Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_072511.htm

EXHIBIT 99.1

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


Chemical Financial Corporation Reports Second Quarter 2011 Results

MIDLAND, MI, July 25, 2011 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2011 second quarter net income of $11.0 million, or $0.40 per diluted share, compared to 2011 first quarter net income of $9.2 million, or $0.33 per diluted share, and 2010 second quarter net income of $4.4 million, or $0.17 per diluted share. Net income was $20.2 million, or $0.74 per diluted share, for the six months ended June 30, 2011, compared to $6.7 million, or $0.27 per diluted share, for the six months ended June 30, 2010.

"Our earnings performance continues to trend upward as we benefit from lower loan loss provisions, lower credit related costs and sustained improvements in the credit quality of our loan portfolio. However, in terms of the economy, we are not yet witnessing the level of economic growth characteristic of previous recoveries," said David B. Ramaker, Chairman, Chief Executive Officer and President of the Company.

"While the economy is showing signs of strengthening, it is not yet able to support robust organic balance sheet growth. We continue to believe that our avenue for increased profitability and growth will result from initiatives that organically expand our market share and consolidation opportunities in Michigan's banking industry," added Ramaker.

Higher net income in the second quarter of 2011, compared to the first quarter of 2011, was primarily attributable to a lower provision for loan losses and lower operating expenses. The provision for loan losses was $0.5 million lower in the second quarter of 2011 than in the first quarter of 2011, with the decline largely attributable to a reduction in net loan charge-offs. Operating expenses were $2 million lower in the second quarter of 2011 than in the first quarter of 2011, with the reduction driven by the reversal of a state tax expense accrual, lower loan collection costs and lower FDIC premium expense. The state tax expense accrual reversal, resulting from the elimination of a contingent liability, of $1.2 million increased earnings by $0.03 per diluted share in the second quarter of 2011. The increase in net income in the second quarter of 2011 over the second quarter of 2010 was primarily attributable to a $5.7 million reduction in the provision for loan losses.

The Company's return on average assets during the second quarter of 2011 was 0.84 percent, up from 0.70 percent in the first quarter of 2011 and 0.36 percent in the second quarter of 2010. The return on average equity was 7.8 percent in the second quarter of 2011, up from 6.6 percent in the first quarter of 2011 and 3.3 percent in the second quarter of 2010.

Net interest income was $45.3 million in the second quarter of 2011, up slightly from $45.2 million in the first quarter of 2011 and up from $42.9 million in the second quarter of 2010. The net interest margin (on a tax-equivalent basis) in the second quarter of 2011 was 3.78 percent,

1


unchanged from 3.78 percent in the first quarter of 2011 and down from 3.88 percent in the second quarter of 2010. The increase in net interest income during the second quarter of 2011 compared to the same quarter in 2010 was primarily attributable to the acquisition of O.A.K. Financial Corporation (OAK) and its subsidiary Byron Bank on April 30, 2010.

The provision for loan losses was $7.0 million in the second quarter of 2011, compared to $7.5 million in the first quarter of 2011 and $12.7 million in the second quarter of 2010. Second quarter 2011 net loan charge-offs were $6.9 million, compared to $7.4 million in the first quarter of 2011 and $7.3 million in the second quarter of 2010.

Total noninterest income was $10.9 million in the second quarter of 2011, compared to $10.8 million in the first quarter of 2011 and $11.0 million in the second quarter of 2010. The increase in the second quarter of 2011, as compared to the first quarter of 2011, was due primarily to higher service charges on deposit accounts and wealth management revenue that were partially offset by a decline in mortgage banking revenue. Service charges on deposit accounts and wealth management revenue were $0.5 million and $0.3 million, respectively, higher in the second quarter of 2011, as compared to the first quarter of 2011, while mortgage banking revenue was $0.6 million lower.

Operating expenses were $33.4 million in the second quarter of 2011, down from $35.4 million in the first quarter of 2011 and $34.6 million in the second quarter of 2010. The decrease in operating expenses in the second quarter of 2011, as compared to the first quarter of 2011 and the second quarter of 2010, was primarily attributable to the reversal of a $1.2 million state tax expense accrual, as previously discussed. The Company had remaining contingent state tax expense accruals of approximately $0.5 million at June 30, 2011. Credit-related operating expenses were $1.4 million in the second quarter of 2011, down from $2.1 million in the first quarter of 2011 and $1.8 million in the second quarter of 2010. The Company's second quarter 2011 efficiency ratio was 58.2 percent, compared to 61.8 percent in the first quarter of 2011 and 63.1 percent in the second quarter of 2010.  

Total assets were $5.20 billion at June 30, 2011, down from $5.34 billion at March 31, 2011 and up from $5.12 billion at June 30, 2010. The decrease in assets during the second quarter of 2011, as compared to the first quarter of 2011, was largely attributable to a decrease in interest-bearing balances held at the Federal Reserve Bank (FRB). The Company continues to maintain significant amounts of funds generated from deposit growth over the last two years at the FRB, further enhancing the Company's liquidity position, with $265 million in balances held at the FRB at June 30, 2011, compared to $520 million at March 31, 2011 and $440 million at December 31, 2010. Total loans were $3.75 billion at June 30, 2011, compared to $3.68 billion at March 31, 2011 and $3.65 billion at June 30, 2010. Investment securities were $802 million at June 30, 2011, compared to $750 million at March 31, 2011 and $811 million at June 30, 2010.

Total deposits were $4.25 billion at June 30, 2011, compared to $4.38 billion at March 31, 2011 and $4.20 billion at June 30, 2010. The Company experienced a decrease of $131 million, or 3.0 percent, in total deposits during the quarter ended June 30, 2011, with the majority of the decrease attributable to a seasonal decrease in deposits and repurchase agreements of municipal customers. The Company used a portion of its liquidity to pay off maturing Federal Home Loan

2


Bank (FHLB) advances and brokered deposits acquired in the OAK transaction and intends to continue to pay off these wholesale funding sources as they mature. FHLB advances totaled $71.9 million at June 30, 2011, down from $72.9 million at March 31, 2011 and $86.6 million at June 30, 2010. Brokered deposits acquired in the OAK transaction totaled $110 million at June 30, 2011, compared to $151 million at March 31, 2011 and $163 million at December 31, 2010.

At June 30, 2011, the Company's tangible equity to assets ratio and total risk-based capital ratio were 8.9 percent and 13.0 percent, respectively, compared to 8.5 percent and 13.0 percent, respectively, at March 31, 2011. At June 30, 2011, the Company's book value was $20.78 per share, compared to $20.54 per share at March 31, 2011.

The credit quality of the Company's loan portfolio continues to show signs of stabilization. At June 30, 2011, the Company's originated loans, representing all loans other than those acquired in the OAK transaction, had nonaccrual loans and loans past due 90 days or more totaling $109.1 million, compared to $108.5 million at March 31, 2011 and $116.3 million at June 30, 2010. The Company's nonperforming loans also include commercial, real estate commercial and real estate residential loans that have been modified due to financial difficulties being experienced by customers (nonperforming troubled debt restructurings) of $26.8 million at June 30, 2011, compared to $37.4 million at March 31, 2011 and $26.6 million at June 30, 2010. The reduction in nonperforming troubled debt restructurings in the second quarter of 2011 resulted from the Company reclassifying $12.9 million of these loans to a performing status, as borrowers of these loans have made at least six consecutive payments under the modified loan terms.

Other real estate and repossessed assets totaled $24.6 million at June 30, 2011, compared to $26.4 million at March 31, 2011 and $21.7 million at June 30, 2010. The net decrease in the second quarter of 2011 was primarily attributable to sales of properties that were partially offset by additions of foreclosed properties during the quarter.

At June 30, 2011, the allowance for loan losses was $89.7 million, or 2.78 percent of originated loans, compared to 2.85 percent at March 31, 2011 and 2.95 percent at June 30, 2010. The allowance for loan losses as a percentage of nonperforming loans was 66 percent at June 30, 2011, compared to 61 percent at March 31, 2011 and 63 percent at June 30, 2010. At June 30, 2011, nonperforming loans as a percentage of total loans were 3.63 percent, compared to 3.96 percent at March 31, 2011 and 3.92 percent at June 30, 2010.

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 June 30, 2011, the Company had total assets of $5.2 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.



3


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 "continue," "trend," "yet," "signs," "will," "anticipate," "intend" 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 economic trends, future initiatives to expand our market share and future opportunities for acquisitions. All statements referencing future time periods are forward-looking. Management's determination of the provision and allowance for loan losses, the carrying value of acquired loans, goodwill, mortgage servicing rights and other real estate owned 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) involve judgments that are inherently forward-looking. 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 or that other real estate owned can be sold for its carrying value or at all. 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, 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, 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.





4


Chemical Financial Corporation Announces Second Quarter Operating Results

Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation


(In thousands, except per share data)

June 30
2011

 

December 31
2010

 

June 30
2010

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

$

129,209

 

$

91,403

 

$

126,741

 

   Interest-bearing deposits with unaffiliated banks and others

 

271,070

 

 

444,762

 

 

270,217

 

      Total cash and cash equivalents

 

400,279

 

 

536,165

 

 

396,958

 

Investment securities:

 

 

 

 

 

 

 

 

 

   Trading securities at fair value

 

-

 

 

-

 

 

1,389

 

   Available-for-sale

 

612,466

 

 

578,610

 

 

644,550

 

   Held-to-maturity

 

190,029

 

 

165,400

 

 

165,296

 

      Total Investment Securities

 

802,495

 

 

744,010

 

 

811,235

 

Other securities

 

25,572

 

 

27,133

 

 

27,448

 

Loans held-for-sale

 

6,874

 

 

20,479

 

 

10,871

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

   Commercial

 

842,404

 

 

818,997

 

 

769,287

 

   Real estate commercial

 

1,065,606

 

 

1,076,971

 

 

1,081,860

 

   Real estate construction and land development

 

142,351

 

 

142,620

 

 

179,004

 

   Real estate residential

 

825,860

 

 

798,046

 

 

768,156

 

   Consumer installment and home equity

 

871,789

 

 

845,028

 

 

849,654

 

      Total Loans

 

3,748,010

 

 

3,681,662

 

 

3,647,961

 

   Allowance for loan losses

 

(89,733

)

 

(89,530

)

 

(89,502

)

      Net Loans

 

3,658,277

 

 

3,592,132

 

 

3,558,459

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

65,252

 

 

65,961

 

 

68,611

 

Goodwill

 

113,414

 

 

113,414

 

 

109,149

 

Other intangible assets

 

12,327

 

 

13,521

 

 

15,023

 

Interest receivable and other assets

 

119,568

 

 

133,394

 

 

122,762

 

      Total Assets

$

5,204,058

 

$

5,246,209

 

$

5,120,516

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

   Noninterest-bearing

$

813,863

 

$

753,553

 

$

680,751

 

   Interest-bearing

 

3,437,113

 

 

3,578,212

 

 

3,518,431

 

      Total Deposits

 

4,250,976

 

 

4,331,765

 

 

4,199,182

 

Interest payable and other liabilities

 

33,919

 

 

37,533

 

 

36,378

 

Short-term borrowings

 

276,600

 

 

242,703

 

 

242,271

 

Federal Home Loan Bank advances

 

71,928

 

 

74,130

 

 

86,635

 

      Total Liabilities

 

4,633,423

 

 

4,686,131

 

 

4,564,466

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,457

 

 

27,440

 

 

27,434

 

   Additional paid-in capital

 

430,134

 

 

429,511

 

 

429,021

 

   Retained earnings

 

126,477

 

 

117,238

 

 

111,804

 

   Accumulated other comprehensive loss

 

(13,433

)

 

(14,111

)

 

(12,209

)

      Total Shareholders' Equity

 

570,635

 

 

560,078

 

 

556,050

 

      Total Liabilities and Shareholders' Equity

$

5,204,058

 

$

5,246,209

 

$

5,120,516

 


5


Chemical Financial Corporation Announces Second Quarter Operating Results

Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

(In thousands, except per share data)

2011

 

2010

 

2011

 

2010

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

49,172

 

$

48,278

 

$

98,612

 

$

89,996

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,225

 

 

2,964

 

 

4,549

 

 

6,088

 

   Tax-exempt

 

1,393

 

 

1,221

 

 

2,872

 

 

2,203

 

Dividends on other securities

 

368

 

 

295

 

 

491

 

 

377

 

Interest on deposits with unaffiliated banks and others

 

281

 

 

204

 

 

590

 

 

420

 

      Total Interest Income

 

53,439

 

 

52,962

 

 

107,114

 

 

99,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

7,551

 

 

9,202

 

 

15,429

 

 

17,902

 

Interest on short-term borrowings

 

151

 

 

161

 

 

301

 

 

321

 

Interest on Federal Home Loan Bank advances

 

443

 

 

708

 

 

885

 

 

1,582

 

      Total Interest Expense

 

8,145

 

 

10,071

 

 

16,615

 

 

19,805

 

      Net Interest Income

 

45,294

 

 

42,891

 

 

90,499

 

 

79,279

 

Provision for loan losses

 

7,000

 

 

12,700

 

 

14,500

 

 

26,700

 

      Net Interest Income after Provision for Loan Losses

 

38,294

 

 

30,191

 

 

75,999

 

 

52,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,628

 

 

5,091

 

 

8,724

 

 

9,482

 

Wealth management revenue

 

3,026

 

 

2,603

 

 

5,792

 

 

4,895

 

Other charges and fees for customer services

 

2,728

 

 

2,333

 

 

5,386

 

 

4,341

 

Mortgage banking revenue

 

499

 

 

915

 

 

1,563

 

 

1,633

 

Other

 

21

 

 

58

 

 

209

 

 

89

 

      Total Noninterest Income

 

10,902

 

 

11,000

 

 

21,674

 

 

20,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

18,068

 

 

17,214

 

 

36,393

 

 

31,721

 

Occupancy

 

3,099

 

 

2,734

 

 

6,437

 

 

5,571

 

Equipment and software

 

3,110

 

 

3,698

 

 

5,832

 

 

6,412

 

Other

 

9,136

 

 

11,004

 

 

20,140

 

 

20,135

 

      Total Operating Expenses

 

33,413

 

 

34,650

 

 

68,802

 

 

63,839

 

Income Before Income Taxes

 

15,783

 

 

6,541

 

 

28,871

 

 

9,180

 

      Federal Income Tax Expense

 

4,750

 

 

2,150

 

 

8,650

 

 

2,500

 

Net Income

$

11,033

 

$

4,391

 

$

20,221

 

$

6,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.40

 

$

0.17

 

$

0.74

 

$

0.27

 

   Diluted

 

0.40

 

 

0.17

 

 

0.74

 

 

0.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

0.20

 

 

0.20

 

 

0.40

 

 

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

27,454

 

 

26,270

 

 

27,453

 

 

25,093

 

   Diluted

 

27,497

 

 

26,300

 

 

27,490

 

 

25,117

 


6


Chemical Financial Corporation Announces Second Quarter Operating Results

Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

(Dollars in thousands)

2011

 

2010

 

2011

 

2010

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,255,244

 

$

4,841,022

 

$

5,275,348

 

$

4,562,212

 

Total interest-earning assets

 

4,928,590

 

 

4,534,743

 

 

4,945,891

 

 

4,294,427

 

Total loans

 

3,707,468

 

 

3,435,677

 

 

3,689,982

 

 

3,211,238

 

Total deposits

 

4,299,728

 

 

3,941,357

 

 

4,331,076

 

 

3,697,946

 

Total interest-bearing liabilities

 

3,857,678

 

 

3,626,955

 

 

3,899,807

 

 

3,426,803

 

Total shareholders' equity

 

565,500

 

 

528,428

 

 

563,094

 

 

501,502

 


 

Three Months Ended
June 30

 

Six Months Ended
June 30

 

 

2011

 

2010

 

2011

 

2010

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

3.78%

 

 

3.88%

 

 

3.78%

 

 

3.81%

 

Efficiency ratio

 

58.2%

 

 

63.1%

 

 

60.0%

 

 

62.7%

 

Return on average assets

 

0.84%

 

 

0.36%

 

 

0.77%

 

 

0.30%

 

Return on average shareholders' equity

 

7.8%

 

 

3.3%

 

 

7.2%

 

 

2.7%

 

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.8%

 

 

10.9%

 

 

10.7%

 

 

11.0%

 

Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total assets

 

 

 

 

 

 

 

8.9%

 

 

8.8%

 

Total risk-based capital ratio

 

 

 

 

 

 

 

13.0%

 

 

13.6%

 


 

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$

3,225,179

 

$

3,143,489

 

$

3,129,399

 

$

3,045,872

 

$

3,034,515

 

$

2,988,315

Acquired Loans

 

522,831

 

 

539,027

 

 

552,263

 

 

594,999

 

 

613,446

 

 

-

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonaccrual loans

 

105,350

 

 

106,296

 

 

102,962

 

 

112,832

 

 

107,981

 

 

100,882

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

 



3,744

 

 



2,196

 

 



7,408

 

 



6,526

 

 



8,301

 

 



7,204

   Troubled debt restructurings - commercial
     and real estate commercial

 


15,443

 

 


15,201

 

 


15,057

 

 


9,834

 

 


7,791

 

 


6,243

   Troubled debt restructurings - real estate
     residential

 


11,392

 

 


22,166

 

 


22,302

 

 


18,712

 

 


18,856

 

 


15,799

   Total nonperforming loans

 

135,929

 

 

145,859

 

 

147,729

 

 

147,904

 

 

142,929

 

 

130,128

Other real estate and repossessed assets (ORE)

 

24,607

 

 

26,355

 

 

27,510

 

 

22,704

 

 

21,724

 

 

18,813

Total nonperforming assets

 

160,536

 

 

172,214

 

 

175,239

 

 

170,608

 

 

164,653

 

 

148,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt restructurings

 

12,889

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total originated loans

 

2.78%

 

 

2.85%

 

 

2.86%

 

 

2.94%

 

 

2.95%

 

 

2.82%

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of nonperforming loans

 

66%

 

 

61%

 

 

61%

 

 

61%

 

 

63%

 

 

65%

Nonperforming loans as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total loans

 

3.63%

 

 

3.96%

 

 

4.01%

 

 

4.06%

 

 

3.92%

 

 

4.35%

Nonperforming assets as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total loans plus ORE

 

4.26%

 

 

4.64%

 

 

4.72%

 

 

4.66%

 

 

4.49%

 

 

4.95%

Nonperforming assets as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total assets

 

3.08%

 

 

3.23%

 

 

3.34%

 

 

3.16%

 

 

3.22%

 

 

3.47%

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans (year-to-date, annualized)

 

0.77%

 

 

0.80%

 

 

1.07%

 

 

1.06%

 

 

1.12%

 

 

1.43%


 

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

113,414

 

$

113,414

 

$

113,414

 

$

110,266

 

$

109,149

 

$

69,908

Core deposit intangibles

 

8,643

 

 

9,024

 

 

9,406

 

 

10,352

 

 

10,791

 

 

2,183

Mortgage servicing rights (MSR)

 

3,577

 

 

3,832

 

 

3,782

 

 

3,718

 

 

3,641

 

 

3,059

Other intangible assets

 

107

 

 

204

 

 

333

 

 

462

 

 

591

 

 

-

Amortization of core deposit intangibles (quarter only)

 

381

 

 

382

 

 

436

 

 

439

 

 

337

 

 

148


7


Chemical Financial Corporation Announces Second Quarter Operating Results

Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

$

14,386

 

$

15,672

 

$

16,668

 

$

19,440

 

$

21,643

 

$

18,382

    Real estate commercial

 

57,324

 

 

59,931

 

 

60,558

 

 

59,353

 

 

57,085

 

 

51,865

    Real estate construction and land development

 

8,933

 

 

9,414

 

 

8,967

 

 

16,085

 

 

13,397

 

 

15,870

    Real estate residential

 

17,809

 

 

15,505

 

 

12,083

 

 

13,485

 

 

12,499

 

 

10,913

    Consumer installment and home equity

 

6,898

 

 

5,774

 

 

4,686

 

 

4,469

 

 

3,357

 

 

3,852

    Total nonaccrual loans

 

105,350

 

 

106,296

 

 

102,962

 

 

112,832

 

 

107,981

 

 

100,882

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

629

 

 

455

 

 

530

 

 

909

 

 

2,108

 

 

2,576

    Real estate commercial

 

143

 

 

459

 

 

1,350

 

 

2,265

 

 

2,030

 

 

1,483

    Real estate construction and land development

 

-

 

 

-

 

 

1,220

 

 

-

 

 

436

 

 

988

    Real estate residential

 

1,729

 

 

191

 

 

3,253

 

 

2,316

 

 

2,842

 

 

1,636

    Consumer installment and home equity

 

1,243

 

 

1,091

 

 

1,055

 

 

1,036

 

 

885

 

 

521

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

 



3,744

 

 



2,196

 

 



7,408

 

 



6,526

 

 



8,301

 

 



7,204

  Loans modified under troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial and real estate commercial

 

15,443

 

 

15,201

 

 

15,057

 

 

9,834

 

 

7,791

 

 

6,243

    Real estate residential loans

 

11,392

 

 

22,166

 

 

22,302

 

 

18,712

 

 

18,856

 

 

15,799

    Total loans modified under troubled debt
      restructurings

 


26,835

 

 


37,367

 

 


37,359

 

 


28,546

 

 


26,647

 

 


22,042

Total nonperforming loans

 

135,929

 

 

145,859

 

 

147,729

 

 

147,904

 

 

142,929

 

 

130,128

Other real estate and repossessed assets

 

24,607

 

 

26,355

 

 

27,510

 

 

22,704

 

 

21,724

 

 

18,813

Total nonperforming assets

$

160,536

 

$

172,214

 

$

175,239

 

$

170,608

 

$

164,653

 

$

148,941



8


Chemical Financial Corporation Announces Second Quarter Operating Results

Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 


(Dollars in thousands)

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

 

Allowance for loan losses at beginning of period

$

89,674

 

$

89,530

 

$

89,521

 

$

89,502

 

$

84,155

 

$

80,841

 

Provision for loan losses

 

7,000

 

 

7,500

 

 

10,300

 

 

8,600

 

 

12,700

 

 

14,000

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

 

(1,972

)

 

(1,976

)

 

(2,797

)

 

(2,830

)

 

(1,438

)

 

(1,365

)

   Real estate commercial

 

(3,168

)

 

(3,875

)

 

(3,828

)

 

(2,586

)

 

(2,108

)

 

(2,289

)

   Real estate construction and land development

 

(136

)

 

(63

)

 

(1,111

)

 

(146

)

 

(638

)

 

(644

)

   Real estate residential

 

(1,198

)

 

(944

)

 

(1,349

)

 

(1,767

)

 

(1,752

)

 

(3,173

)

   Consumer installment and home equity

 

(1,832

)

 

(1,784

)

 

(1,961

)

 

(1,916

)

 

(2,361

)

 

(4,427

)

   Total loan charge-offs

 

(8,306

)

 

(8,642

)

 

(11,046

)

 

(9,245

)

 

(8,297

)

 

(11,898

)

Recoveries of loans previously charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

 

710

 

 

215

 

 

165

 

 

212

 

 

171

 

 

373

 

   Real estate commercial

 

212

 

 

87

 

 

189

 

 

38

 

 

29

 

 

170

 

   Real estate construction and land development

 

5

 

 

-

 

 

-

 

 

19

 

 

1

 

 

-

 

   Real estate residential

 

106

 

 

456

 

 

74

 

 

109

 

 

175

 

 

185

 

   Consumer installment and home equity

 

332

 

 

528

 

 

327

 

 

286

 

 

568

 

 

484

 

   Total loan recoveries

 

1,365

 

 

1,286

 

 

755

 

 

664

 

 

944

 

 

1,212

 

Net loan charge-offs

 

(6,941

)

 

(7,356

)

 

(10,291

)

 

(8,581

)

 

(7,353

)

 

(10,686

)

Allowance for loan losses at end of period

$

89,733

 

$

89,674

 

$

89,530

 

$

89,521

 

$

89,502

 

$

84,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (year-to-date)

$

14,500

 

$

7,500

 

$

45,600

 

$

35,300

 

$

26,700

 

$

14,000

 

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

 

14,297

 

 

7,356

 

 

36,911

 

 

26,620

 

 

18,039

 

 

10,686

 


9


Chemical Financial Corporation Announces Second Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation


(Dollars in thousands, except per share data)

2nd Qtr.
2011

 

1st Qtr.
2011

 

4th Qtr.
2010

 

3rd Qtr.
2010

 

2nd Qtr.
2010

 

1st Qtr.
2010

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

53,439

 

$

53,675

 

$

55,348

 

$

55,998

 

$

52,962

 

$

46,122

Interest expense

 

8,145

 

 

8,470

 

 

9,400

 

 

10,105

 

 

10,071

 

 

9,734

Net interest income

 

45,294

 

 

45,205

 

 

45,948

 

 

45,893

 

 

42,891

 

 

36,388

Provision for loan losses

 

7,000

 

 

7,500

 

 

10,300

 

 

8,600

 

 

12,700

 

 

14,000

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     for loan losses

 

38,294

 

 

37,705

 

 

35,648

 

 

37,293

 

 

30,191

 

 

22,388

Noninterest income

 

10,902

 

 

10,772

 

 

10,913

 

 

11,119

 

 

11,000

 

 

9,440

Operating expenses

 

33,413

 

 

35,389

 

 

36,747

 

 

36,216

 

 

34,650

 

 

29,189

Income before income taxes

 

15,783

 

 

13,088

 

 

9,814

 

 

12,196

 

 

6,541

 

 

2,639

Federal income tax expense

 

4,750

 

 

3,900

 

 

2,275

 

 

3,325

 

 

2,150

 

 

350

Net income

$

11,033

 

$

9,188

 

$

7,539

 

$

8,871

 

$

4,391

 

$

2,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.78%

 

 

3.78%

 

 

3.79%

 

 

3.80%

 

 

3.88%

 

 

3.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$

0.40

 

$

0.33

 

$

0.27

 

$

0.32

 

$

0.17

 

$

0.10

     Diluted

 

0.40

 

 

0.33

 

 

0.27

 

 

0.32

 

 

0.17

 

 

0.10

Cash dividends

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

Book value - period-end

 

20.78

 

 

20.54

 

 

20.41

 

 

20.44

 

 

20.27

 

 

19.76

Market value - period-end

 

18.76

 

 

19.93

 

 

22.15

 

 

20.64

 

 

21.78

 

 

23.62




10