Attached files

file filename
8-K - CHEMICAL FINANCIAL CORPORATION FORM 8-K - TCF FINANCIAL CORPchem8k_012611.htm

EXHIBIT 99.1

For further information:
David B. Ramaker, CEO
Lori A. Gwizdala, CFO
989-839-5350


Chemical Financial Corporation Reports Fourth Quarter and Year End 2010 Results

MIDLAND, MI, January 26, 2011 -- -- Chemical Financial Corporation (Nasdaq:CHFC) today announced 2010 fourth quarter net income of $7.5 million, or $0.27 per diluted share, compared to net income of $8.9 million, or $0.32 per diluted share, in the third quarter of 2010 and $2.5 million, or $0.11 per diluted share, in the fourth quarter of 2009. Net income was $23.1 million, or $0.88 per diluted share, for the twelve months ended December 31, 2010, compared to $10.0 million, or $0.42 per diluted share, for the twelve months ended December 31, 2009.

"Our earnings recovery in 2010 was primarily driven by two factors. First, stabilization in credit quality resulted in a $13.4 million lower provision for loan losses for the year. Second, our acquisition of O.A.K. Financial Corporation (OAK), which closed on April 30, 2010, has been accretive to earnings starting in the third quarter of 2010," said David B. Ramaker, Chairman, Chief Executive Officer, and President. "Although the fourth quarter of 2010 saw modestly lower profitability than the year's third quarter due to a $1.7 million higher provision for loan losses, we believe that the credit quality of the loan portfolio continues to stabilize, as evidenced by a $9.9 million reduction in nonaccrual loans during the quarter on the originated portfolio."

"We believe we are seeing small, positive signs of recovery and growth in certain areas of the Michigan economy, but uncertainty remains over whether and when this will translate into sustained, widespread growth. As a result, credit quality concerns remain top of mind," said Ramaker.

"We expect 2011 will be characterized by the ongoing pursuit of strategies to profitably grow our core community banking franchise, including opportunistic acquisitions where appropriate. With strong capital ratios, positive earnings and a growing franchise focused exclusively on Michigan, we remain well positioned to capitalize on investment opportunities in the markets we serve," added Ramaker. 

The Company's return on average assets during the fourth quarter of 2010 was 0.57 percent, down from 0.67 percent in the third quarter of 2010, but up from 0.24 percent in the fourth quarter of 2009. The return on average equity was 5.3 percent in the fourth quarter of 2010, down from 6.3 percent in the third quarter of 2010, but up from 2.1 percent in the fourth quarter of 2009.

Included in the fourth quarter and year-end 2010 results were $0.2 million and $4.3 million, respectively, of merger-related costs related to the acquisition of OAK. The net impact of these costs reduced 2010 diluted earnings by $0.12 per share. The acquisition of OAK and its subsidiary, Byron Bank, resulted in increases in the Company's total assets of $820 million, total loans of $627 million, total deposits of $693 million (core deposits of $495 million) and

1


goodwill of $44 million as of the acquisition date.  Assets and liabilities acquired in the OAK transaction were recorded at fair value, with selected financial amounts and ratios reported separately for the "acquired loan" portfolio. The consolidation and systems conversion of Byron Bank into Chemical Bank was completed in the third quarter of 2010.

Lower net income in the fourth quarter of 2010, compared to the third quarter of 2010, was attributable primarily to a higher provision for loan losses, higher compensation costs and higher credit-related expenses that were partially offset by lower merger-related acquisition costs.

Net interest income was $45.9 million in the fourth quarter of 2010, unchanged from the third quarter of 2010 and up from $37.2 million in the fourth quarter of 2009. The net interest margin (on a tax-equivalent basis) in the fourth quarter of 2010 was 3.79 percent, compared to 3.80 percent in the third quarter of 2010 and 3.77 percent in the fourth quarter of 2009. The increase in net interest income during the fourth quarter of 2010 compared to the same quarter in 2009 was primarily attributable to the acquisition of OAK and a decrease in the average cost of deposits related to maturing higher-cost customer certificates of deposit and maturing higher-cost wholesale funding.

The Company recorded a $10.3 million provision for loan losses in the fourth quarter of 2010, compared to $8.6 million in the third quarter of 2010 and $15.6 million in the fourth quarter of 2009. Fourth quarter 2010 net loan charge-offs were $10.3 million, compared to $8.6 million in the third quarter of 2010 and $12.3 million in the fourth quarter of 2009.

Total noninterest income was $10.9 million in the fourth quarter of 2010, compared to $11.1 million in the third quarter of 2010 and $10.2 million in the fourth quarter of 2009. The decrease in the fourth quarter of 2010, as compared to the third quarter of 2010, was due primarily to lower service charges on deposit accounts. Service charges on deposit accounts were $0.3 million less in the fourth quarter of 2010, as compared to the third quarter of 2010, due to a full quarter's impact of changes in regulatory requirements regarding the processing of certain electronic ATM and debit card transactions. Service charges on deposits accounts were $4.4 million for the fourth quarter of 2010; by comparison, service charges on deposit accounts in the second quarter of 2010, prior to the change in regulatory requirements, were $5.1 million.

Operating expenses were $36.7 million in the fourth quarter of 2010, up slightly from $36.2 million in the third quarter of 2010 and up from $28.8 million in the fourth quarter of 2009. The increase in operating expenses in the fourth quarter of 2010, as compared to the third quarter of 2010, was primarily attributable to higher salary, wages and employee benefits expense and credit-related operating expenses that were partially offset by reductions in various expense categories, including the reversal of $0.6 million in state tax reserves. Acquisition-related costs of $0.2 million were incurred in the fourth quarter of 2010. Credit-related operating expenses remained elevated at $2.8 million in the fourth quarter of 2010, up from $1.8 million incurred in the third quarter of 2010 and unchanged from $2.8 million incurred in the fourth quarter of 2009. The Company's fourth quarter 2010 efficiency ratio was 63.3 percent, compared to 62.3 percent in the third quarter of 2010 and 59.8 percent in the fourth quarter of 2009.  



2


Total assets were $5.25 billion at December 31, 2010, down from $5.40 billion at September 30, 2010, but up from $4.25 billion at December 31, 2009. The decline in assets during the fourth quarter of 2010, as compared to the third quarter of 2010, was attributable to a seasonal decline in municipal customer deposits. At December 31, 2010, total loans were $3.68 billion, compared to $3.64 billion at September 30, 2010 and $2.99 billion at December 31, 2009. The increase in total loans during the fourth quarter of 2010, as compared to the third quarter of 2010, was primarily attributable to the origination of $48 million of fifteen-year fixed-rate residential mortgages that the Corporation elected to keep in its portfolio rather than sell in the secondary market, as is generally its practice. Investment securities were $744 million at December 31, 2010, compared to $766 million at September 30, 2010 and $724 million at December 31, 2009. The increases in assets, loans and investment securities during the twelve months ended December 31, 2010 were primarily attributable to the acquisition of OAK.

Total deposits were $4.33 billion at December 31, 2010, compared to $4.47 billion at September 30, 2010 and $3.42 billion at December 31, 2009. The Company experienced a decrease of $136 million, or 3.0 percent, in total deposits during the quarter ended December 31, 2010, with the majority attributable to a seasonal decrease in municipal customer deposits. These types of deposits declined $228 million in the fourth quarter of 2010. The Company continues to maintain significant amounts of funds generated from deposit growth in interest-bearing balances at the Federal Reserve Bank (FRB), thereby further enhancing the Company's liquidity position, with $440 million in balances held at the FRB at December 31, 2010. The Company has used a portion of its liquidity to pay off maturing Federal Home Loan Bank (FHLB) advances and brokered deposits acquired in the OAK transaction in 2010 and intends to continue to pay off these wholesale funding sources as they mature. FHLB advances totaled $74.1 million at December 31, 2010, down from $85.4 million at September 30, 2010 and $90.0 million at December 31, 2009. Brokered deposits acquired in the OAK transaction totaled $163 million at December 31, 2010, compared to $182 million at September 30, 2010, and $199 million at June 30, 2010.

At December 31, 2010, the Company's tangible equity to assets ratio and total risk-based capital ratio were 8.6 percent and 12.9 percent, respectively, compared to 8.4 percent and 13.7 percent, respectively, at September 30, 2010. At December 31, 2010, the Company's book value was $20.41 per share, compared to $20.44 per share at September 30, 2010.

We believe the credit quality of the Company's loan portfolio is showing signs of stabilization. At December 31, 2010, the Company's originated loan portfolio, representing all loans other than those acquired in the OAK transaction, had nonaccrual loans and loans past due 90 days or more totaling $110.4 million, compared to $119.4 million at September 30, 2010 and $118.3 million at December 31, 2009. The Company's nonperforming loans at December 31, 2010 also included commercial, real estate commercial and real estate residential loans that have been modified due to financial difficulties being experienced by customers of $37.4 million, compared to $28.5 million at September 30, 2010 and $17.4 million at December 31, 2009. The carrying value (net of a fair value discount that was recognized at acquisition) of nonperforming loans in the acquired portfolio totaled $21.4 million at December 31, 2010, compared to $12.5 million at September 30, 2010.



3


Other real estate and repossessed assets totaled $27.5 million at December 31, 2010, compared to $22.7 million at September 30, 2010 and $17.5 million at December 31, 2009. The increase in the fourth quarter of 2010 was primarily attributable to the addition of one piece of property with a net investment of $4.3 million. This property is vacant land intended for commercial development. It was a loan acquired in the OAK transaction.

At December 31, 2010, the allowance for loan losses was $89.5 million, or 2.86 percent of originated loans, down slightly from 2.94 percent at September 30, 2010, although up from 2.70 percent at December 31, 2009. The allowance for loan losses as a percentage of nonperforming loans of the originated portfolio was 61 percent at December 31, 2010, unchanged from 61 percent at September 30, 2010, although up nominally from 60 percent at December 31, 2009. At December 31, 2010, nonperforming loans of the originated portfolio as a percentage of originated loans were 4.72 percent, down from 4.86 percent at September 30, 2010, but up from 4.54 percent at December 31, 2009.

Chemical Financial Corporation is the second-largest bank holding company headquartered in Michigan. The Company operates through a single subsidiary bank, Chemical Bank, with 142 banking offices spread over 32 counties in the lower peninsula of Michigan. At December 31, 2010, the Company had total assets of $5.25 billion. Chemical Financial Corporation's common stock trades on The NASDAQ Stock Market under the symbol CHFC and is one of the issues comprising the NASDAQ Global Select Market. More information about the Company is available by visiting the investor relations section of its website at www.chemicalbankmi.com.

Forward-Looking Statements

This press release contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy and Chemical Financial Corporation. Words such as "believe," "expect," "intend," "will," "continue," "ongoing," "strategy" and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to the credit quality of our loan portfolio, future levels of nonperforming loans, future opportunities for acquisitions, future market disruptions and investment opportunities, future growth opportunities, and future profitability levels. All statements referencing future time periods are forward-looking. Management's determination of the provision and allowance for loan losses, the carrying value of goodwill and mortgage servicing rights and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) and management's assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated. The future effect of changes in the financial and credit markets and the national and regional economy on the banking industry, generally, and on the Company, specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing,

4


extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. The Company undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events or otherwise.

Risk factors include, but are not limited to, the risk factors described in Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2009 and in Part II, Item 1A of the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2010. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.























5


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation


(In thousands, except per share data)


December 31
2010



 


December 31
2009


 

Assets:

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

   Cash and cash due from banks

$

91,403

 

$

131,383

 

   Interest-bearing deposits with unaffiliated banks and others

 


444,762


 

 


229,326


 

      Total cash and cash equivalents

 

536,165

 

 

360,709

 

Investment securities:

 

 

 

 

 

 

   Available-for-sale

 

578,610

 

 

592,521

 

   Held-to-maturity

 


165,400


 

 


131,297


 

      Total Investment Securities

 

744,010

 

 

723,818

 

Other securities

 

27,133

 

 

22,128

 

Loans held-for-sale

 

20,479

 

 

8,362

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

   Commercial

 

818,997

 

 

584,286

 

   Real estate commercial

 

1,076,971

 

 

785,675

 

   Real estate construction

 

142,620

 

 

121,305

 

   Real estate residential

 

798,046

 

 

739,380

 

   Consumer

 


845,028


 

 


762,514


 

      Total Loans

 

3,681,662

 

 

2,993,160

 

   Allowance for loan losses

 


(89,530


)


 


(80,841


)


      Net Loans

 

3,592,132

 

 

2,912,319

 

 

 

 

 

 

 

 

Premises and equipment

 

65,961

 

 

53,934

 

Goodwill

 

113,414

 

 

69,908

 

Other intangible assets

 

13,521

 

 

5,408

 

Interest receivable and other assets

 


133,394


 

 


94,126


 

      Total Assets

$


5,246,209


 

$


4,250,712


 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

   Noninterest-bearing

$

753,553

 

$

573,159

 

   Interest-bearing

 


3,578,212


 

 


2,844,966


 

      Total Deposits

 

4,331,765

 

 

3,418,125

 

Interest payable and other liabilities

 

37,533

 

 

27,708

 

Short-term borrowings

 

242,703

 

 

240,568

 

Federal Home Loan Bank advances

 


74,130


 

 


90,000


 

      Total Liabilities

 

4,686,131

 

 

3,776,401

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,440

 

 

23,891

 

   Additional paid-in capital

 

429,511

 

 

347,676

 

   Retained earnings

 

117,238

 

 

115,391

 

   Accumulated other comprehensive loss

 


(14,111


)


 


(12,647


)


      Total Shareholders' Equity

 


560,078


 

 


474,311


 

      Total Liabilities and Shareholders' Equity

$


5,246,209


 

$


4,250,712


 


6


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
December 31

 

Twelve Months Ended
December 31

 

(In thousands, except per share data)


2010


 


2009


 


2010


 


2009


 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

50,766

 

$

43,309

 

$

192,247

 

$

172,388

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,557

 

 

3,332

 

 

11,363

 

 

15,385

 

   Tax-exempt

 

1,405

 

 

964

 

 

4,999

 

 

3,596

 

Dividends on other securities

 

308

 

 

259

 

 

766

 

 

821

 

Interest on deposits with unaffiliated banks and others

 


312


 

 


196


 

 


1,055


 

 


541


 

      Total Interest Income

 

55,348

 

 

48,060

 

 

210,430

 

 

192,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

8,679

 

 

9,583

 

 

35,895

 

 

39,500

 

Interest on short-term borrowings

 

161

 

 

183

 

 

650

 

 

906

 

Interest on Federal Home Loan Bank advances

 


560


 

 


1,081


 

 


2,765


 

 


4,881


 

      Total Interest Expense

 


9,400


 

 


10,847


 

 


39,310


 

 


45,287


 

      Net Interest Income

 

45,948

 

 

37,213

 

 

171,120

 

 

147,444

 

Provision for loan losses

 


10,300


 

 


15,600


 

 


45,600


 

 


59,000


 

      Net Interest Income after Provision for Loan Losses

 

35,648

 

 

21,613

 

 

125,520

 

 

88,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,400

 

 

4,911

 

 

18,562

 

 

19,116

 

Trust and investment services revenue

 

2,690

 

 

2,218

 

 

10,106

 

 

9,273

 

Other charges and fees for customer services

 

2,703

 

 

1,970

 

 

9,599

 

 

7,736

 

Mortgage banking revenue

 

1,088

 

 

960

 

 

3,925

 

 

4,412

 

Investment securities gains (losses)

 

(82

)

 

-

 

 

-

 

 

95

 

Other

 


114


 

 


153


 

 


280


 

 


487


 

      Total Noninterest Income

 

10,913

 

 

10,212

 

 

42,472

 

 

41,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

18,766

 

 

14,353

 

 

68,416

 

 

60,218

 

Occupancy

 

3,017

 

 

2,748

 

 

11,491

 

 

10,359

 

Equipment

 

3,336

 

 

2,582

 

 

13,446

 

 

9,723

 

Other

 


11,628


 

 


9,124


 

 


43,449


 

 


37,310


 

      Total Operating Expenses

 


36,747


 

 


28,807


 

 


136,802


 

 


117,610


 

Income Before Income Taxes

 

9,814

 

 

3,018

 

 

31,190

 

 

11,953

 

      Federal Income Tax Expense

 


2,275


 

 


500


 

 


8,100


 

 


1,950


 

Net Income

$


7,539


 

$


2,518


 

$


23,090


 

$


10,003


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.27

 

$

0.11

 

$

0.88

 

$

0.42

 

   Diluted

 

0.27

 

 

0.11

 

 

0.88

 

 

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

0.20

 

 

0.295

 

 

0.80

 

 

1.180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

27,440

 

 

23,890

 

 

26,276

 

 

23,890

 

   Diluted

 

27,476

 

 

23,914

 

 

26,305

 

 

23,909

 



7


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
December 31

 

Twelve Months Ended
December 31

 

(Dollars in thousands)


2010


 


2009


 


2010


 


2009


 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,270,529

 

$

4,221,031

 

$

4,913,310

 

$

4,066,229

 

Total interest-earning assets

 

4,947,539

 

 

4,014,422

 

 

4,618,012

 

 

3,847,006

 

Total loans

 

3,659,385

 

 

3,005,554

 

 

3,438,550

 

 

2,980,126

 

Total deposits

 

4,336,523

 

 

3,363,967

 

 

4,017,230

 

 

3,195,411

 

Total interest-bearing liabilities

 

3,932,149

 

 

3,156,993

 

 

3,685,186

 

 

3,002,050

 

Total shareholders' equity

 

561,388

 

 

475,384

 

 

530,819

 

 

483,034

 


 

Three Months Ended
December 31

 

Twelve Months Ended
December 31

 

 


2010


 


2009


 


2010


 


2009


 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

3.79%

 

 

3.77%

 

 

3.80%

 

 

3.91%

 

Efficiency ratio

 

63.3%

 

 

59.8%

 

 

62.8%

 

 

61.4%

 

Return on average assets

 

0.57%

 

 

0.24%

 

 

0.47%

 

 

0.25%

 

Return on average shareholders' equity

 

5.3%

 

 

2.1%

 

 

4.3%

 

 

2.1%

 

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.7%

 

 

11.3%

 

 

10.8%

 

 

11.9%

 

Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total assets

 

 

 

 

 

 

 

8.6%

 

 

9.6%

 

Total risk-based capital ratio

 

 

 

 

 

 

 

12.9%

 

 

15.5%

 



 


Dec 31
2010



 


Sept 30
2010



 


June 30
2010



 


March 31
2010



 


Dec 31
2009



 


Sept 30
2009



 


June 30
2009



 


March 31
2009


Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$3,129,399

 

$3,045,872

 

$3,034,515

 

 

 

 

 

 

 

 

 

 

Acquired Loans

552,263

 

594,999

 

613,446

 

 

 

 

 

 

 

 

 

 

Originated Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonaccrual loans

102,962

 

112,832

 

107,981

 

$100,882

 

$106,589

 

$120,186

 

$109,944

 

$94,737

   Accruing loans contractually past
     due 90 days or more as to
     interest or principal payments



7,408

 



6,526

 



8,301

 



7,204

 



11,733

 



8,699

 



10,502

 



10,240

   Troubled debt restructurings -
     commercial loans


15,057

 


9,834

 


7,791

 


6,243

 


-

 


-

 


-

 


-

   Troubled debt restructurings -
     real estate residential loans


22,302

 


18,712

 


18,856

 


15,799

 


17,433

 


9,567

 


3,981

 


-

   Total nonperforming loans -
     originated portfolio


147,729

 


147,904

 


142,929

 


130,128

 


135,755

 


138,452

 


124,427

 


104,977

Other real estate and repossessed
  assets (ORE)


27,510

 


22,704

 


21,724

 


18,813

 


17,540

 


19,067

 


18,344

 


20,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets

175,239

 

170,608

 

164,653

 

148,941

 

153,295

 

157,519

 

142,771

 

125,665

Acquired portfolio - total
  nonperforming loans


21,385

 


12,500

 


10,050

 


-

 


-

 


-

 


-

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loan charge-offs (year-to-date)

36,911

 

26,620

 

18,039

 

10,686

 

35,215

 

22,965

 

16,300

 

8,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as a
  percent of total originated loans


2.86%

 


2.94%

 


2.95%

 


2.82%

 


2.70%

 


2.58%

 


2.35%

 


2.12%

Allowance for loan losses as a
  percent of nonperforming
  originated loans



61%

 



61%

 



63%

 



65%

 



60%

 



56%

 



56%

 



60%

Nonperforming originated loans as
  a percent of total originated loans


4.72%

 


4.86%

 


4.71%

 


4.35%

 


4.54%

 


4.61%

 


4.18%

 


3.56%

Nonperforming assets as a percent
  of total originated loans plus ORE


5.55%

 


5.56%

 


5.39%

 


4.95%

 


5.09%

 


5.21%

 


4.77%

 


4.23%

Nonperforming assets as a
  percent of total assets


3.34%

 


3.16%

 


3.22%

 


3.47%

 


3.61%

 


3.69%

 


3.57%

 


3.16%

Net loan charge-offs as a percent of
  average loans (year-to-date,
  annualized)



1.07%

 



1.06%

 



1.12%

 



1.43%

 



1.18%

 



1.03%

 



1.10%

 



1.15%



 


Dec 31
2010



 


Sept 30
2010



 


June 30
2010



 


March 31
2010



 


Dec 31
2009



 


Sept 30
2009



 


June 30
2009



 


March 31
2009


Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$113,414

 

$110,266

 

$109,149

 

$69,908

 

$69,908

 

$69,908

 

$69,908

 

$69,908

Core deposit intangibles

9,406

 

10,352

 

10,791

 

2,183

 

2,331

 

2,480

 

2,629

 

2,847

Mortgage servicing rights (MSR)

3,782

 

3,718

 

3,641

 

3,059

 

3,077

 

2,997

 

2,869

 

2,377

Other intangible assets

333

 

462

 

591

 

-

 

-

 

-

 

-

 

-

Amortization of core deposit
  intangibles (quarter only)


436

 


439

 


337

 


148

 


149

 


149

 


217

 


203



8


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)


Dec 31
2010



 


Sept 30
2010



 


June 30
2010



 


March 31
2010



 


Dec 31
2009



 


Sept 30
2009



 


June 30
2009



 


March 31
2009


Originated Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

$ 16,668

 

$ 19,440

 

$ 21,643

 

$ 18,382

 

$ 19,309

 

$ 21,379

 

$ 20,371

 

$ 16,419

    Real estate commercial

55,104

 

59,353

 

57,085

 

51,865

 

49,419

 

58,930

 

50,067

 

41,826

    Real estate construction

14,421

 

16,085

 

13,397

 

15,870

 

15,184

 

18,196

 

17,935

 

18,504

    Real estate residential

12,083

 

13,485

 

12,499

 

10,913

 

15,508

 

15,739

 

15,905

 

12,803

    Consumer

4,686


 


4,469


 


3,357


 


3,852


 


7,169


 


5,942


 


5,666


 


5,185


    Total nonaccrual loans

102,962

 

112,832

 

107,981

 

100,882

 

106,589

 

120,186

 

109,944

 

94,737

  Accruing loans contractually past
    due 90 days or more as to
    interest or principal payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

530

 

909

 

2,108

 

2,576

 

1,371

 

1,073

 

1,201

 

2,581

    Real estate commercial

1,350

 

2,265

 

2,030

 

1,483

 

3,971

 

2,138

 

1,542

 

4,352

    Real estate construction

1,220

 

-

 

436

 

988

 

1,990

 

675

 

259

 

538

    Real estate residential

3,253

 

2,316

 

2,842

 

1,636

 

3,614

 

3,839

 

6,236

 

1,699

    Consumer

1,055


 


1,036


 


885


 


521


 


787


 


974


 


1,264


 


1,070


    Total accruing loans
      contractually past due 90 days
      or more as to interest or
      principal payments




7,408

 




6,526

 




8,301

 




7,204

 




11,733

 




8,699

 




10,502

 




10,240

  Troubled debt restructurings -
    commercial loans


15,057

 


9,834

 


7,791

 


6,243

 


-

 


-

 


-

 


-

  Troubled debt restructurings - real
    estate residential loans


22,302



 



18,712



 



18,856



 



15,799



 



17,433



 



9,567



 



3,981



 



-


  Total nonperforming loans

147,729

 

147,904

 

142,929

 

130,128

 

135,755

 

138,452

 

124,427

 

104,977

Other real estate and repossessed
  assets


27,510



 



22,704



 



21,724



 



18,813



 



17,540



 



19,067



 



18,344



 



20,688


Total nonperforming assets

$175,239


 


$170,608


 


$164,653


 


$148,941


 


$153,295


 


$157,519


 


$142,771


 


$125,665


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonperforming loans - Acquired
    portfolio (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Nonaccrual loans

$ 17,357

 

$  8,974

 

$  7,692

 

 

 

 

 

 

 

 

 

 

    Accruing loans contractually
      past due 90 days or more as to
      interest or principal payments



1,605

 



1,539

 



-

 

 

 

 

 

 

 

 

 

 

    Troubled debt restructurings

2,423


 


1,987


 


2,358


 

 

 

 

 

 

 

 

 

 

 

$ 21,385


 


$ 12,500


 


$ 10,050


 

 

 

 

 

 

 

 

 

 


(1)

Represents the fair value of those loans acquired in the OAK transaction that met the Company's definition of a nonperforming loan, but for which the risk of credit loss was already considered in the fair value estimate at the acquisition date.


9


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 


(Dollars in thousands)


Dec 31
2010



 


Sept 30
2010



 


June 30
2010



 


March 31
2010



 


Dec 31
2009



 


Sept 30
2009



 


June 30
2009



 


March 31
2009


 

Allowance for loan losses at
  beginning of period


$89,521

 


$89,502

 


$84,155

 


$80,841

 


$77,491

 


$69,956

 


$62,562

 


$57,056

 

Provision for loan losses

10,300

 

8,600

 

12,700

 

14,000

 

15,600

 

14,200

 

15,200

 

14,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

(2,797

)

(2,830

)

(1,438

)

(1,365

)

(3,636

)

(1,786

)

(3,289

)

(3,290

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Real estate commercial

(3,828

)

(2,586

)

(2,108

)

(2,289

)

(3,009

)

(1,703

)

(1,930

)

(2,589

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Real estate construction

(1,111

)

(146

)

(643

)

(644

)

(3,633

)

(874

)

(762

)

(1,700

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Real estate residential

(1,349

)

(1,767

)

(1,747

)

(3,173

)

(1,070

)

(1,346

)

(1,043

)

(235

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Consumer

(1,961


)


(1,916


)


(2,361


)


(4,427


)


(1,998


)


(1,996


)


(1,544


)


(1,253


)


   Total loan charge-offs

(11,046

)

(9,245

)

(8,297

)

(11,898

)

(13,346

)

(7,705

)

(8,568

)

(9,067

)

Recoveries of loans previously
  charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

165

 

212

 

171

 

373

 

220

 

349

 

130

 

205

 

   Real estate commercial

189

 

38

 

29

 

170

 

91

 

91

 

226

 

87

 

   Real estate construction

-

 

19

 

1

 

-

 

261

 

46

 

-

 

-

 

   Real estate residential

74

 

109

 

175

 

185

 

174

 

231

 

127

 

82

 

   Consumer

327


 


286


 


568


 


484


 


350


 


323


 


279


 


199


 

   Total loan recoveries

755


 


664


 


944


 


1,212


 


1,096


 


1,040


 


762


 


573


 

   Net loan charge-offs

(10,291


)


(8,581


)


(7,353


)


(10,686


)


(12,250


)


(6,665


)


(7,806


)


(8,494


)


Allowance for loan losses at end
  of period


$89,530



 



$89,521



 



$89,502



 



$84,155



 



$80,841



 



$77,491



 



$69,956



 



$62,562


 



10


Chemical Financial Corporation Announces Fourth Quarter Operating Results


Selected Quarterly Information (Unaudited)
Chemical Financial Corporation

(Dollars in thousands, except
   per share data)


4th Qtr.
2010



 


3rd Qtr.
2010



 


2nd Qtr.
2010



 


1st Qtr.
2010



 


4th Qtr.
2009



 


3rd Qtr.
2009



 


2nd Qtr.
2009



 


1st Qtr.
2009


Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$55,348

 

$55,998

 

$52,962

 

$46,122

 

$48,060

 

$48,066

 

$48,283

 

$48,322

Interest expense

9,400


 


10,105


 


10,071


 


9,734


 


10,847


 


11,403


 


11,305


 


11,732


Net interest income

45,948

 

45,893

 

42,891

 

36,388

 

37,213

 

36,663

 

36,978

 

36,590

Provision for loan losses

10,300


 


8,600


 


12,700


 


14,000


 


15,600


 


14,200


 


15,200


 


14,000


Net interest income after provision
     for loan losses


35,648

 


37,293

 


30,191

 


22,388

 


21,613

 


22,463

 


21,778

 


22,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

10,913

 

11,119

 

11,000

 

9,440

 

10,212

 

10,092

 

10,958

 

9,857

Operating expenses

36,747


 


36,216


 


34,650


 


29,189


 


28,807


 


29,582


 


30,016


 


29,205


Income before income taxes

9,814

 

12,196

 

6,541

 

2,639

 

3,018

 

2,973

 

2,720

 

3,242

Federal income tax expense

2,275


 


3,325


 


2,150


 


350


 


500


 


500


 


426


 


524


Net income

$  7,539


 


$  8,871


 


$  4,391


 


$  2,289


 


$  2,518


 


$  2,473


 


$  2,294


 


$  2,718


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

3.79%

 

3.80%

 

3.88%

 

3.72%

 

3.77%

 

3.83%

 

4.00%

 

4.06%

 


 


 


 


 


 


 


 


 


 


 


 


 


 


 


 


Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$    0.27

 

$    0.32

 

$    0.17

 

$    0.10

 

$    0.11

 

$    0.10

 

$    0.10

 

$    0.11

     Diluted

0.27

 

0.32

 

0.17

 

0.10

 

0.11

 

0.10

 

0.10

 

0.11

Cash dividends

0.200

 

0.200

 

0.200

 

0.200

 

0.295

 

0.295

 

0.295

 

0.295

Book value - period-end

20.41

 

20.44

 

20.27

 

19.76

 

19.85

 

20.06

 

20.23

 

20.40

Market value - period-end

22.15

 

20.64

 

21.78

 

23.62

 

23.58

 

21.79

 

19.91

 

20.81








11