Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_012612.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 2011 Results

MIDLAND, MI, January 26, 2012 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2011 fourth quarter net income of $11.2 million, or $0.41 per diluted share, compared to 2011 third quarter net income of $11.6 million, or $0.42 per diluted share, and 2010 fourth quarter net income of $7.5 million, or $0.27 per diluted share. Net income was $43.1 million, or $1.57 per diluted share, for the twelve months ended December 31, 2011, an increase of 78 percent on a per diluted share basis, compared to $23.1 million, or $0.88 per diluted share, for the twelve months ended December 31, 2010.

"This is the second straight year that our earnings performance has trended higher, primarily due to a higher level of net interest income and a lower loan loss provision. Our 2011 net income of $43.1 million marked a return to near pre-U.S. recession levels, and a rapid recovery from our low of $10.0 million in 2009. Our strong balance sheet and disciplined lending philosophy not only allowed us to profitably weather the economic storm, but also to capitalize on growth opportunities and take a leadership position in Michigan's banking industry during this period of turmoil," said David B. Ramaker, Chairman, Chief Executive Officer and President of the Corporation. "We have made significant progress in improving credit quality during the year, with nonperforming assets down nearly 25 percent from their December 31, 2010 peak. While pleased with the positive trends seen in our nonperforming assets, we continue to focus on strategies to further improve credit quality."

"To drive organic earnings improvements in the slow-growth economy we continue to face, we will need to prudently grow our loan portfolio, further improve credit quality, and control operating costs," added Ramaker. "At the same time, we will look to further capitalize on anticipated consolidation opportunities in Michigan's banking industry."

The Corporation's pretax income was approximately the same in each of the last three quarters of 2011, with the modest difference in net income between the quarters attributable to a slightly different effective tax rate in each of those quarters. Operating expenses were $2.4 million higher in the fourth quarter of 2011, as compared to the third quarter of 2011, which was offset by increases in net interest income of $0.8 million and noninterest income of $0.3 million and a decrease in the provision for loan losses of $1.3 million. The increase in net income in the fourth quarter of 2011 over the fourth quarter of 2010 was primarily attributable to a $5.2 million decrease in the provision for loan losses.

The Corporation's return on average assets during the fourth quarter of 2011 was 0.83 percent, down slightly from 0.87 percent in the third quarter of 2011 and up from 0.57 percent in the fourth quarter of 2010. The return on average equity was 7.7 percent in the fourth quarter of


1


2011, down slightly from 8.0 percent in the third quarter of 2011 and up from 5.3 percent in the fourth quarter of 2010.

Net interest income was $47.1 million in the fourth quarter of 2011, up $0.8 million, or 1.8 percent, from the third quarter of 2011 and up $1.1 million, or 2.5 percent, from the fourth quarter of 2010. The increase in net interest income of $0.8 million in the fourth quarter of 2011, as compared to the third quarter of 2011, was primarily attributable to a decrease in the cost of interest-bearing liabilities due primarily to the repricing of maturing certificates of deposit. The net interest margin (on a tax-equivalent basis) in the fourth quarter of 2011 was 3.84 percent, up from 3.80 percent in the third quarter of 2011 and 3.79 percent in the fourth quarter of 2010. The increases in the net interest margin in the fourth quarter of 2011 were primarily attributable to the continued reduction in the average cost of deposits.

The provision for loan losses was $5.1 million in the fourth quarter of 2011, down from $6.4 million in the third quarter of 2011 and $10.3 million in the fourth quarter of 2010. Net loan charge-offs were $5.5 million in the fourth quarter of 2011, down from $7.4 million in the third quarter of 2011 and $10.3 million in the fourth quarter of 2010. For the twelve months ended December 31, 2011, the provision for loan losses was $26.0 million, compared to net loan charge-offs of $27.2 million. In comparison, the provision for loan losses and net loan charge-offs during the twelve months ended December 31, 2010 were $45.6 million and $36.9 million, respectively.

Noninterest income was $11.5 million in the fourth quarter of 2011, up slightly from $11.2 million in the third quarter of 2011 and $10.9 million in the fourth quarter of 2010.

Operating expenses were $37.8 million in the fourth quarter of 2011, up from $35.4 million in the third quarter of 2011 and $36.7 million in the fourth quarter of 2010. The increase in operating expenses of $2.4 million in the fourth quarter of 2011, as compared to the third quarter of 2011, was primarily related to an increase in writedowns to estimated net realizable value of ORE properties that had been held for one year or more. During the fourth quarter of 2011, the Corporation recognized net expense of $1.9 million applicable to ORE writedowns and net realized gains/losses on ORE sales, compared to $0.3 million in the third quarter of 2011. The Corporation also recognized $0.3 million of expense during the fourth quarter of 2011 related to the reduction in the carrying value of a building facility that is no longer being used and is held for sale. The Corporation's efficiency ratio was 63.1 percent in the fourth quarter of 2011, compared to 60.2 percent in the third quarter of 2011 and 63.3 percent in the fourth quarter of 2010.

Total assets were $5.34 billion at December 31, 2011, down from $5.44 billion at September 30, 2011 and up from $5.25 billion at December 31, 2010. The decrease in assets during the fourth quarter of 2011 was largely attributable to a decrease in interest-bearing balances held at the Federal Reserve Bank (FRB) resulting from a seasonal decline in deposits of municipal customers. The Corporation continues to maintain significant amounts of funds generated from deposit growth over the last two years at the FRB, and thus maintains a high level of available liquidity, with $256 million in balances held at the FRB at December 31, 2011, compared to $479 million at September 30, 2011 and $440 million at December 31, 2010.


2


Total loans were $3.83 billion at December 31, 2011, compared to $3.76 billion at September 30, 2011 and $3.68 billion at December 31, 2010. The increase in total loans of $150 million, or 4.1 percent, during the twelve months ended December 31, 2011 was driven primarily by increases in commercial loans and real estate residential loans. Approximately one-half of the 2011 increase in total loans occurred during the fourth quarter of the year, with commercial loans up $36 million, or 16.8 percent on an annualized basis, and real estate residential loans up $22 million, or 10.3 percent on an annualized basis. The growth in loans during the fourth quarter of 2011 was attributable to a combination of improving economic conditions and higher loan demand, as well as the Corporation increasing its market share. Commercial loans increased $76 million, or 9.3 percent, and real estate residential loans increased $64 million, or 8.0 percent, during the twelve months ended December 31, 2011. The growth in real estate residential loans during the twelve months ended December 31, 2011 was partially attributable to the Corporation originating $44 million of conforming real estate residential loans with amortization periods of fifteen years that it kept in the loan portfolio, rather than selling these loans in the secondary market as has historically been the Corporation's general practice. Investment securities were $851 million at December 31, 2011, compared to $797 million at September 30, 2011 and $744 million at December 31, 2010.

Total deposits were $4.37 billion at December 31, 2011, compared to $4.48 billion at September 30, 2011 and $4.33 billion at December 31, 2010. The Corporation experienced a decrease of $114 million, or 2.5 percent, in total deposits during the fourth quarter of 2011, primarily attributable to a seasonal decline in deposits of municipal customers. The Corporation used a portion of its liquidity to pay off maturing Federal Home Loan Bank (FHLB) advances and brokered deposits that were acquired in the 2010 acquisition of O.A.K. Financial Corporation (OAK) and the Corporation intends to continue to pay off these wholesale funding sources as they mature. FHLB advances totaled $43.1 million at December 31, 2011, down from $46.0 million at September 30, 2011 and $74.1 million at December 31, 2010. Brokered deposits totaled $95 million at December 31, 2011, down from $98 million at September 30, 2011 and $163 million at December 31, 2010. The reduction in FHLB advances and brokered deposits and the repricing of matured customer certificates of deposit resulted in the Corporation's average cost of funds declining to 0.73 percent in the fourth quarter of 2011 from 0.80 percent in the third quarter of 2011.

At December 31, 2011, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 8.7 percent and 13.1 percent, respectively, compared to 8.6 percent and 13.1 percent, respectively, at September 30, 2011. At December 31, 2011, the Corporation's book value was $20.82 per share, compared to $21.02 per share at September 30, 2011 and $20.41 per share at December 31, 2010.

The credit quality of the Corporation's loan portfolio showed continued improvement during the fourth quarter of 2011. At December 31, 2011, the Corporation's $3.34 billion portfolio of originated loans, representing all loans other than those acquired in the OAK acquisition, had nonaccrual loans and loans past due 90 days or more totaling $82.2 million, compared to $94.1 million at September 30, 2011 and $110.4 million at December 31, 2010, representing declines of 12.7 percent and 25.5 percent, respectively. The Corporation's nonperforming loans also

3


include commercial, real estate commercial and real estate residential loans that have been modified and a concession granted due to financial difficulties being experienced by customers (nonperforming troubled debt restructurings) of $24.1 million at December 31, 2011, down from $26.3 million at September 30, 2011 and $37.4 million at December 31, 2010. At December 31, 2011, the Corporation's $493 million portfolio of acquired loans, representing loans acquired in the OAK acquisition, were overall performing slightly better than expected, despite the establishment of a $1.6 million allowance for loan losses on acquired loans during 2011 that was primarily attributable to one of the loan pools experiencing a decline in expected cash flows.

Other real estate and repossessed assets totaled $25.5 million at December 31, 2011, compared to $28.7 million at September 30, 2011 and $27.5 million at December 31, 2010. The net decrease in the fourth quarter of 2011 was primarily attributable to writedowns of ORE properties that had been held for one year or more, as previously discussed.

At December 31, 2011, the allowance for loan losses of the originated portfolio was $86.7 million, or 2.60 percent of originated loans, compared to 2.68 percent at September 30, 2011 and 2.86 percent at December 31, 2010. The allowance for loan losses of the originated portfolio as a percentage of nonperforming loans was 82 percent at December 31, 2011, compared to 73 percent at September 30, 2011 and 61 percent at December 31, 2010. At December 31, 2011, nonperforming loans as a percentage of total loans were 2.77 percent, down from 3.20 percent at September 30, 2011 and 4.01 percent at December 31, 2010.

Chemical Financial Corporation is the second-largest bank holding company headquartered and operating branch offices in Michigan. The Corporation 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, 2011, the Corporation had total assets of $5.3 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 Corporation is available by visiting the investor relations section of its website at www.chemicalbankmi.com.










4


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 "capitalize," "continue," "focus," "improving," "intends," "opportunities," "will," "strategies," "trends," "anticipated," "further," "progress," "yet," "look" 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 the loan portfolio, future levels of nonperforming loans, future economic trends and conditions, anticipated consolidation opportunities in Michigan's banking industry, future income levels, and our ability to grow our loan portfolio, improve credit quality and control operating costs. 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 Corporation, 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 Corporation 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 Corporation'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.









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
2011

 

December 31
2010

 

Assets:

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

   Cash and cash due from banks

$

121,294

 

$

91,403

 

   Interest-bearing deposits with unaffiliated banks and others

 

260,646

 

 

444,762

 

      Total cash and cash equivalents

 

381,940

 

 

536,165

 

Investment securities:

 

 

 

 

 

 

   Available-for-sale

 

667,276

 

 

578,610

 

   Held-to-maturity

 

183,339

 

 

165,400

 

      Total Investment Securities

 

850,615

 

 

744,010

 

Loans held-for-sale

 

18,818

 

 

20,479

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

   Commercial

 

895,150

 

 

818,997

 

   Real estate commercial

 

1,071,999

 

 

1,076,971

 

   Real estate construction and land development

 

118,176

 

 

142,620

 

   Real estate residential

 

861,716

 

 

798,046

 

   Consumer installment and home equity

 

884,244

 

 

845,028

 

      Total Loans

 

3,831,285

 

 

3,681,662

 

   Allowance for loan losses

 

(88,333

)

 

(89,530

)

      Net Loans

 

3,742,952

 

 

3,592,132

 

 

 

 

 

 

 

 

Premises and equipment

 

65,997

 

 

65,961

 

Goodwill

 

113,414

 

 

113,414

 

Other intangible assets

 

11,472

 

 

13,521

 

Interest receivable and other assets

 

154,245

 

 

160,527

 

      Total Assets

$

5,339,453

 

$

5,246,209

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

   Noninterest-bearing

$

875,791

 

$

753,553

 

   Interest-bearing

 

3,491,066

 

 

3,578,212

 

      Total Deposits

 

4,366,857

 

 

4,331,765

 

Interest payable and other liabilities

 

54,024

 

 

37,533

 

Short-term borrowings

 

303,786

 

 

242,703

 

Federal Home Loan Bank advances

 

43,057

 

 

74,130

 

      Total Liabilities

 

4,767,724

 

 

4,686,131

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,457

 

 

27,440

 

   Additional paid-in capital

 

431,277

 

 

429,511

 

   Retained earnings

 

138,324

 

 

117,238

 

   Accumulated other comprehensive loss

 

(25,329

)

 

(14,111

)

      Total Shareholders' Equity

 

571,729

 

 

560,078

 

      Total Liabilities and Shareholders' Equity

$

5,339,453

 

$

5,246,209

 


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)

2011

 

2010

 

2011

 

2010

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

49,515

 

$

50,766

 

$

197,897

 

$

192,247

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,539

 

 

2,557

 

 

9,423

 

 

11,363

 

   Tax-exempt

 

1,475

 

 

1,405

 

 

5,860

 

 

4,999

 

Dividends on nonmarketable equity securities

 

360

 

 

308

 

 

965

 

 

766

 

Interest on deposits with unaffiliated banks and others

 

241

 

 

312

 

 

1,097

 

 

1,055

 

      Total Interest Income

 

54,130

 

 

55,348

 

 

215,242

 

 

210,430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

6,665

 

 

8,679

 

 

29,293

 

 

35,895

 

Interest on short-term borrowings

 

106

 

 

161

 

 

524

 

 

650

 

Interest on Federal Home Loan Bank advances

 

274

 

 

560

 

 

1,572

 

 

2,765

 

   Total Interest Expense

 

7,045

 

 

9,400

 

 

31,389

 

 

39,310

 

   Net Interest Income

 

47,085

 

 

45,948

 

 

183,853

 

 

171,120

 

Provision for loan losses

 

5,100

 

 

10,300

 

 

26,000

 

 

45,600

 

   Net Interest Income after Provision for Loan Losses

 

41,985

 

 

35,648

 

 

157,853

 

 

125,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,948

 

 

4,400

 

 

18,452

 

 

18,562

 

Wealth management revenue

 

2,674

 

 

2,690

 

 

11,104

 

 

10,106

 

Other charges and fees for customer services

 

2,534

 

 

2,703

 

 

10,501

 

 

9,599

 

Mortgage banking revenue

 

1,145

 

 

1,088

 

 

3,881

 

 

3,925

 

Investment securities loss

 

-

 

 

(82

)

 

-

 

 

-

 

Other

 

200

 

 

114

 

 

462

 

 

280

 

   Total Noninterest Income

 

11,501

 

 

10,913

 

 

44,400

 

 

42,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

18,871

 

 

18,766

 

 

74,493

 

 

68,416

 

Occupancy

 

3,444

 

 

3,017

 

 

12,974

 

 

11,491

 

Equipment and software

 

2,941

 

 

3,336

 

 

11,935

 

 

13,446

 

Other

 

12,551

 

 

11,628

 

 

42,601

 

 

43,449

 

   Total Operating Expenses

 

37,807

 

 

36,747

 

 

142,003

 

 

136,802

 

Income Before Income Taxes

 

15,679

 

 

9,814

 

 

60,250

 

 

31,190

 

      Federal Income Tax Expense

 

4,475

 

 

2,275

 

 

17,200

 

 

8,100

 

Net Income

$

11,204

 

$

7,539

 

$

43,050

 

$

23,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.41

 

$

0.27

 

$

1.57

 

$

0.88

 

   Diluted

 

0.41

 

 

0.27

 

 

1.57

 

 

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per common share

 

0.20

 

 

0.20

 

 

0.80

 

 

0.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

27,457

 

 

27,440

 

 

27,455

 

 

26,276

 

   Diluted

 

27,541

 

 

27,476

 

 

27,506

 

 

26,305

 


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)

2011

 

2010

 

2011

 

2010

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,341,079

 

$

5,270,529

 

$

5,304,098

 

$

4,913,310

 

Total interest-earning assets

 

5,008,813

 

 

4,947,539

 

 

4,971,704

 

 

4,618,012

 

Total loans

 

3,772,140

 

 

3,659,385

 

 

3,730,795

 

 

3,438,550

 

Total deposits

 

4,378,066

 

 

4,336,523

 

 

4,349,873

 

 

4,017,230

 

Total interest-bearing liabilities

 

3,847,003

 

 

3,932,149

 

 

3,874,811

 

 

3,685,186

 

Total shareholders' equity

 

578,105

 

 

561,388

 

 

569,521

 

 

530,819

 


 

Three Months Ended
December 31

 

Twelve Months Ended
December 31

 

 

2011

 

2010

 

2011

 

2010

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

3.84%

 

 

3.79%

 

 

3.80%

 

 

3.80%

 

Efficiency ratio

 

63.1%

 

 

63.3%

 

 

60.8%

 

 

62.8%

 

Return on average assets

 

0.83%

 

 

0.57%

 

 

0.81%

 

 

0.47%

 

Return on average shareholders' equity

 

7.7%

 

 

5.3%

 

 

7.6%

 

 

4.3%

 

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.8%

 

 

10.7%

 

 

10.7%

 

 

10.8%

 

Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total assets

 

 

 

 

 

 

 

8.7%

 

 

8.6%

 

Total risk-based capital ratio

 

 

 

 

 

 

 

13.1%

 

 

12.9%

 


 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$3,338,502

 

$3,265,054

 

$3,225,179

 

$3,143,489

 

$3,129,399

 

$3,045,872

 

$3,034,515

 

$2,988,315

Acquired Loans

492,783

 

495,372

 

522,831

 

539,027

 

552,263

 

594,999

 

613,446

 

-

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonaccrual loans

78,394

 

91,112

 

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




3,817

 




3,015

 




3,744

 




2,196

 




7,408

 




6,526

 




8,301

 




7,204

   Troubled debt restructurings
     - commercial and
     real estate commercial



14,675

 



16,457

 



15,443

 



15,201

 



15,057

 



9,834

 



7,791

 



6,243

   Troubled debt restructurings
     - real estate residential


9,383

 


9,811

 


11,392

 


22,166

 


22,302

 


18,712

 


18,856

 


15,799

   Total nonperforming loans

106,269

 

120,395

 

135,929

 

145,859

 

147,729

 

147,904

 

142,929

 

130,128

Other real estate and
  repossessed assets (ORE)


25,484

 


28,679

 


24,607

 


26,355

 


27,510

 


22,704

 


21,724

 


18,813

Total nonperforming assets

131,753

 

149,074

 

160,536

 

172,214

 

175,239

 

170,608

 

164,653

 

148,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt
  restructurings


20,394

 


15,543

 


12,889

 


-

 


-

 


-

 


-

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan
  losses-originated


86,733

 


87,413

 


89,733

 


89,674

 


89,530

 


89,521

 


89,502

 


84,155

Allowance for loan
  losses-acquired


1,600

 


1,300

 


-

 


-

 


-

 


-

 


-

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-
  originated as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total originated loans

2.60%

 

2.68%

 

2.78%

 

2.85%

 

2.86%

 

2.94%

 

2.95%

 

2.82%

   Nonperforming loans

82%

 

73%

 

66%

 

61%

 

61%

 

61%

 

63%

 

65%

Nonperforming loans as a
  percent of total loans


2.77%

 


3.20%

 


3.63%

 


3.96%

 


4.01%

 


4.06%

 


3.92%

 


4.35%

Nonperforming assets as
  a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total loans plus ORE

3.42%

 

3.93%

 

4.26%

 

4.64%

 

4.72%

 

4.66%

 

4.49%

 

4.95%

   Total assets

2.47%

 

2.74%

 

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)



0.73%

 



0.78%

 



0.77%

 



0.80%

 



1.07%

 



1.06%

 



1.12%

 



1.43%


 

Dec 31
2011

 

Sept 30
2011

 

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

 

$113,414

 

$113,414

 

$110,266

 

$109,149

 

$69,908

Core deposit intangibles

7,879

 

8,261

 

8,643

 

9,024

 

9,406

 

10,352

 

10,791

 

2,183

Mortgage servicing rights
  (MSR)


3,593

 


3,561

 


3,577

 


3,832

 


3,782

 


3,718

 


3,641

 


3,059

Other intangible assets

-

 

27

 

107

 

204

 

333

 

462

 

591

 

-

Amortization of core deposit
  intangibles (quarter only)


382

 


382

 


381

 


382

 


436

 


439

 


337

 


148



8


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Average Balances, Tax Equivalent Interest and Effective Yields and Rates*

 

Three Months Ended December 31, 2011

 

Twelve Months Ended December 31, 2011

 



(Dollars in thousands)

 


Average
Balance

 

 

Tax
Equivalent
Interest

 

 


Effective
Yield/Rate

 

 


Average
Balance

 

 

Tax
Equivalent
Interest

 

 


Effective
Yield/Rate

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Loans**

$

3,789,507

 

$

50,012

 

 

5.25

%

$

3,741,850

 

$

199,982

 

 

5.34

%

   Taxable investment
     securities

 


648,858

 

 


2,539

 

 


1.57

 

 


607,921

 

 


9,423

 

 


1.55

 

   Tax-exempt investment
     securities

 


176,690

 

 


2,276

 

 


5.15

 

 


171,971

 

 


8,907

 

 


5.18

 

   Other interest-earning assets

 

25,572

 

 

360

 

 

5.58

 

 

26,252

 

 

965

 

 

3.68

 

   Interest-bearing deposits
     with unaffiliated banks
     and others

 



368,186

 

 



241

 

 



0.26

 

 



423,710

 

 



1,097

 

 



0.26

 

Total interest-earning assets

 

5,008,813

 

 

55,428

 

 

4.40

 

 

4,971,704

 

 

220,374

 

 

4.43

 

Less: Allowance for loan losses

 

91,021

 

 

 

 

 

 

 

 

91,720

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

 

111,647

 

 

 

 

 

 

 

 

113,919

 

 

 

 

 

 

 

   Premises and equipment

 

65,440

 

 

 

 

 

 

 

 

65,344

 

 

 

 

 

 

 

   Interest receivable and
     other assets

 


246,200

 

 

 

 

 

 

 

 


244,851

 

 

 

 

 

 

 

Total Assets

$

5,341,079

 

 

 

 

 

 

 

$

5,304,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and
  shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Interest-bearing
     demand deposits


$


825,123

 


$


273

 

 


0.13


%


$


820,996

 


$


1,366

 

 


0.17


%

   Savings deposits

 

1,142,369

 

 

447

 

 

0.16

 

 

1,141,977

 

 

2,342

 

 

0.21

 

   Time deposits

 

1,530,483

 

 

5,945

 

 

1.54

 

 

1,560,405

 

 

25,585

 

 

1.64

 

   Short-term borrowings

 

304,750

 

 

106

 

 

0.14

 

 

287,176

 

 

524

 

 

0.18

 

   FHLB advances

 

44,278

 

 

274

 

 

2.46

 

 

64,257

 

 

1,572

 

 

2.45

 

Total interest-bearing liabilities

 

3,847,003

 

 

7,045

 

 

0.73

 

 

3,874,811

 

 

31,389

 

 

0.81

 

Noninterest-bearing deposits

 

880,091

 

 

 

 

 

 

 

 

826,495

 

 

 

 

 

 

 

Total deposits and
  borrowed funds

 


4,727,094

 

 

 

 

 

 

 

 


4,701,306

 

 

 

 

 

 

 

Interest payable and
  other liabilities

 


35,880

 

 

 

 

 

 

 

 


33,271

 

 

 

 

 

 

 

Shareholders' equity

 

578,105

 

 

 

 

 

 

 

 

569,521

 

 

 

 

 

 

 

Total Liabilities and
  Shareholders' Equity


$


5,341,079

 

 

 

 

 

 

 


$


5,304,098

 

 

 

 

 

 

 

Net Interest Spread
  (Average yield earned
  minus average rate paid)

 

 

 

 

 

 

 



3.67



%

 

 

 

 

 

 

 



3.62



%

Net Interest Income (FTE)

 

 

 

$

48,383

 

 

 

 

 

 

 

$

188,985

 

 

 

 

Net Interest Margin (Net
  Interest Income (FTE)
  divided by total average
  interest-earning assets)

 

 

 

 

 

 

 




3.84




%

 

 

 

 

 

 

 




3.80




%


*

Taxable equivalent basis using a federal income tax rate of 35%.

**

Nonaccrual loans and loans held-for-sale are included in average balances reported and are included in the calculation of yields.
Also, tax equivalent interest includes net loan fees.




9


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Dec 31
2010

 

Sept 30
2010

 

June 30
2010

 

March 31
2010

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

$ 10,726

 

$ 10,804

 

$ 14,386

 

$ 15,672

 

$ 16,668

 

$ 19,440

 

$ 21,643

 

$ 18,382

    Real estate commercial

43,381

 

48,854

 

57,324

 

59,931

 

60,558

 

59,353

 

57,085

 

51,865

    Real estate construction
      and land development


7,247

 


7,877

 


8,933

 


9,414

 


8,967

 


16,085

 


13,397

 


15,870

    Real estate residential

12,573

 

17,544

 

17,809

 

15,505

 

12,083

 

13,485

 

12,499

 

10,913

    Consumer installment and
      home equity


4,467

 


6,033

 


6,898

 


5,774

 


4,686

 


4,469

 


3,357

 


3,852

    Total nonaccrual loans

78,394

 

91,112

 

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

1,381

 

282

 

629

 

455

 

530

 

909

 

2,108

 

2,576

    Real estate commercial

374

 

415

 

143

 

459

 

1,350

 

2,265

 

2,030

 

1,483

    Real estate construction
      and land development


287

 


-

 


-

 


-

 


1,220

 


-

 


436

 


988

    Real estate residential

752

 

974

 

1,729

 

191

 

3,253

 

2,316

 

2,842

 

1,636

    Consumer installment and
      home equity


1,023

 


1,344

 


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




3,817

 




3,015

 




3,744

 




2,196

 




7,408

 




6,526

 




8,301

 




7,204

  Loans modified under troubled
      debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial and real estate
      commercial


14,675

 


16,457

 


15,443

 


15,201

 


15,057

 


9,834

 


7,791

 


6,243

    Real estate residential loans

9,383

 

9,811

 

11,392

 

22,166

 

22,302

 

18,712

 

18,856

 

15,799

    Total loans modified under
      troubled debt restructurings


24,058

 


26,268

 


26,835

 


37,367

 


37,359

 


28,546

 


26,647

 


22,042

Total nonperforming loans

106,269

 

120,395

 

135,929

 

145,859

 

147,729

 

147,904

 

142,929

 

130,128

Other real estate and
      repossessed assets


25,484

 


28,679

 


24,607

 


26,355

 


27,510

 


22,704

 


21,724

 


18,813

Total nonperforming assets

$ 131,753

 

$ 149,074

 

$ 160,536

 

$ 172,214

 

$ 175,239

 

$ 170,608

 

$ 164,653

 

$ 148,941






10


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
2011

 

Sept 30
2011

 

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


$88,713

 


$89,733

 


$89,674

 


$89,530

 


$89,521

 


$89,502

 


$84,155

 


$80,841

 

Provision for loan losses

5,100

 

6,400

 

7,000

 

7,500

 

10,300

 

8,600

 

12,700

 

14,000

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

(1,768

)

(1,234

)

(1,972

)

(1,976

)

(2,797

)

(2,830

)

(1,438

)

(1,365

)

   Real estate commercial

(2,120

)

(3,969

)

(3,168

)

(3,875

)

(3,828

)

(2,586

)

(2,108

)

(2,289

)

   Real estate construction
     and land development


(54


)


(236


)


(136


)


(63


)


(1,111


)


(146


)


(638


)


(644


)

   Real estate residential

(945

)

(1,884

)

(1,198

)

(944

)

(1,349

)

(1,767

)

(1,752

)

(3,173

)

   Consumer installment
     and home equity


(1,434


)


(1,516


)


(1,832


)


(1,784


)


(1,961


)


(1,916


)


(2,361


)


(4,427


)

   Total loan charge-offs

(6,321

)

(8,839

)

(8,306

)

(8,642

)

(11,046

)

(9,245

)

(8,297

)

(11,898

)

Recoveries of loans
  previously charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

137

 

614

 

710

 

215

 

165

 

212

 

171

 

373

 

   Real estate commercial

272

 

285

 

212

 

87

 

189

 

38

 

29

 

170

 

   Real estate construction
     and land development


40

 


-

 


5

 


-

 


-

 


19

 


1

 


-

 

   Real estate residential

80

 

207

 

106

 

456

 

74

 

109

 

175

 

185

 

   Consumer installment
     and home equity


312

 


313

 


332

 


528

 


327

 


286

 


568

 


484

 

   Total loan recoveries

841

 

1,419

 

1,365

 

1,286

 

755

 

664

 

944

 

1,212

 

Net loan charge-offs

(5,480

)

(7,420

)

(6,941

)

(7,356

)

(10,291

)

(8,581

)

(7,353

)

(10,686

)

Allowance for loan losses
  at end of period


$88,333

 


$88,713

 


$89,733

 


$89,674

 


$89,530

 


$89,521

 


$89,502

 


$84,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses
  (year-to-date)


$26,000

 


$20,900

 


$14,500

 


$7,500

 


$45,600

 


$35,300

 


$26,700

 


$14,000

 

Net loan charge-offs
  (year-to-date)


27,197

 


21,717

 


14,297

 


7,356

 


36,911

 


26,620

 


18,039

 


10,686

 







11


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation

(Dollars in thousands, except
   per share data)

4th Qtr.
2011

 

3rd Qtr.
2011

 

2nd Qtr.
2011

 

1st Qtr.
2011

 

4th Qtr.
2010

 

3rd Qtr.
2010

 

2nd Qtr.
2010

 

1st Qtr.
2010

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$54,130

 

$53,998

 

$53,439

 

$53,675

 

$55,348

 

$55,998

 

$52,962

 

$46,122

Interest expense

7,045

 

7,729

 

8,145

 

8,470

 

9,400

 

10,105

 

10,071

 

9,734

Net interest income

47,085

 

46,269

 

45,294

 

45,205

 

45,948

 

45,893

 

42,891

 

36,388

Provision for loan losses

5,100

 

6,400

 

7,000

 

7,500

 

10,300

 

8,600

 

12,700

 

14,000

Net interest income after
    provision for loan losses


41,985

 


39,869

 


38,294

 


37,705

 


35,648

 


37,293

 


30,191

 


22,388

Noninterest income

11,501

 

11,225

 

10,902

 

10,772

 

10,913

 

11,119

 

11,000

 

9,440

Operating expenses

37,807

 

35,394

 

33,413

 

35,389

 

36,747

 

36,216

 

34,650

 

29,189

Income before income taxes

15,679

 

15,700

 

15,783

 

13,088

 

9,814

 

12,196

 

6,541

 

2,639

Federal income tax expense

4,475

 

4,075

 

4,750

 

3,900

 

2,275

 

3,325

 

2,150

 

350

Net income

$11,204

 

$11,625

 

$11,033

 

$  9,188

 

$  7,539

 

$  8,871

 

$  4,391

 

$  2,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

3.84%

 

3.80%

 

3.78%

 

3.78%

 

3.79%

 

3.80%

 

3.88%

 

3.72%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

$    0.41

 

$    0.42

 

$    0.40

 

$    0.33

 

$    0.27

 

$    0.32

 

$    0.17

 

$    0.10

    Diluted

0.41

 

0.42

 

0.40

 

0.33

 

0.27

 

0.32

 

0.17

 

0.10

Cash dividends declared

0.20

 

0.20

 

0.20

 

0.20

 

0.20

 

0.20

 

0.20

 

0.20

Book value - period-end

20.82

 

21.02

 

20.78

 

20.54

 

20.41

 

20.44

 

20.27

 

19.76

Market value - period-end

21.32

 

15.31

 

18.76

 

19.93

 

22.15

 

20.64

 

21.78

 

23.62





12