Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_072312.htm

EXHIBIT 99.1

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



Chemical Financial Corporation Reports Second Quarter 2012 Results

MIDLAND, MI, July 23, 2012 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2012 second quarter net income of $13.9 million, or $0.50 per diluted share, compared to 2012 first quarter net income of $12.4 million, or $0.45 per diluted share, and 2011 second quarter net income of $11.0 million, or $0.40 per diluted share.

"Chemical Financial's strong operating performance is translating into continued improved financial results. Second quarter 2012 earnings reflect positive growth in net interest income and noninterest income, coupled with a lower loan loss provision due to continued improvement in credit quality. In fact, our 2012 second quarter earnings of $0.50 per share were 25 percent higher than 2011 second quarter earnings per share, and represent the highest level of quarterly earnings per share Chemical Financial has reported since the fourth quarter of 2005" said David B. Ramaker, Chairman, Chief Executive Officer and President of the Corporation.

"Our financial strength is facilitating Chemical Financial's ability to execute on our long-term growth strategy. In May, we announced an agreement to acquire 21 branch offices from Independent Bank, which will bolster our footprint in northeast Michigan and provide entry into a new market in Battle Creek. Chemical Bank will assume approximately $420 million in customer deposits, acquire approximately $40 million of loans and recognize approximately $7 million of goodwill in this transaction. The acquisition, excluding $2.6 million of estimated transaction-related expenses, is anticipated to be accretive to earnings upon closing, which we anticipate will occur in the third quarter of 2012. We remain uniquely positioned among Michigan banks to continue our pattern of long-term growth both organically and via acquisition opportunities that we believe will arise as our state's banking industry consolidates," said Ramaker.

The increases in net income in the second quarter of 2012 over both the first quarter of 2012 and the second quarter of 2011 were largely attributable to increases in net interest income and noninterest income and a decrease in the provision for loan losses. Operating expenses in the second quarter of 2012 were lower than the first quarter of 2012, although higher than the second quarter of 2011.



1


The Corporation's return on average assets during the second quarter of 2012 was 1.04 percent, up from 0.92 percent in the first quarter of 2012 and 0.84 percent in the second quarter of 2011. The Corporation's return on average equity was 9.6 percent in the second quarter of 2012, up from 8.7 percent in the first quarter of 2012 and 7.8 percent in the second quarter of 2011.

Net interest income was $46.4 million in the second quarter of 2012, up $0.3 million, or 0.5 percent, from the first quarter of 2012 and up $1.2 million, or 2.5 percent, from the second quarter of 2011. The net interest margin (on a tax-equivalent basis) in the second quarter of 2012 was 3.80 percent, compared to 3.76 percent in the first quarter of 2012 and 3.78 percent in the second quarter of 2011.

The Corporation's net interest income in the second quarter of 2012, as compared to the first quarter of 2012, was positively impacted by an increase in average loans of $77 million, or 2.0 percent, that was offset by the net impact of interest-earning assets and interest-bearing liabilities repricing during the second quarter of 2012. The increase in net interest income of $1.2 million in the second quarter of 2012 over the second quarter of 2011 was primarily attributable to an increase in average loans of $194 million, or 5.2 percent, between these two quarters that was partially offset by the net impact of interest-earning assets and interest-bearing liabilities repricing during the twelve months ended June 30, 2012.

The provision for loan losses was $4.0 million in the second quarter of 2012, compared to $5.0 million in the first quarter of 2012 and $7.0 million in the second quarter of 2011. Net loan charge-offs were $5.1 million in the second quarter of 2012, compared to $5.5 million in the first quarter of 2012 and $6.9 million in the second quarter of 2011.

Noninterest income was $13.3 million in the second quarter of 2012, compared to $12.6 million in the first quarter of 2012 and $10.9 million in the second quarter of 2011. Noninterest income in the second quarter of 2012 included nonrecurring income of $0.6 million from the partial insurance recovery of a 2008 branch cash loss, while noninterest income in the first quarter of 2012 included nonrecurring income of $1.3 million attributable to a gain from the sale of the Corporation's merchant card servicing business. Excluding this nonrecurring income, noninterest income in the second quarter of 2012 was $1.4 million higher than the first quarter of 2012 and $1.8 million higher than the second quarter of 2011. The $1.4 million increase in noninterest income over the first quarter of 2012 was primarily attributable to an increase of $0.5 million in service charges and fees on deposit accounts and increases of approximately $0.3 million, each, in wealth management revenue, mortgage banking revenue and other charges and fees for services. The $1.8 million increase in noninterest income over the second quarter of 2011 was primarily attributable to an increase of $0.9 million in mortgage banking revenue and an increase of $0.4 million in service charges and fees on deposit accounts.

Operating expenses were $35.5 million in the second quarter of 2012, compared to $36.3 million in the first quarter of 2012 and $33.4 million in the second quarter of 2011. Operating expenses in the second quarter of 2012 included $0.5 million of acquisition-related expenses applicable to the pending acquisition of branches from Independent Bank, while operating expenses in the second quarter of 2011 included a reversal of a $1.2 million state tax accrual as a result of the elimination of a state tax contingent liability. Excluding the acquisition-related expenses and the


2


reversal of the state tax accrual, operating expenses in the second quarter of 2012 were $1.3 million lower than the first quarter of 2012, but were $0.4 million higher than the second quarter of 2011. The decline in operating expenses between the first and second quarters of 2012 was largely attributable to a $0.7 million reduction in credit-related operating expenses. The increase in operating expenses over the second quarter of 2011 was attributable to higher compensation costs that were partially offset by lower credit-related operating expenses, consulting expenses and outside process/service fee expenses. The Corporation's efficiency ratio was 58.3 percent in the second quarter of 2012, compared to 60.4 percent in the first quarter of 2012 and 58.2 percent in the second quarter of 2011.

Total assets were $5.35 billion at June 30, 2012, down from $5.45 billion at March 31, 2012 and up from $5.20 billion at June 30, 2011. The decrease in total assets during the second quarter of 2012 was largely attributable to a decrease in interest-bearing balances held at the Federal Reserve Bank (FRB). The Corporation continues to maintain significant amounts of funds at the FRB with $120 million in balances held at the FRB at June 30, 2012, compared to $348 million at March 31, 2012 and $265 million at June 30, 2011. The decline in funds at the FRB during the second quarter of 2012 was due to loan growth and a seasonal decrease in customer deposits.

Total loans were $3.96 billion at June 30, 2012, compared to $3.84 billion at March 31, 2012 and $3.75 billion at June 30, 2011. Total loans increased $119 million, or 3.1%, in the second quarter of 2012. This increase was largely driven by a consumer loan promotion during the quarter that resulted in an increase in the Corporation's consumer loan portfolio of $79 million, or 9.0%. The Corporation experienced growth in all loan categories, except real estate construction and land development, during the quarter. Total loans increased $214 million, or 5.7 percent, during the twelve months ended June 30, 2012, with commercial loans increasing $73 million, or 8.7 percent, real estate commercial loans increasing $54 million, or 5.1 percent, real estate residential loans increasing $47 million, or 5.7 percent, and consumer installment and home equity loans increasing $88 million, or 10.1 percent, while real estate construction and land development loans decreased $48 million, or 34 percent. The increases in loans during the three and twelve months ended June 30, 2012 were attributable to a combination of improving economic conditions and higher loan demand, as well as the Corporation increasing its market share. The average yield on the loan portfolio was 4.96 percent in the second quarter of 2012, compared to 5.10 percent in the first quarter of 2012 and 5.37 percent in the second quarter of 2011.

Investment securities were $893 million at June 30, 2012, compared to $867 million at March 31, 2012 and $802 million at June 30, 2011.

Total deposits were $4.38 billion at June 30, 2012, compared to $4.46 billion at March 31, 2012 and $4.25 billion at June 30, 2011. The Corporation experienced a decrease in total deposits of $78 million, or 1.7 percent, during the second quarter of 2012, primarily attributable to a seasonal decrease in deposits of municipal customers. Federal Home Loan Bank (FHLB) advances totaled $38.2 million at June 30, 2012, compared to $42.1 million at March 31, 2012 and $71.9 million at June 30, 2011. Brokered deposits totaled $84 million at June 30, 2012, compared to $94 million at March 31, 2012 and $110 million at June 30, 2011. The repricing of matured customer certificates of deposit and various interest-bearing deposit accounts resulted in


3


the Corporation's average cost of funds declining to 0.63 percent in the second quarter of 2012 from 0.67 percent in the first quarter of 2012 and 0.85 percent in the second quarter of 2011.

At June 30, 2012, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 9.0 percent and 13.6 percent, respectively, compared to 8.7 percent and 13.7 percent, respectively, at March 31, 2012 and 8.9 percent and 13.0 percent, respectively, at June 30, 2011. At June 30, 2012, the Corporation's book value was $21.42 per share, compared to $21.10 per share at March 31, 2012 and $20.78 per share at June 30, 2011.

The credit quality of the Corporation's loan portfolio continued to show further improvement during the second quarter of 2012. At June 30, 2012, the Corporation's nonperforming loans, consisting of nonaccrual loans, accruing loans past due 90 days or more as to principal or interest and nonperforming troubled debt restructurings, totaled $92.8 million, compared to $98.5 million at March 31, 2012 and $135.9 million at June 30, 2011, representing declines of 5.8 percent and 31.7 percent, respectively.

Other real estate and repossessed assets totaled $23.5 million at June 30, 2012, compared to $25.9 million at March 31, 2012 and $24.6 million at June 30, 2011.

At June 30, 2012, the allowance for loan losses of the originated portfolio was $84.5 million, or 2.40 percent of originated loans, compared to 2.54 percent at March 31, 2012 and 2.78 percent at June 30, 2011. The allowance for loan losses of the originated portfolio as a percentage of nonperforming loans was 91 percent at June 30, 2012, compared to 87 percent at March 31, 2012 and 66 percent at June 30, 2011. At June 30, 2012, nonperforming loans as a percentage of total loans were 2.34 percent, down from 2.56 percent at March 31, 2012 and 3.63 percent at June 30, 2011. The allowance for loan losses of the acquired portfolio was $2.2 million at both June 30, 2012 and March 31, 2012. At June 30, 2012, the Corporation's $447 million acquired loan portfolio was overall performing better than expected since the acquisition date.

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 June 30, 2012, the Corporation had total assets of $5.4 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.


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 "anticipated," "believe," "continue," "estimated," "further," "improving," "opportunities," "strategies," "trends," "will" and variations of such words and similar expressions are intended to identify


4


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.

This press release contains forward-looking statements regarding the Corporation's outlook or expectations with respect to the planned acquisition of branches from Independent Bank, the expected costs to be incurred in connection with the acquisition, the future performance of the branches to be acquired, the consequences of their integration into Chemical Bank, and the impact of the transaction on the Corporation's future performance. Completion of the transaction is dependent on, among other things, receipt of regulatory approvals, the timing of which cannot be predicted with precision and which may not be received at all. The impact of the completion of the transaction on the Corporation's financial statements will be affected by the timing of the transaction, including, in particular, the ability to complete the acquisition in the third quarter of 2012. The transaction may be more expensive to complete and the anticipated benefits, including anticipated strategic gains, may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety or at all as a result of unexpected factors or events.

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, 2011. 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 Second Quarter Operating Results

 


Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation


(In thousands, except per share data)

June 30
2012

 

December 31
2011

 

June 30
2011

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

$

122,010

 

$

121,294

 

$

129,209

 

   Interest-bearing deposits with unaffiliated banks and others

 

119,813

 

 

260,646

 

 

271,070

 

      Total cash and cash equivalents

 

241,823

 

 

381,940

 

 

400,279

 

Investment securities:

 

 

 

 

 

 

 

 

 

   Available-for-sale

 

680,231

 

 

667,276

 

 

612,466

 

   Held-to-maturity

 

213,034

 

 

183,339

 

 

190,029

 

      Total Investment Securities

 

893,265

 

 

850,615

 

 

802,495

 

Loans held-for-sale

 

12,625

 

 

18,818

 

 

6,874

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

   Commercial

 

915,352

 

 

895,150

 

 

842,404

 

   Real estate commercial

 

1,119,655

 

 

1,071,999

 

 

1,065,606

 

   Real estate construction and land development

 

94,227

 

 

118,176

 

 

142,351

 

   Real estate residential

 

873,214

 

 

861,716

 

 

825,860

 

   Consumer installment and home equity

 

959,894

 

 

884,244

 

 

871,789

 

      Total Loans

 

3,962,342

 

 

3,831,285

 

 

3,748,010

 

   Allowance for loan losses

 

(86,711

)

 

(88,333

)

 

(89,733

)

      Net Loans

 

3,875,631

 

 

3,742,952

 

 

3,658,277

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

67,382

 

 

65,997

 

 

65,252

 

Goodwill

 

113,414

 

 

113,414

 

 

113,414

 

Other intangible assets

 

10,607

 

 

11,472

 

 

12,327

 

Interest receivable and other assets

 

137,034

 

 

154,245

 

 

145,140

 

      Total Assets

$

5,351,781

 

$

5,339,453

 

$

5,204,058

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

   Noninterest-bearing

$

974,412

 

$

875,791

 

$

813,863

 

   Interest-bearing

 

3,409,132

 

 

3,491,066

 

 

3,437,113

 

      Total Deposits

 

4,383,544

 

 

4,366,857

 

 

4,250,976

 

Interest payable and other liabilities

 

41,323

 

 

54,024

 

 

33,919

 

Short-term borrowings

 

299,748

 

 

303,786

 

 

276,600

 

Federal Home Loan Bank advances

 

38,177

 

 

43,057

 

 

71,928

 

      Total Liabilities

 

4,762,792

 

 

4,767,724

 

 

4,633,423

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,497

 

 

27,457

 

 

27,457

 

   Additional paid-in capital

 

432,098

 

 

431,277

 

 

430,134

 

   Retained earnings

 

153,558

 

 

138,324

 

 

126,477

 

   Accumulated other comprehensive loss

 

(24,164

)

 

(25,329

)

 

(13,433

)

      Total Shareholders' Equity

 

588,989

 

 

571,729

 

 

570,635

 

      Total Liabilities and Shareholders' Equity

$

5,351,781

 

$

5,339,453

 

$

5,204,058

 



6


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)

2012

 

2011

 

2012

 

2011

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

47,894

 

$

49,172

 

$

96,150

 

$

98,612

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,587

 

 

2,225

 

 

5,152

 

 

4,549

 

   Tax-exempt

 

1,465

 

 

1,393

 

 

2,950

 

 

2,872

 

Dividends on nonmarketable equity securities

 

380

 

 

368

 

 

510

 

 

491

 

Interest on deposits with unaffiliated banks and others

 

141

 

 

281

 

 

369

 

 

590

 

      Total Interest Income

 

52,467

 

 

53,439

 

 

105,131

 

 

107,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

5,659

 

 

7,551

 

 

11,761

 

 

15,429

 

Interest on short-term borrowings

 

108

 

 

151

 

 

212

 

 

301

 

Interest on Federal Home Loan Bank advances

 

254

 

 

443

 

 

517

 

 

885

 

      Total Interest Expense

 

6,021

 

 

8,145

 

 

12,490

 

 

16,615

 

      Net Interest Income

 

46,446

 

 

45,294

 

 

92,641

 

 

90,499

 

Provision for loan losses

 

4,000

 

 

7,000

 

 

9,000

 

 

14,500

 

      Net Interest Income after Provision for Loan Losses

 

42,446

 

 

38,294

 

 

83,641

 

 

75,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

5,013

 

 

4,628

 

 

9,518

 

 

8,724

 

Wealth management revenue

 

3,169

 

 

3,026

 

 

6,090

 

 

5,792

 

Other charges and fees for customer services

 

3,022

 

 

2,728

 

 

5,711

 

 

5,386

 

Mortgage banking revenue

 

1,417

 

 

499

 

 

2,602

 

 

1,563

 

Gain on sale of merchant card services

 

-

 

 

-

 

 

1,280

 

 

-

 

Other

 

661

 

 

21

 

 

730

 

 

209

 

      Total Noninterest Income

 

13,282

 

 

10,902

 

 

25,931

 

 

21,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

20,539

 

 

18,068

 

 

41,108

 

 

36,393

 

Occupancy

 

2,973

 

 

3,099

 

 

6,127

 

 

6,437

 

Equipment and software

 

3,127

 

 

3,110

 

 

6,245

 

 

5,832

 

Other

 

8,898

 

 

9,136

 

 

18,352

 

 

20,140

 

      Total Operating Expenses

 

35,537

 

 

33,413

 

 

71,832

 

 

68,802

 

Income Before Income Taxes

 

20,191

 

 

15,783

 

 

37,740

 

 

28,871

 

      Federal Income Tax Expense

 

6,325

 

 

4,750

 

 

11,500

 

 

8,650

 

Net Income

$

13,866

 

$

11,033

 

$

26,240

 

$

20,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.50

 

$

0.40

 

$

0.95

 

$

0.74

 

   Diluted

 

0.50

 

 

0.40

 

 

0.95

 

 

0.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

   Return on average assets

 

1.04%

 

 

0.84%

 

 

0.98%

 

 

0.77%

 

   Return on average shareholders' equity

 

9.6%

 

 

7.8%

 

 

9.1%

 

 

7.2%

 

   Net interest margin

 

3.80%

 

 

3.78%

 

 

3.78%

 

 

3.78%

 

   Efficiency ratio

 

58.3%

 

 

58.2%

 

 

59.3%

 

 

60.0%

 



7


Chemical Financial Corporation Announces Second Quarter Operating Results

Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended


(Dollars in thousands)

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,360,598

 

$

5,396,420

 

$

5,341,079

 

$

5,323,962

 

$

5,255,244

 

$

5,302,558

Total interest-earning assets

 

5,044,629

 

 

5,061,882

 

 

5,008,813

 

 

4,985,380

 

 

4,928,590

 

 

4,963,384

Total loans

 

3,901,321

 

 

3,824,604

 

 

3,772,140

 

 

3,769,745

 

 

3,707,468

 

 

3,672,301

Total deposits

 

4,383,629

 

 

4,416,273

 

 

4,378,066

 

 

4,358,658

 

 

4,299,728

 

 

4,362,774

Total interest-bearing liabilities

 

3,817,753

 

 

3,903,986

 

 

3,847,003

 

 

3,853,443

 

 

3,857,678

 

 

3,942,406

Total shareholders' equity

 

582,873

 

 

574,261

 

 

578,105

 

 

573,580

 

 

565,500

 

 

560,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

3.80%

 

 

3.76%

 

 

3.84%

 

 

3.80%

 

 

3.78%

 

 

3.78%

Efficiency ratio

 

58.3%

 

 

60.4%

 

 

63.1%

 

 

60.2%

 

 

58.2%

 

 

61.8%

Return on average assets

 

1.04%

 

 

0.92%

 

 

0.83%

 

 

0.87%

 

 

0.84%

 

 

0.70%

Return on average shareholders' equity

 

9.6%

 

 

8.7%

 

 

7.7%

 

 

8.0%

 

 

7.8%

 

 

6.6%

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.9%

 

 

10.6%

 

 

10.8%

 

 

10.8%

 

 

10.8%

 

 

10.6%

Capital ratios (period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      percent of total assets

 

9.0%

 

 

8.7%

 

 

8.7%

 

 

8.6%

 

 

8.9%

 

 

8.5%

   Total risk-based capital ratio

 

13.6%

 

 

13.7%

 

 

13.3%

 

 

13.1%

 

 

13.0%

 

 

13.0%


 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$

3,515,110

 

$

3,370,279

 

$

3,338,502

 

$

3,265,054

 

$

3,225,179

 

$

3,143,489

Acquired Loans

 

447,232

 

 

472,819

 

 

492,783

 

 

495,372

 

 

522,831

 

 

539,027

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonaccrual loans

 

74,456

 

 

79,153

 

 

78,394

 

 

91,112

 

 

105,350

 

 

106,296

   Accruing loans past due 90 days or more

 

2,566

 

 

2,646

 

 

3,817

 

 

3,015

 

 

3,744

 

 

2,196

   Troubled debt restructurings

 

15,789

 

 

16,749

 

 

24,058

 

 

26,268

 

 

26,835

 

 

37,367

   Total nonperforming loans

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

Other real estate and repossessed assets (ORE)

 

23,509

 

 

25,944

 

 

25,484

 

 

28,679

 

 

24,607

 

 

26,355

Total nonperforming assets

 

116,320

 

 

124,492

 

 

131,753

 

 

149,074

 

 

160,536

 

 

172,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt restructurings

 

26,383

 

 

27,177

 

 

20,394

 

 

15,543

 

 

12,889

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-originated
   as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total originated loans

 

2.40%

 

 

2.54%

 

 

2.60%

 

 

2.68%

 

 

2.78%

 

 

2.85%

   Nonperforming loans

 

91%

 

 

87%

 

 

82%

 

 

73%

 

 

66%

 

 

61%

Nonperforming loans as a percent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   of total loans

 

2.34%

 

 

2.56%

 

 

2.77%

 

 

3.20%

 

 

3.63%

 

 

3.96%

Nonperforming assets as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total loans plus ORE

 

2.92%

 

 

3.22%

 

 

3.42%

 

 

3.93%

 

 

4.26%

 

 

4.64%

   Total assets

 

2.17%

 

 

2.28%

 

 

2.47%

 

 

2.74%

 

 

3.08%

 

 

3.23%

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans (year-to-date, annualized)

 

0.55%

 

 

0.58%

 

 

0.73%

 

 

0.78%

 

 

0.77%

 

 

0.80%


 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

Core deposit intangibles

 

7,144

 

 

7,512

 

 

7,879

 

 

8,261

 

 

8,643

 

 

9,024

Mortgage servicing rights (MSR)

 

3,463

 

 

3,427

 

 

3,593

 

 

3,561

 

 

3,577

 

 

3,832

Other intangible assets

 

-

 

 

-

 

 

-

 

 

27

 

 

107

 

 

204

Amortization of core deposit intangibles
   (quarter only)


 


368


 


 


367


 


 


382


 


 


382


 


 


381


 


 


382



8


Chemical Financial Corporation Announces Second Quarter Operating Results

Average Balances, Tax Equivalent Interest and Effective Yields and Rates (Unaudited)*

 

Three Months Ended June 30, 2012

 



(Dollars in thousands)


Average
Balance

 

Tax
Equivalent
Interest

 


Effective
Yield/Rate

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

   Loans**

$

3,921,546

 

$

48,375

 

 

4.96

%

   Taxable investment securities

 

701,543

 

 

2,587

 

 

1.48

 

   Tax-exempt investment securities

 

185,113

 

 

2,232

 

 

4.82

 

   Other interest-earning assets

 

25,572

 

 

380

 

 

5.98

 

   Interest-bearing deposits with

 

 

 

 

 

 

 

 

 

      unaffiliated banks and others

 

210,855

 

 

141

 

 

0.27

 

Total interest-earning assets

 

5,044,629

 

 

53,715

 

 

4.28

 

Less: Allowance for loan losses

 

88,702

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

 

107,988

 

 

 

 

 

 

 

   Premises and equipment

 

66,763

 

 

 

 

 

 

 

   Interest receivable and other assets

 

229,920

 

 

 

 

 

 

 

Total Assets

$

5,360,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

 

Interest-bearing Liabilities:

 

 

 

 

 

 

 

 

 

   Interest-bearing demand deposits

$

833,763

 

$

246

 

 

0.12

%

   Savings deposits

 

1,163,412

 

 

389

 

 

0.13

 

   Time deposits

 

1,461,694

 

 

5,024

 

 

1.38

 

   Short-term borrowings

 

318,104

 

 

108

 

 

0.14

 

   FHLB advances

 

40,780

 

 

254

 

 

2.51

 

Total interest-bearing liabilities

 

3,817,753

 

 

6,021

 

 

0.63

 

Noninterest-bearing deposits

 

924,759

 

 

 

 

 

 

 

Total deposits and borrowed funds

 

4,742,512

 

 

 

 

 

 

 

Interest payable and other liabilities

 

35,213

 

 

 

 

 

 

 

Shareholders' equity

 

582,873

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

5,360,598

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

3.65

%

Net Interest Income (FTE)

 

 

 

$

47,694

 

 

 

 

Net Interest Margin (Net Interest Income (FTE) divided by

 

 

 

 

 

 

 

 

 

   total average interest-earning assets)

 

 

 

 

 

 

 

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 Second Quarter Operating Results


Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Commercial

$

12,673

 

$

11,443

 

$

10,726

 

$

10,804

 

$

14,386

 

$

15,672

      Real estate commercial

 

41,691

 

 

46,870

 

 

44,438

 

 

48,854

 

 

57,324

 

 

59,931

      Real estate construction and land development

 

3,485

 

 

3,809

 

 

6,190

 

 

7,877

 

 

8,933

 

 

9,414

      Real estate residential

 

12,613

 

 

12,687

 

 

12,573

 

 

17,544

 

 

17,809

 

 

15,505

      Consumer installment and home equity

 

3,994

 

 

4,344

 

 

4,467

 

 

6,033

 

 

6,898

 

 

5,774

      Total nonaccrual loans

 

74,456

 

 

79,153

 

 

78,394

 

 

91,112

 

 

105,350

 

 

106,296

   Accruing loans contractually past due 90 days or

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      more as to interest or principal payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Commercial

 

300

 

 

1,005

 

 

1,381

 

 

282

 

 

629

 

 

455

      Real estate commercial

 

269

 

 

75

 

 

374

 

 

415

 

 

143

 

 

459

      Real estate construction and land development

 

-

 

 

-

 

 

287

 

 

-

 

 

-

 

 

-

      Real estate residential

 

840

 

 

333

 

 

752

 

 

974

 

 

1,729

 

 

191

      Consumer installment and home equity

 

1,157

 

 

1,233

 

 

1,023

 

 

1,344

 

 

1,243

 

 

1,091

      Total accruing loans contractually past due 90 days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         or more as to interest or principal payments

 

2,566

 

 

2,646

 

 

3,817

 

 

3,015

 

 

3,744

 

 

2,196

   Nonperforming troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Commercial loan portfolio

 

11,691

 

 

11,258

 

 

14,675

 

 

16,457

 

 

15,443

 

 

15,201

      Consumer loan portfolio

 

4,098

 

 

5,491

 

 

9,383

 

 

9,811

 

 

11,392

 

 

22,166

      Total nonperforming troubled debt restructurings

 

15,789

 

 

16,749

 

 

24,058

 

 

26,268

 

 

26,835

 

 

37,367

Total nonperforming loans

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

Other real estate and repossessed assets

 

23,509

 

 

25,944

 

 

25,484

 

 

28,679

 

 

24,607

 

 

26,355

Total nonperforming assets

$

116,320

 

$

124,492

 

$

131,753

 

$

149,074

 

$

160,536

 

$

172,214



10


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
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Allowance for loan losses at beginning of period

$

87,785

 

$

88,333

 

$

88,713

 

$

89,733

 

$

89,674

 

$

89,530

 

Provision for loan losses

 

4,000

 

 

5,000

 

 

5,100

 

 

6,400

 

 

7,000

 

 

7,500

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

 

(974

)

 

(1,079

)

 

(1,768

)

 

(1,234

)

 

(1,972

)

 

(1,976

)

   Real estate commercial

 

(2,178

)

 

(2,268

)

 

(2,120

)

 

(3,969

)

 

(3,168

)

 

(3,875

)

   Real estate construction and land development

 

(45

)

 

(32

)

 

(54

)

 

(236

)

 

(136

)

 

(63

)

   Real estate residential

 

(1,140

)

 

(1,717

)

 

(945

)

 

(1,884

)

 

(1,198

)

 

(944

)

   Consumer installment and home equity

 

(1,835

)

 

(1,451

)

 

(1,434

)

 

(1,516

)

 

(1,832

)

 

(1,784

)

   Total loan charge-offs

 

(6,172

)

 

(6,547

)

 

(6,321

)

 

(8,839

)

 

(8,306

)

 

(8,642

)

Recoveries of loans previously charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial

 

140

 

 

191

 

 

137

 

 

614

 

 

710

 

 

215

 

   Real estate commercial

 

298

 

 

421

 

 

272

 

 

285

 

 

212

 

 

87

 

   Real estate construction and land development

 

-

 

 

2

 

 

40

 

 

-

 

 

5

 

 

-

 

   Real estate residential

 

199

 

 

22

 

 

80

 

 

207

 

 

106

 

 

456

 

   Consumer installment and home equity

 

461

 

 

363

 

 

312

 

 

313

 

 

332

 

 

528

 

   Total loan recoveries

 

1,098

 

 

999

 

 

841

 

 

1,419

 

 

1,365

 

 

1,286

 

Net loan charge-offs

 

(5,074

)

 

(5,548

)

 

(5,480

)

 

(7,420

)

 

(6,941

)

 

(7,356

)

Allowance for loan losses at end of period

$

86,711

 

$

87,785

 

$

88,333

 

$

88,713

 

$

89,733

 

$

89,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-originated

$

84,511

 

$

85,585

 

$

86,733

 

$

87,413

 

$

89,733

 

$

89,674

 

Allowance for loan losses-acquired

 

2,200

 

 

2,200

 

 

1,600

 

 

1,300

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses (year-to-date)

$

9,000

 

$

5,000

 

$

26,000

 

$

20,900

 

$

14,500

 

$

7,500

 

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

 

10,622

 

 

5,548

 

 

27,197

 

 

21,717

 

 

14,297

 

 

7,356

 



11


Chemical Financial Corporation Announces Second Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation


(Dollars in thousands, except per share data)

2nd Qtr.
2012

 

1st Qtr.
2012

 

4th Qtr.
2011

 

3rd Qtr.
2011

 

2nd Qtr.
2011

 

1st Qtr.
2011

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

52,467

 

$

52,664

 

$

54,130

 

$

53,998

 

$

53,439

 

$

53,675

Interest expense

 

6,021

 

 

6,469

 

 

7,045

 

 

7,729

 

 

8,145

 

 

8,470

Net interest income

 

46,446

 

 

46,195

 

 

47,085

 

 

46,269

 

 

45,294

 

 

45,205

Provision for loan losses

 

4,000

 

 

5,000

 

 

5,100

 

 

6,400

 

 

7,000

 

 

7,500

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     for loan losses

 

42,446

 

 

41,195

 

 

41,985

 

 

39,869

 

 

38,294

 

 

37,705

Noninterest income

 

13,282

 

 

12,649

 

 

11,501

 

 

11,225

 

 

10,902

 

 

10,772

Operating expenses

 

35,537

 

 

36,295

 

 

37,807

 

 

35,394

 

 

33,413

 

 

35,389

Income before income taxes

 

20,191

 

 

17,549

 

 

15,679

 

 

15,700

 

 

15,783

 

 

13,088

Federal income tax expense

 

6,325

 

 

5,175

 

 

4,475

 

 

4,075

 

 

4,750

 

 

3,900

Net income

$

13,866

 

$

12,374

 

$

11,204

 

$

11,625

 

$

11,033

 

$

9,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.80%

 

 

3.76%

 

 

3.84%

 

 

3.80%

 

 

3.78%

 

 

3.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$

0.50

 

$

0.45

 

$

0.41

 

$

0.42

 

$

0.40

 

$

0.33

     Diluted

 

0.50

 

 

0.45

 

 

0.41

 

 

0.42

 

 

0.40

 

 

0.33

Cash dividends declared

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

Book value - period-end

 

21.42

 

 

21.10

 

 

20.82

 

 

21.02

 

 

20.78

 

 

20.54

Tangible book value - period-end

 

17.17

 

 

16.84

 

 

16.54

 

 

16.71

 

 

16.46

 

 

16.19

Market value - period-end

 

21.50

 

 

23.44

 

 

21.32

 

 

15.31

 

 

18.76

 

 

19.93



12