earnings

1,293,379



1,262,705



1,256,052



1,225,380



1,209,837


Treasury stock

(129,845)



(129,798)



(129,776)



(129,715)



(137,687)


Total shareholders' equity

2,733,226



2,673,635



2,661,546



2,571,964



1,715,005


TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

24,144,570



$

24,034,846



$

24,013,594



$

22,810,702



$

14,983,543




















FIRSTMERIT CORPORATION AND SUBSIDIARIES

Average Loans by Product Type (Unaudited)

(Dollars in thousands)









Quarter ended March 31, 2014


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

6,819,522



$

1,678,267



$

357,033



$

8,854,822


Mortgage

538,151



459,842



49,921



1,047,914


Installment

1,771,434



972,711



6,012



2,750,157


Home equity

929,362



288,529



95,487



1,313,378


Credit card

147,265







147,265


Leases

242,649







242,649


    Subtotal

10,448,383



3,399,349



508,453



14,356,185


Loss share receivable





56,296



56,296


    Total loans

10,448,383



3,399,349



564,749



14,412,481


Less allowance for loan losses

96,789



(617)



42,719



138,891


Net loans

$

10,351,594



$

3,399,966



$

522,030



$

14,273,590



















Quarter ended December 31, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

6,526,243



$

1,866,064



$

400,105



$

8,792,412


Mortgage

509,685



472,771



51,304



1,033,760


Installment

1,697,651



1,032,245



6,279



2,736,175


Home equity

905,172



298,212



100,712



1,304,096


Credit card

146,805







146,805


Leases

203,031







203,031


    Subtotal

9,988,587



3,669,292



558,401



14,216,280


Loss share receivable





65,580



65,580


    Total loans

9,988,587



3,669,292



623,981



14,281,860


Less allowance for loan losses

134,890



(2,091)



44,829



177,628


Net loans

$

9,853,697



$

3,671,383



$

579,152



$

14,104,232



















Quarter Ended September 30, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

6,131,423



$

2,118,803



$

460,242



$

8,710,468


Mortgage

472,281



448,206



54,403



974,890


Installment

1,570,124



1,145,824



7,180



2,723,128


Home equity

866,001



312,681



104,762



1,283,444


Credit card

143,637







143,637


Leases

194,360







194,360


    Subtotal

9,377,826



4,025,514



626,587



14,029,927


Loss share receivable





76,910



76,910


    Total loans

9,377,826



4,025,514



703,497



14,106,837


Less allowance for loan losses

97,693



68



48,748



146,509


Net loans

$

9,280,133



$

4,025,446



$

654,749



$

13,960,328



















Quarter Ended June 30, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

5,888,935



$

2,141,015



$

575,859



$

8,605,809


Mortgage

453,813



408,723



56,825



919,361


Installment

1,388,765



1,107,076



7,912



2,503,753


Home equity

831,243



288,254



111,076



1,230,573


Credit card

141,785







141,785


Leases

173,213







173,213


    Subtotal

8,877,754



3,945,068



751,672



13,574,494


Loss share receivable





88,341



88,341


    Total loans

8,877,754



3,945,068



840,013



13,662,835


Less allowance for loan losses

99,411





47,294



146,705


Net loans

$

8,778,343



$

3,945,068



$

792,719



$

13,516,130



















Quarter ended March 31, 2013


Originated Loans


Acquired Loans (1)


Covered Loans (2)


Total Loans

Commercial

$

5,859,818



$



$

673,815



$

6,533,633


Mortgage

448,589





60,391



508,980


Installment

1,325,016





8,118



1,333,134


Home equity

806,936





114,551



921,487


Credit card

144,159







144,159


Leases

150,789







150,789


    Subtotal

8,735,307





856,875



9,592,182


Loss share receivable





103,744



103,744


    Total loans

8,735,307





960,619



9,695,926


Less allowance for loan losses

98,660





43,075



141,735


Net loans

$

8,636,647



$



$

917,544



$

9,554,191










(1) Loans assumed from Citizens.  No allowance was brought forward on the date of acquisition in accordance with business combination accounting.

(2) Loans which are covered by loss sharing agreements with the FDIC providing considerable protection against credit risk.
















FIRSTMERIT CORPORATION AND SUBIDARIES













AVERAGE CONSOLIDATED BALANCE SHEETS

Fully Tax-equivalent Interest Rates and Interest Differential












Three months ended


Three months ended


Three months ended


March 31, 2014


December 31, 2013


March 31, 2013

(Unaudited)

Average




Average


Average




Average


Average




Average

(Dollars in thousands)

Balance


Interest (1)


Rate


Balance


Interest (1)


Rate


Balance


Interest (1)


Rate

ASSETS


















Cash and cash equivalents

$

959,071







$

1,135,601







$

394,896






Investment securities and federal funds sold:


















U.S. treasury securities

and U.S. government

agency obligations

(taxable)

5,151,341



$

25,910



2.04

%


4,895,147



$

24,236



1.96

%


2,790,039



$

16,294



2.37

%

Obligations of states and

political subdivisions (tax

exempt)

739,875



8,613



4.72

%


728,408



8,609



4.69

%


541,014



6,595



4.94

%

Other securities and

federal funds sold

593,362



6,112



4.18

%


678,087



6,445



3.77

%


366,926



2,944



3.25

%

Total investment securities and federal funds sold

6,484,578



40,635



2.54

%


6,301,642



39,290



2.47

%


3,697,979



25,833



2.83

%

Loans held for sale

6,804



59



3.53

%


10,248



92



3.56

%


14,884



144



3.92

%

Loans, including loss share receivable (2)

14,412,481



171,135



4.82

%


14,281,860



177,275



4.92

%


9,695,926



99,006



4.14

%

Total earning assets

20,903,863



211,829



4.11

%


20,593,750



216,657



4.17

%


13,408,789



124,983



3.78

%

Allowance for loan losses

(138,891)







(177,628)







(141,735)






Other assets

2,420,527







2,483,123







1,321,593






Total assets

$

24,144,570







$

24,034,846







$

14,983,543






 

LIABILITIES AND SHAREHOLDERS' EQUITY















Deposits:


















Noninterest-bearing

$

5,488,751





%


$

5,546,316





%


$

3,321,660





%

Interest-bearing

3,045,952



737



0.10

%


2,875,375



759



0.10

%


1,300,816



318



0.10

%

Savings and money market

accounts

8,698,817



5,559



0.26

%


8,544,097



6,127



0.28

%


5,835,750



5,315



0.37

%

Certificates and other time

deposits

2,402,986



2,464



0.42

%


2,551,688



2,500



0.39

%


1,331,558



2,063



0.63

%

Total deposits

19,636,506



8,760



0.18

%


19,517,476



9,386



0.19

%


11,789,784



7,696



0.26

%

Securities sold under agreements to repurchase

884,065



197



0.09

%


948,959



291



0.12

%


906,717



313



0.14

%

Wholesale borrowings

276,324



1,129



1.66

%


200,622



938



1.85

%


136,298



850



2.53

%

Long-term debt

324,428



3,890



4.86

%


324,426



3,897



4.77

%


155,506



1,748



4.56

%

Total interest bearing liabilities

15,632,572



13,976



0.36

%


15,445,167



14,512



0.37

%


9,666,645



10,607



0.45

%

Other liabilities

290,021







369,728







280,233






Shareholders' equity

2,733,226







2,673,635







1,715,005






Total liabilities and shareholders' equity

$

24,144,570







$

24,034,846







$

14,983,543






Net yield on earning assets

$

20,903,863



$

197,853



3.84

%


$

20,593,750



$

202,145



3.89

%


$

13,408,789



$

114,376



3.46

%

Interest rate spread





3.75

%






3.80

%






3.34

%



















(1) The net yield on earning assets is calculated as annualized taxable-equivalent net interest income divided by average earning assets.  The interest income earned on certain earning assets is completely or partially exempt from

federal and/or state income taxes.  As such, these tax-exempt securities typically yield lower returns than taxable securities.  To provide more meaningful comparisons of net interest margins for all earning assets, net interest

income on a taxable-equivalent basis is used in calculating net interest margin by increasing the interest earned on tax-exempt assets to make it fully equivalent to interest income earned on taxable investments.  This adjustment is

not permitted under generally accepted accounting principles in the Consolidated Statements of Comprehensive Income.   The taxable-equivalent adjustments to net interest income were $4.0 million, $4.1 million  and $3.0 million for

the three months ended March 31, 2014, December 31, 2013 and March 31, 2013, respectively.

(2) Nonaccrual loans have been included in the average balances.

FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Quarters Ended

(Dollars in thousands except per share data)

March 31,





2014


2013

Interest income:





Loans and loans held for sale

$

170,514



$

98,672



Investment securities:






Taxable

32,022



19,239




Tax-exempt

5,340



4,045




Total investment securities interest

37,362



23,284





Total interest income

207,876



121,956


Interest expense:





Deposits:






Interest-bearing

737



318




Savings and money market accounts

5,559



5,315




Certificates and other time deposits

2,464



2,063



Securities sold under agreements to repurchase

197



313



Wholesale borrowings

1,129



850



Long-term debt

3,890



1,748




Total interest expense

13,976



10,607




Net interest income

193,900



111,349



Provision for loan losses

14,536



9,946




Net interest income after provision for loan losses

179,364



101,403


Noninterest income:





Trust department income

9,748



5,741



Service charges on deposits

16,648



12,585



Credit card fees

12,152



10,222



ATM and other service fees

5,819



3,335



Bank owned life insurance income

3,582



4,897



Investment services and insurance

3,516



2,415



Investment securities gains/(losses), net

56



(9)



Loan sales and servicing income

3,730



7,863



Other operating income

12,019



10,343




Total noninterest income

67,270



57,392


Noninterest expenses:





Salaries, wages, pension and employee benefits

89,013



57,906



Net occupancy expense

17,014



8,282



Equipment expense

11,911



7,349



Stationery, supplies and postage

4,108



2,096



Bankcard, loan processing and other costs

10,834



7,840



Professional services

5,359



5,410



Amortization of intangibles

2,936



317



FDIC insurance expense

5,971



3,526



Other operating expense

22,185



13,420




Total noninterest expenses

169,331



106,146


Income before income tax expense

77,303



52,649


Income tax expense

23,848



15,303





Net income

$

53,455



$

37,346


Less:

Net income allocated to participating shareholders

380



380





Preferred stock dividends

1,469



930


Net income attributable to common shareholders

$

51,606



$

36,036


Net income used in diluted EPS calculation

$

51,606



$

36,036


Weighted average number of common shares outstanding - basic

165,060



109,689


Weighted average number of common shares outstanding - diluted

166,004



110,238


Basic earnings per common share

$

0.31



$

0.33


Diluted earnings per common share

$

0.31



$

0.33


Dividend per common share

$

0.16



$

0.16



FIRSTMERIT CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

Quarter Ended

(Dollars in thousands)

March 31, 2014


Pretax


Tax


After-tax

Net Income

$

77,303



$

23,848



$

53,455


Other comprehensive income/(loss)






Unrealized gains and losses on securities available for sale:






Changes in unrealized securities' holding gains/(losses)

18,044



6,315



11,729


Changes in unrealized securities' holding gains/(losses) that result from securities being transferred

into available-for-sale from held-to-maturity

(494)



(173)



(321)


Net losses/(gains) realized on sale of securities reclassified to noninterest income

(56)



(20)



(36)


Net change in unrealized gains/(losses) on securities available for sale

17,494



6,122



11,372


Total other comprehensive gains/(losses)

17,494



6,122



11,372


Comprehensive income

$

94,797



$

29,970



$

64,827



Quarter Ended


March 31, 2013


Pretax


Tax


After-tax

Net Income

$

52,649



$

15,303



$

37,346


Other comprehensive income (loss)






Unrealized gains and losses on securities available for sale:






Changes in unrealized securities' holding gains/(losses)

(11,633)



(4,072)



(7,561)


Changes in unrealized securities' holding gains/(losses) that result from securities being transferred

into available-for-sale from held-to-maturity

(552)



(193)



(359)


Net losses/(gains) realized on sale of securities reclassified to noninterest income

9



3



6


Net change in unrealized gains/(losses) on securities available for sale

(12,176)



(4,262)



(7,914)


Total other comprehensive gains/(losses)

(12,176)



(4,262)



(7,914)


Comprehensive income

$

40,473



$

11,041



$

29,432


 

FIRSTMERIT CORPORATION AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF INCOME---LINKED QUARTERS














Quarterly Results

(Unaudited)

2014


2013


2013


2013


2013

(Dollars in thousands, except share data)

1st qtr


4th qtr


3rd qtr


2nd qtr


1st qtr

Loans and loans held for sale

$

170,514



$

176,559



$

182,107



$

178,535



$

98,672


Investment securities

37,362



36,021



35,390



35,236



23,284


Total interest income

207,876



212,580



217,497



213,771



121,956


Interest expense










Deposits:










Interest-bearing

737



759



809



656



318


Savings and money market accounts

5,559



6,127



6,495



6,469



5,315


Certificates and other time deposits

2,464



2,500



1,712



3,374



2,063


Securities sold under agreements to repurchase

197



291



306



329



313


Wholesale borrowings

1,129



938



936



1,169



850


Long-term debt

3,890



3,897



3,899



3,743



1,748


Total interest expense

13,976



14,512



14,157



15,740



10,607


Net interest income

193,900



198,068



203,340



198,031



111,349


Provision for loan losses

14,536



10,050



6,379



7,309



9,946


Net interest income after provision for loan losses

179,364



188,018



196,961



190,722



101,403


Noninterest income:










Trust department income

9,748



10,255



9,608



9,167



5,741


Service charges on deposits

16,648



19,084



22,146



20,582



12,585


Credit card fees

12,152



12,414



13,588



14,317



10,222


ATM and other service fees

5,819



5,659



5,216



4,945



3,335


Bank owned life insurance income

3,582



4,037



4,351



3,641



4,897


Investment services and insurance

3,516



3,530



3,403



3,429



2,415


Investment securities gains/(losses), net

56







(2,794)



(9)


Loan sales and servicing income

3,730



3,577



3,644



7,985



7,863


Other operating income

12,019



13,864



9,134



8,167



10,343


Total noninterest income

67,270



72,420



71,090



69,439



57,392


Noninterest expenses:










Salaries, wages, pension and employee benefits

89,013



93,621



97,390



105,099



57,906


Net occupancy expense

17,014



14,066



13,816



13,346



8,282


Equipment expense

11,911



13,177



11,040



10,309



7,349


Stationery, supplies and postage

4,108



4,895



3,801



3,407



2,096


Bankcard, loan processing and other costs

10,834



10,886



40,786



12,417



7,840


Professional services

5,359



8,358



9,768



17,144



5,410


Amortization of intangibles

2,936



2,692



2,972



2,411



317


FDIC  insurance expense

5,971



5,106



4,925



4,149



3,526


Other operating expense

22,185



25,819



26,101



20,606



13,420


Total noninterest expenses

169,331



178,620



210,599



188,888



106,146


Income before income tax expense

77,303



81,818



57,452



71,273



52,649


Income tax expense

23,848



24,644



16,737



22,823



15,303


Net income

53,455



57,174



40,715



48,450



37,346


Less:  Income allocated to participating shareholders

380



441



310



383



380


Preferred stock dividends

1,469



1,469



1,469



1,469



930


Net income attributable to common shareholders

$

51,606



$

55,264



$

38,936



$

46,598



$

36,036


Net income used in diluted EPS calculation

$

51,606



$

55,264



$

38,936



$

46,598



$

36,036


Weighted-average number of common shares outstanding - basic

165,060



165,054



165,044



157,863



109,689


Weighted-average number of common shares outstanding- diluted

166,004



166,097



165,874



158,390



110,238


Basic earnings per common share

$

0.31



$

0.33



$

0.24



$

0.30



$

0.33


Diluted earnings per common share

$

0.31



$

0.33



$

0.23



$

0.29



$

0.33












FIRSTMERIT CORPORATION AND SUBSIDIARIES







ASSET QUALITY INFORMATION (excluding acquired loans and covered assets) (a)


































(Unaudited)


(Audited)

(Dollars in thousands, except ratios)

Quarterly Periods


Annual Period


March 31,


December 31,


September 30,


June 30,


March 31,


December 31,

Allowance for Credit Losses

2014


2013


2013


2013


2013


2013

Allowance for originated loan losses, beginning of period

$

96,484



$

98,291



$

98,645



$

98,843



$

98,942



$

98,942


Provision for originated loan losses

3,654



1,552



2,523



3,151



5,808



13,034


Charge-offs

13,160



9,913



8,515



10,969



10,776



40,173


Recoveries

5,138



6,554



5,638



7,620



4,869



24,681


Net charge-offs

8,022



3,359



2,877



3,349



5,907



15,492


Allowance for originated loan losses, end of period

$

92,116



$

96,484



$

98,291



$

98,645



$

98,843



$

96,484


Reserve for unfunded lending commitments,












beginning of period

$

7,907



$

8,493



$

8,114



$

4,941



$

5,433



$

5,433


Provision for (relief of) credit losses

(426)



(586)



379



3,173



(492)



2,474


Reserve for unfunded lending commitments,












end of period

$

7,481



$

7,907



$

8,493



$

8,114



$

4,941



$

7,907


Allowance for Credit Losses

$

99,597



$

104,391



$

106,784



$

106,759



$

103,784



$

104,391


 

Ratios












Provision for loan losses to average loans

0.14

%


0.06

%


0.11

%


0.14

%


0.27

%


0.14

%

Net charge-offs to average loans

0.31

%


0.13

%


0.12

%


0.15

%


0.27

%


0.17

%

Allowance for loan losses to period-end loans

0.85

%


0.94

%


1.00

%


1.08

%


1.13

%


0.94

%

Allowance for credit losses to period-end loans

0.92

%


1.02

%


1.09

%


1.17

%


1.18

%


1.02

%

Allowance for loan losses to nonperforming loans

212.01

%


228.62

%


276.19

%


216.97

%


242.21

%


228.62

%

Allowance for credit losses to nonperforming loans

229.23

%


247.35

%


300.06

%


234.82

%


254.32

%


247.35

%

 

Asset Quality












Impaired originated loans:












Nonaccrual

$

27,122



$

25,674



$

19,140



$

28,935



$

23,843



$

25,674


Other nonperforming loans:












Nonaccrual

16,326



16,529



16,448



16,529



16,966



16,529


Total nonperforming loans

43,448



42,203



35,588



45,464



40,809



42,203


Other real estate ("ORE")

19,263



18,680



19,838



20,713



11,422



18,680


Total nonperforming assets ("NPAs")

$

62,711



$

60,883



$

55,426



$

66,177



$

52,231



$

60,883


NPAs to period-end loans + ORE

0.58

%


0.60

%


0.57

%


0.72

%


0.59

%


0.60

%

Accruing originated loans past due 90 days or more

$

11,860



$

11,176



$

12,452



$

11,760



$

12,393



$

11,176


 

(a) Due to the impact of business combination accounting and protection of FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired and covered loans are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends.








FIRSTMERIT CORPORATION AND SUBSIDIARIES







NONINTEREST INCOME AND NONINTEREST EXPENSE DETAIL


















(Unaudited)











(Dollars in thousands)













2014


2013


2013


2013


2013

QUARTERLY NONINTEREST INCOME DETAIL


1st qtr


4th qtr


3rd qtr


2nd qtr


1st qtr

Trust department income


$

9,748



$

10,255



$

9,608



$

9,167



$

5,741


Service charges on deposits


16,648



19,084



22,146



20,582



12,585


Credit card fees


12,152



12,414



13,588



14,317



10,222


ATM and other service fees


5,819



5,659



5,216



4,945



3,335


Bank owned life insurance income


3,582



4,037



4,351



3,641



4,897


Investment services and insurance


3,516



3,530



3,403



3,429



2,415


Investment securities gains/(losses), net


56







(2,794)



(9)


Loan sales and servicing income


3,730



3,577



3,644



7,985



7,863


Other operating income


12,019



13,864



9,134



8,167



10,343


Total Noninterest Income


$

67,270



$

72,420



$

71,090



$

69,439



$

57,392




2014


2013


2013


2013


2013

QUARTERLY NONINTEREST EXPENSE DETAIL


1st qtr


4th qtr


3rd qtr


2nd qtr


1st qtr

Salaries and wages


$

71,669



$

76,685



$

79,369



$

85,680



$

46,391


Pension and employee benefits


17,344



16,936



18,021



19,419



11,515


Net occupancy expense


17,014



14,066



13,816



13,346



8,282


Equipment expense


11,911



13,177



11,040



10,309



7,349


Taxes, other than income taxes


2,774



2,618



2,785



2,891



1,922


Stationery, supplies and postage


4,108



4,895



3,801



3,407



2,096


Bankcard, loan processing and other costs


10,834



10,886



40,786



12,417



7,840


Advertising


3,516



4,855



4,432



3,745



2,070


Professional services


5,359



8,358



9,768



17,144



5,410


Telephone


2,908



3,427



3,326



2,728



1,177


Amortization of intangibles


2,936



2,692



2,972



2,411



317


FDIC insurance expense


5,971



5,106



4,925



4,149



3,526


Other operating expense


12,987



14,919



15,558



11,242



8,251


Total Noninterest Expense


$

169,331



$

178,620



$

210,599



$

188,888



$

106,146




FIRSTMERIT CORPORATION AND SUBSIDIARIES


ALLOWANCE FOR ORIGINATED LOAN LOSSES - Net Charge-off Detail (excluding acquired and covered loans) (a)







(Unaudited)

Quarters Ended


Year Ended

(Dollars in thousands)

March 31,


December 31,


2014


2013


2013

Allowance for originated loan losses - beginning of period

$

96,484



$

98,942



$

98,942


Loans charged off:






Commercial

5,153



2,672



7,637


Mortgage

559



270



1,903


Installment

4,584



4,594



16,683


Home equity

838



1,306



5,036


Credit cards

1,455



1,403



5,541


Leases





1,237


Overdrafts

571



531



2,136


Total

13,160



10,776



40,173


Recoveries:






Commercial

1,029



1,245



9,012


Mortgage

38



43



230


Installment

2,738



2,469



10,459


Home equity

699



347



2,492


Credit cards

418



513



1,841


Manufactured housing

11



27



60


Leases



89



100


Overdrafts

205



136



487


Total

5,138



4,869



24,681


Net charge-offs

8,022



5,907



15,492


Provision for originated loan losses

3,654



5,808



13,034


Allowance for originated loan losses-end of period

$

92,116



$

98,843



$

96,484








Average originated loans

$

10,448,383



$

8,735,307



$

9,252,555


Ratio (annualized) to average originated loans:






Originated net charge-offs

0.31

%


0.27

%


0.17

%

Provision for originated loan losses

0.14

%


0.27

%


0.14

%

Originated Loans, period-end

$

10,826,913



$

8,779,970



$

10,213,387








Allowance for credit losses:

$

99,597



$

103,784



$

104,391


To (annualized) net charge-offs

3.06



4.33



6.74


Allowance for originated loan losses:






To period-end originated loans

0.85

%


1.13

%


0.94

%

To (annualized) net originated charge-offs

2.83



4.13



6.23








(a) Due to the impact of business combination accounting and protection of FDIC loss sharing agreements, which provide considerable protection against credit risk, acquired and covered loans are excluded from this table to provide for improved comparability to prior periods and better perspective into asset quality trends.

 

Logo - http://photos.prnewswire.com/prnh/20070920/CLTU138LOGO

SOURCE FirstMerit Corporation

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.