Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_102212.htm

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

Chemical Financial Corporation Reports Third Quarter 2012 Results

MIDLAND, MI, October 22, 2012 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2012 third quarter net income of $13.1 million, or $0.48 per diluted share, compared to 2012 second quarter net income of $13.9 million, or $0.50 per diluted share, and 2011 third quarter net income of $11.6 million, or $0.42 per diluted share. For the nine months ended September 30, 2012, net income was $39.3 million, or $1.43 per diluted share, compared to net income for the nine months ended September 30, 2011 of $31.8 million, or $1.16 per diluted share.

"Despite uneven economic conditions, Chemical Financial continues to post strong operating performance and stable financial results. Furthermore, we are making substantial progress working through our nonperforming loans and other real estate (ORE) portfolio, while controlling costs. As a result, our key credit quality and financial performance metrics continue to improve," said David B. Ramaker, Chairman, Chief Executive Officer and President of the Corporation.

"Our strong financial condition favorably positions us to pursue organic and acquisitive growth opportunities, as evidenced by our pending acquisition of 21 branch offices from Independent Bank, which has received regulatory approval and is expected to close in the fourth quarter of 2012. We will selectively assess other potential growth opportunities that arise as we expect Michigan's banking industry to continue to consolidate," said Ramaker.

The decrease in net income in the third quarter of 2012 from the second quarter of 2012 of $0.8 million, or 5.5 percent, was primarily attributable to a decrease of $1.2 million in noninterest income that was largely due to the receipt of nonrecurring noninterest income of $0.8 million in


1


the second quarter of 2012. While net interest income was $0.5 million higher in the third quarter of 2012 than in the second quarter of 2012, the increase in net interest income was offset by $0.5 million increases in both the provision for loan losses and operating expenses in the third quarter of 2012, as compared to the second quarter of 2012.

The increase in net income in the third quarter of 2012 over the third quarter of 2011 of $1.5 million, or 12.7 percent, was attributable to increases in both net interest income and noninterest income and a decrease in the provision for loan losses, which were partially offset by an increase in operating expenses. The increase in operating expenses was attributable to acquisition-related expenses incurred in the third quarter of 2012.

The Corporation's return on average assets during the third quarter of 2012 was 0.96 percent, compared to 1.04 percent in the second quarter of 2012 and 0.87 percent in the third quarter of 2011. The Corporation's return on average equity was 8.8 percent in the third quarter of 2012, compared to 9.6 percent in the second quarter of 2012 and 8.0 percent in the third quarter of 2011.

Net interest income was $46.9 million in the third quarter of 2012, which was $0.5 million, or 1.0 percent, higher than the second quarter of 2012 and $0.6 million, or 1.4 percent, higher than the third quarter of 2011. The net interest margin (on a tax-equivalent basis) in the third quarter of 2012 was 3.76 percent, compared to 3.80 percent in both the second quarter of 2012 and the third quarter of 2011.

The increase in net interest income of $0.5 million in the third quarter of 2012 over the second quarter of 2012 was primarily attributable to an increase in interest income that resulted from an increase in average loans of $87 million, or 2.2 percent, during the third quarter of 2012, which was partially offset by the net impact of interest-earning assets and interest-bearing liabilities repricing during the third quarter of 2012. The increase in net interest income of $0.6 million in the third quarter of 2012 over the third quarter of 2011 was primarily attributable to both an increase in interest income that resulted from an increase in average loans of $218 million, or 5.8 percent, during the twelve months ended September 30, 2012 and a slight decrease in interest


2


expense resulting from a change in the mix of deposit liabilities between these two quarters. The favorable impact on net interest income of these two items was partially offset by the net impact of interest-earning assets and interest-bearing liabilities repricing during the twelve months ended September 30, 2012.

The provision for loan losses (provision) was $4.5 million in the third quarter of 2012, compared to $4.0 million in the second quarter of 2012 and $6.4 million in the third quarter of 2011, with $0.5 million of the provision in the third quarter of 2012 and $1.3 million of the provision in the third quarter of 2011 applicable to the acquired loan portfolio. Net loan charge-offs were $6.5 million in the third quarter of 2012, compared to $5.1 million in the second quarter of 2012 and $7.4 million in the third quarter of 2011, with $2.2 million of net loan charge-offs in the third quarter of 2012 related to one loan relationship in the acquired loan portfolio.

The Corporation established an allowance for loan losses on the acquired loan portfolio of $1.6 million in 2011 and increased it by $0.6 million and $0.5 million in the first and third quarters of 2012, respectively. The establishment of the allowance for loan losses on the acquired loan portfolio was primarily attributable to the impairment of one commercial loan relationship which resulted in one of the acquired loan pools performing below original expectations. During the third quarter of 2012, the Corporation charged off $2.2 million of this loan relationship, resulting in a $0.2 million loan balance that remained outstanding at September 30, 2012. At September 30, 2012, the allowance for loan losses on the acquired loan portfolio was $0.5 million and was related to two consumer loan pools performing slightly below original expectations. It is management's belief that the remaining acquired loan pools at September 30, 2012, were performing, overall, as or slightly better than expected compared to original expectations.

Noninterest income was $12.1 million in the third quarter of 2012, compared to $13.3 million in the second quarter of 2012 and $11.2 million in the third 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 and $0.2 million of other nonrecurring income. Excluding nonrecurring income, noninterest income in the third quarter of 2012 was $0.4 million


3


lower than the second quarter of 2012, which was attributable to lower wealth management revenue.

Noninterest income in the third quarter of 2012 was $0.9 million higher than the third quarter of 2011, with the increase attributable to increases across all major categories of noninterest income as a result of both fee increases and volume growth. The largest increase in noninterest income was in mortgage banking revenue (MBR), with MBR of $1.5 million in the third quarter of 2012 up $0.3 million from MBR of $1.2 million in the third quarter of 2011. The increase in MBR between these two quarters was primarily driven by higher volume, as the Corporation sold $71 million of mortgages in the secondary market in the third quarter of 2012, compared to the sale of $48 million in the third quarter of 2011.

Operating expenses were $36.1 million in the third quarter of 2012, compared to $35.5 million in the second quarter of 2012 and $35.4 million in the third quarter of 2011. The Corporation's control of operating expenses has resulted in its ability to maintain its efficiency ratio favorably below the average efficiency ratios of its Federal Reserve Bank peer group. The Corporation's efficiency ratios were 59.9 percent in the third quarter of 2012, 58.3 percent in the second quarter of 2012 and 60.2 percent in the third quarter of 2011.

Operating expenses in the second and third quarters of 2012 included acquisition-related expenses applicable to the pending acquisition of branches from Independent Bank of $0.5 million and $0.6 million, respectively. Excluding acquisition-related expenses, operating expenses in the third quarter of 2012 were $0.4 million higher than the second quarter of 2012 and $0.1 million higher than the third quarter of 2011. The increase in operating expenses in the third quarter of 2012 over the second quarter of 2012 was primarily attributable to seasonally higher advertising and marketing costs. The Corporation's operating expenses were essentially the same in the third quarters of 2012 and 2011, as increases in various expense categories in the third quarter of 2012, including an increase in compensation costs of $1.5 million, or 7.8 percent, were almost entirely offset by decreases in other expense categories, including lower credit-related expenses. Credit-related expenses were $0.5 million in the third quarter of 2012, a


4


reduction of $1.7 million, or 75 percent, from credit-related expenses of $2.2 million in the third quarter of 2011.

Credit-related expenses, comprised of loan collection costs and ORE net costs, were $2.6 million during the nine months ended September 30, 2012, a decrease of $3.2 million, or 55 percent, from credit-related expenses of $5.8 million during the nine months ended September 30, 2011. Credit-related expenses were lower in all three quarters of 2012, as compared to their respective quarters in 2011. The decrease in credit-related expenses of $3.2 million was largely attributable to the Corporation recognizing net gains of $1.4 million on the sale/writedown of ORE properties during the nine months ended September 30, 2012, compared to incurring net expense of $0.6 million during the nine months ended September 30, 2011. The additional reduction in credit-related expenses of $1.2 million was largely attributable to lower legal collection costs and lower appraisal fees on nonperforming and watch loan credits as the credit quality of the Corporation's loan portfolio continued to improve.

Total assets were $5.58 billion at September 30, 2012, up from $5.35 billion at June 30, 2012 and $5.44 billion at September 30, 2011. The increase in total assets during the third quarter of 2012 was attributable to an increase in interest-bearing balances held at the Federal Reserve Bank (FRB) due to a seasonal increase in municipal customer deposits. The Corporation has maintained significant amounts of funds at the FRB, with $315 million in balances held at the FRB at September 30, 2012, compared to $120 million at June 30, 2012 and $479 million at September 30, 2011.

Total loans were $4.02 billion at September 30, 2012, up from $3.96 billion at June 30, 2012 and $3.76 billion at September 30, 2011. Total loans increased $57 million, or 1.4%, in the third quarter of 2012. The Corporation's loan growth during the third quarter of 2012 occurred primarily in the commercial and consumer loan portfolios, with commercial loans increasing $37 million, or 4 percent, and consumer loans increasing $19 million, or 2 percent. During the twelve months ended September 30, 2012, total loans increased $259 million, or 6.9 percent, with commercial loans increasing $93 million, or 10.8 percent, real estate commercial loans increasing $61 million, or 5.8 percent, real estate residential loans increasing $40 million, or 4.8


5


percent, and consumer installment and home equity loans increasing $93 million, or 10.6 percent, while real estate construction and land development loans decreased $29 million, or 24.2 percent. The increases in loans during the three and twelve months ended September 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 4.86 percent in the third quarter of 2012, compared to 4.96 percent in the second quarter of 2012 and 5.29 percent in the third quarter of 2011.

Investment securities were $868 million at September 30, 2012, compared to $893 million at June 30, 2012 and $797 million at September 30, 2011. The average yield of the investment securities portfolio, on a fully taxable equivalent basis, was 2.13 percent in the third quarter of 2012, compared to 2.17 percent in the second quarter of 2012 and 2.35 percent in the third quarter of 2011.

Total deposits were $4.60 billion at September 30, 2012, up from $4.38 billion at June 30, 2012 and $4.48 billion at September 30, 2011. The Corporation experienced an increase in total deposits of $215 million, or 4.9 percent, during the third quarter of 2012, which was attributable to a seasonal increase in deposits of municipal customers. Remaining brokered deposits acquired in the Corporation's 2010 acquisition of Byron Bank were $75 million at September 30, 2012, compared to $84 million at June 30, 2012 and $98 million at September 30, 2011. Federal Home Loan Bank (FHLB) advances totaled $37.2 million at September 30, 2012, compared to $38.2 million at June 30, 2012 and $46.0 million at September 30, 2011. The repricing of matured customer certificates of deposit and the decrease in interest rates on various interest-bearing deposit accounts to reflect lower market interest rates resulted in the Corporation's average cost of funds declining to 0.46 percent in the third quarter of 2012 from 0.51 percent in the second quarter of 2012 and 0.65 percent in the third quarter of 2011.

At September 30, 2012, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 8.8 percent and 13.6 percent, respectively, compared to 9.0 percent and 13.6 percent, respectively, at June 30, 2012 and 8.6 percent and 13.1 percent, respectively, at


6


September 30, 2011. At September 30, 2012, the Corporation's book value was $21.75 per share, compared to $21.42 per share at June 30, 2012 and $21.02 per share at September 30, 2011.

The credit quality of the Corporation's loan portfolio continued to show further improvement during the third quarter of 2012. At September 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 $90.9 million, compared to $92.8 million at June 30, 2012 and $120.4 million at September 30, 2011, representing declines of 2.1 percent and 24.5 percent, respectively. At September 30, 2012, nonperforming loans as a percentage of total loans were 2.26 percent, compared to 2.34 percent at June 30, 2012 and 3.20 percent at September 30, 2011. 

Other real estate and repossessed assets totaled $19.5 million at September 30, 2012, compared to $23.5 million at June 30, 2012 and $28.7 million at September 30, 2011. The decrease in other real estate during the third quarter of 2012 was primarily attributable to the sale of one ORE property, which consisted of vacant land with a carrying value of $4.1 million. This ORE property was obtained as a result of the Corporation receiving a deed in lieu of foreclosure on this property during the fourth quarter of 2010 that was attributable to a loan acquired in the Corporation's acquisition of Byron Bank. This loan was impaired at the acquisition date and was recorded at the estimated fair value of the collateral at that time.

At September 30, 2012, the allowance for loan losses of the originated loan portfolio was $84.2 million, or 2.33 percent of originated loans, compared to 2.40 percent at June 30, 2012 and 2.68 percent at September 30, 2011. The allowance for loan losses of the originated loan portfolio as a percentage of nonperforming loans was 93 percent at September 30, 2012, compared to 91 percent at June 30, 2012 and 73 percent at September 30, 2011. The allowance for loan losses of the acquired loan portfolio was $0.5 million at September 30, 2012, compared to $2.2 million at June 30, 2012 and $1.3 million at September 30, 2011. Management believes that the Corporation's acquired loan portfolio at September 30, 2012 totaling $413 million, was performing, overall, as or slightly better than original expectations.



7


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 September 30, 2012, the Corporation had total assets of $5.6 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.











8


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," "awaiting," "believe," "continue," "estimated," "expects," "further," "improving," "opportunities," "pending," "positions," "potential," "strategies," "trends," "will" 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, potential growth opportunities, 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. Even though regulatory approval has been received, circumstances could arise which may delay or impede the completion of the transaction, although none are known at this time. 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 fourth 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.



9


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.


















10


Chemical Financial Corporation Announces Third Quarter Operating Results

Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation

 

September 30

 

December 31

 

September 30

 

(In thousands, except per share data)

2012

 

2011

 

2011

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

$

123,519

 

$

121,294

 

$

126,712

 

   Interest-bearing deposits with unaffiliated banks and others

 

315,201

 

 

260,646

 

 

484,572

 

      Total cash and cash equivalents

 

438,720

 

 

381,940

 

 

611,284

 

Investment securities:

 

 

 

 

 

 

 

 

 

   Available-for-sale

 

646,578

 

 

667,276

 

 

610,493

 

   Held-to-maturity

 

221,536

 

 

183,339

 

 

186,432

 

      Total Investment Securities

 

868,114

 

 

850,615

 

 

796,925

 

Loans held-for-sale

 

15,075

 

 

18,818

 

 

15,212

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

   Commercial

 

951,938

 

 

895,150

 

 

858,969

 

   Real estate commercial

 

1,117,073

 

 

1,071,999

 

 

1,056,092

 

   Real estate construction and land development

 

90,882

 

 

118,176

 

 

119,829

 

   Real estate residential

 

880,295

 

 

861,716

 

 

840,044

 

   Consumer installment and home equity

 

978,971

 

 

884,244

 

 

885,492

 

      Total Loans

 

4,019,159

 

 

3,831,285

 

 

3,760,426

 

   Allowance for loan losses

 

(84,694

)

 

(88,333

)

 

(88,713

)

      Net Loans

 

3,934,465

 

 

3,742,952

 

 

3,671,713

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

67,796

 

 

65,997

 

 

64,998

 

Goodwill

 

113,414

 

 

113,414

 

 

113,414

 

Other intangible assets

 

10,243

 

 

11,472

 

 

11,849

 

Interest receivable and other assets

 

132,594

 

 

154,245

 

 

154,209

 

      Total Assets

$

5,580,421

 

$

5,339,453

 

$

5,439,604

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

   Noninterest-bearing

$

952,126

 

$

875,791

 

$

891,363

 

   Interest-bearing

 

3,646,746

 

 

3,491,066

 

 

3,589,223

 

      Total Deposits

 

4,598,872

 

 

4,366,857

 

 

4,480,586

 

Interest payable and other liabilities

 

34,738

 

 

54,024

 

 

33,700

 

Short-term borrowings

 

311,471

 

 

303,786

 

 

302,298

 

Federal Home Loan Bank advances

 

37,237

 

 

43,057

 

 

45,991

 

      Total Liabilities

 

4,982,318

 

 

4,767,724

 

 

4,862,575

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,498

 

 

27,457

 

 

27,457

 

   Additional paid-in capital

 

432,627

 

 

431,277

 

 

430,462

 

   Retained earnings

 

160,884

 

 

138,324

 

 

132,611

 

   Accumulated other comprehensive loss

 

(22,906

)

 

(25,329

)

 

(13,501

)

      Total Shareholders' Equity

 

598,103

 

 

571,729

 

 

577,029

 

      Total Liabilities and Shareholders' Equity

$

5,580,421

 

$

5,339,453

 

$

5,439,604

 



11


Chemical Financial Corporation Announces Third Quarter Operating Results

Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
September 30

 

Nine Months Ended
September 30

 

(In thousands, except per share data)

2012

 

2011

 

2012

 

2011

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

48,322

 

$

49,770

 

$

144,472

 

$

148,382

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,458

 

 

2,335

 

 

7,610

 

 

6,884

 

   Tax-exempt

 

1,457

 

 

1,513

 

 

4,407

 

 

4,385

 

Dividends on nonmarketable equity securities

 

128

 

 

114

 

 

638

 

 

605

 

Interest on deposits with unaffiliated banks and others

 

136

 

 

266

 

 

505

 

 

856

 

         Total Interest Income

 

52,501

 

 

53,998

 

 

157,632

 

 

161,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

5,238

 

 

7,199

 

 

16,999

 

 

22,628

 

Interest on short-term borrowings

 

105

 

 

117

 

 

317

 

 

418

 

Interest on Federal Home Loan Bank advances

 

248

 

 

413

 

 

765

 

 

1,298

 

         Total Interest Expense

 

5,591

 

 

7,729

 

 

18,081

 

 

24,344

 

         Net Interest Income

 

46,910

 

 

46,269

 

 

139,551

 

 

136,768

 

Provision for loan losses

 

4,500

 

 

6,400

 

 

13,500

 

 

20,900

 

         Net Interest Income after Provision for Loan Losses

 

42,410

 

 

39,869

 

 

126,051

 

 

115,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

5,028

 

 

4,780

 

 

14,546

 

 

13,504

 

Wealth management revenue

 

2,745

 

 

2,638

 

 

8,835

 

 

8,430

 

Other charges and fees for customer services

 

2,778

 

 

2,581

 

 

8,489

 

 

7,967

 

Mortgage banking revenue

 

1,457

 

 

1,173

 

 

4,059

 

 

2,736

 

Gain on sale of merchant card services

 

-

 

 

-

 

 

1,280

 

 

-

 

Other

 

54

 

 

53

 

 

784

 

 

262

 

         Total Noninterest Income

 

12,062

 

 

11,225

 

 

37,993

 

 

32,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

20,738

 

 

19,229

 

 

61,846

 

 

55,622

 

Occupancy

 

3,137

 

 

3,093

 

 

9,264

 

 

9,530

 

Equipment and software

 

3,406

 

 

3,162

 

 

9,651

 

 

8,994

 

Other

 

8,785

 

 

9,910

 

 

27,137

 

 

30,050

 

         Total Operating Expenses

 

36,066

 

 

35,394

 

 

107,898

 

 

104,196

 

Income Before Income Taxes

 

18,406

 

 

15,700

 

 

56,146

 

 

44,571

 

         Federal Income Tax Expense

 

5,300

 

 

4,075

 

 

16,800

 

 

12,725

 

Net Income

$

13,106

 

$

11,625

 

$

39,346

 

$

31,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.48

 

$

0.42

 

$

1.43

 

$

1.16

 

   Diluted

 

0.48

 

 

0.42

 

 

1.43

 

 

1.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

   Return on average assets

 

0.96%

 

 

0.87%

 

 

0.97%

 

 

0.80%

 

   Return on average shareholders' equity

 

8.8%

 

 

8.0%

 

 

9.0%

 

 

7.5%

 

   Net interest margin

 

3.76%

 

 

3.80%

 

 

3.77%

 

 

3.79%

 

   Efficiency ratio

 

59.9%

 

 

60.2%

 

 

59.5%

 

 

60.0%

 



12


Chemical Financial Corporation Announces Third Quarter Operating Results

Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 

Sept 30

 

June 30

 

March 31

 

Dec 31

 

Sept 30

 

June 30

 

March 31

(Dollars in thousands)

2012

 

2012

 

2012

 

2011

 

2011

 

2011

 

2011

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,433,491

 

$

5,360,598

 

$

5,396,420

 

$

5,341,079

 

$

5,323,962

 

$

5,255,244

 

$

5,302,558

Total interest-earning assets

 

5,105,101

 

 

5,044,629

 

 

5,061,882

 

 

5,008,813

 

 

4,985,380

 

 

4,928,590

 

 

4,963,384

Total loans

 

3,987,928

 

 

3,901,321

 

 

3,824,604

 

 

3,772,140

 

 

3,769,745

 

 

3,707,468

 

 

3,672,301

Total deposits

 

4,464,582

 

 

4,383,628

 

 

4,416,273

 

 

4,378,066

 

 

4,358,658

 

 

4,299,728

 

 

4,362,774

Total interest-bearing liabilities

 

3,823,954

 

 

3,817,753

 

 

3,903,986

 

 

3,847,003

 

 

3,853,443

 

 

3,857,678

 

 

3,942,406

Total shareholders' equity

 

591,683

 

 

582,873

 

 

574,261

 

 

578,105

 

 

573,580

 

 

565,500

 

 

560,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable
   equivalent basis)

 


3.76%

 

 


3.80%

 

 


3.76%

 

 


3.84%

 

 


3.80%

 

 


3.78%

 

 


3.78%

Efficiency ratio

 

59.9%

 

 

58.3%

 

 

60.4%

 

 

63.1%

 

 

60.2%

 

 

58.2%

 

 

61.8%

Return on average assets

 

0.96%

 

 

1.04%

 

 

0.92%

 

 

0.83%

 

 

0.87%

 

 

0.84%

 

 

0.70%

Return on average shareholders' equity

 

8.8%

 

 

9.6%

 

 

8.7%

 

 

7.7%

 

 

8.0%

 

 

7.8%

 

 

6.6%

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.9%

 

 

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

 

8.8%

 

 

9.0%

 

 

8.7%

 

 

8.7%

 

 

8.6%

 

 

8.9%

 

 

8.5%

Total risk-based capital ratio

 

13.6%

 

 

13.6%

 

 

13.7%

 

 

13.3%

 

 

13.1%

 

 

13.0%

 

 

13.0%


 

Sept 30

 

June 30

 

March 31

 

Dec 31

 

Sept 30

 

June 30

 

March 31

 

2012

 

2012

 

2012

 

2011

 

2011

 

2011

 

2011

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$

3,606,547

 

$

3,515,110

 

$

3,370,279

 

$

3,338,502

 

$

3,265,054

 

$

3,225,179

 

$

3,143,489

Acquired Loans

 

412,612

 

 

447,232

 

 

472,819

 

 

492,783

 

 

495,372

 

 

522,831

 

 

539,027

   Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonperforming loans

 

90,877

 

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

   Other real estate and repossessed
     assets (ORE)

 


19,467

 

 


23,509

 

 


25,944

 

 


25,484

 

 


28,679

 

 


24,607

 

 


26,355

   Total nonperforming assets

 

110,344

 

 

116,320

 

 

124,492

 

 

131,753

 

 

149,074

 

 

160,536

 

 

172,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt
  restructurings

 


26,806

 

 


26,383

 

 


27,177

 

 


20,394

 

 


15,543

 

 


12,889

 

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-originated
  as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total originated loans

 

2.33%

 

 

2.40%

 

 

2.54%

 

 

2.60%

 

 

2.68%

 

 

2.78%

 

 

2.85%

   Nonperforming loans

 

93%

 

 

91%

 

 

87%

 

 

82%

 

 

73%

 

 

66%

 

 

61%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans as a percent of
  total loans

 


2.26%

 

 


2.34%

 

 


2.56%

 

 


2.77%

 

 


3.20%

 

 


3.63%

 

 


3.96%

Nonperforming assets as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total loans plus ORE

 

2.73%

 

 

2.92%

 

 

3.22%

 

 

3.42%

 

 

3.93%

 

 

4.26%

 

 

4.64%

   Total assets

 

1.98%

 

 

2.17%

 

 

2.28%

 

 

2.47%

 

 

2.74%

 

 

3.08%

 

 

3.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Originated

 

14,939

 

 

10,622

 

 

5,548

 

 

27,197

 

 

21,717

 

 

14,297

 

 

7,356

   Acquired

 

2,200

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

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

 

17,139

 

 

10,622

 

 

5,548

 

 

27,197

 

 

21,717

 

 

14,297

 

 

7,356

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  average loans (year-to-date,
  annualized)

 


0.59%

 

 


0.55%

 

 


0.58%

 

 


0.73%

 

 


0.78%

 

 


0.77%

 

 


0.80%



 

Sept 30

 

June 30

 

March 31

 

Dec 31

 

Sept 30

 

June 30

 

March 31

 

2012

 

2012

 

2012

 

2011

 

2011

 

2011

 

2011

Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

Core deposit intangibles

 

6,777

 

 

7,144

 

 

7,512

 

 

7,879

 

 

8,261

 

 

8,643

 

 

9,024

Mortgage servicing rights (MSR)

 

3,466

 

 

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)

 


367

 

 


368

 

 


367

 

 


382

 

 


382

 

 


381

 

 


382



13


Chemical Financial Corporation Announces Third Quarter Operating Results

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

 

Three Months Ended September 30, 2012

 



(Dollars in thousands)


Average
Balance

 

Tax
Equivalent
Interest

 


Effective
Yield/Rate

 

Assets

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

   Loans**

$

4,001,117

 

$

48,807

 

4.86

%

   Taxable investment securities

 

685,580

 

 

2,458

 

1.43

 

   Tax-exempt investment securities

 

191,902

 

 

2,221

 

4.63

 

   Other interest-earning assets

 

25,572

 

 

128

 

1.99

 

   Interest-bearing deposits with

 

 

 

 

 

 

 

 

     unaffiliated banks and others

 

200,930

 

 

136

 

0.27

 

Total interest-earning assets

 

5,105,101

 

 

53,750

 

4.19

 

Less: Allowance for loan losses

 

87,796

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

   Cash and cash due from banks

 

119,107

 

 

 

 

 

 

   Premises and equipment

 

67,911

 

 

 

 

 

 

   Interest receivable and other assets

 

229,168

 

 

 

 

 

 

Total Assets

$

5,433,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

Interest-bearing Liabilities:

 

 

 

 

 

 

 

 

   Interest-bearing demand deposits

$

890,457

 

$

228

 

0.10

%

   Savings deposits

 

1,158,985

 

 

303

 

0.10

 

   Time deposits

 

1,434,738

 

 

4,707

 

1.31

 

   Short-term borrowings

 

302,051

 

 

105

 

0.14

 

   FHLB advances

 

37,723

 

 

248

 

2.62

 

Total interest-bearing liabilities

 

3,823,954

 

 

5,591

 

0.58

 

Noninterest-bearing deposits

 

980,402

 

 

-

 

-

 

Total deposits and borrowed funds

 

4,804,356

 

 

5,591

 

0.46

 

Interest payable and other liabilities

 

37,452

 

 

 

 

 

 

Shareholders' equity

 

591,683

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

5,433,491

 

 

 

 

 

 

Net Interest Spread (Average yield earned on interest-earning

 

 

 

 

 

 

 

 

   assets minus average rate paid on interest-bearing liabilities)

 

 

 

 

 

 

3.61

%

Net Interest Income (FTE)

 

 

 

$

48,159

 

 

 

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

 

 

 

 

 

 

 

 

   total average interest-earning assets)

 

 

 

 

 

 

3.76

%


*

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.




14


Chemical Financial Corporation Announces Third Quarter Operating Results

Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

$

15,217

 

$

12,673

 

$

11,443

 

$

10,726

 

$

10,804

 

$

14,386

 

$

15,672

    Real estate commercial

 

41,311

 

 

41,691

 

 

46,870

 

 

44,438

 

 

48,854

 

 

57,324

 

 

59,931

    Real estate construction and land development

 

6,664

 

 

3,485

 

 

3,809

 

 

6,190

 

 

7,877

 

 

8,933

 

 

9,414

    Real estate residential

 

11,307

 

 

12,613

 

 

12,687

 

 

12,573

 

 

17,544

 

 

17,809

 

 

15,505

    Consumer installment and home equity

 

3,825

 

 

3,994

 

 

4,344

 

 

4,467

 

 

6,033

 

 

6,898

 

 

5,774

    Total nonaccrual loans

 

78,324

 

 

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

 

273

 

 

300

 

 

1,005

 

 

1,381

 

 

282

 

 

629

 

 

455

    Real estate commercial

 

247

 

 

269

 

 

75

 

 

374

 

 

415

 

 

143

 

 

459

    Real estate construction and land development

 

-

 

 

-

 

 

-

 

 

287

 

 

-

 

 

-

 

 

-

    Real estate residential

 

431

 

 

840

 

 

333

 

 

752

 

 

974

 

 

1,729

 

 

191

    Consumer installment and home equity

 

1,147

 

 

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

 

2,098

 

 

2,566

 

 

2,646

 

 

3,817

 

 

3,015

 

 

3,744

 

 

2,196

  Nonperforming troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial loan portfolio

 

6,553

 

 

11,691

 

 

11,258

 

 

14,675

 

 

16,457

 

 

15,443

 

 

15,201

    Consumer loan portfolio

 

3,902

 

 

4,098

 

 

5,491

 

 

9,383

 

 

9,811

 

 

11,392

 

 

22,166

    Total nonperforming troubled debt restructurings

 

10,455

 

 

15,789

 

 

16,749

 

 

24,058

 

 

26,268

 

 

26,835

 

 

37,367

Total nonperforming loans

 

90,877

 

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

Other real estate and repossessed assets

 

19,467

 

 

23,509

 

 

25,944

 

 

25,484

 

 

28,679

 

 

24,607

 

 

26,355

Total nonperforming assets

$

110,344

 

$

116,320

 

$

124,492

 

$

131,753

 

$

149,074

 

$

160,536

 

$

172,214



15


Chemical Financial Corporation Announces Third Quarter Operating Results

Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 


(Dollars in thousands)

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Allowance for loan losses - originated loan
  portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Allowance for loan losses - originated,
    at beginning of period


$


84,511

 


$


85,585

 


$


86,733

 


$


87,413

 


$


89,733

 


$


89,674

 


$


89,530

 

  Provision for loan losses - originated

 

4,000

 

 

4,000

 

 

4,400

 

 

4,800

 

 

5,100

 

 

7,000

 

 

7,500

 

  Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

(551

)

 

(974

)

 

(1,079

)

 

(1,768

)

 

(1,234

)

 

(1,972

)

 

(1,976

)

    Real estate commercial

 

(1,952

)

 

(2,178

)

 

(2,268

)

 

(2,120

)

 

(3,969

)

 

(3,168

)

 

(3,875

)

    Real estate construction and land
      development

 


(51


)

 


(45


)

 


(32


)

 


(54


)

 


(236


)

 


(136


)

 


(63


)

    Real estate residential

 

(1,357

)

 

(1,140

)

 

(1,717

)

 

(945

)

 

(1,884

)

 

(1,198

)

 

(944

)

    Consumer installment and home equity

 

(1,485

)

 

(1,835

)

 

(1,451

)

 

(1,434

)

 

(1,516

)

 

(1,832

)

 

(1,784

)

    Total loan charge-offs

 

(5,396

)

 

(6,172

)

 

(6,547

)

 

(6,321

)

 

(8,839

)

 

(8,306

)

 

(8,642

)

  Recoveries of loans previously charged
    off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

135

 

 

140

 

 

191

 

 

137

 

 

614

 

 

710

 

 

215

 

    Real estate commercial

 

325

 

 

298

 

 

421

 

 

272

 

 

285

 

 

212

 

 

87

 

    Real estate construction and land
      development

 


-

 

 


-

 

 


2

 

 


40

 

 


-

 

 


5

 

 


-

 

    Real estate residential

 

237

 

 

199

 

 

22

 

 

80

 

 

207

 

 

106

 

 

456

 

    Consumer installment and home equity

 

382

 

 

461

 

 

363

 

 

312

 

 

313

 

 

332

 

 

528

 

    Total loan recoveries

 

1,079

 

 

1,098

 

 

999

 

 

841

 

 

1,419

 

 

1,365

 

 

1,286

 

  Net loan charge-offs - originated

 

(4,317

)

 

(5,074

)

 

(5,548

)

 

(5,480

)

 

(7,420

)

 

(6,941

)

 

(7,356

)

  Allowance for loan losses - originated,
    at end of period

 


84,194

 

 


84,511

 

 


85,585

 

 


86,733

 

 


87,413

 

 


89,733

 

 


89,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses - acquired loan
  portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Allowance for loan losses - acquired,
    at beginning of period

 


2,200

 

 


2,200

 

 


1,600

 

 


1,300

 

 


-

 

 


-

 

 


-

 

  Provision for loan losses - acquired

 

500

 

 

-

 

 

600

 

 

300

 

 

1,300

 

 

-

 

 

-

 

  Net loan charge-offs - acquired
    (commercial)

 


(2,200


)

 


-

 

 


-

 

 


-

 

 


-

 

 


-

 

 


-

 

  Allowance for loan losses - acquired,
    at end of period

 


500

 

 


2,200

 

 


2,200

 

 


1,600

 

 


1,300

 

 


-

 

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

$

84,694

 

$

86,711

 

$

87,785

 

$

88,333

 

$

88,713

 

$

89,733

 

$

89,674

 



16


Chemical Financial Corporation Announces Third Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation


(Dollars in thousands, except per share data)

3rd Qtr.
2012

 

2nd Qtr.
2012

 

1st Qtr.
2012

 

4th Qtr.
2011

 

3rd Qtr.
2011

 

2nd Qtr.
2011

 

1st Qtr.
2011

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

52,501

 

$

52,467

 

$

52,664

 

$

54,130

 

$

53,998

 

$

53,439

 

$

53,675

Interest expense

 

5,591

 

 

6,021

 

 

6,469

 

 

7,045

 

 

7,729

 

 

8,145

 

 

8,470

Net interest income

 

46,910

 

 

46,446

 

 

46,195

 

 

47,085

 

 

46,269

 

 

45,294

 

 

45,205

Provision for loan losses

 

4,500

 

 

4,000

 

 

5,000

 

 

5,100

 

 

6,400

 

 

7,000

 

 

7,500

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     for loan losses

 

42,410

 

 

42,446

 

 

41,195

 

 

41,985

 

 

39,869

 

 

38,294

 

 

37,705

Noninterest income

 

12,062

 

 

13,282

 

 

12,649

 

 

11,501

 

 

11,225

 

 

10,902

 

 

10,772

Operating expenses

 

36,066

 

 

35,537

 

 

36,295

 

 

37,807

 

 

35,394

 

 

33,413

 

 

35,389

Income before income taxes

 

18,406

 

 

20,191

 

 

17,549

 

 

15,679

 

 

15,700

 

 

15,783

 

 

13,088

Federal income tax expense

 

5,300

 

 

6,325

 

 

5,175

 

 

4,475

 

 

4,075

 

 

4,750

 

 

3,900

Net income

$

13,106

 

$

13,866

 

$

12,374

 

$

11,204

 

$

11,625

 

$

11,033

 

$

9,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.76%

 

 

3.80%

 

 

3.76%

 

 

3.84%

 

 

3.80%

 

 

3.78%

 

 

3.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$

0.48

 

$

0.50

 

$

0.45

 

$

0.41

 

$

0.42

 

$

0.40

 

$

0.33

     Diluted

 

0.48

 

 

0.50

 

 

0.45

 

 

0.41

 

 

0.42

 

 

0.40

 

 

0.33

Cash dividends declared

 

0.21

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

Book value - period-end

 

21.75

 

 

21.42

 

 

21.10

 

 

20.82

 

 

21.02

 

 

20.78

 

 

20.54

Tangible book value - period-end

 

17.52

 

 

17.17

 

 

16.84

 

 

16.54

 

 

16.71

 

 

16.46

 

 

16.19

Market value - period-end

 

24.20

 

 

21.50

 

 

23.44

 

 

21.32

 

 

15.31

 

 

18.76

 

 

19.93



17