Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_012813.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 2012 Results

MIDLAND, MI, January 28, 2013 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2012 fourth quarter net income of $11.7 million, or $0.42 per diluted share, compared to 2012 third quarter net income of $13.1 million, or $0.48 per diluted share, and 2011 fourth quarter net income of $11.2 million, or $0.41 per diluted share. For the twelve months ended December 31, 2012, net income was $51.0 million, or $1.85 per diluted share, compared to net income for the twelve months ended December 31, 2011 of $43.1 million, or $1.57 per diluted share.

Included in the fourth quarter and year-end 2012 results were $1.8 million and $2.9 million, respectively, of transaction costs related to the acquisition of 21 branch offices from Independent Bank, a subsidiary of Independent Bank Corporation. These transaction costs reduced 2012 fourth quarter and year-end diluted earnings per share by $0.05 and $0.07, respectively. The Corporation completed the branch acquisition on December 7, 2012. Accordingly, results of the operations of the 21 branches are included in 2012 fourth quarter and year-end results since the acquisition date. The branch acquisition resulted in increases in the Corporation's total assets of $404 million, including total loans of $44 million, and total deposits of $404 million as of the acquisition date.

"2012 was a good year for Chemical Financial, as we posted improved operating performance and increased earnings per share nearly 18% over 2011. While general economic conditions continued to be challenging, we were able to grow our balance sheet through both acquisitive and organic means, as our community-focused, relationship-oriented approach and strong financial condition translated into steady demand for mortgage, consumer and business loans across the markets we serve," said David B. Ramaker, Chairman, Chief Executive Officer and President of the Corporation. "Increased net interest income, noninterest income and a lower

1


provision for loan losses further drove earnings, while key asset quality and loan loss metrics improved materially over the course of the year."

"The acquisition of the 21 branch offices from Independent Bank not only expands our footprint into important new markets but provides us with opportunities to increase top line revenues. As we look ahead, we will continue to focus on profitably growing our core franchise while cognizant of the fact that economic conditions remain uncertain," said Ramaker.

The decrease in net income in the fourth quarter of 2012 of $1.4 million, or 11.0%, from the third quarter of 2012 was largely attributable to an increase in acquisition-related transaction expenses of $1.2 million between these two quarters. Net interest income was $1.1 million higher and noninterest income was $1.8 million higher in the fourth quarter of 2012, as compared to the third quarter of 2012. These increases were offset by higher operating expenses (excluding acquisition-related transaction expenses) of $3.9 million and a $0.5 million higher provision for loan losses in the fourth quarter of 2012, as compared to the third quarter of 2012.

Net income per share in the fourth quarter of 2012 was $0.01, or 2.4%, higher than the fourth quarter of 2011, with the fourth quarter of 2012 including the previously mentioned acquisition-related transaction expenses. The Corporation recognized increases in net interest income of $0.9 million and noninterest income of $2.4 million in the fourth quarter of 2012, compared to the fourth quarter of 2011, that were partially offset by an increase in operating expenses (excluding acquisition-related transaction expenses) of $1.6 million.

The Corporation's return on average assets was 0.83% during both the fourth quarter of 2012 and the fourth quarter of 2011. The Corporation's return on average shareholders' equity was 7.7% in both the fourth quarter of 2012 and the fourth quarter of 2011. The Corporation's return on average assets and return on average shareholders' equity for the twelve months ended December 31, 2012 were 0.94% and 8.7%, respectively, compared to 0.81% and 7.6%, respectively, for the twelve months ended December 31, 2011.


2


Net interest income was $48.0 million in the fourth quarter of 2012, $1.1 million, or 2.3%, higher than the third quarter of 2012 and $0.9 million, or 1.9%, higher than the fourth quarter of 2011. The net interest margin (on a tax-equivalent basis) was 3.74% in the fourth quarter of 2012, compared to 3.76% in the third quarter of 2012 and 3.84% in the fourth quarter of 2011.

The increases in net interest income in the fourth quarter of 2012 over both the third quarter of 2012 and the fourth quarter of 2011 resulted primarily from an increase in average loans. Average loans were $306 million, or 8.1%, higher in the fourth quarter of 2012 over the fourth quarter of 2011. The favorable impact on net interest income from the growth in loans was partially offset by the net unfavorable impact of interest-earning assets and interest-bearing liabilities repricing downward during the twelve months ended December 31, 2012.

Net interest income was $187.5 million in 2012, $3.7 million, or 2.0%, higher than 2011. The net interest margin (on a tax equivalent basis) was 3.76% in 2012, compared to 3.80% in 2011.

The provision for loan losses (provision) was $5.0 million in the fourth quarter of 2012, compared to $4.5 million in the third quarter of 2012 and $5.1 million in the fourth quarter of 2011, with $0.5 million of the provision in the third quarter of 2012 and $0.3 million of the provision in the fourth quarter of 2011 applicable to the acquired loan portfolio. Net loan charge-offs were $5.2 million in the fourth quarter of 2012, compared to $6.5 million in the third quarter of 2012 and $5.5 million in the fourth quarter of 2011, with $2.2 million of net loan charge-offs in the third quarter of 2012 related to the acquired loan portfolio. The provision was $18.5 million for the twelve months ended December 31, 2012, compared to $26.0 million for the prior year, with $1.1 million of the provision in 2012 and $1.6 million in 2011 attributable to the acquired loan portfolio. Net loan charge-offs totaled $22.3 million in 2012, compared to $27.2 million in 2011. Net loan charge-offs as a percentage of average loans were 0.57% in 2012, compared to 0.73% in 2011.

Noninterest income was $13.9 million in the fourth quarter of 2012, compared to $12.1 million in the third quarter of 2012 and $11.5 million in the fourth quarter of 2011. Noninterest income in the fourth quarter of 2012 was $1.8 million higher than the third quarter of 2012 and $2.4

3


million higher than the fourth quarter of 2011, with the increases attributable to all major categories of noninterest income as a result of fee increases, volume growth and revenue generated from the acquired branch offices. The largest increase in noninterest income was in mortgage banking revenue (MBR), with MBR of $2.5 million in the fourth quarter of 2012 up $1.1 million over the third quarter of 2012 and $1.4 million over the fourth quarter of 2011. The increases in MBR were driven by both higher gains on the sale of loans in the secondary market and higher volume. Additionally, during the fourth quarter of 2012, the Corporation recognized $0.2 million of nonrecurring income related to the receipt of life insurance proceeds. Wealth management revenue in the fourth quarter of 2012 was $0.3 million higher than the fourth quarter of 2011 partially due to an increase in assets under management resulting from improvements in equity markets. Other charges and fees for customer services in the fourth quarter of 2012 were $0.4 million higher than the fourth quarter of 2011.

Noninterest income was $51.9 million in 2012, compared to $44.4 million in 2011. Noninterest income in 2012 included $2.3 million of nonrecurring income. Excluding nonrecurring income, noninterest income in 2012 was $5.2 million, or 12%, higher than 2011, with all major categories of noninterest income experiencing increases. Mortgage banking revenue of $6.6 million in 2012 was $2.7 million, or 70%, higher than 2011.

Operating expenses were $41.2 million in the fourth quarter of 2012, compared to $36.1 million in the third quarter of 2012 and $37.8 million in the fourth quarter of 2011. Operating expenses in the third and fourth quarters of 2012 included acquisition-related transaction expenses of $0.6 million and $1.8 million, respectively. Excluding acquisition-related transaction expenses, operating expenses in the fourth quarter of 2012 were $3.9 million higher than the third quarter of 2012 and $1.6 million higher than the fourth quarter of 2011. The increases in operating expenses in the fourth quarter of 2012 over both the third quarter of 2012 and fourth quarter of 2011 were partially attributable to $0.7 million of operating expenses of the acquired branch offices since the acquisition date. In addition, during the fourth quarter of 2012, incentive compensation, group health and credit-related expenses each were $0.7 million higher, donations expense was $0.6 million higher and outside services expense was $0.8 million higher than the third quarter of 2012. The $0.8 million increase in outside services was partially due to the

4


incurrence of $0.5 million of up-front project costs that are expected to result in future cost savings to the Corporation. The increase in operating expenses in the fourth quarter of 2012 over the fourth quarter of 2011 also included higher compensation, group health and outside services expense that were partially offset by a reduction in credit-related expenses of $2.6 million.

Operating expenses were $149.1 million in 2012, compared to $142.0 million in 2011. Operating expenses in 2012 included $2.9 million of acquisition-related transaction expenses. Excluding these expenses, operating expenses in 2012 were $4.2 million, or 3.0%, higher than 2011. Compensation costs were $9.9 million, or 13.3%, higher in 2012 than 2011, due largely to market driven salary increases, higher incentive compensation and higher group health claims. The increase in compensation costs was partially offset by a reduction in other expense categories, most notably credit-related expenses.

Credit-related expenses, comprised of loan collection costs and other real estate (ORE) net costs, were $3.8 million during the twelve months ended December 31, 2012, a decrease of $5.7 million, or 60%, from credit-related expenses of $9.5 million during the twelve months ended December 31, 2011. Credit-related expenses were lower in all four quarters of 2012, as compared to their respective quarters in 2011. The $5.7 million decrease in credit-related expenses was largely attributable to the Corporation recognizing net gains of $1.5 million on the sale/writedown of ORE properties during the twelve months ended December 31, 2012, compared to incurring net expense on the sale/writedown of ORE properties of $2.6 million during the twelve months ended December 31, 2011. The additional reduction in credit-related expenses of $1.6 million was attributable to lower ORE operating costs, 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.

The Corporation's efficiency ratio was 62.6% in the fourth quarter of 2012, 58.9% in the third quarter of 2012 and 63.1% in the fourth quarter of 2011. The Corporation's efficiency ratio was 60.4% in 2012 compared to 60.8% in 2011.


5


Total assets were $5.92 billion at December 31, 2012, up from $5.58 billion at September 30, 2012 and $5.34 billion at December 31, 2011. The increase in total assets during the fourth quarter of 2012 was attributable to the branch acquisition transaction. The Corporation has maintained significant amounts of funds at the Federal Reserve Bank (FRB), with $512 million in balances held at the FRB at December 31, 2012, compared to $315 million at September 30, 2012 and $256 million at December 31, 2011. The increase in FRB balances during the fourth quarter of 2012 was primarily due to cash received as a result of the branch acquisition transaction. The Corporation plans to invest a portion of these funds in shorter-term investment securities until they can be deployed for future loan growth.

Total loans were $4.17 billion at December 31, 2012, up from $4.02 billion at September 30, 2012 and $3.83 billion at December 31, 2011. Total loans increased $149 million, or 3.7%, in the fourth quarter of 2012, with $44 million of the increase attributable to the acquisition of loans in the branch acquisition transaction. The loans acquired were comprised of commercial loans of $3 million, commercial real estate loans of $20 million and consumer loans of $21 million. During the twelve months ended December 31, 2012, total loans increased $336 million, or 8.8%. The increases in loans during the three and twelve months ended December 31, 2012 were attributable to a combination of improving economic conditions and increased market share, as well as to the acquisition of loans in the branch acquisition transaction. The average yield on the loan portfolio was 4.79% in the fourth quarter of 2012, compared to 4.86% in the third quarter of 2012 and 5.25% in the fourth quarter of 2011.

Investment securities were $817 million at December 31, 2012, compared to $851 million at December 31, 2011. The average yield of the investment securities portfolio was 2.21% in the fourth quarter of 2012, compared to 2.33% in the fourth quarter of 2011.

Total deposits were $4.92 billion at December 31, 2012, up from $4.37 billion at December 31, 2011. The Corporation experienced an increase in total deposits of $323 million, or 7.0%, during the fourth quarter of 2012, primarily attributable to $404 million of deposits acquired in the branch acquisition transaction, which was partially offset by a seasonal decrease in deposits of municipal customers. Remaining brokered deposits acquired in the Corporation's 2010

6


acquisition of Byron Bank were $62 million at December 31, 2012, compared to $95 million at December 31, 2011. Federal Home Loan Bank (FHLB) advances totaled $34.3 million at December 31, 2012, compared to $43.1 million at December 31, 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 0.41% in the fourth quarter of 2012 from 0.59% in the fourth quarter of 2011.

At December 31, 2012, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 8.1% and 13.2%, respectively, compared to 8.7% and 13.3%, respectively, at December 31, 2011. The decrease in the Corporation's equity ratios was attributable to the branch acquisition transaction completed in the fourth quarter of 2012, which added $404 million in total assets, including $12.6 million of intangible assets. At December 31, 2012, the Corporation's book value was $21.69 per share, compared to $20.82 per share at December 31, 2011. At December 31, 2012 and 2011, the Corporation's tangible book value per share was $17.03 and $16.54, respectively.

The credit quality of the Corporation's loan portfolio continued to show improvement during the fourth quarter of 2012. The Corporation's nonperforming loans, consisting of nonaccrual loans, accruing loans past due 90 days or more as to principal or interest payments and nonperforming troubled debt restructurings, totaled $90.9 million at both December 31, 2012 and September 30, 2012, compared to $106.3 million at December 31, 2011. At December 31, 2012, nonperforming loans as a percentage of total loans were 2.18%, compared to 2.26% at September 30, 2012 and 2.77% at December 31, 2011.

Other real estate and repossessed assets totaled $18.5 million at December 31, 2012, compared to $19.5 million at September 30, 2012 and $25.5 million at December 31, 2011.

At December 31, 2012, the allowance for loan losses of the originated loan portfolio was $84.0 million, or 2.22% of originated loans, compared to $86.7 million, or 2.60% of originated loans at December 31, 2011. The allowance for loan losses of the originated loan portfolio as a

7


percentage of nonperforming loans was 92% at December 31, 2012, compared to 82% at December 31, 2011. The allowance for loan losses of the acquired loan portfolio was $0.5 million at December 31, 2012, compared to $1.6 million at December 31, 2011. Management believes that the Corporation's acquired loan portfolio totaling $393 million at December 31, 2012 was performing, overall, at or slightly better than original expectations.

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 162 banking offices spread over 38 counties in the lower peninsula of Michigan. At December 31, 2012, the Corporation had total assets of $5.9 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 (Corporation). Words such as "anticipates," "believes," "continue," "estimates," "expects," "focus," "forecasts," "intends," "is likely," "judgment," "opportunities," "plans," "predicts," "projects," "should," "trend," "will," "opinion," 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 future levels of loan charge-offs, future levels of provisions for loan losses, real estate valuation, future levels of nonperforming assets, the rate of asset dispositions, future capital levels, future dividends, future growth and funding sources, future liquidity levels, future profitability levels, the effects on earnings of future changes in interest rates, the future level of other revenue sources, future economic trends and conditions, future initiatives to expand the Corporation's market share, expected cash flows from acquired loans, future effects of new or changed accounting standards, future opportunities for acquisitions, the impact of branch acquisition transactions on the Corporation's business, opportunities to increase top line revenues, the Corporation's ability to grow its core franchise, and future cost savings. 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 and mortgage servicing rights; the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment); and management's assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated. All of the information concerning interest rate sensitivity is forward-looking. The future effect of changes in the financial and credit markets and the national and regional economies 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, 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.





9


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
2012

 

December 31
2011

 

Assets:

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

   Cash and cash due from banks

$

142,467

 

$

121,294

 

   Interest-bearing deposits with unaffiliated banks and others

 

513,668

 

 

260,646

 

      Total cash and cash equivalents

 

656,135

 

 

381,940

 

Investment securities:

 

 

 

 

 

 

   Available-for-sale

 

586,809

 

 

667,276

 

   Held-to-maturity

 

229,977

 

 

183,339

 

      Total Investment Securities

 

816,786

 

 

850,615

 

Loans held-for-sale

 

17,665

 

 

18,818

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

   Commercial

 

1,002,722

 

 

895,150

 

   Commercial Real Estate

 

1,161,861

 

 

1,071,999

 

   Real estate construction and land development

 

100,237

 

 

118,176

 

   Residential Mortgage

 

883,835

 

 

861,716

 

   Consumer installment and home equity

 

1,019,080

 

 

884,244

 

      Total Loans

 

4,167,735

 

 

3,831,285

 

   Allowance for loan losses

 

(84,491

)

 

(88,333

)

      Net Loans

 

4,083,244

 

 

3,742,952

 

 

 

 

 

 

 

 

Premises and equipment

 

75,458

 

 

65,997

 

Goodwill

 

120,437

 

 

113,414

 

Other intangible assets

 

15,388

 

 

11,472

 

Interest receivable and other assets

 

132,139

 

 

154,245

 

      Total Assets

$

5,917,252

 

$

5,339,453

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

   Noninterest-bearing

$

1,085,857

 

$

875,791

 

   Interest-bearing

 

3,835,586

 

 

3,491,066

 

      Total Deposits

 

4,921,443

 

 

4,366,857

 

Interest payable and other liabilities

 

54,716

 

 

54,024

 

Short-term borrowings

 

310,463

 

 

303,786

 

Federal Home Loan Bank advances

 

34,289

 

 

43,057

 

      Total Liabilities

 

5,320,911

 

 

4,767,724

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,499

 

 

27,457

 

   Additional paid-in capital

 

433,195

 

 

431,277

 

   Retained earnings

 

166,766

 

 

138,324

 

   Accumulated other comprehensive loss

 

(31,119

)

 

(25,329

)

      Total Shareholders' Equity

 

596,341

 

 

571,729

 

      Total Liabilities and Shareholders' Equity

$

5,917,252

 

$

5,339,453

 



10


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)

2012

 

2011

 

2012

 

2011

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

48,721

 

$

49,515

 

$

193,193

 

$

197,897

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

2,280

 

 

2,539

 

 

9,890

 

 

9,423

 

   Tax-exempt

 

1,524

 

 

1,475

 

 

5,931

 

 

5,860

 

Dividends on nonmarketable equity securities

 

403

 

 

360

 

 

1,041

 

 

965

 

Interest on deposits with unaffiliated banks and others

 

198

 

 

241

 

 

703

 

 

1,097

 

      Total Interest Income

 

53,126

 

 

54,130

 

 

210,758

 

 

215,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

4,783

 

 

6,665

 

 

21,782

 

 

29,293

 

Interest on short-term borrowings

 

109

 

 

106

 

 

426

 

 

524

 

Interest on Federal Home Loan Bank advances

 

240

 

 

274

 

 

1,005

 

 

1,572

 

      Total Interest Expense

 

5,132

 

 

7,045

 

 

23,213

 

 

31,389

 

      Net Interest Income

 

47,994

 

 

47,085

 

 

187,545

 

 

183,853

 

Provision for loan losses

 

5,000

 

 

5,100

 

 

18,500

 

 

26,000

 

      Net Interest Income after Provision for Loan Losses

 

42,994

 

 

41,985

 

 

169,045

 

 

157,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees on deposit accounts

 

5,035

 

 

4,948

 

 

19,581

 

 

18,452

 

Wealth management revenue

 

2,928

 

 

2,674

 

 

11,763

 

 

11,104

 

Other charges and fees for customer services

 

2,926

 

 

2,534

 

 

11,415

 

 

10,501

 

Mortgage banking revenue

 

2,538

 

 

1,145

 

 

6,597

 

 

3,881

 

Gain on sale of merchant card services

 

-

 

 

-

 

 

1,280

 

 

-

 

Other

 

452

 

 

200

 

 

1,236

 

 

462

 

      Total Noninterest Income

 

13,879

 

 

11,501

 

 

51,872

 

 

44,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

22,537

 

 

18,871

 

 

84,383

 

 

74,493

 

Occupancy

 

3,149

 

 

3,444

 

 

12,413

 

 

12,974

 

Equipment and software

 

3,461

 

 

2,941

 

 

13,112

 

 

11,935

 

Other

 

12,064

 

 

12,551

 

 

39,201

 

 

42,601

 

      Total Operating Expenses

 

41,211

 

 

37,807

 

 

149,109

 

 

142,003

 

Income Before Income Taxes

 

15,662

 

 

15,679

 

 

71,808

 

 

60,250

 

      Federal Income Tax Expense

 

4,000

 

 

4,475

 

 

20,800

 

 

17,200

 

Net Income

$

11,662

 

$

11,204

 

$

51,008

 

$

43,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.42

 

$

0.41

 

$

1.86

 

$

1.57

 

   Diluted

 

0.42

 

 

0.41

 

 

1.85

 

 

1.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

   Return on average assets

 

0.83%

 

 

0.83%

 

 

0.94%

 

 

0.81%

 

   Return on average shareholders' equity

 

7.7%

 

 

7.7%

 

 

8.7%

 

 

7.6%

 

   Net interest margin

 

3.74%

 

 

3.84%

 

 

3.76%

 

 

3.80%

 

   Efficiency ratio

 

62.6%

 

 

63.1%

 

 

60.4%

 

 

60.8%

 



11


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 


(Dollars in thousands)

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,576,422

 

$

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

 

5,251,531

 

 

5,105,101

 

 

5,044,629

 

 

5,061,882

 

 

5,008,813

 

 

4,985,380

 

 

4,928,590

 

 

4,963,384

 

Total loans

 

4,077,918

 

 

3,987,928

 

 

3,901,321

 

 

3,824,604

 

 

3,772,140

 

 

3,769,745

 

 

3,707,468

 

 

3,672,301

 

Total deposits

 

4,590,370

 

 

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

 

3,926,582

 

 

3,823,954

 

 

3,817,753

 

 

3,903,986

 

 

3,847,003

 

 

3,853,443

 

 

3,857,678

 

 

3,942,406

 

Total shareholders' equity

 

600,794

 

 

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)

 


3.74%

 

 


3.76%

 

 


3.80%

 

 


3.76%

 

 


3.84%

 

 


3.80%

 

 


3.78%

 

 


3.78%

 

Efficiency ratio

 

62.6%

 

 

58.9%

 

 

58.2%

 

 

61.7%

 

 

63.1%

 

 

60.2%

 

 

58.2%

 

 

61.8%

 

Return on average assets

 

0.83%

 

 

0.96%

 

 

1.04%

 

 

0.92%

 

 

0.83%

 

 

0.87%

 

 

0.84%

 

 

0.70%

 

Return on average shareholders'
  equity

 


7.7%

 

 


8.8%

 

 


9.6%

 

 


8.7%

 

 


7.7%

 

 


8.0%

 

 


7.8%

 

 


6.6%

 

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  percent of average assets

 

10.8%

 

 

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

 

8.1%

 

 

8.8%

 

 

9.0%

 

 

8.7%

 

 

8.7%

 

 

8.6%

 

 

8.9%

 

 

8.5%

 

  Total risk-based capital ratio

 

13.2%

 

 

13.6%

 

 

13.6%

 

 

13.7%

 

 

13.3%

 

 

13.1%

 

 

13.0%

 

 

13.0%

 


 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$

3,775,140

 

$

3,606,547

 

$

3,515,110

 

$

3,370,279

 

$

3,338,502

 

$

3,265,054

 

$

3,225,179

 

$

3,143,489

 

Acquired Loans

 

392,595

 

 

412,612

 

 

447,232

 

 

472,819

 

 

492,783

 

 

495,372

 

 

522,831

 

 

539,027

 

Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonperforming loans

 

90,854

 

 

90,877

 

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

 

  Other real estate and repossessed
    assets (ORE)

 


18,469

 

 


19,467

 

 


23,509

 

 


25,944

 

 


25,484

 

 


28,679

 

 


24,607

 

 


26,355

 

  Total nonperforming assets

 

109,323

 

 

110,344

 

 

116,320

 

 

124,492

 

 

131,753

 

 

149,074

 

 

160,536

 

 

172,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt
  restructurings

 


31,369

 

 


30,406

 

 


26,383

 

 


27,177

 

 


20,394

 

 


15,543

 

 


12,889

 

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-
  originated as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total originated loans

 

2.22%

 

 

2.33%

 

 

2.40%

 

 

2.54%

 

 

2.60%

 

 

2.68%

 

 

2.78%

 

 

2.85%

 

  Nonperforming loans

 

92%

 

 

93%

 

 

91%

 

 

87%

 

 

82%

 

 

73%

 

 

66%

 

 

61%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans as a percent
  of total loans

 


2.18%

 

 


2.26%

 

 


2.34%

 

 


2.56%

 

 


2.77%

 

 


3.20%

 

 


3.63%

 

 


3.96%

 

Nonperforming assets as a percent
  of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total loans plus ORE

 

2.61%

 

 

2.73%

 

 

2.92%

 

 

3.22%

 

 

3.42%

 

 

3.93%

 

 

4.26%

 

 

4.64%

 

  Total assets

 

1.85%

 

 

1.98%

 

 

2.17%

 

 

2.28%

 

 

2.47%

 

 

2.74%

 

 

3.08%

 

 

3.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Originated

 

20,142

 

 

14,939

 

 

10,622

 

 

5,548

 

 

27,197

 

 

21,717

 

 

14,297

 

 

7,356

 

  Acquired

 

2,200

 

 

2,200

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

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

 


22,342

 

 


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)

 


0.57%

 

 


0.59%

 

 


0.55%

 

 


0.58%

 

 


0.73%

 

 


0.78%

 

 


0.77%

 

 


0.80%

 


 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

Dec 31
2011

 

Sept 30
2011

 

June 30
2011

 

March 31
2011

 

Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

120,437

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

$

113,414

 

Core deposit intangibles

 

11,910

 

 

6,777

 

 

7,144

 

 

7,512

 

 

7,879

 

 

8,261

 

 

8,643

 

 

9,024

 

Mortgage servicing rights (MSR)

 

3,478

 

 

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)

 


467

 

 


367

 

 


368

 

 


367

 

 


382

 

 


382

 

 


381

 

 


382

 


12


Chemical Financial Corporation Announces Fourth Quarter Operating Results

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

 

Three Months Ended December 31, 2012

 



(Dollars in thousands)


Average
Balance

 

Tax
Equivalent
Interest

 


Effective
Yield/Rate

 

Assets

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

   Loans**

$

4,093,656

 

$

49,203

 

4.79

%

   Taxable investment securities

 

632,511

 

 

2,280

 

1.44

 

   Tax-exempt investment securities

 

199,495

 

 

2,325

 

4.66

 

   Other interest-earning assets

 

25,572

 

 

403

 

6.27

 

   Interest-bearing deposits with

 

 

 

 

 

 

 

 

      unaffiliated banks and others

 

300,297

 

 

198

 

0.26

 

Total interest-earning assets

 

5,251,531

 

 

54,409

 

4.13

 

Less: Allowance for loan losses

 

84,972

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

   Cash and cash due from banks

 

114,803

 

 

 

 

 

 

   Premises and equipment

 

70,051

 

 

 

 

 

 

   Interest receivable and other assets

 

225,009

 

 

 

 

 

 

Total Assets

$

5,576,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

Interest-bearing Liabilities:

 

 

 

 

 

 

 

 

   Interest-bearing demand deposits

$

954,517

 

$

225

 

0.09

%

   Savings deposits

 

1,213,245

 

 

281

 

0.09

 

   Time deposits

 

1,412,242

 

 

4,277

 

1.20

 

   Short-term borrowings

 

310,429

 

 

109

 

0.14

 

   FHLB advances

 

36,149

 

 

240

 

2.64

 

Total interest-bearing liabilities

 

3,926,582

 

 

5,132

 

0.52

 

Noninterest-bearing deposits

 

1,010,366

 

 

-

 

 

 

Total deposits and borrowed funds

 

4,936,948

 

 

5,132

 

0.41

 

Interest payable and other liabilities

 

38,680

 

 

 

 

 

 

Shareholders' equity

 

600,794

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

5,576,422

 

 

 

 

 

 

Net Interest Spread (Average yield earned on interest-earning

 

 

 

 

 

 

 

 

   assets minus average rate paid on interest-bearing liabilities)

 

 

 

 

 

 

3.61

%

Net Interest Income (FTE)

 

 

 

$

49,277

 

 

 

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

 

 

 

 

 

 

 

 

   total average interest-earning assets)

 

 

 

 

 

 

3.74

%


*

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.


13


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)

Dec 31
2012

 

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

$

14,601

 

$

15,217

 

$

12,673

 

$

11,443

 

$

10,726

 

$

10,804

 

$

14,386

 

$

15,672

    Commercial Real Estate

 

37,660

 

 

41,311

 

 

41,691

 

 

46,870

 

 

44,438

 

 

48,854

 

 

57,324

 

 

59,931

    Real estate construction and land
      development

 


5,401

 

 


6,664

 

 


3,485

 

 


3,809

 

 


6,190

 

 


7,877

 

 


8,933

 

 


9,414

    Residential Mortgage

 

10,164

 

 

11,307

 

 

12,613

 

 

12,687

 

 

12,573

 

 

17,544

 

 

17,809

 

 

15,505

    Consumer installment and home
      equity

 


3,472

 

 


3,825

 

 


3,994

 

 


4,344

 

 


4,467

 

 


6,033

 

 


6,898

 

 


5,774

    Total nonaccrual loans

 

71,298

 

 

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

  Commercial Real Estate

 

87

 

 

247

 

 

269

 

 

75

 

 

374

 

 

415

 

 

143

 

 

459

  Real estate construction and land
    development

 


-

 

 


-

 

 


-

 

 


-

 

 


287

 

 


-

 

 


-

 

 


-

  Residential Mortgage

 

1,503

 

 

431

 

 

840

 

 

333

 

 

752

 

 

974

 

 

1,729

 

 

191

  Consumer installment and home
    equity

 


769

 

 


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

 



2,359

 

 



2,098

 

 



2,566

 

 



2,646

 

 



3,817

 

 



3,015

 

 



3,744

 

 



2,196

Nonperforming troubled debt
  restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial loan portfolio

 

13,876

 

 

6,553

 

 

11,691

 

 

11,258

 

 

14,675

 

 

16,457

 

 

15,443

 

 

15,201

  Consumer loan portfolio

 

3,321

 

 

3,902

 

 

4,098

 

 

5,491

 

 

9,383

 

 

9,811

 

 

11,392

 

 

22,166

  Total nonperforming troubled debt
    restructurings

 


17,197

 

 


10,455

 

 


15,789

 

 


16,749

 

 


24,058

 

 


26,268

 

 


26,835

 

 


37,367

Total nonperforming loans

 

90,854

 

 

90,877

 

 

92,811

 

 

98,548

 

 

106,269

 

 

120,395

 

 

135,929

 

 

145,859

Other real estate and repossessed assets

 

18,469

 

 

19,467

 

 

23,509

 

 

25,944

 

 

25,484

 

 

28,679

 

 

24,607

 

 

26,355

Total nonperforming assets

$

109,323

 

$

110,344

 

$

116,320

 

$

124,492

 

$

131,753

 

$

149,074

 

$

160,536

 

$

172,214


14


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
2012

 

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


$


84,194

 


$


84,511

 


$


85,585

 


$


86,733

 


$


87,413

 


$


89,733

 


$


89,674

 


$


89,530

 

  Provision for loan losses - originated

 

5,000

 

 

4,000

 

 

4,000

 

 

4,400

 

 

4,800

 

 

5,100

 

 

7,000

 

 

7,500

 

  Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

(1,623

)

 

(551

)

 

(974

)

 

(1,079

)

 

(1,768

)

 

(1,234

)

 

(1,972

)

 

(1,976

)

    Commercial Real Estate

 

(1,532

)

 

(1,952

)

 

(2,178

)

 

(2,268

)

 

(2,120

)

 

(3,969

)

 

(3,168

)

 

(3,875

)

    Real estate construction and land
      development

 


(1,238


)

 


(51


)

 


(45


)

 


(32


)

 


(54


)

 


(236


)

 


(136


)

 


(63


)

    Residential Mortgage

 

(1,224

)

 

(1,357

)

 

(1,140

)

 

(1,717

)

 

(945

)

 

(1,884

)

 

(1,198

)

 

(944

)

    Consumer installment and home
      equity

 


(1,504


)

 


(1,485


)

 


(1,835


)

 


(1,451


)

 


(1,434


)

 


(1,516


)

 


(1,832


)

 


(1,784


)

    Total loan charge-offs

 

(7,121

)

 

(5,396

)

 

(6,172

)

 

(6,547

)

 

(6,321

)

 

(8,839

)

 

(8,306

)

 

(8,642

)

  Recoveries of loans previously
    charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

278

 

 

135

 

 

140

 

 

191

 

 

137

 

 

614

 

 

710

 

 

215

 

    Commercial Real Estate

 

1,202

 

 

325

 

 

298

 

 

421

 

 

272

 

 

285

 

 

212

 

 

87

 

    Real estate construction and land
      development

 


-

 

 


-

 

 


-

 

 


2

 

 


40

 

 


-

 

 


5

 

 


-

 

    Residential Mortgage

 

104

 

 

237

 

 

199

 

 

22

 

 

80

 

 

207

 

 

106

 

 

456

 

    Consumer installment and home
      equity

 


334

 

 


382

 

 


461

 

 


363

 

 


312

 

 


313

 

 


332

 

 


528

 

    Total loan recoveries

 

1,918

 

 

1,079

 

 

1,098

 

 

999

 

 

841

 

 

1,419

 

 

1,365

 

 

1,286

 

  Net loan charge-offs - originated

 

(5,203

)

 

(4,317

)

 

(5,074

)

 

(5,548

)

 

(5,480

)

 

(7,420

)

 

(6,941

)

 

(7,356

)

  Allowance for loan losses - originated,
    at end of period

 


83,991

 

 


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

 


500

 

 


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

 

 


500

 

 


2,200

 

 


2,200

 

 


1,600

 

 


1,300

 

 


-

 

 


-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

$

84,491

 

$

84,694

 

$

86,711

 

$

87,785

 

$

88,333

 

$

88,713

 

$

89,733

 

$

89,674

 



15


Chemical Financial Corporation Announces Fourth Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation

(Dollars in thousands, except per share
  data)

4th Qtr.
2012

 

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

$

53,126

 

$

52,501

 

$

52,467

 

$

52,664

 

$

54,130

 

$

53,998

 

$

53,439

 

$

53,675

Interest expense

 

5,132

 

 

5,591

 

 

6,021

 

 

6,469

 

 

7,045

 

 

7,729

 

 

8,145

 

 

8,470

Net interest income

 

47,994

 

 

46,910

 

 

46,446

 

 

46,195

 

 

47,085

 

 

46,269

 

 

45,294

 

 

45,205

Provision for loan losses

 

5,000

 

 

4,500

 

 

4,000

 

 

5,000

 

 

5,100

 

 

6,400

 

 

7,000

 

 

7,500

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     for loan losses

 

42,994

 

 

42,410

 

 

42,446

 

 

41,195

 

 

41,985

 

 

39,869

 

 

38,294

 

 

37,705

Noninterest income

 

13,879

 

 

12,062

 

 

13,282

 

 

12,649

 

 

11,501

 

 

11,225

 

 

10,902

 

 

10,772

Operating expenses

 

41,211

 

 

36,066

 

 

35,537

 

 

36,295

 

 

37,807

 

 

35,394

 

 

33,413

 

 

35,389

Income before income taxes

 

15,662

 

 

18,406

 

 

20,191

 

 

17,549

 

 

15,679

 

 

15,700

 

 

15,783

 

 

13,088

Federal income tax expense

 

4,000

 

 

5,300

 

 

6,325

 

 

5,175

 

 

4,475

 

 

4,075

 

 

4,750

 

 

3,900

Net income

$

11,662

 

$

13,106

 

$

13,866

 

$

12,374

 

$

11,204

 

$

11,625

 

$

11,033

 

$

9,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.74%

 

 

3.76%

 

 

3.80%

 

 

3.76%

 

 

3.84%

 

 

3.80%

 

 

3.78%

 

 

3.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$

0.42

 

$

0.48

 

$

0.50

 

$

0.45

 

$

0.41

 

$

0.42

 

$

0.40

 

$

0.33

     Diluted

 

0.42

 

 

0.48

 

 

0.50

 

 

0.45

 

 

0.41

 

 

0.42

 

 

0.40

 

 

0.33

Cash dividends declared

 

0.21

 

 

0.21

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

 

 

0.20

Book value - period-end

 

21.69

 

 

21.75

 

 

21.42

 

 

21.10

 

 

20.82

 

 

21.02

 

 

20.78

 

 

20.54

Tangible book value - period-end

 

17.03

 

 

17.52

 

 

17.17

 

 

16.84

 

 

16.54

 

 

16.71

 

 

16.46

 

 

16.19

Market value - period-end

 

23.76

 

 

24.20

 

 

21.50

 

 

23.44

 

 

21.32

 

 

15.31

 

 

18.76

 

 

19.93





16