EX-99.1 2 thff8k20211231ex-99x1.htm EX-99.1 Document

News Release
 
FIRST FINANCIAL CORPORATION
One First Financial Plaza, Terre Haute, Indiana 47807 (812) 238-6000
 
 
First Financial Corporation Reports 2021 Results

Terre Haute, Indiana, February 1, 2022 – First Financial Corporation (NASDAQ:THFF) today announced results for the period ending December 31, 2021. These quarterly comparisons include the Corporation's acquisition of Hancock Bancorp, Inc., Hawesville, Kentucky, on November 5, 2021. Total assets acquired were $326 million, including $234 million in loans and $285 million in deposits.

For the quarter:

•Net income was $7.4 million reflecting $1.0 million in merger expenses, $4.0 million in merger related provision expense for Hancock, and $1.6 million in expense related to our previously announced branch optimization strategy in which nine branches were closed and consolidated into nearby locations. This compared to $15.7 million for the same period of 2020;

•Adjusted net income would have been $13.0 million or $0.99 per common share excluding the merger and branch optimization expenses incurred. 1

•Diluted net income per common share of $0.58 compared to $1.15 for the same period of 2020; and

•Return on average assets was 0.58% compared to 1.39% for the three months ended December 31, 2020.

The Corporation further reported results for the twelve months ending December 31, 2021:

•Net income was $53.0 million compared to $53.8 million for the same period of 2020;

•Adjusted net income would have been $58.4 million or $4.43 per common share excluding the merger and branch optimization expenses incurred. 1

•Diluted net income per common share of $4.02 compared to $3.93 for the same period of 2020; and

•Return on average assets was 1.10% compared to 1.25% for the twelve months ended December 31, 2020.

1 Non-GAAP financial measure that Management believes is useful for investors and management to understand the effects of certain non-recurring noninterest items and provide additional perspective on the Corporation’s performance over time as well as comparison to the Corporation’s peers and evaluating the financial results of the Corporation – please refer to the Non GAAP reconciliations contained in this release.

“We are pleased with our fourth quarter results” said Norman L. Lowery, Chairman and Chief Executive Officer. “We completed our recently announced merger with Hancock Bancorp and completed the system conversion during the quarter, allowing us to expand our presence in Kentucky, including the attractive Bowling Green, Kentucky market. We also completed our recently announced


branch optimization strategy during the quarter, which is projected to save $2.3 million per year in operating expenses, but still retain the ability to serve customers in these markets. Lastly, we had exceptional loan growth during the quarter. Total loans grew by $113.0 million, or 4.55% excluding the transaction.”

Average Total Loans
Average total loans for the fourth quarter of 2021 were $2.63 billion versus $2.68 billion for the comparable period in 2020.

Total Loans Outstanding
Total loans outstanding as of December 31, 2021 were $2.82 billion compared to $2.61 billion as of December 31, 2020, an increase of $206 million or 7.88%. On a linked quarter basis, total loans grew $336 million or 13.55%. Excluding the transaction, total loans grew $113 million or 4.55%. PPP loans decreased $16 million.

Average Total Deposits
Average total deposits for the quarter ended December 31, 2021, were $4.31 billion versus $3.74 billion as of December 31, 2020, an increase of $571 million or 15.24%.

Total Deposits
Total deposits were $4.41 billion as of December 31, 2021, compared to $3.76 billion as of December 31, 2020, an increase of $654 million or 17.40%. On a linked quarter basis, total deposits increased $381 million or 9.46% from $4.03 billion for the quarter ending September 30, 2021.

Book Value Per Share
Book Value per share was $46.13 at December 31, 2021, compared to $44.03 at December 31, 2020 an increase of 4.76%.

Shareholder Equity
Shareholder equity at December 31, 2021, was $582.6 million compared to $597.0 million on December 31, 2020. In the quarter the Corporation repurchased 273,166 shares of its common stock, bringing total shares repurchased to 980,900 for 2021.

Tangible Common Equity to Tangible Asset Ratio
The Corporation’s tangible common equity to tangible asset ratio was 9.62% at December 31, 2021, compared to 11.40% at December 31, 2020.

Net Interest Income
Net interest income for the fourth quarter of 2021 was $36.8 million, compared to $37.6 million reported for the same period of 2020.

Net Interest Margin
The net interest margin for the quarter ended December 31, 2021, was 3.08% compared to the 4.11% reported at December 31, 2020.

Nonperforming Loans
Nonperforming loans as of December 31, 2021, were $15.0 million versus $21.8 million as of December 31, 2020. The ratio of nonperforming loans to total loans and leases was 0.53% as of December 31, 2021, versus 0.84% as of December 31, 2020.



Credit Loss Provision
The provision for credit losses for the three months ended December 31, 2021, was $5.7 million, including the $4.0 million related to the Hancock Bancorp merger, compared to the $448 thousand provision for the fourth quarter of 2020. In the first three quarters of 2020 the provision was calculated using the incurred loss basis. Beginning in the fourth quarter 2020, the provision was calculated using the current expected credit loss accounting standard.

Net Charge-Offs
In the fourth quarter of 2021 net charge-offs were $1.8 million compared to $416 thousand in the same period of 2020.

Allowance for Credit Losses
In March 2020 due to the uncertainty surrounding the global pandemic and as provided by the Coronavirus Aid Relief and Economic Security Act the Corporation elected to delay the implementation of the Current Expected Credit Loss accounting standard. On December 31, 2020 the Corporation adopted ASU 2016-13 (topic 326), “Measurement of Credit Losses on Financial Instruments” commonly referenced as the Current Expected Credit Loss (“CECL”) model. CECL was retrospectively adopted on January 1, 2020.

The Corporation’s allowance for credit losses as of December 31, 2021, was $48.3 million compared to $43.6 million as of December 31, 2020. The allowance for credit losses as a percent of total loans was 1.72% as of December 31, 2021, compared to 1.67% as of December 31, 2020.

Non-Interest Income
Non-interest income for the three months ended December 31, 2021 and 2020 was $10.8 million and $12.9 million, respectively.

Non-Interest Expense
Non-interest expense for the three months ended December 31, 2021, was $33.3 million compared to $31.2 million in 2020. There were $1.0 million of expenses in the quarter related to the Hancock Bancorp merger and $1.6 million related to branch optimization.

Efficiency Ratio
The Corporation’s efficiency ratio was 68.37% for the quarter ending December 31, 2021, versus 60.60% for the same period in 2020, which was also impacted by the Hancock Bancorp merger and branch optimization.

Income Taxes
Income tax expense for the twelve months ended December 31, 2021, was $12.6 million versus $11.7 million for the same period in 2020. The effective tax rate for 2021 was 19.24% compared to 17.84% for 2020.






About First Financial Corporation
First Financial Corporation (NASDAQ:THFF) is the holding company for First Financial Bank N.A. and The Morris Plan Company of Terre Haute, Inc. First Financial Bank N.A. is the fifth oldest national bank in the United States, operating 78 banking centers in Illinois, Indiana, Kentucky and Tennessee. The Morris Plan Company of Terre Haute, Inc. is a state industrial chartered financial institution operating one office in Terre Haute, Indiana. Additional information is available at www.first-online.bank.

Investor Contact:
Rodger A. McHargue
Chief Financial Officer
P: 812-238-6334
E: rmchargue@first-online.com




Three Months EndedYear Ended
December 31,September 30,December 31,December 31,December 31,
20212021202020212020
END OF PERIOD BALANCES
    Assets$5,170,799 $4,804,569 $4,560,959 $5,170,799 $4,560,959 
    Deposits$4,409,569 $4,028,636 $3,755,945 $4,409,569 $3,755,945 
    Loans, including net deferred loan costs$2,815,895 $2,479,910 $2,610,294 $2,815,895 $2,610,294 
    Allowance for Credit Losses$48,305 $39,486 $43,637 $48,305 $43,637 
    Total Equity$582,576 $594,935 $596,992 $582,576 $596,992 
    Tangible Common Equity (a)
$488,417 $508,618 $509,428 $488,417 $509,428 
AVERAGE BALANCES
    Total Assets$5,086,702 $4,818,880 $4,532,078 $4,814,350 $4,312,919 
    Earning Assets$4,875,039 $4,615,235 $3,736,217 $4,611,741 $3,714,794 
    Investments$1,410,351 $1,325,651 $1,058,925 $1,278,498 $1,011,324 
    Loans$2,633,559 $2,515,639 $2,676,041 $2,602,344 $2,702,225 
    Total Deposits$4,312,115 $4,041,441 $3,741,155 $4,037,876 $3,532,736 
    Interest-Bearing Deposits$3,823,428 $3,223,948 $3,005,337 $3,320,112 $2,872,725 
    Interest-Bearing Liabilities$110,490 $106,936 $98,922 $107,367 $108,948 
    Total Equity$589,197 $599,011 $610,879 $597,369 $593,791 
INCOME STATEMENT DATA
    Net Interest Income$36,832 $36,028 $37,570 $143,401 $146,346 
    Net Interest Income Fully Tax Equivalent (b)
$37,953 $37,134 $38,606 $147,765 $150,590 
    Provision for Credit Losses$5,710 $(1,500)$448 $2,466 $10,528 
    Non-interest Income$10,767 $11,092 $12,866 $42,084 $42,476 
    Non-interest Expense$33,312 $28,459 $31,191 $117,406 $112,758 
    Net Income$7,398 $16,098 $15,739 $52,987 $53,844 
PER SHARE DATA
    Basic and Diluted Net Income Per Common Share$0.58 $1.24 $1.15 $4.02 $3.93 
    Cash Dividends Declared Per Common Share$0.63 $— $0.53 $1.16 $1.05 
    Book Value Per Common Share$46.13 $46.22 $44.03 $46.13 $44.03 
    Tangible Book Value Per Common Share (c)
$38.66 $39.38 $37.64 $38.67 $37.57 
    Basic Weighted Average Common Shares Outstanding12,804 13,019 13,695 13,190 13,716 
(a) Tangible common equity is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible common equity by excluding goodwill and other intangible assets from shareholder's equity.
(b) Net interest income fully tax equivalent is a non-GAAP financial measure derived from GAAP-based amounts. We calculate net interest income fully tax equivalent by adding back the tax equivalent factor of tax exempt income to net interest income. We calculate the tax equivalent factor of tax exempt income by dividing tax exempt income by the net of tax rate of 75%.
(c) Tangible book value per common share is a non-GAAP financial measure derived from GAAP-based amounts. We calculate the factor by dividing average tangible common equity by average shares outstanding. We calculate average tangible common equity by excluding average intangible assets from average shareholder's equity.





Key RatiosThree Months EndedYear Ended
 December 31,September 30,December 31,December 31,December 31,
 20212021202020212020
Return on average assets0.58 %1.34 %1.39 %1.10 %1.25 %
Return on average common shareholder's equity5.02 %10.75 %10.31 %8.87 %9.07 %
Efficiency ratio68.37 %59.01 %60.60 %61.84 %58.40 %
Average equity to average assets11.58 %12.43 %13.48 %12.41 %13.77 %
Net interest margin (a)
3.08 %3.22 %4.11 %3.20 %4.05 %
Net charge-offs to average loans and leases0.27 %0.04 %0.05 %0.10 %0.13 %
Credit loss reserve to loans and leases1.72 %1.59 %1.67 %1.72 %1.67 %
Credit loss reserve to nonperforming loans321.78 %210.83 %216.28 %324.11 %210.37 %
Nonperforming loans to loans and leases0.53 %0.79 %0.84 %0.53 %0.84 %
Tier 1 leverage 9.83 %10.77 %11.24 %9.83 %11.24 %
Risk-based capital - Tier 114.37 %16.63 %16.11 %14.37 %16.11 %
(a) Net interest margin is calculated on a tax equivalent basis.


Asset QualityThree Months EndedYear Ended
 December 31,September 30,December 31,December 31,December 31,
 20212021202020212020
Accruing loans and leases past due 30-89 days$17,096 $10,765 $17,309 $17,096 $17,309 
Accruing loans and leases past due 90 days or more$515 $1,355 $2,324 $515 $2,324 
Nonaccrual loans and leases$9,590 $13,650 $15,367 $9,590 $15,367 
Total troubled debt restructuring$4,799 $4,489 $4,206 $4,799 $4,206 
Other real estate owned$108 $884 $1,012 $108 $1,012 
Nonperforming loans and other real estate owned$15,012 $20,378 $22,909 $15,012 $22,909 
Total nonperforming assets$18,371 $23,622 $26,045 $18,371 $26,045 
Gross charge-offs$3,113 $1,614 $1,954 $8,216 $8,396 
Recoveries$1,312 $1,344 $1,538 $5,569 $4,917 
Net charge-offs/(recoveries)$1,801 $270 $416 $2,647 $3,479 






Non-GAAP Reconciliations
($ in thousands, except EPS)4Q21AdjustmentsAdjusted 4Q21
Net Interest Income$36,832 $— $36,832 
Provision for credit losses(5,710)3,980 (a)(1,730)
Noninterest income10,767 — 10,767 
Noninterest expense(33,312)2,585 (b)(c)(30,727)
Income before Income Taxes$8,577 $6,565 $15,142 
Income Taxes(1,179)(1,313)(2,492)
Net Income$7,398 $5,252 $12,650 
Average Shares Outstanding12,804 12,804 12,804 
Basic and Diluted Earnings Per Share$0.58 $0.41 $0.99 
(a) CECL provision addition for acquisition of Hancock Bancorp.
(b) Merger expenses: acquisition expense $810,000; severance $193,000.
(c) Branch optimization: lease termination $249,000; severance $144,000; real estate write downs $1,189,000.


Non-GAAP Reconciliations
($ in thousands, except EPS)2021AdjustmentsAdjusted 2021
Net Interest Income$143,401 $— $143,401 
Provision for credit losses(2,466)3,980 (a)1,514 
Noninterest income42,084 — 42,084 
Noninterest expense(117,406)2,827 (b)(c)(114,579)
Income before Income Taxes$65,613 $6,807 $72,420 
Income Taxes(12,626)(1,361)(13,987)
Net Income$52,987 $5,446 $58,433 
Average Shares Outstanding13,190 13,190 13,190 
Basic and Diluted Earnings Per Share$4.02 $0.41 $4.43 
(a) CECL provision addition for acquisition of Hancock Bancorp.
(b) Merger expenses: acquisition expense $1,052,000; severance $193,000.
(c) Branch optimization: lease termination $249,000; severance $144,000; real estate write downs $1,189,000.



CONSOLIDATED BALANCE SHEETS
(Dollar amounts in thousands, except per share data)
December 31,
2021		December 31,
2020
    (unaudited)
ASSETS  
Cash and due from banks$682,807 $657,470 
Federal funds sold308 301 
Securities available-for-sale1,364,734 1,020,744 
Loans:  
Commercial1,674,066 1,521,711 
Residential664,509 604,652 
Consumer474,026 479,750 
 2,812,601 2,606,113 
(Less) plus:  
Net deferred loan costs3,294 4,181 
Allowance for credit losses(48,305)(43,637)
 2,767,590 2,566,657 
Restricted stock16,200 14,812 
Accrued interest receivable16,946 16,957 
Premises and equipment, net69,522 62,063 
Bank-owned life insurance116,997 95,849 
Goodwill86,135 78,592 
Other intangible assets8,024 8,972 
Other real estate owned108 1,012 
Other assets41,428 37,530 
TOTAL ASSETS$5,170,799 $4,560,959 
LIABILITIES AND SHAREHOLDERS’ EQUITY  
Deposits:  
Non-interest-bearing$914,933 $732,694 
Interest-bearing:  
Certificates of deposit exceeding the FDIC insurance limits74,015 107,764 
Other interest-bearing deposits3,420,621 2,915,487 
 4,409,569 3,755,945 
Short-term borrowings93,374 116,061 
FHLB advances15,937 5,859 
Other liabilities69,343 86,102 
TOTAL LIABILITIES4,588,223 3,963,967 
Shareholders’ equity  
Common stock, $.125 stated value per share;
Authorized shares-40,000,000
Issued shares-16,096,313 in 2021 and 16,075,154 in 2020
Outstanding shares-12,629,893 in 2021 and 13,558,511 in 20202,009 2,007 
Additional paid-in capital141,979 140,820 
Retained earnings559,139 521,103 
Accumulated other comprehensive income/(loss)(2,426)9,764 
Less: Treasury shares at cost-3,466,420 in 2021 and 2,516,643 in 2020(118,125)(76,702)
TOTAL SHAREHOLDERS’ EQUITY582,576 596,992 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$5,170,799 $4,560,959 

 


CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Dollar amounts in thousands, except per share data)
 
Year Ended December 31,
 202120202019
 (unaudited)
INTEREST INCOME:   
Loans, including related fees$128,000 $137,241 $124,788 
Securities:   
Taxable13,998 13,625 15,191 
Tax-exempt8,762 7,952 7,674 
Other1,438 1,667 1,468 
TOTAL INTEREST INCOME152,198 160,485 149,121 
INTEREST EXPENSE:   
Deposits8,158 12,801 15,711 
Short-term borrowings387 568 1,105 
Other borrowings252 770 653 
TOTAL INTEREST EXPENSE8,797 14,139 17,469 
NET INTEREST INCOME143,401 146,346 131,652 
Provision for credit losses2,466 10,528 4,700 
NET INTEREST INCOME AFTER PROVISION   
FOR LOAN LOSSES140,935 135,818 126,952 
NON-INTEREST INCOME:   
Trust and financial services5,255 5,423 5,036 
Service charges and fees on deposit accounts10,089 10,256 11,795 
Other service charges and fees18,212 15,644 14,012 
Securities gains (losses), net114 233 44 
Gain on sales of mortgage loans5,003 6,626 2,573 
Other3,411 4,294 4,992 
TOTAL NON-INTEREST INCOME42,084 42,476 38,452 
NON-INTEREST EXPENSE:   
Salaries and employee benefits64,474 61,931 54,827 
Occupancy expense8,774 8,202 7,600 
Equipment expense10,174 10,568 8,244 
FDIC Expense1,294 316 693 
Other32,690 31,741 32,984 
TOTAL NON-INTEREST EXPENSE117,406 112,758 104,348 
INCOME BEFORE INCOME TAXES65,613 65,536 61,056 
Provision for income taxes12,626 11,692 12,184 
NET INCOME52,987 53,844 48,872 
OTHER COMPREHENSIVE INCOME   
Change in unrealized gains/(losses) on securities, net of reclassifications and taxes(18,148)19,269 20,998 
Change in funded status of post retirement benefits, net of taxes6,298 (2,004)(5,045)
COMPREHENSIVE INCOME$41,137 $71,109 $64,825 
PER SHARE DATA   
Basic and Diluted Earnings per Share$4.02 $3.93 $3.80 
Weighted average number of shares outstanding (in thousands)13,190 13,716 12,865