Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
First Merchants Corporation
First Merchants Corporation Announces First Quarter 2026 Results
Business
4d ago
22 min read

First Merchants Corporation Announces First Quarter 2026 Results

news images

MUNCIE, Ind., April 22, 2026 (GLOBE NEWSWIRE) -- First Merchants Corporation (NASDAQ - FRME) (the "Corporation")

First Quarter 2026 Highlights:

  • Net income available to common stockholders was $27.7 million, or $0.45 per diluted share, compared to $56.6 million, or $0.99 per diluted share, in the fourth quarter of 2025. On an adjusted basis1, net income totaled $63.1 million, or $1.03 per diluted share, compared to $56.4 million, or $0.98 per diluted share, in the prior quarter.

  • Completed legal closing on the acquisition of First Savings Financial Group, Inc. (“First Savings”) on February 1, 2026.

  • Maintained strong capital position with Common Equity Tier 1 Capital Ratio of 11.22%.

  • Repurchased 708,856 shares totaling $27.6 million of common stock year-to-date, including 640,486 shares totaling $24.9 million in the first quarter.

  • Loans declined $18.8 million, or 0.5% annualized linked quarter, and increased $768.0 million, or 5.9%, during the last twelve months, excluding $1.8 billion of loans added from the First Savings acquisition.

  • Deposits declined $499.4 million, or 13.1% annualized linked quarter, and increased $333.5 million, or 2.3%, during the last twelve months, excluding $1.7 billion of deposits added from the First Savings acquisition.

  • Nonperforming assets to total assets were 43 basis points compared to 38 basis points in the prior quarter.

  • Adjusted efficiency ratio1 totaled 54.21% for the quarter.

"First Merchants delivered a strong start to 2026, highlighted by solid adjusted earnings growth, expanding net interest margin, and continued strength in commercial loan production," said Mark Hardwick, Chief Executive Officer. "We successfully closed the acquisition of First Savings, adding $2.4 billion in assets and further strengthening our statewide Indiana presence while enhancing our ability to serve clients across Indiana, Ohio, and Michigan. Our capital, liquidity, and credit quality remain very strong, positioning us well for continued growth and long-term shareholder value creation."

First Quarter Financial Results:

The Corporation reported first quarter 2026 net income available to common stockholders of $27.7 million compared to $54.9 million during the same period in 2025. Diluted earnings per common share1 for the period totaled $0.45 compared to $0.94 in the first quarter of 2025. Current quarter results included acquisition costs of $17.0 million that primarily consist of employee retention bonuses and severance, contract termination charges and professional fees. Current quarter results also included a mark-to-market loss of $29.8 million on $357 million of mortgage loans moved to held-for-sale with a weighted average coupon of 3.46%. The loan sale is expected to close during the second quarter and will create incremental funding capacity. Excluding these non-core charges, adjusted earnings per common share1 for the first quarter of 2026 totaled $1.03 compared to $0.94 in the prior year period, an increase of 9.6%.

Total assets of the Corporation equaled $21.1 billion as of quarter-end and loans totaled $15.3 billion. Loans increased $2.3 billion during the past twelve months. The acquisition of First Savings contributed $1.8 billion of loans. Excluding acquired loans and the impact of loans moved to held-for-sale, the Corporation experienced organic loan growth of $768.0 million, or 5.9%, during the past twelve months. On a linked quarter basis, loans declined $18.8 million, or 0.5% annualized.

Investment securities, totaling $3.3 billion, decreased $117.2 million, or 3.4%, during the last twelve months and decreased $68.7 million, or 8.1% annualized on a linked quarter basis. Investments declined during the quarter due to principal paydowns and maturities as well as a modest decline in the securities portfolio valuation.

Total deposits equaled $16.5 billion as of quarter-end and increased by $2.0 billion, over the past twelve months. The acquisition of First Savings contributed $1.7 billion in deposits. Excluding acquired deposits, the Corporation experienced an increase in organic deposit growth of $333.5 million, or 2.3%. Deposits decreased $499.4 million, or 13.1% annualized on a linked quarter basis, excluding acquired deposits. The balance sheet growth resulted in an increase in the loan to deposit ratio to 92.6% at period end from 90.3% in the prior quarter.

The Corporation’s Allowance for Credit Losses – Loans (ACL) totaled $212.5 million as of quarter-end, or 1.39% of loans, an increase of $16.9 million from prior quarter. The ACL increased $22.3 million for the purchase accounting adjustment for estimated credit losses recorded for the First Savings loan portfolio. Net charge-offs totaled $10.3 million and provision for credit losses of $4.9 million was recorded during the quarter. Reserves for unfunded commitments totaled $18.5 million, an increase of $0.5 million from prior quarter recorded for estimated credit losses on unfunded commitments of First Savings. Non-performing assets to total assets were 0.43% for the first quarter of 2026, an increase of five basis points compared to 0.38% in the prior quarter reflecting stable credit performance.

Net interest income totaling $151.3 million for the quarter, increased $12.2 million, or 8.8%, compared to prior quarter and increased $21.0 million, or 16.1%, compared to the first quarter of 2025. Positively impacting net interest income was an interest recovery of $1.2 million recorded during the quarter from the successful resolution of a nonaccrual multifamily commercial real estate loan. Fully taxable equivalent net interest margin was 3.35%, an increase of six basis points compared to prior quarter and an increase of 13 basis points compared to the first quarter of 2025. The lower day count in the quarter caused a decline of five basis points in net interest margin from the prior quarter. This was more than offset by an improved funding mix and meaningfully lower deposit costs.

Noninterest income totaled $5.8 million for the quarter, a decrease of $27.3 million, compared to prior quarter and a decrease of $24.2 million compared to the first quarter of 2025. The declines were due to a valuation adjustment on mortgage loans that were reclassified to held-for-sale during the current quarter. Customer-related fees increased by $1.8 million from the previous quarter and $4.7 million over the first quarter of 2025. The linked quarter increase was driven by higher wealth management fees and higher gains on the sales of loans offset by a slight reduction in derivative hedge fees.

Noninterest expense totaled $125.1 million for the quarter, an increase of $25.6 million from the fourth quarter of 2025 and an increase of $32.2 million from the first quarter of 2025. Acquisition-related costs totaling $17.0 million were incurred during the quarter, including $5.2 million attributed to salaries and benefits and $11.3 million in professional and other outside services. Contributing to current quarter expenses was an annual benefit plan expense of $1.1 million and a $0.9 million one-time charge for the write-down of a held-for-sale building.

The Corporation’s total risk-based capital ratio was 13.05%, common equity tier 1 capital ratio was 11.22%, and the tangible common equity ratio was 9.00%. These ratios continue to reflect the Corporation’s strong capital position.

1 See “Non-GAAP Financial Information” for reconciliation

CONFERENCE CALL

First Merchants Corporation will conduct an earnings conference call and webcast at 9:00 a.m. (ET) on Thursday, April 23, 2026.

To access via phone, participants will need to register using the following link where they will be provided a phone number and access code: (https://register-conf.media-server.com/register/BIea2e66c5a6e240dea7770076185c1054)

To view the webcast and presentation slides, please go to (https://edge.media-server.com/mmc/p/i5u3npdn) during the time of the call. A replay of the webcast will be available until April 23, 2027.

Detailed financial results are reported on the attached pages.

About First Merchants Corporation

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

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

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

Forward-Looking Statements

This news release contains forward-looking statements made pursuant to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements can often, but not always, be identified by the use of words like “believe”, “continue”, “pattern”, “estimate”, “project”, “intend”, “anticipate”, “expect” and similar expressions or future or conditional verbs such as “will”, “would”, “should”, “could”, “might”, “can”, “may”, or similar expressions. These forward- looking statements include, but are not limited to, statements relating to the expected benefits of the merger between First Merchants and First Savings, including future financial and operating results, cost savings, enhanced revenues, and accretion/dilution to reported earnings that may be realized from the merger, as well as other statements of expectations regarding the merger, and other statements of First Merchants’ goals, intentions and expectations; statements regarding the First Merchants’ business plan and growth strategies; statements regarding the asset quality of First Merchants’ loan and investment portfolios; and estimates of First Merchants’ risks and future costs and benefits, whether with respect to the merger or otherwise. These forward-looking statements are subject to significant risks, assumptions and uncertainties that may cause results to differ materially from those set forth in forward-looking statements, including, among other things: the risk that the businesses of First Merchants and First Savings will not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; expected revenue synergies and cost savings from the merger may not be fully realized or realized within the expected time frame; revenues following the merger may be lower than expected; customer and employee relationships and business operations may be disrupted by the merger; the ability to complete the merger on the expected timeframe; possible changes in monetary and fiscal policies, and laws and regulations; the effects of easing restrictions on participants in the financial services industry; the cost and other effects of legal and administrative cases; possible changes in the credit-worthiness of customers and the possible impairment of collectability of loans; fluctuations in market rates of interest; competitive factors in the banking industry; changes in the banking legislation or regulatory requirements of federal and state agencies applicable to bank holding companies and banks like First Merchants’ affiliate bank; continued availability of earnings and excess capital sufficient for the lawful and prudent declaration of dividends; changes in market, economic, operational, liquidity (including the ability to grow and maintain core deposits and retain large uninsured deposits), credit and interest rate risks associated with First Merchants’ business; the impacts of epidemics, pandemics or other infectious disease outbreaks; and other risks and factors identified in each of First Merchants’ filings with the SEC. Neither First Merchants nor First Savings undertakes any obligation to update any forward-looking statement, whether written or oral, relating to the matters discussed in this news release. In addition, the companies’ respective past results of operations do not necessarily indicate their anticipated future results, whether or not the merger is completed.

Non-GAAP Financial Measures

This news release contains non-GAAP financial measures. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of the registrant’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of income, balance sheet or statement of cash flows (or equivalent statements) of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. In this regard, GAAP refers to generally accepted accounting principles in the United States. Pursuant to the requirements of Regulation G, First Merchants Corporation has provided reconciliations within this news release, as necessary, of the non-GAAP financial measure to the most directly comparable GAAP financial measure.

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

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

 

(Dollars In Thousands, Except Per Share Amounts)

March 31,

 

 

2026

 

 

 

2025

 

ASSETS

 

 

 

Cash and due from banks

$

98,083

 

 

$

86,113

 

Interest-bearing deposits

 

175,354

 

 

 

331,534

 

Investment securities available for sale

 

1,372,417

 

 

 

1,378,489

 

Investment securities held to maturity, net of allowance for credit losses of $245 in 2026 and 2025

 

1,937,485

 

 

 

2,048,632

 

Loans held for sale

 

401,839

 

 

 

23,004

 

Loans

 

15,261,889

 

 

 

13,004,905

 

Less: Allowance for credit losses - loans

 

(212,520

)

 

 

(192,031

)

Net loans

 

15,049,369

 

 

 

12,812,874

 

Premises and equipment

 

146,013

 

 

 

128,749

 

Federal Home Loan Bank stock

 

70,835

 

 

 

45,006

 

Interest receivable

 

97,026

 

 

 

88,352

 

Goodwill

 

782,789

 

 

 

712,002

 

Other intangibles

 

41,678

 

 

 

18,302

 

Cash surrender value of life insurance

 

371,238

 

 

 

304,918

 

Other real estate owned

 

1,264

 

 

 

4,966

 

Tax asset, deferred and receivable

 

116,814

 

 

 

87,665

 

Other assets

 

410,317

 

 

 

369,181

 

TOTAL ASSETS

$

21,072,521

 

 

$

18,439,787

 

LIABILITIES

 

 

 

Deposits:

 

 

 

Noninterest-bearing

$

3,748,279

 

 

$

2,185,057

 

Interest-bearing

 

12,737,338

 

 

 

12,276,921

 

Total Deposits

 

16,485,617

 

 

 

14,461,978

 

Borrowings:

 

 

 

Federal funds purchased

 

170,000

 

 

 

185,000

 

Securities sold under repurchase agreements

 

89,458

 

 

 

122,947

 

Federal Home Loan Bank advances

 

1,299,192

 

 

 

972,478

 

Subordinated debentures and other borrowings

 

86,345

 

 

 

62,619

 

Total Borrowings

 

1,644,995

 

 

 

1,343,044

 

Interest payable

 

18,890

 

 

 

13,304

 

Other liabilities

 

250,454

 

 

 

289,247

 

Total Liabilities

 

18,399,956

 

 

 

16,107,573

 

STOCKHOLDERS' EQUITY

 

 

 

Preferred Stock, $1,000 par value, $1,000 liquidation value:

 

 

 

Authorized -- 600 cumulative shares

 

 

 

Issued and outstanding - 125 cumulative shares

 

125

 

 

 

125

 

Preferred Stock, Series A, no par value, $2,500 liquidation preference:

 

 

 

Authorized -- 10,000 non-cumulative perpetual shares

 

 

 

Issued and outstanding - 10,000 non-cumulative perpetual shares

 

25,000

 

 

 

25,000

 

Common Stock, $0.125 stated value:

 

 

 

Authorized -- 100,000,000 shares

 

 

 

Issued and outstanding - 62,508,055 and 57,810,232 shares

 

7,813

 

 

 

7,226

 

Additional paid-in capital

 

1,369,879

 

 

 

1,183,263

 

Retained earnings

 

1,418,609

 

 

 

1,306,911

 

Accumulated other comprehensive loss

 

(148,861

)

 

 

(190,311

)

Total Stockholders' Equity

 

2,672,565

 

 

 

2,332,214

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

21,072,521

 

 

$

18,439,787

 

 

 

 

 

 

 

 

 


CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

Three Months Ended

(Dollars In Thousands, Except Per Share Amounts)

March 31,

 

 

2026

 

 

 

2025

 

INTEREST INCOME

 

 

 

Loans:

 

 

 

Taxable

$

213,627

 

 

$

187,728

 

Tax-exempt

 

11,589

 

 

 

10,532

 

Investment securities:

 

 

 

Taxable

 

7,547

 

 

 

8,372

 

Tax-exempt

 

12,597

 

 

 

12,517

 

Deposits with financial institutions

 

1,244

 

 

 

2,372

 

Federal Home Loan Bank stock

 

1,965

 

 

 

997

 

Total Interest Income

 

248,569

 

 

 

222,518

 

INTEREST EXPENSE

 

 

 

Deposits

 

84,093

 

 

 

80,547

 

Federal funds purchased

 

590

 

 

 

812

 

Securities sold under repurchase agreements

 

332

 

 

 

742

 

Federal Home Loan Bank advances

 

11,048

 

 

 

9,364

 

Subordinated debentures and other borrowings

 

1,203

 

 

 

783

 

Total Interest Expense

 

97,266

 

 

 

92,248

 

NET INTEREST INCOME

 

151,303

 

 

 

130,270

 

Provision for credit losses

 

4,900

 

 

 

4,200

 

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

 

146,403

 

 

 

126,070

 

NONINTEREST INCOME

 

 

 

Service charges on deposit accounts

 

9,037

 

 

 

8,072

 

Fiduciary and wealth management fees

 

9,768

 

 

 

8,644

 

Card payment fees

 

5,275

 

 

 

4,526

 

Net gains and fees on sales of loans

 

6,511

 

 

 

5,022

 

Derivative hedge fees

 

564

 

 

 

404

 

Other customer fees

 

593

 

 

 

415

 

Earnings on bank-owned life insurance

 

3,446

 

 

 

2,179

 

Net realized losses on sales of available for sale securities

 

 

 

 

(7

)

Net loss on mortgage loans reclassified to held for sale

 

(29,755

)

 

 

 

Other income

 

390

 

 

 

793

 

Total Noninterest Income

 

5,829

 

 

 

30,048

 

NONINTEREST EXPENSE

 

 

 

Salaries and employee benefits

 

69,443

 

 

 

54,982

 

Net occupancy

 

8,301

 

 

 

7,216

 

Equipment

 

7,818

 

 

 

7,008

 

Marketing

 

1,601

 

 

 

1,353

 

Outside data processing fees

 

7,190

 

 

 

5,929

 

Printing and office supplies

 

377

 

 

 

347

 

Intangible asset amortization

 

2,302

 

 

 

1,526

 

FDIC assessments

 

3,893

 

 

 

3,648

 

Other real estate owned and foreclosure expenses

 

1,100

 

 

 

600

 

Professional and other outside services

 

14,593

 

 

 

3,261

 

Other expenses

 

8,527

 

 

 

7,032

 

Total Noninterest Expense

 

125,145

 

 

 

92,902

 

Income Before Income Taxes

 

27,087

 

 

 

63,216

 

Income tax expense (benefit)

 

(1,069

)

 

 

7,877

 

NET INCOME

 

28,156

 

 

 

55,339

 

Preferred stock dividends

 

469

 

 

 

469

 

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

$

27,687

 

 

$

54,870

 

PER SHARE DATA:

 

 

 

Basic Net Income Available to Common Stockholders

$

0.46

 

 

$

0.95

 

Diluted Net Income Available to Common Stockholders

$

0.45

 

 

$

0.94

 

Cash Dividends Paid to Common Stockholders

$

0.36

 

 

$

0.35

 

Tangible Common Book Value Per Share

$

29.34

 

 

$

27.34

 

Average Diluted Common Shares Outstanding (in thousands)

 

61,008

 

 

 

58,242

 

 

 

 

 

 

 

 

 


FINANCIAL HIGHLIGHTS

 

 

 

(Dollars In Thousands)

Three Months Ended

 

March 31,

 

 

2026

 

 

 

2025

 

NET CHARGE-OFFS

$

10,256

 

 

$

4,926

 

 

 

 

 

AVERAGE BALANCES:

 

 

 

Total Assets

$

20,407,523

 

 

$

18,341,738

 

Total Loans

 

14,995,685

 

 

 

12,941,353

 

Total Earning Assets

 

18,842,984

 

 

 

16,960,475

 

Total Deposits

 

16,080,470

 

 

 

14,419,338

 

Total Stockholders' Equity

 

2,655,756

 

 

 

2,340,874

 

 

 

 

 

FINANCIAL RATIOS:

 

 

 

Return on Average Assets

 

0.55

%

 

 

1.21

%

Return on Average Stockholders' Equity

 

4.17

 

 

 

9.38

 

Return on Tangible Common Stockholders' Equity

 

6.39

 

 

 

14.12

 

Average Earning Assets to Average Assets

 

92.33

 

 

 

92.47

 

Allowance for Credit Losses - Loans as % of Total Loans

 

1.39

 

 

 

1.47

 

Net Charge-offs as % of Average Loans (Annualized)

 

0.27

 

 

 

0.15

 

Average Stockholders' Equity to Average Assets

 

13.01

 

 

 

12.76

 

Fully Taxable Equivalent (FTE) Yield on Average Earning Assets

 

5.41

 

 

 

5.39

 

Interest Expense/Average Earning Assets

 

2.06

 

 

 

2.17

 

Net Interest Margin FTE

 

3.35

 

 

 

3.22

 

Efficiency Ratio

 

74.45

 

 

 

54.54

 

 

 

 

 

 

 

 

 


ASSET QUALITY

 

 

 

 

 

 

 

 

 

(Dollars In Thousands)

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Nonaccrual Loans

$

89,592

 

 

$

71,773

 

 

$

65,740

 

 

$

67,358

 

 

$

81,922

 

Other Real Estate Owned and Repossessions

 

1,264

 

 

 

658

 

 

 

1,270

 

 

 

177

 

 

 

4,966

 

Nonperforming Assets (NPA)

 

90,856

 

 

 

72,431

 

 

 

67,010

 

 

 

67,535

 

 

 

86,888

 

90+ Days Delinquent

 

4,078

 

 

 

2,042

 

 

 

1,925

 

 

 

4,443

 

 

 

4,280

 

NPAs & 90+ Days Delinquent

$

94,934

 

 

$

74,473

 

 

$

68,935

 

 

$

71,978

 

 

$

91,168

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses - Loans

$

212,520

 

 

$

195,597

 

 

$

194,468

 

 

$

195,316

 

 

$

192,031

 

Quarterly Net Charge-offs

 

10,256

 

 

 

6,021

 

 

 

5,148

 

 

 

2,315

 

 

 

4,926

 

NPAs / Assets %

 

0.43

%

 

 

0.38

%

 

 

0.36

%

 

 

0.36

%

 

 

0.47

%

NPAs & 90 Day / Assets %

 

0.45

%

 

 

0.39

%

 

 

0.37

%

 

 

0.39

%

 

 

0.49

%

NPAs / Loans and OREO %

 

0.60

%

 

 

0.52

%

 

 

0.49

%

 

 

0.51

%

 

 

0.67

%

Allowance for Credit Losses - Loans / Loans (%)

 

1.39

%

 

 

1.42

%

 

 

1.43

%

 

 

1.47

%

 

 

1.47

%

Quarterly Net Charge-offs as % of Average Loans (Annualized)

 

0.27

%

 

 

0.18

%

 

 

0.15

%

 

 

0.07

%

 

 

0.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


CONSOLIDATED BALANCE SHEETS (Unaudited)

 

 

 

 

 

 

 

 

 

(Dollars In Thousands, Except Per Share Amounts)

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

98,083

 

 

$

84,158

 

 

$

88,079

 

 

$

81,567

 

 

$

86,113

 

Interest-bearing deposits

 

175,354

 

 

 

196,300

 

 

 

168,706

 

 

 

223,343

 

 

 

331,534

 

Investment securities available for sale

 

1,372,417

 

 

 

1,407,102

 

 

 

1,386,903

 

 

 

1,358,130

 

 

 

1,378,489

 

Investment securities held to maturity, net of allowance for credit losses

 

1,937,485

 

 

 

1,971,539

 

 

 

1,995,488

 

 

 

2,022,826

 

 

 

2,048,632

 

Loans held for sale

 

401,839

 

 

 

20,079

 

 

 

23,190

 

 

 

28,783

 

 

 

23,004

 

Loans

 

15,261,889

 

 

 

13,791,707

 

 

 

13,591,174

 

 

 

13,296,759

 

 

 

13,004,905

 

Less: Allowance for credit losses - loans

 

(212,520

)

 

 

(195,597

)

 

 

(194,468

)

 

 

(195,316

)

 

 

(192,031

)

Net loans

 

15,049,369

 

 

 

13,596,110

 

 

 

13,396,706

 

 

 

13,101,443

 

 

 

12,812,874

 

Premises and equipment

 

146,013

 

 

 

121,058

 

 

 

121,771

 

 

 

122,808

 

 

 

128,749

 

Federal Home Loan Bank stock

 

70,835

 

 

 

47,245

 

 

 

47,264

 

 

 

47,290

 

 

 

45,006

 

Interest receivable

 

97,026

 

 

 

93,374

 

 

 

89,102

 

 

 

93,258

 

 

 

88,352

 

Goodwill

 

782,789

 

 

 

712,002

 

 

 

712,002

 

 

 

712,002

 

 

 

712,002

 

Other intangibles

 

41,678

 

 

 

13,800

 

 

 

15,298

 

 

 

16,797

 

 

 

18,302

 

Cash surrender value of life insurance

 

371,238

 

 

 

308,438

 

 

 

306,583

 

 

 

305,695

 

 

 

304,918

 

Other real estate owned

 

1,264

 

 

 

658

 

 

 

1,270

 

 

 

177

 

 

 

4,966

 

Tax asset, deferred and receivable

 

116,814

 

 

 

78,664

 

 

 

89,758

 

 

 

97,749

 

 

 

87,665

 

Other assets

 

410,317

 

 

 

374,574

 

 

 

369,509

 

 

 

380,909

 

 

 

369,181

 

TOTAL ASSETS

$

21,072,521

 

 

$

19,025,101

 

 

$

18,811,629

 

 

$

18,592,777

 

 

$

18,439,787

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

Noninterest-bearing

$

3,748,279

 

 

$

2,137,262

 

 

$

2,100,570

 

 

$

2,197,416

 

 

$

2,185,057

 

Interest-bearing

 

12,737,338

 

 

 

13,157,593

 

 

 

12,769,409

 

 

 

12,600,162

 

 

 

12,276,921

 

Total Deposits

 

16,485,617

 

 

 

15,294,855

 

 

 

14,869,979

 

 

 

14,797,578

 

 

 

14,461,978

 

Borrowings:

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

170,000

 

 

 

40,000

 

 

 

199,370

 

 

 

85,000

 

 

 

185,000

 

Securities sold under repurchase agreements

 

89,458

 

 

 

103,755

 

 

 

122,226

 

 

 

114,758

 

 

 

122,947

 

Federal Home Loan Bank advances

 

1,299,192

 

 

 

798,549

 

 

 

798,626

 

 

 

898,702

 

 

 

972,478

 

Subordinated debentures and other borrowings

 

86,345

 

 

 

57,630

 

 

 

57,632

 

 

 

62,617

 

 

 

62,619

 

Total Borrowings

 

1,644,995

 

 

 

999,934

 

 

 

1,177,854

 

 

 

1,161,077

 

 

 

1,343,044

 

Interest payable

 

18,890

 

 

 

18,235

 

 

 

18,240

 

 

 

16,174

 

 

 

13,304

 

Other liabilities

 

250,454

 

 

 

245,410

 

 

 

333,154

 

 

 

269,996

 

 

 

289,247

 

Total Liabilities

 

18,399,956

 

 

 

16,558,434

 

 

 

16,399,227

 

 

 

16,244,825

 

 

 

16,107,573

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Preferred Stock, $1,000 par value, $1,000 liquidation value:

 

 

 

 

 

 

 

 

 

Authorized -- 600 cumulative shares

 

 

 

 

 

 

 

 

 

Issued and outstanding - 125 cumulative shares

 

125

 

 

 

125

 

 

 

125

 

 

 

125

 

 

 

125

 

Preferred Stock, Series A, no par value, $2,500 liquidation preference:

 

 

 

 

 

 

 

 

 

Authorized -- 10,000 non-cumulative perpetual shares

 

 

 

 

 

 

 

 

 

Issued and outstanding - 10,000 non-cumulative perpetual shares

 

25,000

 

 

 

25,000

 

 

 

25,000

 

 

 

25,000

 

 

 

25,000

 

Common Stock, $0.125 stated value:

 

 

 

 

 

 

 

 

 

Authorized -- 100,000,000 shares

 

 

 

 

 

 

 

 

 

Issued and outstanding

 

7,813

 

 

 

7,119

 

 

 

7,149

 

 

 

7,159

 

 

 

7,226

 

Additional paid-in capital

 

1,369,879

 

 

 

1,150,816

 

 

 

1,158,026

 

 

 

1,163,170

 

 

 

1,183,263

 

Retained earnings

 

1,418,609

 

 

 

1,413,742

 

 

 

1,377,966

 

 

 

1,342,473

 

 

 

1,306,911

 

Accumulated other comprehensive loss

 

(148,861

)

 

 

(130,135

)

 

 

(155,864

)

 

 

(189,975

)

 

 

(190,311

)

Total Stockholders' Equity

 

2,672,565

 

 

 

2,466,667

 

 

 

2,412,402

 

 

 

2,347,952

 

 

 

2,332,214

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

21,072,521

 

 

$

19,025,101

 

 

$

18,811,629

 

 

$

18,592,777

 

 

$

18,439,787

 

 

 

 

 

 

 

 

 

 

 


CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

 

 

 

 

 

 

 

 

(Dollars In Thousands, Except Per Share Amounts)

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

Taxable

$

213,627

 

 

$

203,120

 

 

$

200,406

 

 

$

195,173

 

 

$

187,728

 

Tax-exempt

 

11,589

 

 

 

10,905

 

 

 

11,173

 

 

 

10,805

 

 

 

10,532

 

Investment securities:

 

 

 

 

 

 

 

 

 

Taxable

 

7,547

 

 

 

7,736

 

 

 

8,288

 

 

 

8,266

 

 

 

8,372

 

Tax-exempt

 

12,597

 

 

 

12,459

 

 

 

12,460

 

 

 

12,516

 

 

 

12,517

 

Deposits with financial institutions

 

1,244

 

 

 

2,187

 

 

 

1,676

 

 

 

1,892

 

 

 

2,372

 

Federal Home Loan Bank stock

 

1,965

 

 

 

1,037

 

 

 

1,092

 

 

 

1,083

 

 

 

997

 

Total Interest Income

 

248,569

 

 

 

237,444

 

 

 

235,095

 

 

 

229,735

 

 

 

222,518

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Deposits

 

84,093

 

 

 

88,670

 

 

 

90,821

 

 

 

84,241

 

 

 

80,547

 

Federal funds purchased

 

590

 

 

 

218

 

 

 

224

 

 

 

965

 

 

 

812

 

Securities sold under repurchase agreements

 

332

 

 

 

405

 

 

 

654

 

 

 

663

 

 

 

742

 

Federal Home Loan Bank advances

 

11,048

 

 

 

8,047

 

 

 

8,638

 

 

 

9,714

 

 

 

9,364

 

Subordinated debentures and other borrowings

 

1,203

 

 

 

1,040

 

 

 

1,093

 

 

 

1,138

 

 

 

783

 

Total Interest Expense

 

97,266

 

 

 

98,380

 

 

 

101,430

 

 

 

96,721

 

 

 

92,248

 

NET INTEREST INCOME

 

151,303

 

 

 

139,064

 

 

 

133,665

 

 

 

133,014

 

 

 

130,270

 

Provision for credit losses

 

4,900

 

 

 

7,150

 

 

 

4,300

 

 

 

5,600

 

 

 

4,200

 

NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES

 

146,403

 

 

 

131,914

 

 

 

129,365

 

 

 

127,414

 

 

 

126,070

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

9,037

 

 

 

8,704

 

 

 

8,921

 

 

 

8,566

 

 

 

8,072

 

Fiduciary and wealth management fees

 

9,768

 

 

 

9,175

 

 

 

8,842

 

 

 

8,831

 

 

 

8,644

 

Card payment fees

 

5,275

 

 

 

5,325

 

 

 

5,007

 

 

 

4,932

 

 

 

4,526

 

Net gains and fees on sales of loans

 

6,511

 

 

 

5,421

 

 

 

4,983

 

 

 

5,849

 

 

 

5,022

 

Derivative hedge fees

 

564

 

 

 

1,053

 

 

 

1,097

 

 

 

831

 

 

 

404

 

Other customer fees

 

593

 

 

 

315

 

 

 

414

 

 

 

401

 

 

 

415

 

Earnings on bank-owned life insurance

 

3,446

 

 

 

1,854

 

 

 

1,667

 

 

 

1,913

 

 

 

2,179

 

Net realized losses on sales of available for sale securities

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

(7

)

Net loss on mortgage loans reclassified to held for sale

 

(29,755

)

 

 

 

 

 

 

 

 

 

 

 

 

Other income (loss)

 

390

 

 

 

1,259

 

 

 

1,546

 

 

 

(19

)

 

 

793

 

Total Noninterest Income

 

5,829

 

 

 

33,106

 

 

 

32,477

 

 

 

31,303

 

 

 

30,048

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

69,443

 

 

 

58,254

 

 

 

57,317

 

 

 

54,527

 

 

 

54,982

 

Net occupancy

 

8,301

 

 

 

7,283

 

 

 

7,057

 

 

 

6,845

 

 

 

7,216

 

Equipment

 

7,818

 

 

 

7,681

 

 

 

6,998

 

 

 

6,927

 

 

 

7,008

 

Marketing

 

1,601

 

 

 

2,324

 

 

 

2,120

 

 

 

1,997

 

 

 

1,353

 

Outside data processing fees

 

7,190

 

 

 

7,509

 

 

 

6,943

 

 

 

7,107

 

 

 

5,929

 

Printing and office supplies

 

377

 

 

 

450

 

 

 

311

 

 

 

272

 

 

 

347

 

Intangible asset amortization

 

2,302

 

 

 

1,498

 

 

 

1,499

 

 

 

1,505

 

 

 

1,526

 

FDIC assessments

 

3,893

 

 

 

2,684

 

 

 

3,526

 

 

 

3,552

 

 

 

3,648

 

Other real estate owned and foreclosure expenses

 

1,100

 

 

 

775

 

 

 

121

 

 

 

29

 

 

 

600

 

Professional and other outside services

 

14,593

 

 

 

3,774

 

 

 

3,718

 

 

 

3,741

 

 

 

3,261

 

Other expenses

 

8,527

 

 

 

7,290

 

 

 

6,951

 

 

 

7,096

 

 

 

7,032

 

Total Noninterest Expense

 

125,145

 

 

 

99,522

 

 

 

96,561

 

 

 

93,598

 

 

 

92,902

 

Income Before Income Taxes

 

27,087

 

 

 

65,498

 

 

 

65,281

 

 

 

65,119

 

 

 

63,216

 

Income tax expense (benefit)

 

(1,069

)

 

 

8,433

 

 

 

8,516

 

 

 

8,287

 

 

 

7,877

 

NET INCOME

 

28,156

 

 

 

57,065

 

 

 

56,765

 

 

 

56,832

 

 

 

55,339

 

Preferred stock dividends

 

469

 

 

 

469

 

 

 

468

 

 

 

469

 

 

 

469

 

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

$

27,687

 

 

$

56,596

 

 

$

56,297

 

 

$

56,363

 

 

$

54,870

 

PER SHARE DATA:

 

 

 

 

 

 

 

 

 

Basic Net Income Available to Common Stockholders

$

0.46

 

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

0.95

 

Diluted Net Income Available to Common Stockholders

$

0.45

 

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

0.94

 

Cash Dividends Paid to Common Stockholders

$

0.36

 

 

$

0.36

 

 

$

0.36

 

 

$

0.36

 

 

$

0.35

 

Tangible Common Book Value Per Share

$

29.34

 

 

$

30.18

 

 

$

29.08

 

 

$

27.90

 

 

$

27.34

 

Average Diluted Common Shares Outstanding (in thousands)

 

61,008

 

 

 

57,442

 

 

 

57,448

 

 

 

57,773

 

 

 

58,242

 

FINANCIAL RATIOS:

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

0.55

%

 

 

1.20

%

 

 

1.22

%

 

 

1.23

%

 

 

1.21

%

Return on Average Stockholders' Equity

 

4.17

 

 

 

9.23

 

 

 

9.51

 

 

 

9.63

 

 

 

9.38

 

Return on Tangible Common Stockholders' Equity

 

6.39

 

 

 

13.57

 

 

 

14.21

 

 

 

14.49

 

 

 

14.12

 

Average Earning Assets to Average Assets

 

92.33

 

 

 

92.69

 

 

 

92.73

 

 

 

92.71

 

 

 

92.47

 

Allowance for Credit Losses - Loans as % of Total Loans

 

1.39

 

 

 

1.42

 

 

 

1.43

 

 

 

1.47

 

 

 

1.47

 

Net Charge-offs as % of Average Loans (Annualized)

 

0.27

 

 

 

0.18

 

 

 

0.15

 

 

 

0.07

 

 

 

0.15

 

Average Stockholders' Equity to Average Assets

 

13.01

 

 

 

12.88

 

 

 

12.71

 

 

 

12.64

 

 

 

12.76

 

Fully Taxable Equivalent (FTE) Yield on Average Earning Assets

 

5.41

 

 

 

5.52

 

 

 

5.58

 

 

 

5.50

 

 

 

5.39

 

Interest Expense/Average Earning Assets

 

2.06

 

 

 

2.23

 

 

 

2.34

 

 

 

2.25

 

 

 

2.17

 

Net Interest Margin FTE

 

3.35

 

 

 

3.29

 

 

 

3.24

 

 

 

3.25

 

 

 

3.22

 

Efficiency Ratio

 

74.45

 

 

 

54.52

 

 

 

55.09

 

 

 

53.99

 

 

 

54.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


LOANS

 

 

 

 

 

 

 

 

 

(Dollars In Thousands)

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Commercial and industrial loans

$

4,611,596

 

 

$

4,478,282

 

 

$

4,604,895

 

 

$

4,440,924

 

 

$

4,306,597

 

Agricultural land, production and other loans to farmers

 

310,788

 

 

 

283,125

 

 

 

275,817

 

 

 

265,172

 

 

 

243,864

 

Real estate loans:

 

 

 

 

 

 

 

 

 

Construction

 

899,895

 

 

 

804,775

 

 

 

789,021

 

 

 

836,033

 

 

 

793,175

 

Commercial real estate, non-owner occupied

 

3,192,337

 

 

 

2,338,666

 

 

 

2,304,889

 

 

 

2,171,092

 

 

 

2,177,869

 

Commercial real estate, owner occupied

 

1,334,959

 

 

 

1,237,100

 

 

 

1,232,117

 

 

 

1,226,797

 

 

 

1,214,739

 

Residential

 

2,273,860

 

 

 

2,420,310

 

 

 

2,412,783

 

 

 

2,397,094

 

 

 

2,389,852

 

Home equity

 

1,104,739

 

 

 

710,980

 

 

 

687,021

 

 

 

673,961

 

 

 

650,499

 

Individuals' loans for household and other personal expenditures

 

153,283

 

 

 

155,436

 

 

 

138,703

 

 

 

141,045

 

 

 

140,954

 

Public finance and other commercial loans

 

1,380,432

 

 

 

1,363,033

 

 

 

1,145,928

 

 

 

1,144,641

 

 

 

1,087,356

 

Loans

 

15,261,889

 

 

 

13,791,707

 

 

 

13,591,174

 

 

 

13,296,759

 

 

 

13,004,905

 

Allowance for credit losses - loans

 

(212,520

)

 

 

(195,597

)

 

 

(194,468

)

 

 

(195,316

)

 

 

(192,031

)

NET LOANS

$

15,049,369

 

 

$

13,596,110

 

 

$

13,396,706

 

 

$

13,101,443

 

 

$

12,812,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


DEPOSITS

 

 

 

 

 

 

 

 

 

(Dollars In Thousands)

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

2025

 

 

2025

 

 

2025

 

 

2025

Demand deposits

$

8,009,548

 

$

7,770,473

 

$

7,645,698

 

$

7,798,695

 

$

7,786,554

Savings deposits

 

6,204,526

 

 

5,481,785

 

 

5,164,707

 

 

4,984,659

 

 

4,791,874

Certificates and other time deposits of $100,000 or less

 

665,639

 

 

603,690

 

 

627,828

 

 

617,857

 

 

625,203

Certificates and other time deposits of $100,000 or more

 

1,012,922

 

 

915,293

 

 

910,337

 

 

891,139

 

 

896,143

Brokered certificates of deposits (1)

 

592,982

 

 

523,614

 

 

521,409

 

 

505,228

 

 

362,204

TOTAL DEPOSITS

$

16,485,617

 

$

15,294,855

 

$

14,869,979

 

$

14,797,578

 

$

14,461,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Total brokered deposits of $1.5 billion, which includes brokered CD's of $593.0 million at March 31, 2026.

CONSOLIDATED AVERAGE BALANCE SHEET AND NET INTEREST MARGIN ANALYSIS

 

 

 

 

 

 

(Dollars In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

March 31, 2026

 

March 31, 2025

 

Average Balance

 

Interest
 Income /
Expense

 

Average
Rate

 

Average Balance

 

Interest
 Income /
Expense

 

Average
Rate

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

$

212,164

 

$

1,244

 

2.35

%

 

$

294,016

 

$

2,372

 

3.23

%

Federal Home Loan Bank stock

 

62,720

 

 

1,965

 

12.53

 

 

 

43,980

 

 

997

 

9.07

 

Investment Securities: (1)

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,510,344

 

 

7,547

 

2.00

 

 

 

1,634,452

 

 

8,372

 

2.05

 

Tax-exempt (2)

 

2,062,071

 

 

15,946

 

3.09

 

 

 

2,046,674

 

 

15,844

 

3.10

 

Total Investment Securities

 

3,572,415

 

 

23,493

 

2.63

 

 

 

3,681,126

 

 

24,216

 

2.63

 

Loans held for sale

 

70,911

 

 

1,427

 

8.05

 

 

 

20,965

 

 

319

 

6.09

 

Loans: (3)

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

10,234,765

 

 

164,765

 

6.44

 

 

 

8,770,282

 

 

147,772

 

6.74

 

Real estate mortgage

 

2,369,115

 

 

27,915

 

4.71

 

 

 

2,191,384

 

 

24,446

 

4.46

 

HELOC and installment

 

1,123,844

 

 

19,520

 

6.95

 

 

 

828,874

 

 

15,191

 

7.33

 

Tax-exempt (2)

 

1,197,050

 

 

14,634

 

4.89

 

 

 

1,129,848

 

 

13,332

 

4.72

 

Total Loans

 

14,995,685

 

 

228,261

 

6.09

 

 

 

12,941,353

 

 

201,060

 

6.21

 

Total Earning Assets

 

18,842,984

 

 

254,963

 

5.41

%

 

 

16,960,475

 

 

228,645

 

5.39

%

Total Non-Earning Assets

 

1,564,539

 

 

 

 

 

 

1,381,263

 

 

 

 

TOTAL ASSETS

$

20,407,523

 

 

 

 

 

$

18,341,738

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

$

5,430,190

 

$

29,781

 

2.19

%

 

$

5,522,434

 

$

34,606

 

2.51

%

Money market deposits

 

4,566,275

 

 

32,048

 

2.81

 

 

 

3,437,998

 

 

25,952

 

3.02

 

Savings deposits

 

1,371,796

 

 

2,233

 

0.65

 

 

 

1,299,405

 

 

2,445

 

0.75

 

Certificates and other time deposits

 

2,243,417

 

 

20,031

 

3.57

 

 

 

1,947,854

 

 

17,544

 

3.60

 

Total Interest-Bearing Deposits

 

13,611,678

 

 

84,093

 

2.47

 

 

 

12,207,691

 

 

80,547

 

2.64

 

Borrowings

 

1,408,233

 

 

13,173

 

3.74

 

 

 

1,262,926

 

 

11,701

 

3.71

 

Total Interest-Bearing Liabilities

 

15,019,911

 

 

97,266

 

2.59

 

 

 

13,470,617

 

 

92,248

 

2.74

 

Noninterest-bearing deposits

 

2,468,792

 

 

 

 

 

 

2,211,647

 

 

 

 

Other liabilities

 

263,064

 

 

 

 

 

 

318,600

 

 

 

 

Total Liabilities

 

17,751,767

 

 

 

 

 

 

16,000,864

 

 

 

 

STOCKHOLDERS' EQUITY

 

2,655,756

 

 

 

 

 

 

2,340,874

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

20,407,523

 

 

 

 

 

$

18,341,738

 

 

 

 

    Net Interest Income (FTE)

 

 

$

157,697

 

 

 

 

 

$

136,397

 

 

    Net Interest Spread (FTE) (4)

 

 

 

 

2.82

%

 

 

 

 

 

2.65

%

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE):

 

 

 

 

 

 

 

 

 

 

 

Interest Income (FTE) / Average Earning Assets

 

 

 

 

5.41

%

 

 

 

 

 

5.39

%

Interest Expense / Average Earning Assets

 

 

 

 

2.06

%

 

 

 

 

 

2.17

%

    Net Interest Margin (FTE) (5)

 

 

 

 

3.35

%

 

 

 

 

 

3.22

%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Average balance of securities is computed based on the average of the historical amortized cost balances without the effects of the fair value adjustments. Annualized amounts are computed using a 30/360 day basis.

(2) Tax-exempt securities and loans are presented on a fully taxable equivalent basis, using a marginal tax rate of 21 percent for 2026 and 2025. These totals equal $6.4 million and $6.1 million for the three months ended March 31, 2026 and 2025, respectively.

(3)   Non accruing loans have been included in the average balances.

(4) Net Interest Spread (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average interest-bearing liabilities.

(5) Net Interest Margin (FTE) is interest income expressed as a percentage of average earning assets minus interest expense expressed as a percentage of average earning assets.

 


ADJUSTED NET INCOME AND DILUTED EARNINGS PER COMMON SHARE (NON-GAAP)

(Dollars In Thousands, Except Per Share Amounts)

Three Months Ended

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

2025

 

Net Income Available to Common Stockholders (GAAP)

$

27,687

 

 

$

56,596

 

 

$

56,297

 

 

$

56,363

 

$

54,870

 

Adjustments:

 

 

 

 

 

 

 

 

 

Net realized losses on sales of available for sale securities

 

 

 

 

 

 

 

 

 

 

1

 

 

7

 

Net loss on mortgage loans reclassified to held for sale

 

29,755

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related expenses

 

16,968

 

 

 

524

 

 

 

276

 

 

 

 

 

 

Non-core expenses (1)(2)

 

 

 

 

(743

)

 

 

633

 

 

 

 

 

 

Tax on adjustments

 

(11,279

)

 

 

53

 

 

 

(220

)

 

 

 

 

(2

)

Adjusted Net Income Available to Common Stockholders (non-GAAP)

$

63,131

 

 

$

56,430

 

 

$

56,986

 

 

$

56,364

 

$

54,875

 

 

 

 

 

 

 

 

 

 

 

Average Diluted Common Shares Outstanding (in thousands)

 

61,008

 

 

 

57,442

 

 

 

57,448

 

 

 

57,773

 

 

58,242

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Common Share (GAAP)

$

0.45

 

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

$

0.94

 

Adjustments:

 

 

 

 

 

 

 

 

 

Net realized losses on sales of available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss on mortgage loans reclassified to held for sale

 

0.49

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related expenses

 

0.28

 

 

 

 

 

 

 

 

 

 

 

 

Non-core expenses (1)(2)

 

 

 

 

(0.01

)

 

 

0.01

 

 

 

 

 

 

Tax on adjustments

 

(0.19

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Common Share (non-GAAP)

$

1.03

 

 

$

0.98

 

 

$

0.99

 

 

$

0.98

 

$

0.94

 

 

 

 

 

 

 

 

 

 

 

(1) Non-core expenses in the Three Months Ended December 31, 2025 included a $0.7 million reduction in the FDIC special assessment

(2) Non-core expenses in the Three Months Ended September 30, 2025 included $0.6 million of severance costs

 

 

 

 

 

 

 

 

 

 


NET INTEREST MARGIN (FTE) (NON-GAAP)

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

Three Months Ended

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Net Interest Income (GAAP)

$

151,303

 

 

$

139,064

 

 

$

133,665

 

 

$

133,014

 

 

$

130,270

 

Fully Taxable Equivalent ("FTE") Adjustment

 

6,394

 

 

 

6,185

 

 

 

6,209

 

 

 

6,199

 

 

 

6,127

 

Net Interest Income (FTE) (Non-GAAP)

$

157,697

 

 

$

145,249

 

 

$

139,874

 

 

$

139,213

 

 

$

136,397

 

 

 

 

 

 

 

 

 

 

 

Average Earning Assets (GAAP)

$

18,842,984

 

 

$

17,648,233

 

 

$

17,282,901

 

 

$

17,158,984

 

 

$

16,960,475

 

Net Interest Margin (GAAP)

 

3.21

%

 

 

3.15

%

 

 

3.09

%

 

 

3.10

%

 

 

3.07

%

FTE Adjustment

 

0.14

%

 

 

0.14

%

 

 

0.15

%

 

 

0.15

%

 

 

0.15

%

Net Interest Margin (FTE) (Non-GAAP)

 

3.35

%

 

 

3.29

%

 

 

3.24

%

 

 

3.25

%

 

 

3.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


RETURN ON TANGIBLE COMMON EQUITY (NON-GAAP)

(Dollars In Thousands)

Three Months Ended

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Total Average Stockholders' Equity (GAAP)

$

2,655,756

 

 

$

2,452,005

 

 

$

2,367,971

 

 

$

2,340,010

 

 

$

2,340,874

 

Less: Average Preferred Stock

 

(25,125

)

 

 

(25,125

)

 

 

(25,125

)

 

 

(25,125

)

 

 

(25,125

)

Less: Average Intangible Assets, Net of Tax

 

(784,490

)

 

 

(723,466

)

 

 

(724,619

)

 

 

(725,813

)

 

 

(726,917

)

Average Tangible Common Equity, Net of Tax (non-GAAP)

$

1,846,141

 

 

$

1,703,414

 

 

$

1,618,227

 

 

$

1,589,072

 

 

$

1,588,832

 

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Stockholders (GAAP)

$

27,687

 

 

$

56,596

 

 

$

56,297

 

 

$

56,363

 

 

$

54,870

 

Plus: Intangible Asset Amortization, Net of Tax

 

1,819

 

 

 

1,183

 

 

 

1,185

 

 

 

1,188

 

 

 

1,206

 

Tangible Net Income (Non-GAAP)

$

29,506

 

 

$

57,779

 

 

$

57,482

 

 

$

57,551

 

 

$

56,076

 

 

 

 

 

 

 

 

 

 

 

Return on Tangible Common Equity (non-GAAP)

 

6.39

%

 

 

13.57

%

 

 

14.21

%

 

 

14.49

%

 

 

14.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


EFFICIENCY RATIO (NON-GAAP)

 

 

 

 

 

 

 

 

 

(Dollars In Thousands)

Three Months Ended

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2026

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

Noninterest Expense (GAAP)

$

125,145

 

 

$

99,522

 

 

$

96,561

 

 

$

93,598

 

 

$

92,902

 

Less: Intangible Asset Amortization

 

(2,302

)

 

 

(1,498

)

 

 

(1,499

)

 

 

(1,505

)

 

 

(1,526

)

Less: OREO and Foreclosure Expenses

 

(1,100

)

 

 

(775

)

 

 

(121

)

 

 

(29

)

 

 

(600

)

Adjusted Noninterest Expense (non-GAAP)

$

121,743

 

 

$

97,249

 

 

$

94,941

 

 

$

92,064

 

 

$

90,776

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (GAAP)

$

151,303

 

 

$

139,064

 

 

$

133,665

 

 

$

133,014

 

 

$

130,270

 

Plus: Fully Taxable Equivalent Adjustment

 

6,394

 

 

 

6,185

 

 

 

6,209

 

 

 

6,199

 

 

 

6,127

 

Net Interest Income on a Fully Taxable Equivalent Basis (non-GAAP)

$

157,697

 

 

$

145,249

 

 

$

139,874

 

 

$

139,213

 

 

$

136,397

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income (GAAP)

$

5,829

 

 

$

33,106

 

 

$

32,477

 

 

$

31,303

 

 

$

30,048

 

Less: Investment Securities (Gains) Losses

 

 

 

 

 

 

 

 

 

 

1

 

 

 

7

 

Adjusted Noninterest Income (non-GAAP)

$

5,829

 

 

$

33,106

 

 

$

32,477

 

 

$

31,304

 

 

$

30,055

 

Adjusted Revenue (non-GAAP)

$

163,526

 

 

$

178,355

 

 

$

172,351

 

 

$

170,517

 

 

$

166,452

 

Efficiency Ratio (non-GAAP)

 

74.45

%

 

 

54.52

%

 

 

55.09

%

 

 

53.99

%

 

 

54.54

%

 

 

 

 

 

 

 

 

 

 

Adjusted Noninterest Expense (non-GAAP)

$

121,743

 

 

$

97,249

 

 

$

94,941

 

 

$

92,064

 

 

$

90,776

 

Less: Acquisition-related Expenses

 

(16,968

)

 

 

(524

)

 

 

(276

)

 

 

 

 

 

 

Less: Non-core Expenses (1)(2)

 

 

 

 

743

 

 

 

(633

)

 

 

 

 

 

 

Adjusted Noninterest Expense Excluding Non-core Expenses (non-GAAP)

$

104,775

 

 

$

97,468

 

 

$

94,032

 

 

$

92,064

 

 

$

90,776

 

 

 

 

 

 

 

 

 

 

 

Adjusted Revenue (non-GAAP)

$

163,526

 

 

$

178,355

 

 

$

172,351

 

 

$

170,517

 

 

$

166,452

 

Add: Net loss on mortgage loans reclassified to held for sale

 

29,755

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Revenue Excluding Net loss on mortgage loans reclassified to held to sale (non-GAAP)

$

193,281

 

 

$

178,355

 

 

$

172,351

 

 

$

170,517

 

 

$

166,452

 

Adjusted Efficiency Ratio (non-GAAP)

 

54.21

%

 

 

54.65

%

 

 

54.56

%

 

 

53.99

%

 

 

54.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Non-core expenses in the Three Months Ended December 31, 2025 included a $0.7 million reduction in the FDIC special assessment

(2) Non-core expenses in the Three Months Ended September 30, 2025 included $0.6 million of severance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOURCE: First Merchants Corporation, Muncie, Indiana