CINCINNATI, Jan. 26, 2011 /PRNewswire/ -- First Financial Bancorp (Nasdaq: FFBC) ("First Financial" or the "Company") announced today financial and operational results for the fourth quarter 2010 and for the twelve month period ended December 31, 2010.

Fourth quarter 2010 net income and net income available to common shareholders were $14.3 million and earnings per diluted common share were $0.24.  This compares with third quarter 2010 net income and net income available to common shareholders of $15.6 million and earnings per diluted common share of $0.27 and fourth quarter 2009 net income of $13.8 million, net income available to common shareholders of $12.8 million and earnings per diluted common share of $0.25.  

For the twelve month period ended December 31, 2010, net income was $59.3 million, net income available to common shareholders was $57.4 million and earnings per diluted common share were $0.99 as compared to net income of $221.3 million, net income available to common shareholders of $217.8 million and earnings per diluted common share of $4.78 for the twelve month period ended December 31, 2009.  Included in the financial results for 2009 was a pre-tax bargain purchase gain of $342.5 million recognized during the third quarter 2009 in connection with the Company's FDIC-assisted transactions.

  • 81st consecutive quarter of profitability
  • Continued strong quarterly performance
    • Quarterly return on average assets of 0.90%; full year return on average assets of 0.91%
    • Quarterly return on average shareholders' equity of 8.14%; full year return on average shareholders' equity of 8.68%
    • Quarterly return on risk-weighted assets of 1.54%; full year return on risk-weighted assets of 1.56%
  • Board of directors announces 20% increase in the quarterly dividend to $0.12 per share
    • Earnings consistency provides capacity to support higher payout
    • Robust capital levels still allow ability to take advantage of strategic opportunities
  • Strong focus on sales leads to increases across business lines
    • Quarterly growth in commercial loans of 4.8%
    • Residential mortgage originations up 61% over third quarter
    • Strategic transaction and savings deposits increased 7.1% during the quarter
  • Capital ratios remain among industry leaders
    • Tangible common equity to tangible assets of 10.33%
    • Tier 1 capital ratio of 18.45%
    • Total risk-based capital of 19.72%
  • Quarterly net interest margin increased to 4.65%
    • Continued positive impact from runoff of retail and brokered certificates of deposit and disciplined pricing strategies
    • Full quarter impact of prepayment of FHLB advances
  • Improved credit quality
    • Total NPLs decreased 11.2% from the prior quarter to $70.6 million
    • Total NPAs decreased 9.5% from the prior quarter to $88.5 million
    • Net loan charge-offs related to uncovered loans increased to $9.8 million from $6.8 million for the linked quarter, but down 13.5% compared to December 31, 2009
    • Provision for uncovered loan losses of $9.7 million
  • Balance sheet risk continues to remain low
    • FDIC loss share coverage on 34.5% of loan portfolio
    • 100% risk-weighted assets continue to represent less than 50% of balance sheet


Claude Davis, President and Chief Executive Officer, commented, "We ended the year with solid financial and operational performance.  2010 was a year in which we focused on the successful integration of our 2009 acquisitions and continued executing our strategic plan.  Evaluation of both our legacy franchise and the operations we acquired in 2009 is an ongoing process as we remain committed to making prudent decisions that focus on building shareholder value.  

"The board of directors is pleased to announce an increase to the quarterly dividend by $0.02 to $0.12 per share.  Despite uncertainty related to future regulatory capital requirements, our strong capital levels continue to grow as a result of our earnings power.  We believe our capital position will remain at levels allowing us to take full advantage of growth opportunities in our strategic markets.

"During the fourth quarter, we also made progress in improving our level of nonperforming assets as NPAs to total assets decreased to 1.42% from 1.59% at the end of the third quarter.  We have seen improvement in the status of some of our previously stressed borrowers and our continued efforts to address problem credits have met with some success as we finalized resolution strategies on several nonperforming loans.  However, as the economy is still lagging, we remain vigilant in the monitoring of our portfolio.

"While prudent lending opportunities continue to be limited in our core markets, we were encouraged as new loan originations outpaced amortizations and paydowns for the first time in 2010.  Specifically, we saw modest growth in our commercial and commercial real estate portfolios and we remain confident that our client-oriented community bank business model will allow us to take advantage of a greater number of lending opportunities in 2011."

SECTION I – RESULTS OF OPERATIONS

NET INTEREST INCOME

Net interest income on a fully tax-equivalent basis for the fourth quarter 2010 was $68.1 million as compared to the third quarter 2010 and $73.5 million as compared to the year-over-year period.  Despite a lower level of average interest earning assets relative to the linked quarter and a decrease in interest earned on the FDIC indemnification asset, net interest income was impacted by a decrease in interest expense resulting from lower time and brokered deposit balances and the prepayment of FHLB advances during the third quarter 2010.  The decrease compared to the year-over-year quarter was driven by a 7.2% decline in average interest earning assets and a decline in the yield on earning assets, including a 154 bp reduction in the yield earned on investment securities.

For the twelve month period ended December 31, 2010, net interest income on a fully tax-equivalent basis was $276.4 million as compared to $177.2 million for the comparable period in 2009.  The increase of $99.2 million was driven by higher levels of average interest-earning assets and interest-bearing liabilities resulting from the 2009 acquisitions as well as a significant increase in the net interest margin.

NET INTEREST MARGIN

Net interest margin was 4.65% for the fourth quarter 2010 as compared to 4.59% for the third quarter 2010 and 4.65% for the fourth quarter 2009.  As in prior quarters, the net interest margin continued to be negatively impacted by the combination of normal amortization and paydowns in both the legacy and acquired loan portfolios and reduced loan demand in the Company's strategic markets.  The Company did realize a full quarter of positive impact, however, related to the third quarter 2010 prepayment of $232 million of FHLB advances.  First Financial also used a portion of its liquidity to purchase $364.2 million of agency mortgage backed securities, which, when combined with prior quarters' purchases, helped to offset the net effect of muted loan activity.  Additionally, net interest margin was positively impacted by the expected runoff of retail and brokered certificates of deposit and the lower earning asset base during the quarter.

Net interest margin was also affected by certain activity related to the acquired loan portfolio.  The majority of these loans are accounted for under ASC Topic 310-30 and, as such, the Company is required to periodically update its forecast of expected cash flows from these loans.  The Company recognized an improvement in the cash flow expectations related to certain loan pools, which is reflected as a yield adjustment on a prospective basis.  However, this yield improvement will be offset as the Company also recognized a decline in expected cash flows, and, hence, a lower prospective yield, related to the FDIC indemnification asset.

The following table shows the estimated yield earned by the Company on its legacy and originated loan portfolio, acquired loan portfolio and the FDIC indemnification asset for the three months ended December 31, 2010.





























































Table I



For the Three Months Ended





December 31, 2010





Average









Balance



Yield











Legacy and originated loan portfolio (1)



$ 2,949,524



5.36%











Acquired loan portfolio accounted for under ASC Topic 310-30 (2)



1,406,311



10.29%











FDIC indemnification asset (2)



232,734



0.40%











Total



$4,588,569



6.59%





















(1)  Includes acquired revolving loans not accounted for under ASC Topic 310-30; yield estimated at

time of origination

(2)  Future yield adjustments subject to change based on required, periodic valuation procedures





As part of its on-going valuation procedures, the Company experienced a $17.3 million net improvement in the cash flow expectations related to certain loan pools during the fourth quarter 2010.  As a result, the average yield earned on covered loans increased from 9.75% during the third quarter 2010 to 10.29% during the fourth quarter 2010.  On a prospective basis and until its next periodic valuation, the Company expects the yield on covered loans to be 10.41%.

This projected improvement in cash flow expectations on loans is offset by a related $13.6 million decline in cash flow expectations on the FDIC indemnification asset.  The net result of improvement and impairment (discussed in more detail in Section II) activity related to covered loans affected the average yield earned on the indemnification asset, decreasing from 3.91% during the third quarter 2010 to 0.40% during the fourth quarter 2010.  On a prospective basis and until its next periodic valuation, the Company expects the yield on the indemnification asset to be -0.76%.

Net interest margin for the twelve month period ended December 31, 2010 was 4.66% as compared to 4.05% for the twelve month period ended December 31, 2009.

NONINTEREST INCOME

The following table presents noninterest income for the three months ended December 31, September 30, June 30 and March 31, 2010 as well as for the twelve months ended December 31, 2010 highlighting the estimated impact of covered loan activity and other transition items on the Company's reported balance.









































Table II





































For the Twelve



For the Three Months Ended



Months Ended



December 31,



September 30,



June 30,



March 31,



December 31,

(Dollars in thousands)

2010



2010



2010



2010



2010





















Total noninterest income

$        34,534



$         44,895



$ 40,467



$ 26,935



$        146,831





















Significant components of noninterest income







































Items likely to recur:







































Accelerated discount on loan prepayments and

  dispositions (1), (2)

6,113



9,448



7,408



6,098



29,067

FDIC loss sharing income

11,306



17,800



15,170



7,568



51,844

Other acquired-non-strategic income

527



44



475



80



1,126

Transition-related items

-



-



-



366



366





















Items expected not to recur:







































Gain on sale of insurance business

-



1,356



-



-



1,356

FDIC settlement and other items not expected to recur

551



(132)



2,930



-



3,349





















Total excluding items noted above

$        16,037



$         16,379



$ 14,484



$ 12,823



$          59,723









































(1)  See Section II for additional information

(2)  Net of the corresponding valuation adjustment on the FDIC indemnification asset





During the quarterly periods presented above, excluding reimbursements due from the FDIC resulting from loss share agreements, covered loan activity positively impacted noninterest income due to loan prepayments.  This activity is discussed in more detail in Section II.  There were no sales of covered loans or loans related to the Company's franchise finance business during the fourth quarter 2010. Periodic sales of loans originated by the franchise finance unit may occur in future periods in order to mitigate credit and geographic concentration risk within the franchise portfolio.

Excluding the items highlighted in Table II, estimated noninterest income earned in the fourth quarter 2010 was $16.0 million as compared to $16.4 million in the third quarter 2010 and $14.5 million in the fourth quarter 2009.  

For the twelve month period ended December 31, 2010, noninterest income totaled $146.8 million as compared to $404.7 million for the similar year-over-year period.  Excluding the items highlighted in Table II, the bargain purchase gain on the acquisitions recognized during the third quarter 2009, gains on sales of investments and the gain on sale of the property & casualty portion of the insurance business which occurred during the first quarter 2009, noninterest income was $59.7 million for the twelve month period ended December 31, 2010 as compared to $48.1 million for the twelve months ended December 31, 2009.  The increase in the comparable year-over-year quarter was driven primarily by higher service charges on deposit accounts resulting from an increase in transaction-based deposits and increased bankcard income as a result of the 2009 acquisitions as well as higher gains on sales of loans from increased mortgage origination activity.

NONINTEREST EXPENSE

The following table presents noninterest expense for the three months ended December 31, September 30, June 30 and March 31, 2010 as well as for the twelve months ended December 31, 2010 including the estimated effect of acquired-non-strategic operations, acquisition-related costs and other transition items.









































Table III





































For the Twelve



For the Three Months Ended



Months Ended



December 31,



September 30,



June 30,



March 31,



December 31,

(Dollars in thousands)

2010



2010



2010



2010



2010





















Total noninterest expense

$        56,290



$         61,310



$ 55,819



$ 60,261



$        233,680





















Significant components of noninterest expense







































Items likely to recur:







































Acquired-non-strategic operating

 expenses (1)

4,052



566



1,270



2,201



8,089

Transition-related items (1)

684



846



1,321



6,263



9,114

FDIC indemnification support

1,160



875



938



605



3,578





















Items expected not to recur:







































Acquisition-related costs (1)

412



1,505



2,180



2,628



6,725

FHLB prepayment penalty

-



8,029



-



-



8,029

Other items not expected to recur

1,787



493



2,387



1,019



5,686





















Total excluding items noted above

$        48,195



$         48,996



$ 47,723



$ 47,545



$        192,459





























































(1)  See Section II for additional information





Similar to the first three quarters of 2010, noninterest expense during the fourth quarter 2010 continued to be affected by acquisition-related costs as well as other transition-related items and costs related to the Company's acquired-non-strategic operations.  The increase in acquired-non-strategic operating expenses during the fourth quarter was partially attributable to the Company's strategic decision to exit the Michigan and Louisville, KY markets and the reclassification of expenses associated with those locations.  Excluding the items highlighted in Table III, estimated noninterest expense in the fourth quarter 2010 was $48.2 million as compared to $49.0 million in the third quarter 2010 and $47.2 million in the fourth quarter 2009.

For the twelve month period ended December 31, 2010, noninterest expense totaled $233.7 million compared to $170.6 million for the comparable year-over-year period.  Excluding the items highlighted in Table III, acquisition-related and other non-recurring expenses incurred during the third quarter 2009, the FDIC special assessment and acquisition related expenses incurred during the second quarter 2009 and severance costs related to the first quarter 2009 sale of the property & casualty portion of the insurance business, noninterest expense was $192.5 million for the twelve month period ended December 31, 2010 as compared to $143.0 million for the twelve months ended December 31, 2009.  This increase of $49.5 million was primarily driven by higher salaries and employee benefits, occupancy costs, professional service fees, equipment expenses, marketing costs and data processing expenses resulting from the 2009 acquisitions.

While the technology and operational integration of Irwin and Peoples is complete, it is expected that wind-down costs related to acquired subsidiaries will continue through 2011.

INCOME TAXES

For the fourth quarter 2010, income tax expense was $8.1 million, resulting in an effective tax rate of 36.2%, compared with income tax expense of $8.8 million and an effective tax rate of 36.2% during the third quarter 2010 and $7.1 million and an effective tax rate of 34.0% during the comparable year-over-year period.

For the twelve month period ended December 31, 2010, income tax expense was $32.7 million, resulting in an effective tax rate of 35.6%, compared with income tax expense of $132.6 million and an effective tax rate of 37.5% for the twelve months ended December 31, 2009.

CREDIT QUALITY – EXCLUDING COVERED ASSETS

The following table presents certain credit quality metrics related to the Company's uncovered loan portfolio as of December 31, 2010 and for the trailing four quarters.









































Table IV





















As of or for the Three Months Ended



December 31,



September 30,



June 30,



March 31,



December 31,

(Dollars in thousands)

2010



2010



2010



2010



2009





















Total nonaccrual loans

$        62,302



$         66,157



$ 66,671



$ 66,869



$        71,657

Restructured loans

8,336



13,365



12,752



7,584



6,125

Total nonperforming loans

70,638



79,522



79,423



74,453



77,782

Total nonperforming assets

88,545



97,827



96,241



92,540



81,927





















Nonperforming assets as a % of:



















Period-end loans plus OREO

3.12%



3.51%



3.42%



3.27%



2.83%

Total assets

1.42%



1.59%



1.46%



1.41%



1.23%





















Nonperforming loans as a % of total loans

2.51%



2.88%



2.84%



2.65%



2.69%





















Provision for loan and lease losses - uncovered

$          9,741



$           6,287



$   6,158



$ 11,378



$        14,812





















Allowance for uncovered loan & lease losses

$        57,235



$         57,249



$ 57,811



$ 56,642



$        59,311





















Allowance for loan & lease losses as a % of:



















Period-end loans

2.03%



2.07%



2.07%



2.01%



2.05%

Nonaccrual loans

91.9%



86.5%



86.7%



84.7%



82.8%

Nonperforming loans

81.0%



72.0%



72.8%



76.1%



76.3%





















Total net charge-offs

$          9,755



$           6,849



$   4,989



$ 14,047



$        11,271

Annualized net-charge-offs as a % of average



















loans & leases

1.39%



0.97%



0.71%



2.00%



1.53%





Net Charge-offs

Fourth quarter 2010 net charge-offs were $9.8 million, or 1.39% of average loans and leases, compared with $6.8 million, or 0.97%, for the linked quarter and $11.3 million, or 1.53%, for the comparable year-over-year quarter.  The increase compared to the linked quarter was driven by higher charge-offs in the commercial and home equity portfolios and a lower level of total recoveries, offset by lower charge-offs in the construction portfolio.  Included in the $5.1 million of gross charge-offs related to commercial loans was $3.8 million related to the resolution of one relationship which included the sale and charge-off of $7.7 million of previously reported restructured and nonaccrual loans.

For the twelve months ended December 31, 2010, net charge-offs were $35.6 million, or 1.27% of average loans and leases.  These amounts were impacted by the alleged fraudulent activity noted during the first quarter 2010 which totaled $8.8 million, representing 31 basis points of average loans and leases for the period.  Excluding the alleged fraudulent activity, net charge-offs were $26.8 million, or 0.96%, as compared to $32.6 million, or 1.16%, for the twelve month period ended December 31, 2009.

Nonperforming Assets

Nonperforming loans totaled $70.6 million and nonperforming assets totaled $88.5 million as of December 31, 2010 compared with $79.5 million and $97.8 million, respectively, for the linked quarter and $77.8 million and $81.9 million, respectively, for the comparable year-over-year quarter.  The decrease was driven primarily by a reduction in commercial nonaccrual loans of $3.6 million and a decrease of $5.0 million related to restructured loans.  As a result of continued efforts in identifying and resolving problem credits, improvements, resolutions and charge-off activity during the quarter outpaced additions to nonperforming assets.

Total classified assets decreased $10.4 million during the fourth quarter 2010 to $202.1 million.  Classified assets are defined by the Company as nonperforming assets plus performing loans internally rated substandard or worse.  The decrease was due to the finalization of resolution strategies on several problem credits.  All credits included in classified assets are monitored closely and have workout strategies in place should their status continue to deteriorate.

As mentioned earlier, the Company continues to aggressively identify and resolve problem credits with some signs of effectiveness as the level of nonperforming assets improved during the quarter.  However, the deterioration of one or two larger credits could result in nonperforming assets returning to previous levels.  As a result, all larger credit relationships are closely monitored in order to mitigate potential losses should increased stress become evident.  With regard to consumer-oriented loan portfolios, the Company continues to experience stress given the prolonged depressed economic environment and current unemployment levels.

Delinquent Loans

Loans 30-to-89 days past due totaled $22.3 million, or 0.79% of period end loans, as of December 31, 2010.  This compares to $45.1 million, or 1.63%, as of September 30, 2010 and $19.1 million, or 0.66%, as of December 31, 2009.  The decrease compared to the linked quarter resulted from the resolution of several large multi-family loans.

Provision for Loan & Lease Losses

Fourth quarter 2010 provision expense related to uncovered loans and leases was $9.7 million as compared to $6.3 million during the linked quarter and $14.8 million during the comparable year-over-year quarter.  As a percentage of net charge-offs, fourth quarter 2010 provision expense was 99.9% compared to 91.8% during the third quarter 2010 and 131.4% during the fourth quarter 2009.

Allowance for Loan & Lease Losses

As of the end of the fourth quarter 2010, the allowance for uncovered loan and lease losses was $57.2 million as compared to $57.2 million as of September 30, 2010 and $59.3 million as of December 31, 2009.  As a percentage of period-end loans, the allowance for loan and lease losses was 2.03% as of December 31, 2010 as compared to 2.07% as of September 30, 2010 and 2.05% as of December 31, 2009.  The allowance for loan and lease losses as of December 31, 2010 reflects management's estimate of credit risk inherent in the Company's uncovered loan portfolio at that time.

LOANS (EXCLUDING COVERED LOANS)

The following table presents the loan portfolio, not including covered loans, as of December 31, 2010, September 30, 2010 and December 31, 2009.

















































Table V

























As of



December 31, 2010



September 30, 2010



December 31, 2009







Percent







Percent







Percent

(Dollars in thousands)

Balance



of Total



Balance



of Total



Balance



of Total

























Commercial

$    800,253



28.4%



$    763,449



27.6%



$    800,261



27.6%

























Real estate - construction

163,543



5.8%



178,914



6.5%



253,223



8.7%

























Real estate - commercial

1,139,931



40.5%



1,095,543



39.6%



1,079,628



37.3%

























Real estate - residential

269,173



9.6%



283,914



10.3%



321,047



11.1%

























Installment

69,711



2.5%



73,138



2.6%



82,989



2.9%

























Home equity

341,310



12.1%



341,288



12.3%



328,940



11.4%

























Credit card

29,563



1.0%



28,825



1.0%



29,027



1.0%

























Lease financing

2,609



0.1%



138



0.0%



14



0.0%

























Total

$ 2,816,093



100.0%



$ 2,765,209



100.0%



$ 2,895,129



100.0%





Loans, excluding covered loans, totaled $2.8 billion at the end of the fourth quarter, representing an increase of $50.9 million, or 1.8%, compared to September 30, 2010 and a decrease of $79.0 million, or 2.7%, compared to December 31, 2009.  As compared to the linked quarter, the composition of the loan portfolio remained similar to the linked quarter with net loan growth occurring in the commercial and commercial real estate portfolios offset by decreases in the construction and residential real estate portfolios.  While the Company did experience modest growth in the portfolio during the fourth quarter, loan demand continues to remain slow in the Company's strategic operating markets.

INVESTMENTS

The following table presents a summary of the total investment portfolio at December 31, 2010.





















































Table VI





























As of December 31, 2010





Book



Percent of



Book



Cost



Market



Gain/

(Dollars in thousands)

Value



Total



Yield



Basis



Value



(Loss)



























U.S. Treasury notes

$      13,959



1.4%



2.03



99.71



102.37



$      372

Agencies



105,985



10.4%



2.76



100.00



100.91



957

CMOs (agency)

336,458



33.1%



1.51



100.35



100.76



1,355

CMOs (private)

44



0.0%



0.95



100.00



100.39



0

MBSs (agency)

452,366



44.6%



3.56



102.18



104.85



11,532































908,812



89.5%



2.68



101.21



102.80



14,216



























Municipal



17,479



1.7%



7.19



99.22



101.52



401

Other (1)



88,914



8.8%



3.08



102.37



103.07



608































106,393



10.5%



3.75



101.85



102.81



1,009



























Total investment portfolio

$ 1,015,205



100.0%



2.79



101.28



102.80



$ 15,225



































Net Unrealized Gain/(Loss)



$ 15,225









Aggregate Gains

17,970









Aggregate Losses

(2,745)









Net Unrealized Gain/(Loss) % of Book Value

1.50%





















































(1)  Other includes $78.7 million of regulatory stock









The increase in the investment portfolio relative to the linked quarter was due to the purchase of $364.2 million of GNMA, FNMA and FHLMC mortgage backed securities during the quarter, net of maturities and amortizations.  While loan demand remains muted, the Company continues to selectively redeploy a portion of its cash position to purchase investments as market conditions permit.  Future purchases will be made utilizing the same discipline and portfolio management philosophy applied in the past, including avoidance of material credit risk and geographic concentration risk within mortgage-backed securities, while also balancing the Company's overall asset / liability management objectives.

DEPOSITS

The following table presents a roll-forward of deposit activity during the fourth quarter 2010, including activity related to deposits acquired through the FDIC-assisted transactions.





























Table VII















Deposit Activity - Fourth Quarter 2010



Balance as of





Acquired-



Balance as of



September 30,



Strategic

Non-Strategic



December 31,

(Dollars in thousands)

2010



Portfolio

Portfolio



2010















Transaction and savings accounts

$ 3,120,611



212,149

18,646



$ 3,351,406















Time deposits

1,742,059



(57,961)

(21,757)



1,662,341















Brokered deposits

188,593



(3,636)

(52,455)



132,502















Total deposits

$ 5,051,263



$ 150,552

$   (55,566)



$ 5,146,249





During the fourth quarter 2010, the Company announced its intent to exit the Michigan and Louisville, KY markets acquired as part of the Irwin transaction.   As such, the deposits associated with these locations are now classified as acquired-non-strategic.

Strategic transaction and savings accounts increased $212.1 million during the fourth quarter 2010, driven by $130.9 million of seasonal growth in public funds accounts and an increase of $80.1 million in retail transactional and savings accounts.  Average interest-bearing transaction balances and savings accounts increased 5.6% and 5.5%, respectively, during the fourth quarter 2010 as compared to the linked quarter.  Similar to prior quarters', acquired-non-strategic time deposit and brokered deposit balances continued to decline.  As of December 31, 2010, brokered deposits had declined to less than 3% of total deposits.

CAPITAL MANAGEMENT

The following table presents First Financial's preliminary regulatory and other capital ratios as of December 31, 2010, September 30, 2010 and December 31, 2009.  Prior period amounts have been revised to reflect the purchase accounting adjustments discussed in Acquisitions in Section II below.

















































Table VIII

















As of







December 31,



September 30,



December 31,



"Well-Capitalized"



2010



2010



2009



Minimum

















Leverage Ratio

10.89%



10.50%



9.24%



5.00%

















Tier 1 Capital Ratio

18.45%



18.64%



16.11%



6.00%

















Total Risk-Based Capital Ratio

19.72%



19.91%



17.37%



10.00%

















Ending tangible shareholders' equity















to ending tangible assets

10.33%



10.38%



8.95%



N/A

















Ending tangible common shareholders'















equity to ending tangible assets

10.33%



10.38%



7.75%



N/A





Capital levels remained relatively consistent during the fourth quarter 2010 as compared to the linked quarter.  As of December 31, 2010, tangible book value per common share was $11.02 compared to $10.90 as of September 30, 2010 and $9.94 as of December 31, 2009.  

SECTION II – SUPPLEMENTAL INFORMATION ON COVERED ASSETS AND ACQUISITION-RELATED ITEMS

To assist in analyzing the effect of the 2009 FDIC assisted transactions on the financial results, supplemental information that segregates the estimated impact on pre-tax earnings of certain acquisition-related items and provides additional detail on the covered loan portfolio follows.

SUMMARY OF SIGNIFICANT ACQUISITION-RELATED ITEMS

The following table illustrates the estimated effect of certain acquisition-related items on the results of operations for the three months ended December 31, September 30, June 30 and March 31, 2010 as well as for the twelve months ended December 31, 2010.









































Table IX





































For the Twelve



For the Three Months Ended



Months Ended



December 31,



September 30,



June 30,



March 31,



December 31,

(Dollars in thousands)

2010



2010



2010



2010



2010





















Income effect:



















Accelerated discount on loan prepayments

  and dispositions (1), (2)

$          6,113



$           9,448



$ 7,408



$   6,098



$          29,067

Acquired-non-strategic net interest income

9,937



10,586



10,207



10,854



41,584

FDIC loss sharing income

11,306



17,800



15,170



7,568



51,844

Service charges on deposit accounts related to



















acquired-non-strategic operations

196



168



130



230



724

Other income related to acquired-non-strategic operations

331



(124)



346



(150)



403

Income related to the accelerated discount on loan prepayments



















and dispositions and acquired-non-strategic operations

27,883



37,878



33,261



24,600



123,622





















Expense effect:



















Provision for loan and lease losses - covered

13,997



20,725



18,962



9,460



63,144

Acquired-non-strategic operating

  expenses: (3)



















Salaries and employee benefits

820



13



29



122



984

Occupancy

161



91



542



1,415



2,209

Other

3,071



462



699



664



4,896

Total acquired-non-strategic operating expenses

4,052



566



1,270



2,201



8,089





















FDIC indemnification support (3)

1,160



875



938



605



3,578

Loss share expense

616



-



-



-



616

Acquisition-related costs: (3)



















Integration-related costs

9



(102)



720



999



1,626

Professional services fees

396



1,174



1,436



1,457



4,463

Other

7



433



24



172



636

Total acquisition-related costs

412



1,505



2,180



2,628



6,725





















Transition-related items: (3)



















Salaries and benefits

176



796



1,843



4,776



7,591

Occupancy

172



50



(522)



910



610

Other

336



-



-



577



913

Total transition-related items

684



846



1,321



6,263



9,114





















Total expense effect

20,921



24,517



24,671



21,157



91,266





















Total estimated effect on pre-tax earnings

$          6,962



$         13,361



$ 8,590



$   3,443



$          32,356









































1  Included in noninterest income

2  Net of the corresponding valuation adjustment on the FDIC indemnification asset

3  Included in noninterest expense







ACCELERATED DISCOUNT ON LOAN PREPAYMENTS AND DISPOSITIONS

During the fourth quarter, First Financial recognized approximately $6.1 million in accelerated discount recognition from acquired loans.  Accelerated discount is recognized when acquired loans, which are recorded on First Financials balance sheet at an amount less than the unpaid principal balance, prepay at an amount greater than the recorded book value.  Prepayments can occur either through customer driven payments before the maturity date or loan sales.  The amount of discount attributable to the credit loss content in each loan varies and the recognized amount is offset by a related reduction in the FDIC Indemnification Asset.  

The Company did not conduct any material loan sales involving either acquired-non-strategic loans or loans originated by its franchise finance unit during the fourth quarter 2010.  All accelerated discount revenue recognized during the fourth quarter pertained to covered loan prepayments.  

For the full year 2010, First Financial sold $47.7 million of loans, consisting of $24.5 million of acquired-non-strategic western market covered loans and $23.2 million of loans related to the franchise finance unit.  As a result of these loan sales, the Company recognized $2.3 million related to the accelerated discount during 2010.  The remaining $26.8 million of accelerated discount resulted from loan prepayments.

When losses are incurred on covered loans that exceed expectations, the Company recognizes the gross credit losses in excess of the valuation mark as provision expense.  Reimbursements due from the FDIC under loss share agreements related to these credit losses are recorded as noninterest income.  The impact on earnings of this offsetting activity is shown above as the net effect of the gross up of credit losses and FDIC reimbursement, representing the Company's proportionate share of the credit losses realized on covered loans.

COVERED ASSETS & LOSS SHARE AGREEMENTS

As of December 31, 2010, 34.5% of the Company's total loans were covered loans.  As required under the loss-share arrangements, First Financial must file monthly certifications with the FDIC on single-family residential loans and quarterly certifications on all other loans.  To date, all certifications have been filed in a timely manner and without significant issues.

COVERED LOAN PORTFOLIO

The following table presents estimated activity in the covered loan portfolio by loan type during the fourth quarter 2010.

























































Table X





























Covered Loan Activity - Fourth Quarter 2010







Reduction in Balance Due to:





September 30,







Prepayments /



Contractual







Loans With



December 31,

(Dollars in thousands)

2010



Loan Sales



Renewals



Activity (1)



Charge-Offs (2)



Coverage Removed



2010





























Commercial

$       386,593



$             -



$        25,446



$    25,618



$             795



$                      695



$    334,039

Real estate - construction

59,803



-



255



16,150



655



-



        42,743

Real estate - commercial

897,388



-



27,321



4,452



5,708



4,182



      855,725

Real estate - residential

236,292



-



13,341



492



1,712



-



      220,747

Installment

21,863



-



1,197



(886)



481



-



        21,071

Other covered loans

7,645



-



-



477



-



-



       7,168





























Total covered loans

$    1,609,584



$             -



$        67,560



$    46,303



$          9,351



$                   4,877



$ 1,481,493

























































(1)  Includes partial paydowns, accretion of the valuation discount and advances on revolving loans

(2)  Indemnified at 80% from the FDIC





During the fourth quarter 2010, the total balance of covered loans decreased $128.1 million, or 8.0%, as compared to the previous quarter.  The decrease was driven primarily by prepayments and renewals of $67.6 million, or 4.2% of the quarterly decline, and contractual payments of $46.3 million, or 2.9% of the quarterly decline.

ALLOWANCE FOR LOAN LOSSES

Under the applicable accounting guidance, the allowance for loan losses related to covered loans as a result of impairment identified in on-going valuation procedures is generally recognized in the current period as provision expense.  Improvement in the credit outlook is generally not recognized immediately but instead is reflected as an adjustment to the yield earned on the related loan pools on a prospective basis.  However, if improvement is noted in a loan pool that had previously experienced impairment, the amount of improvement is recognized as a reduction to the applicable period's provision expense.  Additional improvement beyond previously recorded impairment is reflected as a yield adjustment on a prospective basis.  The timing inherent in this accounting treatment may result in earnings volatility in future periods.

The Company established an allowance for loan losses associated with covered loans during 2010 based on estimated valuation procedures performed during the period.  During the fourth quarter 2010, the Company updated its estimated valuation related to these loans.  As a result of net impairment identified in certain loan pools of $4.9 million and net charge-offs of $9.1 million, it recognized a provision expense related to covered loans of $14.0 million, resulting in an allowance for covered loan losses of $16.5 million as of December 31, 2010.  The related receivable due from the FDIC under loss share agreements related to these loans of $11.3 million was recognized as FDIC loss share income and a corresponding increase to the FDIC indemnification asset.

For the twelve month period ended December 31, 2010, the Company recognized $63.1 million of provision expense related to covered loans and realized net charge-offs of $46.7 million.  The related receivable due from the FDIC under loss share agreements for the full year 2010, recognized as FDIC loss share income, totaled $51.8 million.

DETAILS OF RESULTS

The results of the comparable periods in 2010 and 2009 were impacted by a number of acquisition-related items.  During the third quarter 2009, through FDIC-assisted transactions, First Financial assumed the banking operations of Peoples Community Bank ("Peoples"), Irwin Union Bank and Trust Company and Irwin Union Bank, F.S.B. (collectively, "Irwin").  

In connection with the FDIC-assisted transactions, the Company has loss sharing arrangements with the FDIC.  Under the terms of these agreements, the FDIC will reimburse the Company for losses with respect to certain loans ("covered loans") and other real estate owned ("OREO") (collectively, "covered assets").

As a result of the acquisitions, the Company's business and operating markets expanded significantly.  To assist readers in understanding the financial and strategic impact of the acquisitions, the combined operations of First Financial's legacy and acquired businesses will be discussed in three categories: "Legacy-Strategic", "Acquired-Strategic" and "Acquired-Non-Strategic".  Additional disclosures have been added in a separate section of the earnings release that segregate the effect acquisition-related items have on certain reported income statement and balance sheet amounts, "Section II – Supplemental Information on Covered Assets and Acquisition-Related Items".  Definitions of the business categories and other financial items related to the acquisitions can be found below in "Glossary of Terms".

In an effort to simplify and clarify the financial performance of First Financial, a number of significant items are noted separately throughout this release and will address the nature, timing and expected recurrence of each item.  Available on the Company's website at www.bankatfirst.com is a presentation providing supplemental information regarding its quarterly results.

Glossary of Terms

To assist readers in understanding the Company's financial results and the effect of the acquisitions on reported amounts, the following terms are used throughout this release to refer to specific acquisition-related items.  The first three define the business components referred to above and the remaining items define specific covered loan terminology.

Legacy-strategic – Elements of the business that existed prior to the acquisitions and will continue to be supported.

Acquired-strategic – Elements of the business that the Company intends to retain and will continue to support and build.  Legacy-strategic and acquired-strategic are collectively referred to as "strategic."

Acquired-non-strategic – Elements of the business that the Company intends to exit but will continue to support to obtain maximum economic value.  No growth or replacement is expected.

Accelerated discount on loan prepayments and dispositions – The acceleration of the unrealized valuation discount.  This item will be ongoing but diminishing as covered loan balances decline over time.

UPB – Unpaid principal balance

Carrying value – The unpaid principal balance of a covered loan less any valuation discount.

Unless otherwise noted, all amounts discussed in this earnings release are pre-tax except net income and per-share data which are presented after-tax. Percentage changes are not annualized unless specifically noted. In some instances, financial data may not add up due to rounding.

ACQUISITIONS

Subsequent Events

The Irwin and Peoples acquisitions were considered business combinations and accounted for under FASB Codification Topic 805: Business Combinations, FASB Codification Topic 820: Fair Value Measurements, FASB Codification Topic 310-30: Loans and Debt Securities Acquired with Deteriorated Credit Quality and FASB Codification Topic 310-20: Receivables – Nonrefundable Fees and Costs.  All acquired assets and liabilities, including identifiable intangible assets, were recorded at their estimated fair values as of the date of acquisition.

Purchase Accounting Adjustments

When additional information arises subsequent to the acquisition date and within one year, the Company is permitted to record adjustments to the initial purchase entries.  The one year period for such adjustments related to the 2009 acquisitions expired at the end of the third quarter 2010.  Such items recorded by the Company within the one year period represent the final valuation adjustments allowable under the applicable accounting guidance and impacted reported amounts for 2009 only.

The most significant purchase accounting adjustments pertained to items affecting the gain on acquisitions originally reported during the third quarter 2009.  These items, all of which were associated with the Irwin transaction, were related to the valuation of the indemnification asset, valuation of loans acquired and fair value adjustments for other assets primarily related to the establishment of valuation allowances for certain assets of and investments in subsidiaries as well as other community reinvestment related assets.  The total impact of these adjustments was a decrease in the originally reported pre-tax gain of $383.3 million to $342.5 million.

Teleconference / Webcast Information

First Financial's senior management will host a conference call to discuss the Company's financial and operating results on Thursday, January 27, 2011 at 9:00 a.m.  Members of the public who would like to listen to the conference call should dial (877) 317-6789 (U.S. toll free), (866) 605-3852 (Canada toll free) or +1 (412) 317-6789 (International) (no passcode required).  The number should be dialed five to ten minutes prior to the start of the conference call.  The conference call will also be accessible as an audio webcast via the Investor Relations section of the Company's website at www.bankatfirst.com.  A replay of the conference call will be available beginning one hour after the completion of the live call through February 11, 2011 at (877) 344-7529 (U.S. toll free) and +1 (412) 317-0088 (International); conference number 447697.  The webcast will be archived on the Investor Relations section of the Company's website through January 26, 2012.

Press Release and Additional Information on Website

This press release as well as supplemental information related to this release is available to the public through the Investor Relations section of First Financial's website at www.bankatfirst.com/investor.

Forward-Looking Statement

Certain statements contained in this news release which are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act (the ''Act'').  In addition, certain statements in future filings by First Financial with the SEC, in press releases, and in oral and written statements made by or with the approval of First Financial which are not statements of historical fact constitute forward-looking statements within the meaning of the Act.  Examples of forward-looking statements include, but are not limited to, projections of revenues, income or loss, earnings or loss per share, the payment or non-payment of dividends, capital structure and other financial items, statements of plans and objectives of First Financial or its management or board of directors, and statements of future economic performances and statements of assumptions underlying such statements.  Words such as ''believes'', ''anticipates'', "likely", "expected", ''intends'', and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.  Management's analysis contains forward-looking statements that are provided to assist in the understanding of anticipated future financial performance.  However, such performance involves risks and uncertainties that may cause actual results to differ materially.  Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:

  • management's ability to effectively execute its business plan;
  • the risk that the strength of the United States economy in general and the strength of the local economies in which we conduct operations may continue to deteriorate resulting in, among other things, a further deterioration in credit quality or a reduced demand for credit, including the resultant effect on our loan portfolio, allowance for loan and lease losses and overall financial performance;
  • the ability of financial institutions to access sources of liquidity at a reasonable cost;
  • the impact of recent upheaval in the financial markets and the effectiveness of domestic and international governmental actions taken in response, such as the U.S. Treasury's TARP and the FDIC's Temporary Liquidity Guarantee Program, and the effect of such governmental actions on us, our competitors and counterparties, financial markets generally and availability of credit specifically, and the U.S. and international economies, including potentially higher FDIC premiums arising from increased payments from FDIC insurance funds as a result of depository institution failures;
  • the effect of and changes in policies and laws or regulatory agencies (notably the recently enacted Dodd-Frank Wall Street Reform and Consumer Protection Act);
  • inflation and possible changes in interest rates;
  • our ability to keep up with technological changes;
  • mergers and acquisitions, including costs or difficulties related to the integration of acquired companies and the wind-down of non-strategic operations that may be greater than expected;
  • the risk that exploring merger and acquisition opportunities may detract from management's time and ability to successfully manage our company;
  • expected cost savings in connection with the consolidation of recent acquisitions may not be fully realized or realized within the expected time frames, and deposit attrition, customer loss and revenue loss following completed acquisitions may be greater than expected;
  • our ability to increase market share and control expenses;
  • the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as the Financial Accounting Standards Board and the SEC;
  • adverse changes in the securities and debt markets;
  • our success in recruiting and retaining the necessary personnel to support business growth and expansion and maintain sufficient expertise to support increasingly complex products and services;
  • monetary and fiscal policies of the Board of Governors of the Federal Reserve System (Federal Reserve) and the U.S. government and other governmental initiatives affecting the financial services industry;
  • our ability to manage loan delinquency and charge-off rates and changes in estimation of the adequacy of the allowance for loan losses; and
  • the costs and effects of litigation and of unexpected or adverse outcomes in such litigation.


In addition, please refer to our Annual Report on Form 10-K for the year ended December 31, 2009, as well as our other filings with the SEC, for a more detailed discussion of these risks and uncertainties and other factors. Such forward-looking statements are meaningful only on the date when such statements are made, and First Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such a statement is made to reflect the occurrence of unanticipated events.

About First Financial Bancorp

First Financial Bancorp is a Cincinnati, Ohio based bank holding company.  As of December 31, 2010, the Company had $6.3 billion in assets, $4.3 billion in loans, $5.1 billion in deposits and $697 million in shareholders' equity.  The Company's subsidiary, First Financial Bank, N.A., founded in 1863, provides banking and financial services products through its three lines of business: commercial, retail and wealth management.  The commercial and retail units provide traditional banking services to business and consumer clients.  First Financial Wealth Management provides wealth planning, portfolio management, trust and estate, brokerage and retirement plan services and had approximately $2.3 billion in assets under management as of December 31, 2010.  The Company's strategic operating markets are located in Ohio, Indiana and Kentucky where it operates 108 banking centers across 70 communities.  Additional information about the Company, including its products, services and banking locations is available at www.bankatfirst.com.

FIRST FINANCIAL BANCORP.

CONSOLIDATED FINANCIAL HIGHLIGHTS



(Dollars in thousands, except per share)

(Unaudited)





 Three months ended,





Twelve months ended



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



Dec. 31,





Dec. 31, 



2010



2010



2010



2010



2009





2010



2009































RESULTS OF OPERATIONS





























Net income

$14,300



$15,579



$17,774



$11,598



$13,795





$59,251



$221,337

Net income available to common shareholders

$14,300



$15,579



$17,774



$9,733



$12,795





$57,386



$217,759

Net earnings per common share - basic

$0.25



$0.27



$0.31



$0.18



$0.25





$1.01



$4.84

Net earnings per common share - diluted

$0.24



$0.27



$0.30



$0.17



$0.25





$0.99



$4.78

Dividends declared per common share

$0.10



$0.10



$0.10



$0.10



$0.10





$0.40



$0.40





























































KEY FINANCIAL RATIOS





























Return on average assets

0.90%



0.96%



1.08%



0.71%



0.80%





0.91%



4.67%

Return on average shareholders' equity

8.14%



9.03%



10.62%



6.92%



8.36%





8.68%



47.44%

Return on average common shareholders' equity

8.14%



9.03%



10.62%



6.25%



8.81%





8.55%



56.07%

Return on average tangible common shareholders' equity

8.87%



9.87%



11.64%



6.89%



9.82%





9.35%



66.17%































Net interest margin

4.65%



4.59%



4.53%



4.89%



4.65%





4.66%



4.05%

Net interest margin (fully tax equivalent) (1)

4.67%



4.60%



4.54%



4.91%



4.67%





4.68%



4.08%































Ending equity as a percent of ending assets

11.16%



11.23%



10.35%



10.20%



9.76%





11.16%



9.76%

Ending common equity as a percent of ending assets

11.16%



11.23%



10.35%



10.20%



8.57%





11.16%



8.57%

Ending tangible common equity as a percent of:





























Ending tangible assets

10.33%



10.38%



9.55%



9.38%



7.75%





10.33%



7.75%

Risk-weighted assets

17.36%



17.61%



17.17%



16.39%



13.10%





17.36%



13.10%































Average equity as a percent of average assets

11.12%



10.68%



10.14%



10.22%



9.57%





10.53%



9.85%

Average common equity as a percent of average assets

11.12%



10.68%



10.14%



9.51%



8.42%





10.35%



8.20%

Average tangible common equity as a percent of





























   average tangible assets

10.29%



9.86%



9.33%



8.70%



7.62%





9.55%



7.04%































Book value per common share

$12.01



$11.90



$11.74



$11.55



$11.10





$12.01



$11.10

Tangible book value per common share

$11.02



$10.90



$10.73



$10.53



$9.94





$11.02



$9.94































Tier 1 Ratio (2)

18.45%



18.64%



18.15%



17.37%



16.11%





18.45%



16.11%

Total Capital Ratio (2)

19.72%



19.91%



19.42%



18.64%



17.37%





19.72%



17.37%

Leverage Ratio (2)

10.89%



10.50%



9.99%



9.76%



9.24%





10.89%



9.24%





























































AVERAGE BALANCE SHEET ITEMS





























Loans (3)

$2,804,832



$2,805,764



$2,806,616



$2,849,562



$2,929,850





$2,816,541



$2,820,201

Covered loans and FDIC indemnification asset

1,783,737



1,886,750



2,041,820



2,168,407



2,254,989





1,968,896



703,562

Investment securities

798,135



691,700



597,991



558,595



608,952





662,344



667,843

Interest-bearing deposits with other banks

405,920



483,097



554,333



394,741



447,999





459,618



151,198

 Total earning assets

$5,792,624



$5,867,311



$6,000,760



$5,971,305



$6,241,790





$5,907,399



$4,342,804

Total assets

$6,270,480



$6,408,479



$6,621,021



$6,647,541



$6,840,393





$6,485,632



$4,734,809

Noninterest-bearing deposits

$741,343



$721,501



$740,011



$774,393



$840,314





$744,159



$539,336

Interest-bearing deposits

4,438,113



4,448,929



4,570,971



4,544,471



4,710,167





4,500,188



3,171,496

 Total deposits

$5,179,456



$5,170,430



$5,310,982



$5,318,864



$5,550,481





$5,244,347



$3,710,832

Borrowings

$213,107



$352,370



$447,945



$458,876



$471,916





$367,358



$489,109

Shareholders' equity

$697,016



$684,112



$671,051



$679,567



$654,631





$682,987



$466,610





























































CREDIT QUALITY RATIOS (excluding covered assets)



























Allowance to ending loans

2.03%



2.07%



2.07%



2.01%



2.05%





2.03%



2.05%

Allowance to nonaccrual loans

91.87%



86.54%



86.71%



84.71%



82.77%





91.87%



82.77%

Allowance to nonperforming loans

81.03%



71.99%



72.79%



76.08%



76.25%





81.03%



76.25%

Nonperforming loans to total loans

2.51%



2.88%



2.84%



2.65%



2.69%





2.51%



2.69%

Nonperforming assets to ending loans, plus OREO

3.12%



3.51%



3.42%



3.27%



2.83%





3.12%



2.83%

Nonperforming assets to total assets

1.42%



1.59%



1.46%



1.41%



1.23%





1.42%



1.23%

Net charge-offs to average loans (annualized)

1.39%



0.97%



0.71%



2.00%



1.53%





1.27%



1.16%































(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate.  Management believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provide useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.

(2) December 31, 2010 regulatory capital ratios are preliminary.

(3) Includes loans held for sale.





FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF INCOME



(Dollars in thousands, except per share)

(Unaudited)





Three months ended,



Twelve months ended,



Dec. 31, 



Dec. 31,



2010



2009



% Change



2010



2009



% Change

Interest income























 Loans, including fees

$75,836



$81,471



(6.9%)



$306,075



$195,917



56.2%

 Investment securities























    Taxable

5,522



6,422



(14.0%)



21,748



29,376



(26.0%)

    Tax-exempt

214



320



(33.1%)



934



1,492



(37.4%)

       Total investment securities interest

5,736



6,742



(14.9%)



22,682



30,868



(26.5%)

 Other earning assets

749



5,132



(85.4%)



14,745



6,443



128.9%

      Total interest income

82,321



93,345



(11.8%)



343,502



233,228



47.3%

























Interest expense























 Deposits

12,923



17,207



(24.9%)



58,336



47,580



22.6%

 Short-term borrowings

33



23



43.5%



94



1,318



(92.9%)

 Long-term borrowings

1,194



2,611



(54.3%)



8,341



7,145



16.7%

 Subordinated debentures and capital securities

265



322



(17.7%)



1,221



1,202



1.6%

     Total interest expense

14,415



20,163



(28.5%)



67,992



57,245



18.8%

     Net interest income

67,906



73,182



(7.2%)



275,510



175,983



56.6%

 Provision for loan and lease losses - uncovered

9,741



14,812



(34.2%)



33,564



56,084



(40.2%)

 Provision for loan and lease losses - covered

13,997



0



N/M



63,144



0



N/M

Net interest income after provision for loan and lease losses

44,168



58,370



(24.3%)



178,802



119,899



49.1%

























Noninterest income























 Service charges on deposit accounts

5,090



5,886



(13.5%)



22,188



19,662



12.8%

 Trust and wealth management fees

3,283



3,584



(8.4%)



13,862



13,465



2.9%

 Bankcard income

2,255



1,869



20.7%



8,518



5,961



42.9%

 Net gains from sales of loans

1,241



341



263.9%



4,632



1,196



287.3%

 Gains on sales of investment securities

0



0



N/M



0



3,349



(100.0%)

 Gain on acquisition

0



0



N/M



0



342,494



(100.0%)

 FDIC loss sharing income

11,306



0



N/M



51,844



0



N/M

 Accelerated discount on covered loans

6,113



8,215



(25.6%)



29,067



8,601



237.9%

 (Loss) Income on preferred securities

0



(138)



(100.0%)



(30)



139



(121.6%)

 Other

5,246



4,392



19.4%



16,750



9,848



70.1%

     Total noninterest income

34,534



24,149



43.0%



146,831



404,715



(63.7%)

























Noninterest expenses























 Salaries and employee benefits

28,819



30,141



(4.4%)



117,363



86,068



36.4%

 Net occupancy

4,430



7,290



(39.2%)



22,555



16,202



39.2%

 Furniture and equipment

3,022



2,527



19.6%



10,299



8,054



27.9%

 Data processing

1,593



890



79.0%



5,152



3,475



48.3%

 Marketing

1,453



1,283



13.3%



5,357



3,494



53.3%

 Communication

892



1,169



(23.7%)



3,908



3,246



20.4%

 Professional services

2,863



2,605



9.9%



9,169



6,032



52.0%

 Debt extinguishment

0



0



N/M



8,029



0



N/M

 State intangible tax

1,362



564



141.5%



4,843



2,508



93.1%

 FDIC assessments

2,272



1,529



48.6%



8,312



6,847



21.4%

 Other

9,584



13,609



(29.6%)



38,693



34,712



11.5%

     Total noninterest expenses

56,290



61,607



(8.6%)



233,680



170,638



36.9%

Income before income taxes

22,412



20,912



7.2%



91,953



353,976



(74.0%)

Income tax expense

8,112



7,117



14.0%



32,702



132,639



(75.3%)

     Net income

14,300



13,795



3.7%



59,251



221,337



(73.2%)

Dividends on preferred stock

0



1,000



(100.0%)



1,865



3,578



(47.9%)

     Income available to common shareholders

$14,300



$12,795



11.8%



$57,386



$217,759



(73.6%)

















































ADDITIONAL DATA























Net earnings per common share - basic

$0.25



$0.25







$1.01



$4.84





Net earnings per common share - diluted

$0.24



$0.25







$0.99



$4.78





Dividends declared per common share

$0.10



$0.10







$0.40



$0.40





























Return on average assets

0.90%



0.80%







0.91%



4.67%





Return on average shareholders' equity

8.14%



8.36%







8.68%



47.44%





























Interest income

$82,321



$93,345



(11.8%)



$343,502



$233,228



47.3%

Tax equivalent adjustment

220



295



(25.4%)



866



1,265



(31.5%)

  Interest income - tax equivalent

82,541



93,640



(11.9%)



344,368



234,493



46.9%

Interest expense

14,415



20,163



(28.5%)



67,992



57,245



18.8%

  Net interest income - tax equivalent

$68,126



$73,477



(7.3%)



$276,376



$177,248



55.9%

























Net interest margin

4.65%



4.65%







4.66%



4.05%





Net interest margin (fully tax equivalent) (1)

4.67%



4.67%







4.68%



4.08%





























Full-time equivalent employees (2)

1,529



1,390









































(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provided useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.  



(2) Does not include associates from acquisitions that are currently in a temporary hire status.



N/M = Not meaningful.





FIRST FINANCIAL BANCORP.

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME



(Dollars in thousands, except per share)

(Unaudited)





2010



Fourth



Third



Second



First







% Change



Quarter



Quarter



Quarter



Quarter



YTD



Linked Qtr.

Interest income























 Loans, including fees

$75,836



$75,957



$74,944



$79,338



$306,075



(0.2%)

 Investment securities























    Taxable

5,522



5,386



5,444



5,396



21,748



2.5%

    Tax-exempt

214



240



245



235



934



(10.8%)

       Total investment securities interest

5,736



5,626



5,689



5,631



22,682



2.0%

 Other earning assets

749



3,101



5,305



5,590



14,745



(75.8%)

      Total interest income

82,321



84,684



85,938



90,559



343,502



(2.8%)

























Interest expense























 Deposits

12,923



14,457



15,308



15,648



58,336



(10.6%)

 Short-term borrowings

33



25



17



19



94



32.0%

 Long-term borrowings

1,194



2,034



2,556



2,557



8,341



(41.3%)

 Subordinated debentures and capital securities

265



322



319



315



1,221



(17.7%)

     Total interest expense

14,415



16,838



18,200



18,539



67,992



(14.4%)

     Net interest income

67,906



67,846



67,738



72,020



275,510



0.1%

 Provision for loan and lease losses - uncovered

9,741



6,287



6,158



11,378



33,564



54.9%

 Provision for loan and lease losses - covered

13,997



20,725



18,962



9,460



63,144



(32.5%)

Net interest income after provision for loan and lease losses

44,168



40,834



42,618



51,182



178,802



8.2%

























Noninterest income























 Service charges on deposit accounts

5,090



5,632



5,855



5,611



22,188



(9.6%)

 Trust and wealth management fees

3,283



3,366



3,668



3,545



13,862



(2.5%)

 Bankcard income

2,255



2,193



2,102



1,968



8,518



2.8%

 Net gains from sales of loans

1,241



2,749



473



169



4,632



(54.9%)

 FDIC loss sharing income

11,306



17,800



15,170



7,568



51,844



(36.5%)

 Accelerated discount on covered loans

6,113



9,448



7,408



6,098



29,067



(35.3%)

 (Loss) income on preferred securities

0



0



0



(30)



(30)



N/M

 Other

5,246



3,707



5,791



2,006



16,750



41.5%

     Total noninterest income

34,534



44,895



40,467



26,935



146,831



(23.1%)

























Noninterest expenses























 Salaries and employee benefits

28,819



28,790



29,513



30,241



117,363



0.1%

 Net occupancy

4,430



4,663



5,340



8,122



22,555



(5.0%)

 Furniture and equipment

3,022



2,490



2,514



2,273



10,299



21.4%

 Data processing

1,593



1,191



1,136



1,232



5,152



33.8%

 Marketing

1,453



1,230



1,600



1,074



5,357



18.1%

 Communication

892



986



822



1,208



3,908



(9.5%)

 Professional services

2,863



2,117



2,446



1,743



9,169



35.2%

 Debt extinguishment

0



8,029



0



0



8,029



(100.0%)

 State intangible tax

1,362



724



1,426



1,331



4,843



88.1%

 FDIC assessments

2,272



2,123



1,907



2,010



8,312



7.0%

 Other

9,584



8,967



9,115



11,027



38,693



6.9%

     Total noninterest expenses

56,290



61,310



55,819



60,261



233,680



(8.2%)

Income before income taxes

22,412



24,419



27,266



17,856



91,953



(8.2%)

Income tax expense

8,112



8,840



9,492



6,258



32,702



(8.2%)

     Net income

14,300



15,579



17,774



11,598



59,251



(8.2%)

Dividends on preferred stock

0



0



0



1,865



1,865



N/M

     Income available to common shareholders

$14,300



$15,579



$17,774



$9,733



$57,386



(8.2%)

























ADDITIONAL DATA























Net earnings per common share - basic

$0.25



$0.27



$0.31



$0.18



$1.01





Net earnings per common share - diluted

$0.24



$0.27



$0.30



$0.17



$0.99





Dividends declared per common share

$0.10



$0.10



$0.10



$0.10



$0.40





















































Return on average assets

0.90%



0.96%



1.08%



0.71%



0.91%





Return on average shareholders' equity

8.14%



9.03%



10.62%



6.92%



8.68%





























Interest income

$82,321



$84,684



$85,938



$90,559



$343,502



(2.8%)

Tax equivalent adjustment

220



222



212



212



866



(0.9%)

  Interest income - tax equivalent

82,541



84,906



86,150



90,771



344,368



(2.8%)

Interest expense

14,415



16,838



18,200



18,539



67,992



(14.4%)

  Net interest income - tax equivalent

$68,126



$68,068



$67,950



$72,232



$276,376



0.1%

























Net interest margin

4.65%



4.59%



4.53%



4.89%



4.66%





Net interest margin (fully tax equivalent) (1)

4.67%



4.60%



4.54%



4.91%



4.68%





























Full-time equivalent employees (2)

1,529



1,535



1,511



1,466

































(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate.  Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provided useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.



(2) Does not include associates from acquisitions that are currently in a temporary hire status.



N/M = Not meaningful.





FIRST FINANCIAL BANCORP.

CONSOLIDATED QUARTERLY STATEMENTS OF INCOME



(Dollars in thousands, except per share)

(Unaudited)





2009 



Fourth



Third



Second



First



Full



Quarter



Quarter



Quarter



Quarter



Year

Interest income



















 Loans, including fees

$81,471



$46,811



$33,978



$33,657



$195,917

 Investment securities



















    Taxable

6,422



6,241



8,023



8,690



29,376

    Tax-exempt

320



352



386



434



1,492

       Total investment securities interest

6,742



6,593



8,409



9,124



30,868

 Other earning assets

5,132



1,311



0



0



6,443

      Total interest income

93,345



54,715



42,387



42,781



233,228





















Interest expense



















 Deposits

17,207



11,490



9,080



9,803



47,580

 Short-term borrowings

23



261



527



507



1,318

 Long-term borrowings

2,611



1,977



1,251



1,306



7,145

 Subordinated debentures and capital securities

322



323



320



237



1,202

     Total interest expense

20,163



14,051



11,178



11,853



57,245

     Net interest income

73,182



40,664



31,209



30,928



175,983

 Provision for loan and lease losses - uncovered

14,812



26,655



10,358



4,259



56,084

Net interest income after provision for loan and lease losses

58,370



14,009



20,851



26,669



119,899





















Noninterest income



















 Service charges on deposit accounts

5,886



5,408



4,289



4,079



19,662

 Trust and wealth management fees

3,584



3,339



3,253



3,289



13,465

 Bankcard income

1,869



1,379



1,422



1,291



5,961

 Net gains from sales of loans

341



63



408



384



1,196

 Gains on sales of investment securities

0



0



3,349



0



3,349

 Gain on acquisition

0



342,494



0



0



342,494

 Accelerated discount on covered loans

8,215



386



0



0



8,601

 (Loss) income on preferred securities

(138)



154



112



11



139

 Other

4,392



1,213



1,264



2,979



9,848

     Total noninterest income

24,149



354,436



14,097



12,033



404,715





















Noninterest expenses



















 Salaries and employee benefits

30,141



22,051



16,223



17,653



86,068

 Net occupancy

7,290



3,442



2,653



2,817



16,202

 Furniture and equipment

2,527



1,874



1,851



1,802



8,054

 Data processing

890



973



794



818



3,475

 Marketing

1,283



871



700



640



3,494

 Communication

1,169



737



669



671



3,246

 Professional services

2,605



1,220



1,254



953



6,032

 State intangible tax

564



628



648



668



2,508

 FDIC assessments

1,529



1,612



3,424



282



6,847

 Other

13,609



12,893



4,580



3,630



34,712

     Total noninterest expenses

61,607



46,301



32,796



29,934



170,638

Income before income taxes

20,912



322,144



2,152



8,768



353,976

Income tax expense

7,117



121,787



702



3,033



132,639

     Net income

13,795



200,357



1,450



5,735



221,337

Dividends on preferred stock

1,000



1,000



1,000



578



3,578

     Net income available to common shareholders

$12,795



$199,357



$450



$5,157



$217,759





















ADDITIONAL DATA



















Net earnings per common share - basic

$0.25



$3.91



$0.01



$0.14



$4.84

Net earnings per common share - diluted

$0.25



$3.87



$0.01



$0.14



$4.78

Dividends declared per common share

$0.10



$0.10



$0.10



$0.10



$0.40





















Return on average assets

0.80%



17.64%



0.15%



0.62%



4.67%

Return on average shareholders' equity

8.36%



166.45%



1.53%



6.63%



47.44%





















Interest income

$93,345



$54,715



$42,387



$42,781



$233,228

Tax equivalent adjustment

295



300



307



363



1,265

  Interest income - tax equivalent

93,640



55,015



42,694



43,144



234,493

Interest expense

20,163



14,051



11,178



11,853



57,245

  Net interest income - tax equivalent

$73,477



$40,964



$31,516



$31,291



$177,248





















Net interest margin

4.65%



3.90%



3.59%



3.61%



4.05%

Net interest margin (fully tax equivalent) (1)

4.67%



3.93%



3.63%



3.65%



4.08%





















Full-time equivalent employees (2)

1,390



1,150



1,048



1,063

























(1) The tax equivalent adjustment to net interest income recognizes the income tax savings when comparing taxable and tax-exempt assets and assumes a 35% tax rate. Management believes that it is a standard practice in the banking industry to present net interest income on a fully tax equivalent basis.  Therefore, management believes, these measures provided useful information to investors by allowing them to make peer comparisons.  Management also uses these measures to make peer comparisons.



(2) Does not include associates from acquisitions that are currently in a temporary hire status.



N/M = Not meaningful.





FIRST FINANCIAL BANCORP.

CONSOLIDATED STATEMENTS OF CONDITION



(Dollars in thousands)

(Unaudited)





Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



Dec. 31,



% Change



% Change



2010



2010



2010



2010



2009



Linked Qtr.



Comparable Qtr.

ASSETS



























    Cash and due from banks

$105,981



$144,101



$166,604



$308,330



$344,150



(26.5%)



(69.2%)

    Interest-bearing deposits with other banks

176,952



280,457



675,891



416,619



262,017



(36.9%)



(32.5%)

    Investment securities trading

0



0



0



0



200



N/M



(100.0%)

    Investment securities available-for-sale

919,110



616,175



503,404



430,519



471,002



49.2%



95.1%

    Investment securities held-to-maturity

17,406



17,842



17,601



17,903



18,115



(2.4%)



(3.9%)

    Other investments

78,689



86,509



86,509



87,029



89,830



(9.0%)



(12.4%)

    Loans held for sale

29,292



19,075



11,946



3,243



6,413



53.6%



356.8%

    Loans



























      Commercial

800,253



763,449



749,522



763,084



800,261



4.8%



(0.0%)

      Real estate - construction

163,543



178,914



197,112



216,289



253,223



(8.6%)



(35.4%)

      Real estate - commercial

1,139,931



1,095,543



1,113,836



1,091,830



1,079,628



4.1%



5.6%

      Real estate - residential

269,173



283,914



296,295



306,769



321,047



(5.2%)



(16.2%)

      Installment

69,711



73,138



75,862



78,682



82,989



(4.7%)



(16.0%)

      Home equity

341,310



341,288



332,928



330,973



328,940



0.0%



3.8%

      Credit card

29,563



28,825



28,567



27,960



29,027



2.6%



1.8%

      Lease financing

2,609



138



15



15



14



1790.6%



18535.7%

         Total loans, excluding covered loans

2,816,093



2,765,209



2,794,137



2,815,602



2,895,129



1.8%



(2.7%)

      Less



























         Allowance for loan and lease losses

57,235



57,249



57,811



56,642



59,311



(0.0%)



(3.5%)

            Net loans - uncovered

2,758,858



2,707,960



2,736,326



2,758,960



2,835,818



1.9%



(2.7%)

      Covered loans

1,481,493



1,609,584



1,717,632



1,833,349



1,934,740



(8.0%)



(23.4%)

      Less



























         Allowance for loan and lease losses

16,493



11,583



1,273



0



0



42.4%



N/M

            Net loans - covered

1,465,000



1,598,001



1,716,359



1,833,349



1,934,740



(8.3%)



(24.3%)

               Net loans

4,223,858



4,305,961



4,452,685



4,592,309



4,770,558



(1.9%)



(11.5%)

    Premises and equipment

118,477



116,959



114,630



115,836



107,351



1.3%



10.4%

    Goodwill

51,820



51,820



51,820



51,820



51,820



0.0%



0.0%

    Other intangibles

5,604



6,049



6,614



7,058



7,461



(7.4%)



(24.9%)

    FDIC indemnification asset

222,648



237,709



251,633



273,328



287,407



(6.3%)



(22.5%)

    Accrued interest and other assets

300,388



271,843



244,298



244,902



241,269



10.5%



24.5%

      Total Assets

$6,250,225



$6,154,500



$6,583,635



$6,548,896



$6,657,593



1.6%



(6.1%)





























LIABILITIES



























    Deposits



























      Interest-bearing

$1,111,877



$999,922



$1,135,970



$1,042,790



$1,060,383



11.2%



4.9%

      Savings

1,534,045



1,407,332



1,350,161



1,303,737



1,231,081



9.0%



24.6%

      Time

1,794,843



1,930,652



2,042,824



2,135,683



2,229,500



(7.0%)



(19.5%)

         Total interest-bearing deposits

4,440,765



4,337,906



4,528,955



4,482,210



4,520,964



2.4%



(1.8%)

      Noninterest-bearing

705,484



713,357



718,381



741,476



829,676



(1.1%)



(15.0%)

         Total deposits

5,146,249



5,051,263



5,247,336



5,223,686



5,350,640



1.9%



(3.8%)

    Federal funds purchased and securities sold



























        under agreements to repurchase

59,842



58,747



38,299



38,443



37,430



1.9%



59.9%

    Long-term debt

128,880



129,224



384,775



394,404



404,716



(0.3%)



(68.2%)

    Other long-term debt

20,620



20,620



20,620



20,620



20,620



0.0%



0.0%

    Accrued interest and other liabilities

197,240



203,715



211,049



203,984



194,229



(3.2%)



1.6%

      Total Liabilities

5,552,831



5,463,569



5,902,079



5,881,137



6,007,635



1.6%



(7.6%)





























SHAREHOLDERS' EQUITY



























    Preferred stock

0



0



0



0



79,195



N/M



(100.0%)

    Common stock

580,097



579,309



578,362



581,747



490,532



0.1%



18.3%

    Retained earnings

310,271



301,777



292,004



280,030



276,119



2.8%



12.4%

    Accumulated other comprehensive loss

(12,044)



(9,106)



(7,831)



(9,091)



(10,487)



32.3%



14.8%

    Treasury stock, at cost

(180,930)



(181,049)



(180,979)



(184,927)



(185,401)



(0.1%)



(2.4%)

      Total Shareholders' Equity

697,394



690,931



681,556



667,759



649,958



0.9%



7.3%

      Total Liabilities and Shareholders' Equity

$6,250,225



$6,154,500



$6,583,635



$6,548,896



$6,657,593



1.6%



(6.1%)





























N/M = Not meaningful.





FIRST FINANCIAL BANCORP.

AVERAGE CONSOLIDATED STATEMENTS OF CONDITION



(Dollars in thousands)

(Unaudited)





Quarterly Averages



Year-to-Date Averages



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



Dec. 31,



Dec. 31,



2010



2010



2010



2010



2009



2010



2009

ASSETS



























    Cash and due from banks

$122,167



$185,322



$273,162



$336,333



$274,601



$228,539



$133,611

    Interest-bearing deposits with other banks

405,920



483,097



554,333



394,741



447,999



459,618



151,198

    Investment securities

798,135



691,700



597,991



558,595



608,952



662,344



667,843

    Loans held for sale

21,141



14,909



7,615



2,292



2,936



11,550



4,138

    Loans



























      Commercial

739,082



735,228



746,636



785,579



839,456



751,459



841,088

      Real estate - construction

172,585



187,401



202,513



231,853



256,915



198,395



254,746

      Real estate - commercial

1,155,896



1,135,547



1,110,562



1,079,577



1,048,650



1,120,646



945,456

      Real estate - residential

276,166



295,917



301,880



309,104



333,858



295,677



347,238

      Installment

71,623



71,739



77,299



79,437



87,825



74,994



89,991

      Home equity

339,192



336,288



332,044



333,275



332,169



335,219



310,375

      Credit card

28,962



28,664



28,052



28,430



28,025



28,529



27,138

      Lease financing

185



71



15



15



16



72



31

         Total loans, excluding covered loans

2,783,691



2,790,855



2,799,001



2,847,270



2,926,914



2,804,991



2,816,063

      Less



























         Allowance for loan and lease losses

60,433



60,871



60,430



59,891



54,164



60,409



42,553

            Net loans - uncovered

2,723,258



2,729,984



2,738,571



2,787,379



2,872,750



2,744,582



2,773,510

      Covered loans

1,551,003



1,648,030



1,781,741



1,887,608



1,973,327



1,715,984



614,589

      Less



























         Allowance for loan and lease losses

16,104



882



14



0



0



4,285



0

            Net loans - covered

1,534,899



1,647,148



1,781,727



1,887,608



1,973,327



1,711,699



614,589

               Net loans

4,258,157



4,377,132



4,520,298



4,674,987



4,846,077



4,456,281



3,388,099

    Premises and equipment

117,659



115,518



115,587



108,608



106,999



114,371



92,212

    Goodwill

51,820



51,820



51,820



51,820



51,820



51,820



37,712

    Other intangibles

5,841



6,384



6,848



7,431



7,885



6,621



2,995

    FDIC indemnification asset

232,734



238,720



260,079



280,799



281,662



252,912



88,973

    Accrued interest and other assets

256,906



243,877



233,288



231,935



211,462



241,576



168,028

      Total Assets

$6,270,480



$6,408,479



$6,621,021



$6,647,541



$6,840,393



$6,485,632



$4,734,809

























































LIABILITIES



























    Deposits



























      Interest-bearing

$1,086,685



$1,029,350



$1,139,001



$1,050,697



$1,093,735



$1,076,403



$862,730

      Savings

1,490,132



1,412,441



1,341,194



1,318,374



1,233,715



1,391,066



771,202

      Time

1,861,296



2,007,138



2,090,776



2,175,400



2,382,717



2,032,719



1,537,564

         Total interest-bearing deposits

4,438,113



4,448,929



4,570,971



4,544,471



4,710,167



4,500,188



3,171,496

      Noninterest-bearing

741,343



721,501



740,011



774,393



840,314



744,159



539,336

         Total deposits

5,179,456



5,170,430



5,310,982



5,318,864



5,550,481



5,244,347



3,710,832

    Short-term borrowings



























      Federal funds purchased and securities sold



























         under agreements to repurchase

63,489



50,580



37,353



38,413



41,456



47,536



99,865

      Federal Home Loan Bank

0



0



0



0



1,096



0



114,637

      Other

0



0



0



0



0



0



29,512

         Total short-term borrowings

63,489



50,580



37,353



38,413



42,552



47,536



244,014

    Long-term debt

128,998



281,170



389,972



399,843



408,744



299,202



224,475

    Other long-term debt

20,620



20,620



20,620



20,620



20,620



20,620



20,620

      Total borrowed funds

213,107



352,370



447,945



458,876



471,916



367,358



489,109

    Accrued interest and other liabilities

180,901



201,567



191,043



190,234



163,365



190,940



68,258

      Total Liabilities

5,573,464



5,724,367



5,949,970



5,967,974



6,185,762



5,802,645



4,268,199





























SHAREHOLDERS' EQUITY



























    Preferred stock

0



0



0



47,521



78,573



11,717



78,241

    Common stock

579,701



578,810



580,299



549,428



490,889



572,161



448,897

    Retained earnings

306,923



294,346



282,634



277,775



276,950



290,510



134,464

    Accumulated other comprehensive loss

(8,584)



(8,021)



(8,320)



(9,873)



(6,372)



(8,694)



(8,559)

    Treasury stock, at cost

(181,024)



(181,023)



(183,562)



(185,284)



(185,409)



(182,707)



(186,433)

      Total Shareholders' Equity

697,016



684,112



671,051



679,567



654,631



682,987



466,610

      Total Liabilities and Shareholders' Equity

$6,270,480



$6,408,479



$6,621,021



$6,647,541



$6,840,393



$6,485,632



$4,734,809





FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS



(Dollars in thousands)

(Unaudited)







Quarterly Averages



Year-to-Date Averages





Dec. 31, 2010



Sep.  30, 2010



Dec. 31, 2009



Dec. 31, 2010



Dec. 31, 2009





Balance



Yield



Balance



Yield



Balance



Yield



Balance



Yield



Balance



Yield

Earning assets









































Investment securities



$        798,135



2.85%



$     691,700



3.23%



$     608,952



4.39%



$     662,344



3.42%



$     667,843



4.62%

Interest-bearing deposits with other banks



405,920



0.36%



483,097



0.33%



447,999



0.18%



459,618



0.34%



151,198



0.14%

Gross loans, including covered loans and indemnification asset (2)



4,588,569



6.59%



4,692,514



6.65%



5,184,839



6.61%



4,785,437



6.67%



3,523,763



5.74%

Total earning assets



5,792,624



5.64%



5,867,311



5.73%



6,241,790



5.93%



5,907,399



5.81%



4,342,804



5.37%











































Nonearning assets









































Allowance for loan and lease losses



(76,537)







(61,753)







(54,164)







(64,694)







(42,553)





Cash and due from banks



122,167







185,322







274,601







228,539







133,611





Accrued interest and other assets



432,226







417,599







378,166







414,388







300,947





Total assets



$     6,270,480







$  6,408,479







$  6,840,393







$  6,485,632







$  4,734,809















































Interest-bearing liabilities









































Total interest-bearing deposits



$     4,438,113



1.16%



$  4,448,929



1.29%



$  4,710,167



1.45%



$  4,500,188



1.30%



$  3,171,496



1.50%

Borrowed funds









































Short-term borrowings



63,489



0.21%



50,580



0.20%



42,552



0.21%



47,536



0.20%



244,014



0.54%

Long-term debt



128,998



3.67%



281,170



2.87%



408,744



2.53%



299,202



2.79%



224,475



3.18%

Other long-term debt



20,620



5.10%



20,620



6.20%



20,620



6.20%



20,620



5.92%



20,620



5.83%

Total borrowed funds



213,107



2.78%



352,370



2.68%



471,916



2.49%



367,358



2.63%



489,109



1.98%

Total interest-bearing liabilities



4,651,220



1.23%



4,801,299



1.39%



5,182,083



1.54%



4,867,546



1.40%



3,660,605



1.56%











































Noninterest-bearing liabilities









































Noninterest-bearing demand deposits



741,343







721,501







840,314







744,159







539,336





Other liabilities



180,901







201,567







163,365







190,940







68,258





Shareholders' equity



697,016







684,112







654,631







682,987







466,610





Total liabilities & shareholders' equity



$     6,270,480







$  6,408,479







$  6,840,393







$  6,485,632







$  4,734,809















































Net interest income (1)



$          67,906







$       67,846







$       73,182







$     275,510







$     175,983





Net interest spread (1)







4.41%







4.34%







4.39%







4.41%







3.81%

Net interest margin (1)







4.65%







4.59%







4.65%







4.66%







4.05%











































(1) Not tax equivalent.

(2) Loans held for sale, nonaccrual loans, covered loans, and indemnification asset are included in gross loans.





FIRST FINANCIAL BANCORP.

NET INTEREST MARGIN RATE/VOLUME ANALYSIS(1)



(Dollars in thousands)

(Unaudited)







Linked Qtr. Income Variance  



Comparable Qtr. Income Variance



Year-to-Date Income Variance 





Rate



Volume



Total



Rate



Volume



Total



Rate



Volume



Total

Earning assets





































Investment securities



$      (655)



$       765



$       110



$  (2,366)



$    1,360



$  (1,006)



$  (7,998)



$     (188)



$   (8,186)

Interest-bearing deposits with other banks



47



(71)



(24)



203



(39)



164



308



1,052



1,360

Gross loans, including covered loans and indemnification asset (2)



(723)



(1,726)



(2,449)



(278)



(9,904)



(10,182)



32,930



84,170



117,100

Total earning assets



(1,331)



(1,032)



(2,363)



(2,441)



(8,583)



(11,024)



25,240



85,034



110,274

Interest-bearing liabilities





































Total interest-bearing deposits



$   (1,503)



$       (31)



$  (1,534)



$  (3,492)



$     (792)



$  (4,284)



$  (6,468)



$  17,224



$   10,756

Borrowed funds





































Short-term borrowings



1



7



8



(1)



11



10



(835)



(389)



(1,224)

Long-term debt



568



(1,408)



(840)



1,172



(2,589)



(1,417)



(887)



2,083



1,196

Other long-term debt



(57)



-



(57)



(57)



0



(57)



19



0



19

Total borrowed funds



512



(1,401)



(889)



1,114



(2,578)



(1,464)



(1,703)



1,694



(9)

Total interest-bearing liabilities



(991)



(1,432)



(2,423)



(2,378)



(3,370)



(5,748)



(8,171)



18,918



10,747













































































Net interest income (1)



$      (340)



$       400



$         60



$       (63)



$  (5,213)



$  (5,276)



$  33,411



$  66,116



$   99,527







































(1) Not tax equivalent.

(2) Loans held for sale, nonaccrual loans, covered loans, and indemnification asset are included in gross loans.





FIRST FINANCIAL BANCORP.

CREDIT QUALITY

(excluding covered assets)



(Dollars in thousands)

(Unaudited)





Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



Dec. 31,



Full Year



Full Year



2010



2010



2010



2010



2009



2010



2009





























ALLOWANCE FOR LOAN AND LEASE LOSS ACTIVITY



























Balance at beginning of period

$57,249



$57,811



$56,642



$59,311



$55,770



$59,311



$35,873

 Provision for uncovered loan and lease losses

9,741



6,287



6,158



11,378



14,812



33,564



56,084

 Gross charge-offs



























   Commercial

5,131



762



1,156



6,275



1,143



13,324



11,295

   Real estate - construction

500



3,607



2,386



2,126



6,788



8,619



12,680

   Real estate - commercial

1,887



2,013



359



3,932



1,854



8,191



4,514

   Real estate - residential

196



717



246



534



262



1,693



1,315

   Installment

231



205



304



414



449



1,154



1,468

   Home equity

1,846



389



580



684



1,105



3,499



2,037

   All other

494



431



426



520



454



1,871



1,640

     Total gross charge-offs

10,285



8,124



5,457



14,485



12,055



38,351



34,949

 Recoveries



























   Commercial

57



334



120



109



148



620



632

   Real estate - construction

0



0



24



0



0



24



0

   Real estate - commercial

243



728



99



12



360



1,082



557

   Real estate - residential

6



11



4



3



3



24



27

   Installment

116



116



127



160



195



519



857

   Home equity

74



21



10



87



6



192



16

   All other

34



65



84



67



72



250



214

     Total recoveries

530



1,275



468



438



784



2,711



2,303

 Total net charge-offs

9,755



6,849



4,989



14,047



11,271



35,640



32,646

Ending allowance for uncovered loan and lease losses

$57,235



$57,249



$57,811



$56,642



$59,311



$57,235



$59,311





























NET CHARGE-OFFS TO AVERAGE LOANS AND LEASES (ANNUALIZED)



























 Commercial

2.72%



0.23%



0.56%



3.18%



0.47%



1.69%



1.27%

 Real estate - construction

1.15%



7.64%



4.68%



3.72%



10.48%



4.33%



4.98%

 Real estate - commercial

0.56%



0.45%



0.09%



1.47%



0.57%



0.63%



0.42%

 Real estate - residential

0.27%



0.95%



0.32%



0.70%



0.31%



0.56%



0.37%

 Installment

0.64%



0.49%



0.92%



1.30%



1.15%



0.85%



0.68%

 Home equity

2.07%



0.43%



0.69%



0.73%



1.31%



0.99%



0.65%

 All other

6.26%



5.05%



4.89%



6.46%



5.40%



5.67%



5.25%

Total net charge-offs

1.39%



0.97%



0.71%



2.00%



1.53%



1.27%



1.16%





























COMPONENTS OF NONPERFORMING LOANS, NONPERFORMING ASSETS, AND UNDERPERFORMING ASSETS



























 Nonaccrual loans



























   Commercial

$13,729



$17,320



$12,874



$21,572



$13,798



$13,729



$13,798

   Real estate - construction

12,921



13,454



18,890



17,710



35,604



12,921



35,604

   Real estate - commercial

28,342



27,945



28,272



21,196



15,320



28,342



15,320

   Real estate - residential

4,607



4,801



4,571



4,116



3,993



4,607



3,993

   Installment

150



279



267



365



618



150



618

   Home equity

2,553



2,358



1,797



1,910



2,324



2,553



2,324

Total nonaccrual loans

62,302



66,157



66,671



66,869



71,657



62,302



71,657

 Restructured loans

8,336



13,365



12,752



7,584



6,125



8,336



6,125

Total nonperforming loans

70,638



79,522



79,423



74,453



77,782



70,638



77,782

 Other real estate owned (OREO)

17,907



18,305



16,818



18,087



4,145



17,907



4,145

Total nonperforming assets

88,545



97,827



96,241



92,540



81,927



88,545



81,927

 Accruing loans past due 90 days or more

370



233



276



286



417



370



417

Total underperforming assets

$88,915



$98,060



$96,517



$92,826



$82,344



$88,915



$82,344

Total classified assets

$202,140



$212,552



$201,859



$171,112



$163,451



$202,140



$163,451





























CREDIT QUALITY RATIOS (excluding covered assets)



























Allowance for loan and lease losses to



























Nonaccrual loans

91.87%



86.54%



86.71%



84.71%



82.77%



91.87%



82.77%

Nonperforming loans

81.03%



71.99%



72.79%



76.08%



76.25%



81.03%



76.25%

Total ending loans

2.03%



2.07%



2.07%



2.01%



2.05%



2.03%



2.05%

Nonperforming loans to total loans

2.51%



2.88%



2.84%



2.65%



2.69%



2.51%



2.69%

Nonperforming assets to



























Ending loans, plus OREO

3.12%



3.51%



3.42%



3.27%



2.83%



3.12%



2.83%

Total assets

1.42%



1.59%



1.46%



1.41%



1.23%



1.42%



1.23%





FIRST FINANCIAL BANCORP.

CAPITAL ADEQUACY



(Dollars in thousands, except per share)

(Unaudited)

























Twelve months ended,



Dec. 31,



Sep. 30,



Jun. 30,



Mar. 31,



Dec. 31,



Dec. 31,



Dec. 31,



2010



2010



2010



2010



2009



2010



2009

PER COMMON SHARE



























Market Price



























 High

$19.41



$17.10



$21.32



$19.00



$15.48



$21.32



$15.48

 Low

$16.21



$14.19



$14.95



$13.89



$11.83



$13.89



$5.58

 Close

$18.48



$16.68



$14.95



$17.78



$14.56



$18.48



$14.56





























Average common shares outstanding - basic

57,573,544



57,570,709



57,539,901



55,161,551



51,030,661



56,969,491



45,028,640

Average common shares outstanding - diluted

58,688,415



58,531,505



58,604,039



56,114,424



51,653,562



57,993,078



45,556,868

Ending common shares outstanding

58,064,977



58,057,934



58,062,655



57,833,969



51,433,821



58,064,977



51,433,821





























REGULATORY CAPITAL

Preliminary



















Preliminary





Tier 1 Capital

$680,145



$670,121



$658,623



$645,467



$628,982



$680,145



$628,982

Tier 1 Ratio

18.45%



18.64%



18.15%



17.37%



16.11%



18.45%



16.11%

Total Capital

$727,252



$715,938



$704,752



$692,630



$678,024



$727,252



$678,024

Total Capital Ratio

19.72%



19.91%



19.42%



18.64%



17.37%



19.72%



17.37%

Total Capital in excess of minimum



























 requirement

$432,274



$428,314



$414,434



$395,408



$365,739



$432,274



$365,739

Total Risk-Weighted Assets

$3,687,224



$3,595,295



$3,628,978



$3,715,280



$3,903,566



$3,687,224



$3,903,566

Leverage Ratio

10.89%



10.50%



9.99%



9.76%



9.24%



10.89%



9.24%





























OTHER CAPITAL RATIOS



























Ending shareholders' equity to ending



























 assets

11.16%



11.23%



10.35%



10.20%



9.76%



11.16%



9.76%

Ending common shareholders' equity



























 to ending assets

11.16%



11.23%



10.35%



10.20%



8.57%



11.16%



8.57%

Ending tangible shareholders' equity



























 to ending tangible assets

10.33%



10.38%



9.55%



9.38%



8.95%



10.33%



8.95%

Ending tangible common shareholders'



























 equity to ending tangible assets

10.33%



10.38%



9.55%



9.38%



7.75%



10.33%



7.75%

Average shareholders' equity to



























 average assets

11.12%



10.68%



10.14%



10.22%



9.57%



10.53%



9.85%

Average common shareholders' equity



























 to average assets

11.12%



10.68%



10.14%



9.51%



8.42%



10.35%



8.20%

Average tangible shareholders' equity



























 to average tangible assets

10.29%



9.86%



9.33%



9.42%



8.78%



9.73%



8.71%

Average tangible common shareholders'



























 equity to average tangible assets

10.29%



9.86%



9.33%



8.70%



7.62%



9.55%



7.04%





SOURCE First Financial Bancorp

Copyright 2011 PR Newswire

First Financial Bancorp (NASDAQ:FFBC)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more First Financial Bancorp Charts.
First Financial Bancorp (NASDAQ:FFBC)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more First Financial Bancorp Charts.