Attached files

file filename
8-K - CHEMICAL FINANCIAL FORM 8-K - TCF FINANCIAL CORPchem8k_041513.htm

EXHIBIT 99.1

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

Chemical Financial Corporation Reports First Quarter 2013 Results

MIDLAND, MI, April 15, 2013 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2013 first quarter net income of $13.2 million, or $0.48 per diluted share, compared to 2012 fourth quarter net income of $11.7 million, or $0.42 per diluted share, and 2012 first quarter net income of $12.4 million, or $0.45 per diluted share.

"Despite economic conditions that can best be described as tepid, we continue to post strong earnings growth as a result of the combination of lower credit-related costs and higher organic balance sheet growth," noted David B. Ramaker, Chairman, Chief Executive Officer and President of the Corporation. "While asset quality and loan loss metric improvements are expected to continue, we will increasingly look to the combination of asset growth and cost controls to drive future earnings growth. We are confident that our community-focused, relationship-oriented approach and strong financial condition will continue to make Chemical Bank the financial institution of choice for the businesses and residents in the Michigan markets we serve."

Net income of $13.2 million in the first quarter of 2013 was $1.5 million, or 13.5%, higher than the fourth quarter of 2012 largely due to a $2.0 million reduction in the provision for loan losses, which was driven by the continued improvement in the credit quality of the loan portfolio.


1


Noninterest income increased in the first quarter of 2013 over the fourth quarter of 2012. Operating expenses were the same in both quarters. Higher operating expenses in the first quarter of 2013, largely attributable to the 21 branch banking offices acquired in December 2012 (branch acquisition transaction), were offset by lower performance-based compensation expense and the absence of acquisition-related expenses ($1.8 million incurred in the fourth quarter of 2012).

Net income in the first quarter of 2013 was $0.8 million, or 7.0%, higher than the first quarter of 2012, largely due to a reduction in the provision for loan losses of $2.0 million. The Corporation also recognized an increase of $1.5 million in net interest income and significant growth in noninterest income in the first quarter of 2013 over the first quarter of 2012. These increases were offset by higher operating costs in the first quarter of 2013, largely attributable to the branch acquisition transaction.

The Corporation's return on average assets was 0.91% during the first quarter of 2013, compared to 0.83% in the fourth quarter of 2012 and 0.92% in the first quarter of 2012. The Corporation's return on average shareholders' equity was 9.0% in the first quarter of 2013, compared to 7.7% in the fourth quarter of 2012 and 8.7% in the first quarter of 2012.

The net interest margin (on a tax-equivalent basis) was 3.54% in the first quarter of 2013, compared to 3.74% in the fourth quarter of 2012 and 3.76% in the first quarter of 2012. The decrease in the net interest margin in the first quarter of 2013 was primarily attributable to the branch acquisition transaction, in which the Corporation acquired $340 million in cash and $44


2


million in loans. The Corporation invested the cash acquired in the branch acquisition transaction in short-term investment securities and intends to deploy these assets into loans by growing its market share in the new markets.

Net interest income was $47.7 million in the first quarter of 2013, $0.3 million lower than the fourth quarter of 2012, although $1.5 million higher than the first quarter of 2012. The increase in net interest income in the first quarter of 2013 over the first quarter of 2012 resulted largely from the branch acquisition transaction. The increase in net interest income attributable to loan growth was largely offset by the net unfavorable impact of interest-earning assets and interest-bearing liabilities repricing during the twelve months ended March 31, 2013.

The provision for loan losses (provision) was $3.0 million in the first quarter of 2013, compared to $5.0 million in both the fourth quarter of 2012 and the first quarter of 2012. Net loan charge-offs were $4.7 million in the first quarter of 2013, compared to $5.2 million in the fourth quarter of 2012 and $5.5 million in the first quarter of 2012.

Noninterest income was $16.2 million in the first quarter of 2013, compared to $14.7 million in the fourth quarter of 2012 and $13.3 million in the first quarter of 2012. Noninterest income in the first quarter of 2013 included $0.8 million of investment securities gains that were attributable to the Corporation's sales of $32 million of available-for-sale investment securities. The proceeds from the sales of the investment securities were used to prepay all of the Corporation's Federal Home Loan Bank (FHLB) advances totaling $34.3 million. The Corporation incurred prepayment fees of $0.8 million in conjunction with the prepayment of the


3


FHLB advances, with these prepayment fees included in other operating expenses. Net interest income for the remainder of 2013 will be positively impacted by the prepayment of the FHLB advances. During the first quarter of 2012, the Corporation recognized a gain of $1.3 million in noninterest income on the sale of its merchant card servicing business. Excluding the gains from the sales of the investment securities and merchant card servicing business (non-recurring gains), noninterest income in the first quarter of 2013 was $0.7 million higher than the fourth quarter of 2012 and $3.4 million higher than the first quarter of 2012.

The increase in noninterest income of $0.7 million in the first quarter of 2013 (excluding non-recurring gains) over the fourth quarter of 2012 was primarily driven by an increase in revenue generated from customers' debit card usage of $0.7 million and an increase in wealth management revenue of $0.5 million. The increase in debit card revenue was partially attributable to the branch acquisition transaction. These increases were partially offset by a decrease in mortgage banking revenue of $0.5 million.

The increase in noninterest income of $3.4 million in the first quarter of 2013 over the first quarter of 2012 (excluding non-recurring gains) was attributable to increases across all major categories of noninterest income and was driven by growth in the volume of services provided and additional fees/revenue earned as a result of the branch acquisition transaction. Revenue generated from customers' debit card usage was $1.0 million higher, mortgage banking revenue was $0.8 million higher, service charges and fees on deposit accounts were $0.7 million higher and wealth management revenue was $0.5 million higher.



4


Operating expenses were $42.0 million in both the first quarter of 2013 and fourth quarter of 2012, compared to $37.0 million in the first quarter of 2012. As previously discussed, operating expenses in the first quarter of 2013 included $0.8 million of prepayment fees incurred to prepay the Corporation's FHLB advances. Operating expenses in the fourth quarter of 2012 included acquisition-related transaction expenses of $1.8 million. Excluding the prepayment fees and acquisition-related transaction expenses (non-recurring expenses), operating expenses in the first quarter of 2013 were $1.0 million higher than the fourth quarter of 2012 and $4.2 million higher than the first quarter of 2012.

The $1.0 million increase in operating expenses in the first quarter of 2013 over the fourth quarter of 2012 (excluding non-recurring expenses) was primarily attributable to incremental operating costs associated with the branch acquisition transaction. The incremental operating costs were partially offset by lower credit-related expenses and performance-based compensation. Credit-related expenses, comprised of loan collection costs and other real estate (ORE) net costs, of $1.0 million in the first quarter of 2013 were $0.2 million lower than the fourth quarter of 2012. Performance-based compensation expense of $1.3 million in the first quarter of 2013 was $1.1 million lower than the fourth quarter of 2012.

The $4.2 million increase in operating expenses in the first quarter of 2013 (excluding non-recurring expenses) over the first quarter of 2012 was primarily attributable to incremental operating costs associated with the branch acquisition transaction and a combination of merit and market-driven compensation increases provided to the Corporation's employees effective January 1, 2013.



5


The Corporation's efficiency ratio was 64.4% in the first quarter of 2013, 63.0% in the fourth quarter of 2012 and 62.1% in the first quarter of 2012.

Total assets were $5.99 billion at March 31, 2013, up from $5.92 billion at December 31, 2012 and $5.45 billion at March 31, 2012. The increase in total assets during the twelve months ended March 31, 2013 was primarily attributable to the branch acquisition transaction that added $404 million in assets on the acquisition date. The Corporation has maintained significant amounts of funds at the Federal Reserve Bank (FRB), with $477 million in balances held at the FRB at March 31, 2013, compared to $514 million at December 31, 2012 and $353 million at March 31, 2012.

Total loans were $4.19 billion at March 31, 2013, up from $4.17 billion at December 31, 2012 and $3.84 billion at March 31, 2012. During the three and twelve months ended March 31, 2013, total loans increased $17.5 million, or 0.4%, and $342 million, or 8.9%, respectively. The increase in loans during the twelve months ended March 31, 2013 was attributable to a combination of improving economic conditions, increased market share, and the acquisition of $44 million of loans in the branch acquisition transaction. The average yield on the loan portfolio was 4.69% in the first quarter of 2013, compared to 4.79% in the fourth quarter of 2012 and 5.10% in the first quarter of 2012.

Investment securities were $961 million at March 31, 2013, compared to $817 million at December 31, 2012 and $867 million at March 31, 2012. The average yield of the investment


6


securities portfolio was 2.19% in the first quarter of 2013, compared to 2.21% in the fourth quarter of 2012 and 2.28% in the first quarter of 2012.

Total deposits were $5.01 billion at March 31, 2013, up from $4.92 billion at December 31, 2012 and $4.46 billion at March 31, 2012. The Corporation experienced an increase in total deposits of $546 million, or 12.2%, during the twelve months ended March 31, 2013, with the increase largely attributable to the branch acquisition transaction. The Corporation acquired $404 million of deposits on the date of acquisition. Remaining brokered deposits acquired in the Corporation's 2010 acquisition of Byron Bank were $44 million at March 31, 2013, compared to $62 million at December 31, 2012 and $94 million at March 31, 2012. 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 0.36% in the first quarter of 2013 from 0.41% in the fourth quarter of 2012 and 0.54% in the first quarter of 2012.

During the first quarter of 2013, the Corporation paid off all of its FHLB advances outstanding. FHLB advances totaled $34.3 million at December 31, 2012 and $42.1 million at March 31, 2012.

At March 31, 2013, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 8.1% and 13.3%, respectively, compared to 8.1% and 13.2%, respectively, at December 31, 2012 and 8.7% and 13.7%, respectively, at March 31, 2012. The decreases in the


7


Corporation's equity ratios from March 31, 2012 to March 31, 2013 were attributable to an increase in average assets that resulted from the branch acquisition transaction.

At March 31, 2013, the Corporation's book value was $21.97 per share, compared to $21.69 per share at December 31, 2012 and $21.10 per share at March 31, 2012. At March 31, 2013, the Corporation's tangible book value was $17.34 per share, compared to $17.03 per share at December 31, 2012 and $16.84 per share at March 31, 2012.

The credit quality of the Corporation's loan portfolio continued to show improvement during the first quarter of 2013. 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 $86.4 million at March 31, 2013, compared to $90.9 million at December 31, 2012 and $98.5 million at March 31, 2012. At March 31, 2013, nonperforming loans as a percentage of total loans were 2.06%, compared to 2.18% at December 31, 2012 and 2.56% at March 31, 2012.

Other real estate and repossessed assets totaled $18.2 million at March 31, 2013, compared to $18.5 million at December 31, 2012 and $25.9 million at March 31, 2012.

At March 31, 2013, the allowance for loan losses of the originated loan portfolio was $82.3 million, or 2.16% of originated loans, compared to $84.0 million, or 2.22% of originated loans, at December 31, 2012 and $85.6 million, or 2.54% of originated loans, at March 31, 2012. The allowance for loan losses of the originated loan portfolio as a percentage of nonperforming loans


8


was 95% at March 31, 2013, compared to 92% at December 31, 2012 and 87% at March 31, 2012. The allowance for loan losses of the acquired loan portfolio was $0.5 million at both March 31, 2013 and December 31, 2012, compared to $2.2 million at March 31, 2012. Management believes that the Corporation's acquired loan portfolio totaling $374 million at March 31, 2013 was performing, overall, at or slightly better than original expectations.

Chemical Financial Corporation is the second largest banking company headquartered and operating branch offices in Michigan. The Corporation operates through a single subsidiary bank, Chemical Bank, with 156 banking offices spread over 38 counties in the lower peninsula of Michigan. At March 31, 2013, the Corporation had total assets of $6.0 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.













9


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," "confident," "continue," "estimates," "expects," "focus," "forecasts," "intends," "is likely," "judgment," "opinion," "opportunities," "plans," "predicts," "projects," "should," "trend," "will," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to 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. 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, 2012. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.






10


Chemical Financial Corporation Announces First Quarter Operating Results

Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation

 

March 31
2013

 

December 31
2012

 

March 31
2012

 

 

(In thousands, except per share data)

 

Assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

$

101,501

 

$

142,467

 

$

120,435

 

   Interest-bearing deposits with the Federal Reserve Bank

 

477,225

 

 

513,668

 

 

353,243

 

      Total cash and cash equivalents

 

578,726

 

 

656,135

 

 

473,678

 

Investment securities:

 

 

 

 

 

 

 

 

 

   Available-for-sale

 

703,622

 

 

586,809

 

 

676,007

 

   Held-to-maturity

 

257,749

 

 

229,977

 

 

191,297

 

      Total investment securities

 

961,371

 

 

816,786

 

 

867,304

 

Loans held-for-sale

 

14,850

 

 

17,665

 

 

25,080

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

   Commercial

 

1,038,115

 

 

1,002,722

 

 

903,935

 

   Commercial real estate

 

1,162,383

 

 

1,161,861

 

 

1,095,793

 

   Real estate construction and land development

 

98,007

 

 

100,237

 

 

101,157

 

   Residential mortgage

 

872,454

 

 

883,835

 

 

861,301

 

   Consumer installment and home equity

 

1,014,302

 

 

1,019,080

 

 

880,912

 

      Total loans

 

4,185,261

 

 

4,167,735

 

 

3,843,098

 

   Allowance for loan losses

 

(82,834

)

 

(84,491

)

 

(87,785

)

      Net loans

 

4,102,427

 

 

4,083,244

 

 

3,755,313

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

73,501

 

 

75,458

 

 

66,661

 

Goodwill

 

120,164

 

 

120,164

 

 

113,414

 

Other intangible assets

 

14,902

 

 

15,388

 

 

10,939

 

Interest receivable and other assets

 

124,587

 

 

132,412

 

 

139,130

 

Total Assets

$

5,990,528

 

$

5,917,252

 

$

5,451,519

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

   Noninterest-bearing

$

1,086,986

 

$

1,085,857

 

$

914,523

 

   Interest-bearing

 

3,920,372

 

 

3,835,586

 

 

3,546,861

 

      Total deposits

 

5,007,358

 

 

4,921,443

 

 

4,461,384

 

Interest payable and other liabilities

 

30,931

 

 

54,716

 

 

32,809

 

Short-term borrowings

 

347,484

 

 

310,463

 

 

335,082

 

Federal Home Loan Bank (FHLB) advances

 

-

 

 

34,289

 

 

42,120

 

      Total liabilities

 

5,385,773

 

 

5,320,911

 

 

4,871,395

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

   Preferred stock, no par value per share

 

-

 

 

-

 

 

-

 

   Common stock, $1 par value per share

 

27,532

 

 

27,499

 

 

27,491

 

   Additional paid-in capital

 

433,648

 

 

433,195

 

 

431,549

 

   Retained earnings

 

174,209

 

 

166,766

 

 

145,195

 

   Accumulated other comprehensive loss

 

(30,634

)

 

(31,119

)

 

(24,111

)

      Total shareholders' equity

 

604,755

 

 

596,341

 

 

580,124

 

Total Liabilities and Shareholders' Equity

$

5,990,528

 

$

5,917,252

 

$

5,451,519

 


11


Chemical Financial Corporation Announces First Quarter Operating Results

Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
March 31

 

2013

 

2012

 

(In thousands, except per share data)

Interest Income

 

 

 

 

 

Interest and fees on loans

$

47,905

 

$

48,256

Interest on investment securities:

 

 

 

 

 

   Taxable

 

2,438

 

 

2,565

   Tax-exempt

 

1,564

 

 

1,485

Dividends on nonmarketable equity securities

 

151

 

 

130

Interest on deposits with the Federal Reserve Bank

 

321

 

 

228

      Total Interest Income

 

52,379

 

 

52,664

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

Interest on deposits

 

4,566

 

 

6,102

Interest on short-term borrowings

 

114

 

 

104

Interest on Federal Home Loan Bank advances

 

47

 

 

263

   Total Interest Expense

 

4,727

 

 

6,469

   Net Interest Income

 

47,652

 

 

46,195

Provision for loan losses

 

3,000

 

 

5,000

Net Interest Income after Provision for Loan Losses

 

44,652

 

 

41,195

 

 

 

 

 

 

Noninterest Income

 

 

 

 

 

Service charges and fees on deposit accounts

 

5,195

 

 

4,505

Wealth management revenue

 

3,445

 

 

2,921

Other charges and fees for customer services

 

4,651

 

 

3,365

Mortgage banking revenue

 

2,012

 

 

1,185

Gain on sale of investment securities

 

847

 

 

-

Gain on sale of merchant card services

 

-

 

 

1,280

Other

 

89

 

 

69

   Total Noninterest Income

 

16,239

 

 

13,325

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

Salaries, wages and employee benefits

 

23,369

 

 

20,569

Occupancy

 

3,663

 

 

3,154

Equipment and software

 

3,450

 

 

3,118

Other

 

11,475

 

 

10,130

   Total Operating Expenses

 

41,957

 

 

36,971

Income Before Income Taxes

 

18,934

 

 

17,549

   Federal income tax expense

 

5,700

 

 

5,175

Net Income

$

13,234

 

$

12,374

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

   Basic

$

0.48

 

$

0.45

   Diluted

 

0.48

 

 

0.45

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

   Return on average assets

 

0.91%

 

 

0.92%

   Return on average shareholders' equity

 

9.0%

 

 

8.7%

   Net interest margin

 

3.54%

 

 

3.76%

   Efficiency ratio

 

64.4%

 

 

62.1%



12


Chemical Financial Corporation Announces First Quarter Operating Results

Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 

March 31
2013

 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

(Dollars in thousands)

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

5,924,820

 

$

5,576,422

 

$

5,433,491

 

$

5,360,598

 

$

5,396,420

Total interest-earning assets

 

5,579,789

 

 

5,251,531

 

 

5,105,101

 

 

5,044,629

 

 

5,061,882

Total loans

 

4,152,570

 

 

4,077,918

 

 

3,987,928

 

 

3,901,321

 

 

3,824,604

Total deposits

 

4,950,956

 

 

4,590,370

 

 

4,464,582

 

 

4,383,628

 

 

4,416,273

Total interest-bearing liabilities

 

4,221,638

 

 

3,926,582

 

 

3,823,954

 

 

3,817,753

 

 

3,903,986

Total shareholders' equity

 

599,406

 

 

600,794

 

 

591,683

 

 

582,873

 

 

574,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

3.54%

 

 

3.74%

 

 

3.76%

 

 

3.80%

 

 

3.76%

Efficiency ratio

 

64.4%

 

 

63.0%

 

 

59.3%

 

 

58.7%

 

 

62.1%

Return on average assets

 

0.91%

 

 

0.83%

 

 

0.96%

 

 

1.04%

 

 

0.92%

Return on average shareholders' equity

 

9.0%

 

 

7.7%

 

 

8.8%

 

 

9.6%

 

 

8.7%

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of average assets

 

10.1%

 

 

10.8%

 

 

10.9%

 

 

10.9%

 

 

10.6%

Capital ratios (period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      percent of total assets

 

8.1%

 

 

8.1%

 

 

8.8%

 

 

9.0%

 

 

8.7%

   Total risk-based capital ratio

 

13.3%

 

 

13.2%

 

 

13.6%

 

 

13.6%

 

 

13.7%


 

March 31
2013

 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated Loans

$

3,810,989

 

$

3,775,140

 

$

3,606,547

 

$

3,515,110

 

$

3,370,279

Acquired Loans

 

374,272

 

 

392,595

 

 

412,612

 

 

447,232

 

 

472,819

Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nonperforming loans

 

86,417

 

 

90,854

 

 

90,877

 

 

92,811

 

 

98,548

   Other real estate and repossessed assets
      (ORE)

 


18,194

 

 


18,469

 

 


19,467

 

 


23,509

 

 


25,944

   Total nonperforming assets

 

104,611

 

 

109,323

 

 

110,344

 

 

116,320

 

 

124,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing troubled debt restructurings

 

30,723

 

 

31,369

 

 

30,406

 

 

26,383

 

 

27,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses-originated as a
   percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total originated loans

 

2.16%

 

 

2.22%

 

 

2.33%

 

 

2.40%

 

 

2.54%

   Nonperforming loans

 

95%

 

 

92%

 

 

93%

 

 

91%

 

 

87%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans as a percent of total
   loans

 


2.06%

 

 


2.18%

 

 


2.26%

 

 


2.34%

 

 


2.56%

Nonperforming assets as a percent of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total loans plus ORE

 

2.49%

 

 

2.61%

 

 

2.73%

 

 

2.92%

 

 

3.22%

   Total assets

 

1.75%

 

 

1.85%

 

 

1.98%

 

 

2.17%

 

 

2.28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Originated

 

4,657

 

 

20,142

 

 

14,939

 

 

10,622

 

 

5,548

   Acquired

 

-

 

 

2,200

 

 

2,200

 

 

-

 

 

-

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

 

4,657

 

 

22,342

 

 

17,139

 

 

10,622

 

 

5,548

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans (year-to-date, annualized)

 

0.45%

 

 

0.57%

 

 

0.59%

 

 

0.55%

 

 

0.58%


 

March 31
2013

 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

120,164

 

$

120,164

 

$

113,414

 

$

113,414

 

$

113,414

Core deposit intangibles

 

11,417

 

 

11,910

 

 

6,777

 

 

7,144

 

 

7,512

Mortgage servicing rights (MSR)

 

3,485

 

 

3,478

 

 

3,466

 

 

3,463

 

 

3,427

Amortization of core deposit intangibles
   (quarter only)

 


493

 

 


467

 

 


367

 

 


368

 

 


367



13


Chemical Financial Corporation Announces First Quarter Operating Results

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

 

Three Months Ended March 31, 2013

 

 


Average
Balance

 

Tax
Equivalent
Interest

 


Effective
Yield/Rate

 

Assets

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

   Loans**

$

4,167,614

 

$

48,361

 

4.69

%

   Taxable investment securities

 

666,809

 

 

2,438

 

1.46

 

   Tax-exempt investment securities

 

215,727

 

 

2,388

 

4.43

 

   Other interest-earning assets

 

25,572

 

 

151

 

2.39

 

   Interest-bearing deposits with the Federal Reserve Bank

 

504,067

 

 

321

 

0.26

 

Total interest-earning assets

 

5,579,789

 

 

53,659

 

3.89

 

Less: allowance for loan losses

 

84,978

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

 

 

 

   Cash and cash due from banks

 

117,620

 

 

 

 

 

 

   Premises and equipment

 

74,608

 

 

 

 

 

 

   Interest receivable and other assets

 

237,781

 

 

 

 

 

 

Total assets

$

5,924,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

   Interest-bearing demand deposits

$

1,102,386

 

$

252

 

0.09

%

   Savings deposits

 

1,337,415

 

 

296

 

0.09

 

   Time deposits

 

1,451,681

 

 

4,018

 

1.12

 

   Short-term borrowings

 

322,308

 

 

114

 

0.14

 

   FHLB advances

 

7,848

 

 

47

 

2.43

 

Total interest-bearing liabilities

 

4,221,638

 

 

4,727

 

0.45

 

Noninterest-bearing deposits

 

1,059,474

 

 

-

 

-

 

Total deposits and borrowed funds

 

5,281,112

 

 

4,727

 

0.36

 

Interest payable and other liabilities

 

44,302

 

 

 

 

 

 

Shareholders' equity

 

599,406

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

5,924,820

 

 

 

 

 

 

Net Interest Spread (Average yield earned on interest-earning

 

 

 

 

 

 

 

 

   assets minus average rate paid on interest-bearing liabilities)

 

 

 

 

 

 

3.44

%

Net Interest Income (FTE)

 

 

 

$

48,932

 

 

 

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

 

 

 

 

 

 

 

 

   total average interest-earning assets)

 

 

 

 

 

 

3.54

%


*

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

**

Nonaccrual loans and loans held-for-sale are included in average balances reported and are included in the calculation of yields.

 

Also, tax equivalent interest includes net loan fees.



14


Chemical Financial Corporation Announces First Quarter Operating Results

Nonperforming Assets (Unaudited)
Chemical Financial Corporation

 

March 31
2013

 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

(Dollars in thousands)

Nonperforming Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

$

12,186

 

$

14,601

 

$

15,217

 

$

12,673

 

$

11,443

    Commercial real estate

 

35,849

 

 

37,660

 

 

41,311

 

 

41,691

 

 

46,870

    Real estate construction and land development

 

4,273

 

 

5,401

 

 

6,664

 

 

3,485

 

 

3,809

    Residential mortgage

 

10,407

 

 

10,164

 

 

11,307

 

 

12,613

 

 

12,687

    Consumer installment and home equity

 

3,536

 

 

3,472

 

 

3,825

 

 

3,994

 

 

4,344

    Total nonaccrual loans

 

66,251

 

 

71,298

 

 

78,324

 

 

74,456

 

 

79,153

  Accruing loans contractually past due 90 days

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    or more as to interest or principal payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

4

 

 

-

 

 

273

 

 

300

 

 

1,005

    Commercial real estate

 

177

 

 

87

 

 

247

 

 

269

 

 

75

    Real estate construction and land development

 

-

 

 

-

 

 

-

 

 

-

 

 

-

    Residential mortgage

 

196

 

 

1,503

 

 

431

 

 

840

 

 

333

    Consumer installment and home equity

 

874

 

 

769

 

 

1,147

 

 

1,157

 

 

1,233

    Total accruing loans contractually past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      90 days or more as to interest or principal
      payments

 


1,251

 

 


2,359

 

 


2,098

 

 


2,566

 

 


2,646

  Nonperforming troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial loan portfolio

 

14,587

 

 

13,876

 

 

6,553

 

 

11,691

 

 

11,258

    Consumer loan portfolio

 

4,328

 

 

3,321

 

 

3,902

 

 

4,098

 

 

5,491

    Total nonperforming troubled debt
      restructurings

 


18,915

 

 


17,197

 

 


10,455

 

 


15,789

 

 


16,749

Total nonperforming loans

 

86,417

 

 

90,854

 

 

90,877

 

 

92,811

 

 

98,548

Other real estate and repossessed assets

 

18,194

 

 

18,469

 

 

19,467

 

 

23,509

 

 

25,944

Total nonperforming assets

$

104,611

 

$

109,323

 

$

110,344

 

$

116,320

 

$

124,492




15


Chemical Financial Corporation Announces First Quarter Operating Results

Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation

 

Three Months Ended

 

 

March 31
2013

 

Dec 31
2012

 

Sept 30
2012

 

June 30
2012

 

March 31
2012

 

 

(Dollars in thousands)

 

Allowance for loan losses - originated loan
portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Allowance for loan losses - originated, at
    beginning of period


$


83,991

 


$


84,194

 


$


84,511

 


$


85,585

 


$


86,733

 

  Provision for loan losses - originated

 

3,000

 

 

5,000

 

 

4,000

 

 

4,000

 

 

4,400

 

  Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

(1,359

)

 

(1,623

)

 

(551

)

 

(974

)

 

(1,079

)

    Commercial real estate

 

(2,060

)

 

(1,532

)

 

(1,952

)

 

(2,178

)

 

(2,268

)

    Real estate construction and land
      development

 


(97


)

 


(1,238


)

 


(51


)

 


(45


)

 


(32


)

    Residential mortgage

 

(734

)

 

(1,224

)

 

(1,357

)

 

(1,140

)

 

(1,717

)

    Consumer installment and home equity

 

(1,224

)

 

(1,504

)

 

(1,485

)

 

(1,835

)

 

(1,451

)

    Total loan charge-offs

 

(5,474

)

 

(7,121

)

 

(5,396

)

 

(6,172

)

 

(6,547

)

  Recoveries of loans previously charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Commercial

 

160

 

 

278

 

 

135

 

 

140

 

 

191

 

    Commercial real estate

 

50

 

 

1,202

 

 

325

 

 

298

 

 

421

 

    Real estate construction and land
      development

 


1

 

 


-

 

 


-

 

 


-

 

 


2

 

    Residential mortgage

 

161

 

 

104

 

 

237

 

 

199

 

 

22

 

    Consumer installment and home equity

 

445

 

 

334

 

 

382

 

 

461

 

 

363

 

    Total loan recoveries

 

817

 

 

1,918

 

 

1,079

 

 

1,098

 

 

999

 

  Net loan charge-offs - originated

 

(4,657

)

 

(5,203

)

 

(4,317

)

 

(5,074

)

 

(5,548

)

  Allowance for loan losses - originated, at
    end of period

 


82,334

 

 


83,991

 

 


84,194

 

 


84,511

 

 


85,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses - acquired loan
portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Allowance for loan losses - acquired, at
    beginning of period

 


500

 

 


500

 

 


2,200

 

 


2,200

 

 


1,600

 

  Provision for loan losses - acquired

 

-

 

 

-

 

 

500

 

 

-

 

 

600

 

  Net loan charge-offs - acquired (commercial)

 

-

 

 

-

 

 

(2,200

)

 

-

 

 

-

 

  Allowance for loan losses - acquired, at
    end of period

 


500

 

 


500

 

 


500

 

 


2,200

 

 


2,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total allowance for loan losses

$

82,834

 

$

84,491

 

$

84,694

 

$

86,711

 

$

87,785

 



16


Chemical Financial Corporation Announces First Quarter Operating Results

Selected Quarterly Information (Unaudited)
Chemical Financial Corporation

 

1st Qtr.
2013

 

4th Qtr.
2012

 

3rd Qtr.
2012

 

2nd Qtr.
2012

 

1st Qtr.
2012

 

(Dollars in thousands, except per share data)

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

52,379

 

$

53,126

 

$

52,501

 

$

52,467

 

$

52,664

Interest expense

 

4,727

 

 

5,132

 

 

5,591

 

 

6,021

 

 

6,469

Net interest income

 

47,652

 

 

47,994

 

 

46,910

 

 

46,446

 

 

46,195

Provision for loan losses

 

3,000

 

 

5,000

 

 

4,500

 

 

4,000

 

 

5,000

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     for loan losses

 

44,652

 

 

42,994

 

 

42,410

 

 

42,446

 

 

41,195

Noninterest income

 

16,239

 

 

14,676

 

 

12,719

 

 

13,944

 

 

13,325

Operating expenses

 

41,957

 

 

42,008

 

 

36,723

 

 

36,199

 

 

36,971

Income before income taxes

 

18,934

 

 

15,662

 

 

18,406

 

 

20,191

 

 

17,549

Federal income tax expense

 

5,700

 

 

4,000

 

 

5,300

 

 

6,325

 

 

5,175

Net income

$

13,234

 

$

11,662

 

$

13,106

 

$

13,866

 

$

12,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.54%

 

 

3.74%

 

 

3.76%

 

 

3.80%

 

 

3.76%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

$

0.48

 

$

0.42

 

$

0.48

 

$

0.50

 

$

0.45

     Diluted

 

0.48

 

 

0.42

 

 

0.48

 

 

0.50

 

 

0.45

Cash dividends declared

 

0.21

 

 

0.21

 

 

0.21

 

 

0.20

 

 

0.20

Book value - period-end

 

21.97

 

 

21.69

 

 

21.75

 

 

21.42

 

 

21.10

Tangible book value - period-end

 

17.34

 

 

17.03

 

 

17.52

 

 

17.17

 

 

16.84

Market value - period-end

 

26.38

 

 

23.76

 

 

24.20

 

 

21.50

 

 

23.44




17