Attached files

file filename
8-K - 8-K - TALMER BANCORP, INC.a14-11914_18k.htm

Exhibit 99.1

 

 

Talmer Bancorp, Inc. reports first quarter 2014 net income of $32.7 million, representing $0.45 of earnings per diluted average share

 

Completed acquisition of Michigan Commerce Bank (Talmer West Bank)

 

Successful completion of initial public offering resulting in net proceeds of $42.1 million

 

TROY/May 6, 2014 — Talmer Bancorp, Inc. (NASDAQ: TLMR) (“Talmer”) today reported first quarter 2014 net income of $32.7 million, compared to $12.6 million for the fourth quarter 2013 and $60.5 million for the first quarter 2013.  Earnings per diluted share were $0.45 for the first quarter 2014, compared to $0.18 for the fourth quarter 2013 and $0.89 for the first quarter 2013.

 

Talmer Bancorp President and CEO David Provost commented, “We continue to execute on our strategic plans to build a leading Midwest community bank.  Success in our priorities of building scale, delivering solid earning asset growth and effectively integrating acquired institutions is evident in our financial results.  In early 2014, we completed the acquisition of Talmer West Bank, consolidated from four former banking subsidiaries of Capitol Bancorp.  This acquisition expanded our presence into additional markets including Western Michigan and Northern Indiana.  We are excited to welcome these employees and customers and look forward to further expansion of our presence in a number of these markets.”

 

“We have invested significantly over the last few years to build the necessary infrastructure for a larger and more complex institution.  These enhancements have resulted in financial controls and risk management practices that have proven scalable and allowed us to strategically focus on our growth initiatives in a highly competitive banking environment.  In the first quarter we completed the charter integration of First Place Bank into Talmer Bank and Trust, a significant final step in a long and costly process to deal with problem assets and build an effective control environment.  Work and opportunity remain to continue to centralize back office functions and realize synergies in the near term, but I am proud of the efforts of our team in combining two very different institutions in such a short period of time.”

 

“Although the era of distressed bank acquisitions is winding down, we are pleased with how we have been able to combine formerly struggling institutions into a larger, community focused and profitable enterprise.  We have utilized the financial flexibility provided by successful acquisitions to build a bank capable of delivering sustained growth.  While attractive acquisition opportunities remain in our sights, we are also prepared to drive the next chapter of our story based on both a greater emphasis on organic growth and the continuing realization of operating synergies from previous acquisitions.”

 



 

Quarterly Results Summary

 

(Dollars in thousands, except per share data)

 

1st Qtr 2014

 

4th Qtr 2013

 

1st Qtr 2013

 

Earnings Summary

 

 

 

 

 

 

 

Net interest income

 

$

48,123

 

$

39,284

 

$

40,657

 

Total provision for loan losses

 

3,926

 

3,250

 

2,260

 

Noninterest income

 

53,012

 

23,638

 

103,619

 

Noninterest expense

 

65,614

 

53,090

 

84,611

 

Income before income taxes

 

31,595

 

6,582

 

57,405

 

Income tax provision (benefit)

 

(1,072

)

(5,971

)

(3,050

)

Net income

 

32,667

 

12,553

 

60,455

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.45

 

$

0.18

 

$

0.89

 

Tangible book value per share (1)

 

9.74

 

9.12

 

8.66

 

Average diluted shares (in thousands)

 

73,377

 

70,555

 

68,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance and Capital Ratios

 

 

 

 

 

 

 

Return on average assets (annualized)

 

2.36

%

1.08

%

5.05

%

Return on average equity (annualized)

 

19.07

 

8.24

 

41.11

 

Net interest margin (fully taxable equivalent) (annualized) (2)

 

3.95

 

3.72

 

3.74

 

Tangible average equity to tangible average assets (1)

 

12.09

 

12.89

 

12.00

 

Tier 1 leverage ratio (3)

 

12.47

 

11.88

 

10.98

 

Tier 1 risk-based capital (3)

 

16.66

 

18.29

 

19.15

 

Total risk-based capital (3)

 

17.72

 

19.21

 

19.75

 

 


(1)  See section entitled “Reconciliation of Non-GAAP Financial Measures.”

(2)  Presented on a tax equivalent basis using a 35% tax rate for all periods presented.

(3)  First quarter 2014 is estimated.

 

First Quarter 2014 Compared to Fourth Quarter 2013

 

·                  Net income increased to $32.7 million, or $0.45 per diluted average share, in the first quarter 2014, compared to $12.6 million, or $0.18 per diluted average share, for the fourth quarter 2013.  The $20.1 million increase in net income included the bargain purchase gain of $37.0 million resulting from our acquisition of Michigan Commerce Bank (Talmer West Bank).  The bargain purchase gain was partially offset by transaction and integration related expenses during the first quarter detailed in the noninterest expense section following.

 

·                  Net total loans increased during the first quarter 2014 by $637.1 million, or 21.6%, to $3.6 billion, which at the end of the quarter included $552.3 million of loans from our acquisition of Talmer West Bank.  Excluding loans from the Talmer West Bank acquisition, net total loans grew by $84.8 million, or 11.5% annualized, in the three months ended March 31, 2014.  During the first quarter 2014, Talmer Bank and Trust experienced $114.6 million of net uncovered organic loan growth, partially offset by $29.8 million of net covered loan run-off (loans covered by loss share agreements with the FDIC).  The Talmer West Bank acquisition added $572.2 million of loans at the time the transaction closed on January 1, 2014, of which a net $19.9 million ran-off by the end of the quarter.

 

·                  Total deposits increased $785.5 million, or 21.8%, to $4.4 billion as of March 31, 2014, primarily reflecting $857.8 million of deposits acquired in our acquisition of Talmer West Bank, partially offset by a decline in time deposits of $63.6 million.

 

·                  Net interest income of $48.1 million increased $8.8 million, or 22.5%, compared to the fourth quarter 2013.  The increase in net interest income was primarily the result of the addition of $9.1 million of net interest income related to our acquisition of Talmer West Bank and its inclusion into our operations beginning January 1, 2014.  Our net interest margin also increased 23 basis points to 3.95% in the first quarter 2014, compared to 3.72% in the fourth quarter 2013.  The increase is primarily the result of the loan composition purchased in our acquisition of Talmer West Bank, which held a higher percentage of higher yielding commercial real estate loans, partially offset by a reduction in the benefit received from discount accretion on our purchased credit impaired loan portfolio.

 

·                  Noninterest income increased by $29.4 million, or 124.3%, to $53.0 million in the first quarter 2014 compared to fourth quarter 2013.  The increase primarily relates to the $37.0 million bargain purchase gain recognized as a result of our acquisition of Talmer West Bank and its inclusion into our operations, partially offset by a decrease in mortgage banking and other loan fees and a net loss on sales of securities.

 

·                  Noninterest expenses increased $12.5 million, or 23.6%, to $65.6 million in the first quarter 2014 compared to fourth quarter 2013.  Noninterest expenses in the first quarter 2014 included the addition of Talmer West Bank’s operating expenses and approximately $10.8 million of certain transaction and integration related expenses including severance expense, bank acquisition and due diligence fees, bonus payments related to our successful acquisition of Talmer West Bank, the merger of First Place Bank and Talmer Bank and Trust and the completion of our initial public offering, as well as expenses incurred related to termination of certain software contracts. Excluding transaction related expenses, Talmer West Bank added $10.5 million of operating expense in the first quarter 2014.  Excluding Talmer West Bank operating expenses and transaction and integration related expenses of approximately $10.8 million, total operating expense declined by $8.8 million, or 16.5%, compared to fourth quarter 2013, primarily reflecting operating synergies achieved from the integration of First Place Bank into Talmer Bank and Trust.

 

2



 

Income Statement

 

Net Interest Income and Net Interest Margin

 

Net interest income for the first quarter of 2014 was $48.1 million, compared to $39.3 million in the prior quarter.  The increase in net interest income in the first quarter was primarily the result of the addition of $9.1 million of net interest income related to our acquisition of Talmer West Bank and its inclusion into our operations beginning January 1, 2014.

 

Our net interest margin was 3.95% in the first quarter 2014, an increase of 23 basis points from 3.72% in the fourth quarter 2013.  The increase in our net interest margin in the first quarter was due to a combination of several factors, the largest being the acquisition of Talmer West Bank, which had a significantly higher proportion of its loan portfolio in commercial real estate loans that, on average, have a higher yield than Talmer Bank and Trust’s loan portfolio which has a larger percentage of residential real estate loans.

 

Our net interest margin benefits from discount accretion on our purchased credit impaired loan portfolio, a component of the accretable yield.  However, given the substantial growth of our organic loan portfolio, diminished size of our covered loan portfolio and the high negative yield on the FDIC indemnification asset, the net interest margin benefit from excess accretable yield is now relatively insignificant, especially when compared to prior quarters.  The accretable yield represents the excess of the net present value of expected future cash flows over the acquisition date fair value on our purchased credit impaired loans and includes both the expected coupon of the loan and the discount accretion.  The accretable yield is recognized as interest income over the expected remaining life of the purchased credit impaired loan.  For the first quarter 2014 and the fourth quarter 2013, the yield on total loans was 5.80% and 5.91%, respectively, while the yield generated using only the expected coupon would have been 5.02% and 4.49%, respectively.  The difference between the actual yield earned on total loans and the yield generated based on the expected coupon represents excess accretable yield.  The expected coupon of the loan considers the actual coupon rate of the loan and does not include any interest income for loans in nonaccrual status.  Our net interest margin is also adversely impacted by the negative yield on the FDIC indemnification asset.  Because our quarterly cash flow re-estimations have continuously resulted in improvements in the overall expected cash flows on covered loans our expected payment from the FDIC under our loss share agreements have declined, resulting in a negative yield on the FDIC indemnification asset.  This negative yield on the FDIC indemnification asset partially offsets the benefits provided by the excess accretable yield.  This negative yield was 21.29% and 19.03% for first quarter 2014 and fourth quarter 2013, respectively.  The combination of the excess accretable yield and negative yield on the FDIC indemnification asset benefitted net interest margin by five basis points and 36 basis points in the first quarter 2014 and fourth quarter 2013, respectively.

 

Noninterest Income

 

Noninterest income increased $29.4 million to $53.0 million in the first quarter 2014, compared to $23.6 million for the fourth quarter 2013.  Noninterest income in the first quarter 2014 benefitted from the $37.0 million bargain purchase gain resulting from our acquisition of Talmer West Bank and the inclusion of $4.6 million of noninterest income related directly to Talmer West Bank.  These benefits were partially offset primarily by a decrease in mortgage banking and other loan fees of $6.5 million and the net loss on sales of securities of $2.3 million during the quarter.  The decrease in mortgage banking and other loan fees primarily reflects changes in the fair value of loan servicing rights, which was a detriment to earnings of $3.1 million during the first quarter 2014 versus a benefit of $3.1 million during the fourth quarter 2013 primarily due to movements in interest rates during those periods.  The recognition of $2.3 million of net losses on sales of securities during the first quarter 2014 resulted from management’s decision to sell certain securities late in the quarter to take advantage of an opportunity to reinvest the proceeds in securities that improve the duration extension risk and forward looking yield profile of our securities profile.

 

3



 

Noninterest Expenses

 

Noninterest expenses in the first quarter 2014 totaled $65.6 million, compared to $53.1 million in the fourth quarter 2013.  The increase in total noninterest expenses was primarily due to the addition of Talmer West Bank’s $10.5 million of operating costs outside of transaction related expenses in the first quarter 2014 and approximately $10.8 million of transaction and integration related expenses including severance expense, bank acquisition and due diligence fees, bonus payments related to our successful acquisition of Talmer West Bank, the merger of First Place Bank and Talmer Bank and Trust and the completion of our initial public offering, as well as expenses incurred related to termination of certain software contracts.  Outside of the Talmer West Bank and transaction and integration related expenses results for the first quarter 2014 reflect decreases of salary and employee benefits of $4.1 million, professional service fees of $1.5 million, occupancy and equipment expense of $1.1 million and insurance expense of $660 thousand.  These reductions are cost benefits we realized as we continue to rationalize staffing and services in our growing organization.  The following table illustrates certain transaction and integration related items impacting noninterest expense trends during the quarter.

 

 

 

Three months ended March 31, 2014

 

(Dollars in thousands)

 

Actual

 

Transaction and integration
related expenses

 

Excluding transaction and
integration related expenses

 

Noninterest expenses

 

 

 

 

 

 

 

Salary and employee benefits

 

$

35,726

 

$

4,935

 

$

30,791

 

Occupancy and equipment expense

 

9,148

 

2,800

 

6,348

 

Data processing fees

 

1,740

 

 

1,740

 

Professional service fees

 

4,290

 

1,161

 

3,129

 

FDIC loss sharing expense

 

524

 

 

524

 

Bank acquisition and due diligence fees

 

1,711

 

1,711

 

 

Marketing expense

 

1,091

 

 

1,091

 

Other employee expense

 

729

 

 

729

 

Insurance expense

 

1,849

 

 

1,849

 

Other expense

 

8,806

 

240

 

8,566

 

Total noninterest expenses

 

$

65,614

 

$

10,847

 

$

54,767

 

 

We caution that earnings can be volatile given that such a large portion of our loan portfolio is comprised of purchased credit impaired loans and because of our on-going acquisition activities.  Income can be significantly impacted by the accounting requirement to periodically re-estimate the cash flows of purchased credit impaired loans and expenses associated with technology conversion and organization integration related activities.

 

Credit Quality

 

We recorded our acquired loans at fair value at the date of acquisition with no separate allowance for loan losses.  At March 31, 2014, the allowance for loan losses on uncovered loans was $22.8 million, or 0.72% of total uncovered loans, compared to $17.7 million, or 0.72% of total uncovered loans, at December 31, 2013.  The increase in allowance for loan losses on uncovered loans for the quarter was primarily due to allowance resulting from our quarterly re-estimation of expected cash flows for our uncovered purchased credit impaired loans.  At March 31, 2014, the allowance for loan losses on covered loans was $38.0 million, or 7.63% of total covered loans, compared to $40.4 million, or 7.62% of total covered loans at December 31, 2013.  The decrease in allowance for loan losses on covered loans primarily reflects payments received on loans not previously anticipated, partially offset by the additional allowance resulting from our quarterly re-estimation of expected cash flows for our covered purchased credit impaired loans.

 

During the first quarter 2014, we completed re-estimations of cash flows expectation for purchased credit impaired loans in each of our acquisitions with the exception of Talmer West Bank since it was acquired during the quarter.  For the re-estimations, loans with decreased cash flow expectations resulted additional loan loss provisions of $5.1 million.  Provisions related to covered loans are partially offset by an increase in the FDIC indemnification asset.  The re-estimations also resulted in a $16.4 million improvement in the gross cash flow expectation for loans which will be recognized prospectively as an increase in the accretable yield.  The improvement in cash flows on covered loans will be partially offset by a continued reduction in the FDIC indemnification asset which will impact future earnings through negative accretion.

 

All of our acquired loan portfolios are continuing to perform significantly better than initially anticipated.  We believe improvements in performance are primarily due to improvements in the economy and the efforts made by our Special Assets team that manages our acquired loan portfolios.  Similar to the first quarter 2014 re-estimations, the prior re-estimations of cash flows have indicated better overall expected performance than originally anticipated at acquisition.

 

4



 

Balance Sheet and Capital Management

 

Total assets increased $869.8 million to $5.4 billion at March 31, 2014 compared to $4.5 billion at December 31, 2013.  The acquisition date fair value of assets acquired in our acquisition of Talmer West Bank increased assets by $898.3 million after the $6.5 million of cash consideration paid.  The primary drivers of the increase in assets in the quarter ended March 31, 2014 were a $637.1 million increase in net total loans and a $155.2 million increase in cash and cash equivalents.

 

Net total loans at March 31, 2014 were $3.6 billion, which at the end of the quarter included $552.3 million of loans acquired in the Talmer West Bank acquisition, compared to $2.9 billion at December 31, 2013.  Excluding loans from our acquisition of Talmer West Bank, net total loans grew by $84.8 million, or 11.5% annualized, compared to December 31, 2013.  During the quarter, Talmer Bank and Trust experienced $114.6 million of net uncovered organic loan growth, partially offset by $29.8 million of net covered loan run-off.  The Talmer West Bank acquisition added $572.2 million of loans when the transaction closed on January 1, 2014, of which a net $19.9 million ran-off by the end of the quarter.  We continue to be focused on sourcing quality loan growth to overcome the run-off of higher yielding acquired loans.  A significant amount, $497.9 million, or 13.7%, of total loans, are covered by loss sharing agreement entered into with the FDIC.  Acquired loans are reported on the balance sheet at the contractual balance net of remaining discount resulting from acquisition accounting and charge-offs taken since acquisition.

 

Total liabilities were $4.7 billion at March 31, 2014 compared to $3.9 billion at December 31, 2013.  The acquisition date fair value of liabilities assumed in our acquisition of Talmer West Bank increased liabilities by $861.3 million.  The increase in liabilities in the quarter ended March 31, 2014 was primarily due to an increase in total deposits of $785.5 million.  While we increased our total deposits by 21.8% during the period, we continued to maintain a low total cost of deposits and total costs of funds of 20 basis points and 32 basis points, respectively, in the first quarter 2014.

 

Total shareholders’ equity increased $80.5 million, or 13.0%, to $697.5 million at March 31, 2014, compared to $617.0 million as of December 31, 2013.  The increase in shareholders’ equity primarily reflects our initial public offering completed in February 2014 that raised $42.1 million of capital, after deducting underwriting discounts and commissions and offering expenses and our first quarter 2014 net income of $32.7 million.

 

Key Performance Goals

 

Our near-term focus continues to be on realizing significant operating synergies associated with the acquisitions of First Place Bank and Talmer West Bank.

 

·                  Consolidation of back office processes and personnel

·                  Wind-down of third-party expenses associated with regulatory compliance and systems enhancements

·                  Continuing footprint rationalization including branch consolidations and evaluation of potential divestitures

·                  In April 2014, we entered into an agreement to sell our 11 Wisconsin branch offices including the deposits in Wisconsin which will allow us to focus on the core banking franchise.

·                  Also in April 2014, we entered into an agreement to sell our single branch in Albuquerque, New Mexico along with its deposits and loans.

·                  Goal of building a sustainable 1%+ core return on assets by growing upon our foundation and infrastructure

 

5



 

Conference Call and Webcast

 

Talmer Bancorp, Inc. will host a live conference webcast to review first quarter 2014 financial results at 8:30 a.m. ET on Wednesday, May 7, 2014. The webcast and supplemental financial information can be accessed via Talmer Bancorp Inc.’s “Investor Relations” page at www.talmerbank.com where a link will be provided.  Interested parties may also access the conference call by calling (888) 317-6003 (event ID No. 5166535) or internationally at (412) 317-6061 (event ID No. 5166535). A replay of the Webcast can be accessed via Talmer Bancorp Inc.’s “Investor Relations” page at www.talmerbank.com.

 

About Talmer Bancorp, Inc.

 

Headquartered in Troy, Michigan, Talmer Bancorp, Inc. is the holding company for Talmer Bank and Trust and Talmer West Bank.  These banks, operating through branches and lending offices in Michigan, Ohio, Indiana, Wisconsin, Nevada, Illinois and New Mexico, offer a full suite of commercial and retail banking, mortgage banking, wealth management and trust services to small and medium-sized businesses and individuals.

 

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Talmer Bancorp Inc.’s results of operations or financial position.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as a reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

Forward-looking Statements

 

Some of the statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements can be identified by words such as:  “intend,” “plan,” “seek,” “believe,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods.  Examples of forward-looking statements, include, among others, statements related to our future expectations, including all statements under the heading entitled “Key Performance Goals,” statements regarding expectations related to growth opportunities in our markets, our ability to deliver sustained growth through acquisition opportunities, organic growth and the realization of operating synergies from prior acquisitions and our strategic plan.  Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions.  Because forward-looking statements relate to the future, they are subject to risks, uncertainties and other factors, such as a downturn in the economy, unanticipated losses related to the integration of, and accounting for, our acquisition transactions, access to funding sources, greater than expected noninterest expenses, volatile credit and financial markets both domestic and foreign, potential deterioration in real estate values, regulatory changes and excessive loan losses, any or all of which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements, as well as additional risks and uncertainties contained in the “Risk Factors” and the forward-looking statement disclosure contained in our Annual Report on Form 10-K for the most recently ended fiscal year, any of which could cause actual results to differ materially from future results expressed or implied by those forward-looking statements.  All forward-looking statements speak only as of the date on which it is made.  We undertake no obligation to update or revise any forward-looking statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events or otherwise.

 

Media Contact:

 

Investor Relations Contact:

 

 

 

Shellie Maitre

 

Bradley Adams

 

 

 

(248) 498-2858

 

(248) 498-2862

 

6



 

Talmer Bancorp, Inc.

Consolidated Balance Sheets

(Unaudited)

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

2013

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

107,170

 

$

97,167

 

$

91,040

 

Interest-bearing deposits with other banks

 

318,368

 

206,160

 

431,289

 

Federal funds sold and other short-term investments

 

105,000

 

72,029

 

131,421

 

Total cash and cash equivalents

 

530,538

 

375,356

 

653,750

 

Securities available-for-sale

 

632,047

 

620,083

 

579,320

 

Federal Home Loan Bank stock

 

12,335

 

16,303

 

15,813

 

Loans held for sale, at fair value

 

75,931

 

85,252

 

259,670

 

Loans:

 

 

 

 

 

 

 

Residential real estate (includes $17.6 million, $16.3 million and $0 respectively, measured at fair value) (1)

 

1,268,200

 

1,085,453

 

956,769

 

Commercial real estate

 

1,147,820

 

755,839

 

742,490

 

Commercial and industrial

 

573,268

 

446,644

 

316,966

 

Real estate construction (includes $278 thousand, $1.4 million and $0 respectively, measured at fair value) (1)

 

143,569

 

176,226

 

117,914

 

Consumer

 

12,932

 

9,754

 

13,031

 

Total loans, excluding covered loans

 

3,145,789

 

2,473,916

 

2,147,170

 

Less: Allowance for loan losses - uncovered

 

(22,771

)

(17,746

)

(10,598

)

Net loans - excluding covered loans

 

3,123,018

 

2,456,170

 

2,136,572

 

Covered loans

 

497,920

 

530,068

 

661,159

 

Less: Allowance for loan losses - covered

 

(38,000

)

(40,381

)

(49,914

)

Net loans - covered

 

459,920

 

489,687

 

611,245

 

Net total loans

 

3,582,938

 

2,945,857

 

2,747,817

 

Premises and equipment

 

56,352

 

51,001

 

58,153

 

FDIC indemnification asset

 

119,045

 

131,861

 

202,202

 

Other real estate owned

 

57,451

 

29,955

 

42,944

 

Loan servicing rights

 

77,892

 

78,603

 

53,761

 

Core deposit intangible

 

16,102

 

13,205

 

15,199

 

FDIC receivable

 

8,130

 

7,783

 

15,090

 

Company-owned life insurance

 

39,814

 

39,500

 

38,506

 

Income tax benefit

 

178,882

 

126,200

 

117,700

 

Other assets

 

29,744

 

26,402

 

30,844

 

Total assets

 

$

5,417,201

 

$

4,547,361

 

$

4,830,769

 

Liabilities

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

950,671

 

779,379

 

743,238

 

Interest-bearing demand deposits

 

714,043

 

598,281

 

547,233

 

Money market and savings deposits

 

1,370,691

 

1,215,864

 

1,236,700

 

Time deposits

 

1,270,927

 

927,313

 

1,225,664

 

Other brokered funds

 

80,000

 

80,000

 

50,498

 

Total deposits

 

4,386,332

 

3,600,837

 

3,803,333

 

FDIC clawback liability

 

25,593

 

24,887

 

22,252

 

FDIC warrants payable

 

4,423

 

4,118

 

4,452

 

Short-term borrowings

 

89,562

 

71,876

 

69,035

 

Long-term debt

 

177,483

 

199,037

 

259,972

 

Other liabilities

 

36,340

 

29,591

 

82,732

 

Total liabilities

 

4,719,733

 

3,930,346

 

4,241,776

 

Shareholders’ equity

 

 

 

 

 

 

 

Preferred stock - $1.00 par value

 

 

 

 

 

 

 

Authorized - 20,000,000 shares at 3/31/2014, 12/31/2013 and 3/31/2013

 

 

 

 

 

 

 

Issued and outstanding - 0 shares at 3/31/2014, 12/31/2013 and 3/31/2013

 

$

 

$

 

$

 

Common stock:

 

 

 

 

 

 

 

Class A Voting Common Stock - $1.00 par value

 

 

 

 

 

 

 

Authorized - 198,000,000 shares at 3/31/2014, 12/31/2013 and 3/31/2013

 

 

 

 

 

 

 

Issued and outstanding - 69,962,461 shares at 3/31/2014, 66,234,397 shares at 12/31/2013 and 66,229,397 at 3/31/2013

 

69,962

 

66,234

 

66,229

 

Class B Non-Voting Common Stock - $1.00 par value

 

 

 

 

 

 

 

Authorized - 2,000,000 shares at 3/31/2014, 12/31/2013 and 3/31/2013

 

 

 

 

 

 

 

Issued and outstanding - 0 shares at 3/31/2014, 12/31/2013 and 3/31/2013

 

 

 

 

Additional paid-in-capital

 

404,905

 

366,428

 

365,106

 

Retained earnings

 

225,016

 

192,349

 

154,247

 

Accumulated other comprehensive income (loss), net of tax

 

(2,415

)

(7,996

)

3,411

 

Total shareholders’ equity

 

697,468

 

617,015

 

588,993

 

Total liabilities and shareholders’ equity

 

$

5,417,201

 

$

4,547,361

 

$

4,830,769

 

 

7



 

Talmer Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

Three months ended March 31,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

Interest and fees on loans

 

$

53,420

 

$

48,738

 

Interest on investments

 

 

 

 

 

Taxable

 

1,878

 

1,364

 

Tax-exempt

 

1,952

 

994

 

Total interest on securities

 

3,830

 

2,358

 

Interest on interest earning cash balances

 

216

 

290

 

Interest on federal funds and other short term investments

 

177

 

200

 

Dividends on FHLB stock

 

185

 

407

 

FDIC indemnification asset

 

(6,718

)

(8,148

)

Total interest income

 

51,110

 

43,845

 

Interest Expense

 

 

 

 

 

Interest-bearing demand deposits

 

224

 

167

 

Money market and savings deposits

 

494

 

518

 

Time deposits

 

1,491

 

1,661

 

Other brokered funds

 

29

 

24

 

Interest on short-term borrowings

 

175

 

22

 

Interest on long-term debt

 

574

 

796

 

Total interest expense

 

2,987

 

3,188

 

Net interest income

 

48,123

 

40,657

 

Provision for loan losses - uncovered

 

6,424

 

1,176

 

Provision (benefit) for loan losses - covered

 

(2,498

)

1,084

 

Net interest income after provision for loan losses

 

44,197

 

38,397

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

Deposit fee income

 

3,274

 

4,512

 

Mortgage banking and other loan fees

 

1,264

 

5,185

 

Net gain on sales of loans

 

3,040

 

16,815

 

Bargain purchase gain

 

36,994

 

71,702

 

FDIC loss sharing income

 

(113

)

130

 

Accelerated discount on acquired loans

 

6,466

 

2,293

 

Net gain (loss) on sales of securities

 

(2,310

)

31

 

Other income

 

4,397

 

2,951

 

Total noninterest income

 

53,012

 

103,619

 

 

 

 

 

 

 

Noninterest expenses

 

 

 

 

 

Salary and employee benefits

 

35,726

 

52,896

 

Occupancy and equipment expense

 

9,148

 

7,022

 

Data processing fees

 

1,740

 

1,647

 

Professional service fees

 

4,290

 

3,887

 

FDIC loss sharing expense

 

524

 

696

 

Bank acquisition and due diligence fees

 

1,711

 

7,229

 

Marketing expense

 

1,091

 

1,537

 

Other employee expense

 

729

 

896

 

Insurance expense

 

1,849

 

2,932

 

Other expense

 

8,806

 

5,869

 

Total noninterest expenses

 

65,614

 

84,611

 

Income before income taxes

 

31,595

 

57,405

 

Income tax provision (benefit)

 

(1,072

)

(3,050

)

Net income

 

$

32,667

 

$

60,455

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

Basic

 

$

0.48

 

$

0.91

 

Diluted

 

$

0.45

 

$

0.89

 

Average shares outstanding - basic

 

68,121

 

66,229

 

Average shares outstanding - diluted

 

73,377

 

68,200

 

 

 

 

 

 

 

Total comprehensive income

 

38,248

 

59,948

 

 

8



 

Talmer Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

1st

 

4th

 

3rd

 

2nd

 

1st

 

 

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

Quarter

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

2013

 

2013

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

53,420

 

$

45,354

 

$

49,475

 

$

51,290

 

$

48,738

 

Interest on investments

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

1,878

 

1,880

 

1,751

 

1,102

 

1,364

 

Tax-exempt

 

1,952

 

1,098

 

1,132

 

1,006

 

994

 

Total interest on securities

 

3,830

 

2,978

 

2,883

 

2,108

 

2,358

 

Interest on interest earning cash balances

 

216

 

188

 

97

 

201

 

290

 

Interest on federal funds and other short term investments

 

177

 

204

 

279

 

247

 

200

 

Dividends on FHLB stock

 

185

 

160

 

167

 

138

 

407

 

FDIC indemnification asset

 

(6,718

)

(6,952

)

(6,032

)

(6,908

)

(8,148

)

Total interest income

 

51,110

 

41,932

 

46,869

 

47,076

 

43,845

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

224

 

173

 

174

 

159

 

167

 

Money market and savings deposits

 

494

 

430

 

447

 

494

 

518

 

Time deposits

 

1,491

 

1,250

 

1,408

 

1,545

 

1,661

 

Other brokered funds

 

29

 

32

 

38

 

48

 

24

 

Interest on short-term borrowings

 

175

 

24

 

26

 

33

 

22

 

Interest on long-term debt

 

574

 

739

 

775

 

742

 

796

 

Total interest expense

 

2,987

 

2,648

 

2,868

 

3,021

 

3,188

 

Net interest income

 

48,123

 

39,284

 

44,001

 

44,055

 

40,657

 

Provision for loan losses - uncovered

 

6,424

 

6,569

 

2,852

 

4,923

 

1,176

 

Provision (benefit) for loan losses - covered

 

(2,498

)

(3,319

)

(727

)

(7,460

)

1,084

 

Net interest income after provision for loan losses

 

44,197

 

36,034

 

41,876

 

46,592

 

38,397

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

Deposit fee income

 

3,274

 

3,179

 

3,547

 

4,648

 

4,512

 

Mortgage banking and other loan fees

 

1,264

 

7,729

 

7,222

 

10,770

 

5,185

 

Net gain on sales of loans

 

3,040

 

3,423

 

5,028

 

16,139

 

16,815

 

Bargain purchase gain

 

36,994

 

 

 

 

71,702

 

FDIC loss sharing income

 

(113

)

(3,167

)

(4,846

)

(2,343

)

130

 

Accelerated discount on acquired loans

 

6,466

 

6,596

 

4,345

 

3,920

 

2,293

 

Net gain (loss) on sales of securities

 

(2,310

)

292

 

 

69

 

31

 

Other income

 

4,397

 

5,586

 

2,741

 

2,858

 

2,951

 

Total noninterest income

 

53,012

 

23,638

 

18,037

 

36,061

 

103,619

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expenses

 

 

 

 

 

 

 

 

 

 

 

Salary and employee benefits

 

35,726

 

29,837

 

29,766

 

34,110

 

52,896

 

Occupancy and equipment expense

 

9,148

 

6,327

 

6,582

 

6,824

 

7,022

 

Data processing fees

 

1,740

 

2,049

 

3,539

 

1,913

 

1,647

 

Professional service fees

 

4,290

 

4,073

 

4,472

 

4,425

 

3,887

 

FDIC loss sharing expense

 

524

 

483

 

106

 

722

 

696

 

Bank acquisition and due diligence fees

 

1,711

 

819

 

171

 

474

 

7,229

 

Marketing expense

 

1,091

 

659

 

634

 

654

 

1,537

 

Other employee expense

 

729

 

793

 

1,018

 

975

 

896

 

Insurance expense

 

1,849

 

1,851

 

1,911

 

3,280

 

2,932

 

Other expense

 

8,806

 

6,199

 

5,227

 

6,527

 

5,869

 

Total noninterest expenses

 

65,614

 

53,090

 

53,426

 

59,904

 

84,611

 

Income before income taxes

 

31,595

 

6,582

 

6,487

 

22,749

 

57,405

 

Income tax provision (benefit)

 

(1,072

)

(5,971

)

(4,057

)

7,743

 

(3,050

)

Net income

 

$

32,667

 

$

12,553

 

$

10,544

 

$

15,006

 

$

60,455

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.48

 

$

0.19

 

$

0.16

 

$

0.23

 

$

0.91

 

Diluted

 

$

0.45

 

$

0.18

 

0.15

 

0.21

 

$

0.89

 

Average shares outstanding - basic

 

68,121

 

66,231

 

66,229

 

66,229

 

66,229

 

Average shares outstanding - diluted

 

73,377

 

70,555

 

69,853

 

69,853

 

68,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income (loss)

 

38,248

 

9,922

 

10,737

 

6,036

 

59,949

 

 

9



 

Talmer Bancorp, Inc.

Selected Financial Information

(Unaudited)

 

 

 

2014

 

2013

 

(Dollars in thousands, except per share data)

 

1st Qtr

 

4th Qtr

 

3rd Qtr

 

2nd Qtr

 

1st Qtr

 

Earnings Summary

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

51,110

 

$

41,932

 

$

46,869

 

$

47,076

 

$

43,845

 

Interest expense

 

2,987

 

2,648

 

2,868

 

3,021

 

3,188

 

Net interest income

 

48,123

 

39,284

 

44,001

 

44,055

 

40,657

 

Provision for loan losses - uncovered

 

6,424

 

6,569

 

2,852

 

4,923

 

1,176

 

Provision (benefit) for loan losses - covered

 

(2,498

)

(3,319

)

(727

)

(7,460

)

1,084

 

Bargain purchase gains

 

36,994

 

 

 

 

71,702

 

Noninterest income

 

53,012

 

23,638

 

18,037

 

36,061

 

103,619

 

Noninterest expense

 

65,614

 

53,090

 

53,426

 

59,904

 

84,611

 

Income before income taxes

 

31,595

 

6,582

 

6,487

 

22,749

 

57,405

 

Income tax provision (benefit)

 

(1,072

)

(5,971

)

(4,057

)

7,743

 

(3,050

)

Net income

 

32,667

 

12,553

 

10,544

 

15,006

 

60,455

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.48

 

$

0.19

 

$

0.16

 

$

0.23

 

$

0.91

 

Diluted earnings per common share

 

0.45

 

0.18

 

0.15

 

0.21

 

0.89

 

Book value per common share

 

9.97

 

9.32

 

9.16

 

9.00

 

8.89

 

Tangible book value per share (1)

 

9.74

 

9.12

 

8.95

 

8.78

 

8.66

 

Shares outstanding (in thousands)

 

69,962

 

66,234

 

66,229

 

66,229

 

66,229

 

Average diluted shares (in thousands)

 

73,377

 

70,555

 

69,853

 

69,853

 

68,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Period End Balances

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,417,201

 

$

4,547,361

 

$

4,741,945

 

$

4,849,135

 

$

4,830,769

 

Securities available-for-sale

 

632,047

 

620,083

 

652,739

 

662,876

 

579,320

 

Total Loans

 

3,643,709

 

3,003,984

 

2,880,727

 

2,842,782

 

2,808,329

 

Uncovered loans

 

3,145,789

 

2,473,916

 

2,322,193

 

2,239,655

 

2,147,170

 

Covered loans

 

497,920

 

530,068

 

558,534

 

603,127

 

661,159

 

FDIC indemnification asset

 

119,045

 

131,861

 

148,325

 

171,956

 

202,202

 

Total deposits

 

4,386,332

 

3,600,837

 

3,662,675

 

3,741,765

 

3,803,333

 

Total liabilities

 

4,719,733

 

3,930,346

 

4,135,114

 

4,253,286

 

4,241,776

 

Total shareholders’ equity

 

697,468

 

617,015

 

606,831

 

595,849

 

588,993

 

Tangible shareholders’ equity (1)

 

681,366

 

603,810

 

592,963

 

581,318

 

573,794

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

2.36

%

1.08

%

0.90

%

1.26

%

5.05

%

Return on average equity (annualized)

 

19.07

 

8.24

 

7.09

 

10.12

 

41.11

 

Net interest margin (fully taxable equivalent) (annualized) (2)

 

3.95

 

3.72

 

4.11

 

4.03

 

3.74

 

Tangible average equity to tangible average assets (1)

 

12.09

 

12.89

 

12.37

 

12.13

 

12.00

 

Tier 1 leverage ratio (3)

 

12.47

 

11.88

 

11.43

 

11.43

 

10.98

 

Tier 1 risk-based capital (3)

 

16.66

 

18.29

 

17.83

 

18.24

 

19.15

 

Total risk-based capital (3)

 

17.72

 

19.21

 

18.66

 

18.91

 

19.75

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans, excluding covered loans (annualized)

 

0.17

%

0.01

%

0.19

%

0.25

%

0.26

%

Nonperforming assets as a percentage of total assets

 

1.82

 

1.58

 

1.57

 

1.56

 

1.20

 

Nonperforming loans as a percent of total loans

 

1.13

 

1.40

 

1.43

 

1.35

 

0.54

 

Nonperforming loans as a percent of total loans, excluding covered loans

 

0.81

 

0.98

 

1.02

 

0.84

 

0.14

 

Allowance for loan losses as a percentage of period-end loans

 

1.67

 

1.93

 

2.02

 

2.12

 

2.15

 

Allowance for loan losses-uncovered as a percentage of period-end uncovered loans

 

0.72

 

0.72

 

0.67

 

0.62

 

0.49

 

Allowance for loan losses as a percentage of nonperforming loans, excluding loans accounted for under ASC 310-30

 

50.61

 

43.52

 

41.55

 

51.94

 

100.61

 

 


(1)  See section entitled “Reconciliation of Non-GAAP Financial Measures.”

(2)  Presented on a tax equivalent basis using a 35% tax rate for all periods presented.

(3)  First quarter 2014 is estimated.

 

10



 

Talmer Bancorp, Inc.

Loan Data

(Unaudited)

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

(Dollars in thousands)

 

2014

 

2013

 

2013

 

2013

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Uncovered loans

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

1,268,200

 

$

1,085,453

 

$

998,264

 

$

990,267

 

$

956,769

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

742,178

 

581,651

 

579,751

 

598,169

 

613,075

 

Owner-occupied

 

377,678

 

148,545

 

135,743

 

124,291

 

112,367

 

Farmland

 

27,964

 

25,643

 

23,931

 

18,545

 

17,048

 

Total commercial real estate

 

1,147,820

 

755,839

 

739,425

 

741,005

 

742,490

 

Commercial and industrial

 

573,268

 

446,644

 

384,265

 

354,503

 

316,966

 

Real estate construction

 

143,569

 

176,226

 

190,312

 

141,810

 

117,914

 

Consumer

 

12,932

 

9,754

 

9,927

 

12,070

 

13,031

 

Total uncovered loans

 

3,145,789

 

2,473,916

 

2,322,193

 

2,239,655

 

2,147,170

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered loans

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

119,408

 

123,334

 

128,798

 

134,625

 

142,684

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

143,460

 

154,951

 

161,671

 

144,536

 

159,372

 

Owner-occupied

 

108,630

 

115,435

 

119,470

 

157,937

 

170,553

 

Farmland

 

27,059

 

29,015

 

29,253

 

28,950

 

32,261

 

Total commercial real estate

 

279,149

 

299,401

 

310,394

 

331,423

 

362,186

 

Commercial and industrial

 

71,155

 

78,437

 

88,749

 

101,669

 

119,381

 

Real estate construction

 

16,895

 

17,218

 

18,312

 

22,589

 

23,082

 

Consumer

 

11,313

 

11,678

 

12,281

 

12,821

 

13,826

 

Total covered loans

 

497,920

 

530,068

 

558,534

 

603,127

 

661,159

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

3,643,709

 

$

3,003,984

 

$

2,880,727

 

$

2,842,782

 

$

2,808,329

 

 

11



 

Talmer Bancorp, Inc.

Impaired Loans

(Unaudited)

 

 

 

2014

 

2013

 

(Dollars in thousands)

 

1st Qtr

 

4th Qtr

 

3rd Qtr

 

2nd Qtr

 

1st Qtr

 

Uncovered

 

 

 

 

 

 

 

 

 

 

 

Nonperforming troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

2,189

 

$

2,469

 

$

1,170

 

$

205

 

$

132

 

Commercial real estate

 

2,664

 

3,581

 

1,946

 

2,126

 

271

 

Commercial and industrial

 

526

 

415

 

434

 

3

 

 

Consumer

 

2

 

3

 

3

 

21

 

 

Total nonperforming troubled debt restructurings

 

5,381

 

6,468

 

3,553

 

2,355

 

403

 

Nonaccrual loans other than nonperforming troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

11,633

 

 

12,946

 

 

11,939

 

 

12,691

 

 

502

 

Commercial real estate

 

6,174

 

2,010

 

4,841

 

2,657

 

1,012

 

Commercial and industrial

 

1,723

 

2,266

 

854

 

956

 

917

 

Real estate construction

 

582

 

510

 

2,357

 

70

 

 

Consumer

 

100

 

97

 

103

 

4

 

70

 

Total nonaccrual loans other than nonperforming troubled debt restructurings

 

20,212

 

17,829

 

20,094

 

16,378

 

2,501

 

Total nonaccrual loans

 

25,593

 

24,297

 

23,647

 

18,733

 

2,904

 

Other real estate

 

47,286

 

18,384

 

16,512

 

15,906

 

19,031

 

Total nonperforming assets

 

72,879

 

42,681

 

40,159

 

34,639

 

21,935

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

828

 

328

 

4

 

300

 

46

 

Commercial real estate

 

3,003

 

1,637

 

2,899

 

45

 

50

 

Commercial and industrial

 

1,365

 

1,367

 

554

 

1,193

 

1,263

 

Real estate construction

 

96

 

90

 

 

 

 

Consumer

 

30

 

30

 

30

 

 

3

 

Total performing troubled debt restructurings

 

5,322

 

3,452

 

3,487

 

1,538

 

1,362

 

Total uncovered impaired assets

 

$

78,201

 

$

46,133

 

$

43,646

 

$

36,177

 

$

23,297

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30

 

$

3

 

$

539

 

$

 

$

66

 

$

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Covered

 

 

 

 

 

 

 

 

 

 

 

Nonperforming troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

962

 

$

900

 

$

914

 

$

1,082

 

$

132

 

Commercial real estate

 

6,235

 

6,561

 

5,340

 

6,330

 

5,106

 

Commercial and industrial

 

2,780

 

3,052

 

3,019

 

3,858

 

2,713

 

Real estate construction

 

1,023

 

926

 

884

 

835

 

206

 

Consumer

 

25

 

25

 

26

 

18

 

 

Total nonperforming troubled debt restructurings

 

11,025

 

11,464

 

10,183

 

12,123

 

8,157

 

Nonaccrual loans other than nonperforming troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

368

 

 

88

 

 

88

 

 

71

 

 

 

Commercial real estate

 

1,563

 

1,563

 

1,575

 

1,025

 

1,343

 

Commercial and industrial

 

2,124

 

4,149

 

5,154

 

5,985

 

2,249

 

Real estate construction

 

442

 

446

 

457

 

465

 

474

 

Consumer

 

 

6

 

6

 

10

 

 

Total nonaccrual loans other than nonperforming troubled debt restructurings

 

4,497

 

6,252

 

7,280

 

7,556

 

4,066

 

Total nonaccrual loans

 

15,522

 

17,716

 

17,463

 

19,679

 

12,223

 

Other real estate

 

10,165

 

11,571

 

16,861

 

21,374

 

23,913

 

Total nonperforming assets

 

25,687

 

29,287

 

34,324

 

41,053

 

36,136

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt restructurings

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

2,582

 

2,691

 

2,544

 

2,405

 

2,457

 

Commercial real estate

 

15,056

 

14,391

 

16,733

 

16,450

 

15,567

 

Commercial and industrial

 

3,030

 

3,802

 

4,304

 

4,921

 

4,518

 

Real estate construction

 

111

 

163

 

166

 

168

 

115

 

Total performing troubled debt restructurings

 

20,779

 

21,047

 

23,747

 

23,944

 

22,657

 

Total covered impaired assets

 

$

46,466

 

$

50,334

 

$

58,071

 

$

64,997

 

$

58,793

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30

 

$

7

 

$

 

$

 

$

3,539

 

$

1,171

 

 

12



 

Talmer Bancorp, Inc.

Net Interest Income and Net Interest Margin

(Unaudited)

 

 

 

Three months ended

 

 

 

March 31, 2014

 

December 31, 2013

 

March 31, 2013

 

(Dollars in thousands)

 

Average
Balance

 

Interest (1)

 

Average
Rate (2)

 

Average
Balance

 

Interest (1)

 

Average
Rate (2)

 

Average
Balance

 

Interest (1)

 

Average
Rate (2)

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning balances

 

$

401,307

 

$

216

 

0.22

%

$

278,114

 

$

188

 

0.27

%

$

469,326

 

$

290

 

0.25

%

Federal funds sold & other short-term investments

 

70,688

 

177

 

1.02

 

103,011

 

204

 

0.79

 

98,286

 

200

 

0.82

 

Investment securities (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

477,801

 

1,878

 

1.59

 

451,467

 

1,880

 

1.65

 

411,861

 

1,364

 

1.34

 

Tax-exempt

 

183,986

 

1,952

 

5.81

 

187,911

 

1,098

 

3.13

 

162,292

 

994

 

3.35

 

FHLB stock

 

22,426

 

185

 

3.34

 

16,303

 

160

 

3.90

 

15,813

 

407

 

10.43

 

Gross uncovered loans (4)

 

3,219,185

 

39,610

 

4.99

 

2,512,137

 

29,615

 

4.68

 

2,357,561

 

28,212

 

4.85

 

Gross covered loans (4)

 

513,608

 

13,810

 

10.90

 

534,666

 

15,739

 

11.68

 

704,294

 

20,526

 

11.82

 

FDIC indemnification asset

 

127,983

 

(6,718

)

(21.29

)

144,949

 

(6,952

)

(19.03

)

219,322

 

(8,148

)

(15.07

)

Total earning assets

 

5,016,984

 

51,110

 

4.19

%

4,228,558

 

41,932

 

3.97

%

4,438,755

 

43,845

 

4.04

%

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

119,222

 

 

 

 

 

108,896

 

 

 

 

 

101,022

 

 

 

 

 

Allowance for loan losses

 

(61,913

)

 

 

 

 

(57,114

)

 

 

 

 

(58,835

)

 

 

 

 

Premises and equipment

 

55,350

 

 

 

 

 

52,870

 

 

 

 

 

60,645

 

 

 

 

 

Core deposit intangible

 

16,794

 

 

 

 

 

13,527

 

 

 

 

 

15,538

 

 

 

 

 

Other real estate owned

 

59,541

 

 

 

 

 

29,650

 

 

 

 

 

43,552

 

 

 

 

 

Loan servicing rights

 

80,065

 

 

 

 

 

73,680

 

 

 

 

 

49,893

 

 

 

 

 

FDIC receivable

 

7,067

 

 

 

 

 

10,392

 

 

 

 

 

14,874

 

 

 

 

 

Company-owned life insurance

 

40,963

 

 

 

 

 

39,337

 

 

 

 

 

38,344

 

 

 

 

 

Other non-earning assets

 

211,140

 

 

 

 

 

135,511

 

 

 

 

 

85,276

 

 

 

 

 

Total assets

 

$

5,544,761

 

 

 

 

 

$

4,635,307

 

 

 

 

 

$

4,789,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing DDA

 

$

709,274

 

224

 

0.13

 

$

595,362

 

173

 

0.12

 

$

552,251

 

167

 

0.12

 

Money market and savings deposits

 

1,396,282

 

494

 

0.14

 

1,225,280

 

430

 

0.14

 

1,212,348

 

518

 

0.17

 

Time deposits

 

1,327,397

 

1,491

 

0.46

 

943,778

 

1,250

 

0.53

 

1,251,093

 

1,661

 

0.54

 

Other brokered funds

 

80,000

 

29

 

0.15

 

80,000

 

32

 

0.16

 

39,907

 

24

 

0.24

 

Short-term borrowings

 

102,633

 

175

 

0.69

 

40,219

 

24

 

0.24

 

41,208

 

22

 

0.22

 

Long-term debt

 

211,735

 

574

 

1.10

 

252,173

 

739

 

1.16

 

264,252

 

796

 

1.22

 

Total interest-bearing liabilities

 

3,827,321

 

2,987

 

0.32

%

3,136,812

 

2,648

 

0.33

%

3,361,059

 

3,188

 

0.38

%

Noninterest-bearing liabilities and stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

968,029

 

 

 

 

 

819,992

 

 

 

 

 

732,395

 

 

 

 

 

FDIC clawback liability

 

25,075

 

 

 

 

 

24,485

 

 

 

 

 

22,339

 

 

 

 

 

Other liabilities

 

39,111

 

 

 

 

 

44,673

 

 

 

 

 

85,046

 

 

 

 

 

Stockholders’ equity

 

685,224

 

 

 

 

 

609,345

 

 

 

 

 

588,225

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

5,544,761

 

 

 

 

 

$

4,635,307

 

 

 

 

 

$

4,789,064

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

48,123

 

 

 

 

 

$

39,284

 

 

 

 

 

$

40,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest spread

 

 

 

 

 

3.87

%

 

 

 

 

3.64

%

 

 

 

 

3.66

%

Net interest margin as a percentage of interest-earning assets

 

 

 

 

 

3.89

 

 

 

 

 

3.68

 

 

 

 

 

3.71

 

Tax equivalent effect

 

 

 

 

 

0.06

 

 

 

 

 

0.04

 

 

 

 

 

0.03

 

Net interest margin as a percentage of interest-earning assets (FTE)

 

 

 

 

 

3.95

%

 

 

 

 

3.72

%

 

 

 

 

3.74

%

 


(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.

(2) Average rates are presented on an annual basis and includes a taxable equivalent adjustment to interest income on tax exempt securities of $683 thousand, $384 thousand and $348 thousand for the three months ended March 31, 2014, December 31, 2013, and March 31, 2013, respectively, using the statutory tax rate of 35%.

(3) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(4) Includes nonaccrual loans.

 

13



 

Talmer Bancorp, Inc.

Reconciliation of Non-GAAP Financial Measures (1)

(Unaudited)

 

 

 

2014

 

2013

 

(Dollars in thousands, except per shara date)

 

1st Quarter

 

4th Quarter

 

3rd Quarter

 

2nd Quarter

 

1st Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders’ equity

 

$

697,468

 

$

617,015

 

$

606,831

 

$

595,849

 

$

588,993

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Core deposit intangibles

 

16,102

 

13,205

 

13,868

 

14,531

 

15,199

 

Tangible shareholders’ equity

 

$

681,366

 

$

603,810

 

$

592,963

 

$

581,318

 

$

573,794

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

69,962

 

66,234

 

66,229

 

66,229

 

66,229

 

Tangible book value per share

 

$

9.74

 

$

9.12

 

$

8.95

 

$

8.78

 

$

8.66

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Assets

 

$

5,544,761

 

$

4,635,307

 

$

4,706,431

 

$

4,781,267

 

$

4,789,064

 

Average Equity

 

685,224

 

609,345

 

594,508

 

593,028

 

588,225

 

Average Core Deposit intangibles

 

16,794

 

13,527

 

14,193

 

14,863

 

15,538

 

Tangible average equity to tangible average assets

 

12.09

%

12.89

%

12.37

%

12.13

%

12.00

%

 


(1) Management believes these non-GAAP financial measures provide useful information to both management and investors that is supplementary to our financial condition and results of operations in accordance with GAAP; however, we do acknowledge that our non-GAAP financial measures have a number of limitations.  As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.

 

14