0000019612-14-000050.txt : 20141022 0000019612-14-000050.hdr.sgml : 20141022 20141022160355 ACCESSION NUMBER: 0000019612-14-000050 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20141022 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20141022 DATE AS OF CHANGE: 20141022 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHEMICAL FINANCIAL CORP CENTRAL INDEX KEY: 0000019612 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 382022454 STATE OF INCORPORATION: MI FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-08185 FILM NUMBER: 141167789 BUSINESS ADDRESS: STREET 1: 235 E MAIN ST CITY: MIDLAND STATE: MI ZIP: 48640 BUSINESS PHONE: 989-839-5350 MAIL ADDRESS: STREET 1: 235 E MAIN ST CITY: MIDLAND STATE: MI ZIP: 48640 8-K 1 chfc8-k2014q3.htm 8-K CHFC 8-K 2014 Q3

 
 
 
 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 22, 2014
Chemical Financial Corporation
(Exact Name of Registrant as
Specified in its Charter)
 
Michigan
(State or Other Jurisdiction
of Incorporation)
000-08185
(Commission
File Number)
38-2022454
(IRS Employer
Identification No.)
 

235 E. Main Street
Midland, Michigan
(Address of Principal Executive Offices)
 
 
48640
(Zip Code)
 
Registrant's telephone number, including area code:  (989) 839-5350
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



 
 
 
 
 




Item 2.02
Results of Operations and Financial Condition.
On October 22, 2014, Chemical Financial Corporation issued the press release attached as Exhibit 99.1 to this Form 8-K, which is here incorporated by reference. This Report and the Exhibit are furnished to, and not filed with, the Commission.

Item 9.01
Financial Statements and Exhibits.

(d) Exhibits:

99.1 Press Release dated October 22, 2014. This Exhibit is furnished to, and not filed with, the Commission.

2


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated:
October 22, 2014
CHEMICAL FINANCIAL CORPORATION
(Registrant)
 
 
 
 
 
 
 
 
/s/ Lori A. Gwizdala
 
 
     Lori A. Gwizdala     
 
 
     Executive Vice President, Chief Financial
     Officer and Treasurer

3


EXHIBIT INDEX
Exhibit Number
 
Document
 
 
 
99.1
Press Release dated October 22, 2014. This Exhibit is furnished to, and not filed with, the Commission.


4
EX-99.1 2 exhibit9912014q3.htm EXHIBIT 99.1 Exhibit 99.1 2014 Q3

Exhibit 99.1

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

Chemical Financial Corporation Reports 2014 Third Quarter Operating Results
MIDLAND, MI, October 22, 2014 -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2014 third quarter net income of $16.8 million, or $0.51 per diluted share, compared to 2013 third quarter net income of $15.0 million, or $0.53 per diluted share, and 2014 second quarter net income of $16.2 million, or $0.54 per diluted share. For the nine months ended September 30, 2014, net income was $46.8 million, or $1.51 per diluted share, compared to net income for the nine months ended September 30, 2013 of $42.4 million, or $1.53 per diluted share. The declines in diluted per share earnings for the three and nine months ended September 30, 2014 were attributable to the higher number of outstanding shares resulting from the Corporation's September 2013 and June 2014 common equity offerings and nonrecurring transaction-related expenses incurred during 2014.
Nonrecurring transaction-related expenses attributable to the pending acquisition of Northwestern Bancorp, Inc. ("Northwestern") were $1.3 million and $2.2 million for the three and nine months ended September 30, 2014, respectively. Regulatory approval has been received and the Corporation expects to complete the acquisition on October 31, 2014, subject to the satisfaction of customary closing conditions.
Excluding nonrecurring transaction-related expenses, net income in the third quarter of 2014 was $17.6 million, or $0.53 per diluted share, up 17% over net income of $15.0 million in the third quarter of 2013.
“Chemical Financial enjoyed another quarter of strong earnings, as continued strength in the Michigan economy and solid performance across our banking franchise allowed us to post double-digit percentage growth in net income before the impact of nonrecurring transaction-related expenses,” noted David B. Ramaker, Chairman, Chief Executive Officer and President of Chemical Financial Corporation. “Michigan's improving economy, coupled with competitive share gains across our market footprint, were the primary drivers of this quarter’s results, enabling us to post double digit loan growth. Margins were stable and credit quality continued to improve.”
"With the receipt of regulatory approval for our previously announced acquisition of Northwestern Bancorp, Inc., the holding company for Northwestern Bank, we anticipate closing the acquisition on October 31, 2014, putting our surplus capital to work. We continue to believe our strategic partnership with Northwestern and its 25 locations across 11 northwestern Michigan counties will provide a compelling choice for the state's residents and businesses," added Ramaker.
Net income, excluding nonrecurring transaction-related expenses, in the third quarter of 2014 was 17% higher than the third quarter of 2013 due to a combination of higher net interest income, higher noninterest income and a lower provision for loan losses, which were partially offset by higher operating expenses. Net income, excluding nonrecurring transaction-related expenses, in the third quarter of 2014 was 5.6% higher than the second quarter of 2014, with the increase primarily attributable to higher net interest income.
The Corporation's return on average assets was 1.04% during the third quarter of 2014, compared to 1.00% in the third quarter of 2013 and 1.04% in the second quarter of 2014. The Corporation's return on average shareholders' equity was 8.4% in the third quarter of 2014, compared to 9.6% in the third quarter of 2013 and 9.1% in the second quarter of 2014. The decreases in return on average shareholders' equity in the third quarter of 2014, compared to both the third quarter of 2013 and the second quarter of 2014, was primarily attributable to increases in shareholders' equity resulting from the Corporation's September 2013 and June 2014 common equity offerings and nonrecurring transaction-related expenses. Nonrecurring transaction-related expenses in the third quarter of 2014 reduced the Corporation's return on average assets by 5 basis points and return on average shareholders' equity by 42 basis points.
Net interest income was $53.1 million in the third quarter of 2014, $3.8 million, or 7.7%, higher than the third quarter of 2013 and $1.6 million, or 3.1%, higher than the second quarter of 2014. The increase in net interest income in the third quarter of 2014 over the third quarter of 2013 was largely attributable to the positive impact of loan growth of $518 million, or 11.5%, during the twelve months ended September 30, 2014. The increase in net interest income in

1


the third quarter of 2014 over the second quarter of 2014 was also largely attributable to the positive impact of loan growth, with average loan balances up $139 million, or 2.9%, in the third quarter of 2014 over the second quarter of 2014.
The net interest margin (on a tax-equivalent basis) was 3.59% in the third quarter of 2014, compared to 3.58% in the third quarter of 2013 and 3.59% in the second quarter of 2014. The positive impact on the net interest margin attributable to loan growth during the three and twelve months ended September 30, 2014 was offset by a reduction in the average yield on the loan portfolio. The average yield on the loan portfolio was 4.23% in the third quarter of 2014, compared to 4.44% in the third quarter of 2013 and 4.26% in the second quarter of 2014. The average yield of the investment securities portfolio was 2.19% in the third quarter of 2014, compared to 2.05% in the third quarter of 2013 and 2.13% in the second quarter of 2014. Modest changes in the mix of customer deposits and the repricing of matured customer certificates of deposit resulted in the Corporation's average cost of funds declining to 0.25% in the third quarter of 2014 from 0.32% in the third quarter of 2013 and 0.27% in the second quarter of 2014.
The provision for loan losses was $1.5 million in the third quarter of 2014, compared to $3.0 million in the third quarter of 2013 and $1.5 million in the second quarter of 2014. The decrease in the provision for loan losses in the third quarter of 2014, compared to the third quarter of 2013, was attributable to the continued improvement in the overall credit quality of the loan portfolio.
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 $70.7 million at September 30, 2014, compared to $73.7 million at June 30, 2014 and $75.8 million at September 30, 2013. Nonperforming loans comprised 1.40% of total loans at September 30, 2014, compared to 1.51% at June 30, 2014 and 1.68% at September 30, 2013. The reduction in nonperforming loans during the three and twelve months ended September 30, 2014 was attributable to a combination of improving economic conditions and loan charge-offs.
Net loan charge-offs were $2.3 million, or 0.18% of average loans, in the third quarter of 2014, compared to $3.7 million, or 0.33% of average loans, in the third quarter of 2013 and $2.2 million, or 0.18% of average loans, in the second quarter of 2014.
At September 30, 2014, the allowance for loan losses of the originated loan portfolio was $76.5 million, or 1.60% of originated loans, compared to $77.3 million, or 1.67% of originated loans, at June 30, 2014 and $81.0 million, or 1.92% of originated loans, at September 30, 2013. The allowance for loan losses of the originated loan portfolio as a percentage of nonperforming loans was 108% at September 30, 2014, compared to 105% at June 30, 2014 and 107% at September 30, 2013.
Noninterest income was $15.4 million in the third quarter of 2014, compared to $14.6 million in the third quarter of 2013 and $15.8 million in the second quarter of 2014. Noninterest income in the third quarter of 2014 was $0.7 million higher than the third quarter of 2013, with the increase primarily attributable to modest increases in wealth management revenue and electronic banking fees. Noninterest income in the third quarter of 2014 was $0.5 million lower than the second quarter of 2014, with the decrease primarily attributable to a $0.4 million reduction in the Corporation's secondary mortgage market indemnification reserve in the second quarter of 2014.
Operating expenses were $42.7 million in the third quarter of 2014, compared to $39.5 million in the third quarter of 2013 and $42.4 million in the second quarter of 2014. Operating expenses included nonrecurring transaction-related expenses attributable to the pending acquisition of Northwestern of $1.3 million in the third quarter of 2014 and $0.7 million in the second quarter of 2014. Excluding these nonrecurring transaction-related expenses, operating expenses in the third quarter of 2014 were $1.9 million, or 4.7%, higher than the third quarter of 2013 and $0.3 million lower than the second quarter of 2014. The increase in operating expenses in the third quarter of 2014, compared to the third quarter of 2013, was attributable to higher salaries and wages resulting from merit and market-driven salary adjustments that took effect at the beginning of 2014 and higher credit-related expenses resulting from lower net gains from the sale of other real estate properties.
The Corporation's efficiency ratio was 59.2% in the third quarter of 2014, 60.9% in the second quarter of 2014 and 61.0% in the third quarter of 2013.

2


Total assets were $6.60 billion at September 30, 2014, compared to $6.23 billion at June 30, 2014 and $6.26 billion at September 30, 2013. The increase in total assets during the three months ended September 30, 2014 was largely attributable to an increase in seasonal municipal deposits, with a large portion of the funds received being held in interest-bearing balances at the Federal Reserve Bank (FRB). The increase in total assets during the twelve months ended September 30, 2014 was largely attributable to an increase in deposits that was used to partially fund loan growth. Interest-bearing balances at the FRB totaled $248.0 million at September 30, 2014, compared to $1.3 million at June 30, 2014 and $357.3 million at September 30, 2013. Investment securities were $894.8 million at September 30, 2014, compared to $924.1 million at June 30, 2014 and $987.7 million at September 30, 2013. The decreases in interest-bearing balances at the FRB and investment securities during the twelve months ended September 30, 2014 were attributable to the Corporation utilizing some of the liquidity from its excess funds held at the FRB and maturing investment securities to also fund loan growth.
Total loans were $5.04 billion at September 30, 2014, up from $4.90 billion at June 30, 2014 and $4.52 billion at September 30, 2013. During the three and twelve months ended September 30, 2014, total loans increased $142.1 million, or 2.9%, and $518.2 million, or 11.5%, respectively. The increases in loans during the three and twelve months ended September 30, 2014 generally occurred across all major loan categories, although most notably in the Corporation's consumer loan portfolio, and were largely attributable to a combination of continued improving economic conditions and increased market share. The increase in loans of $142.1 million during the third quarter of 2014 was attributable to increases in consumer installment and home equity loans of $52.5 million, or 4.0%, commercial loans of $27.6 million, or 2.3%, commercial real estate loans of $24.3 million, or 1.9%, real estate construction and land development loans of $24.1 million, or 21.5%, and residential mortgage loans of $13.7 million, or 1.4%.
Total deposits were $5.43 billion at September 30, 2014, compared to $5.09 billion at June 30, 2014 and $5.19 billion at September 30, 2013. The increase in total deposits during the third quarter of 2014 was largely attributable to a seasonal increase in municipal customer deposits. The Corporation experienced an increase in total deposits of $241 million, or 4.6%, during the twelve months ended September 30, 2014.
At September 30, 2014, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 10.5% and 15.0%, respectively, compared to 11.0% and 15.3%, respectively, at June 30, 2014 and 8.9% and 14.2%, respectively, at September 30, 2013. The increases in the Corporation's capital ratios at September 30, 2014, compared to September 30, 2013, were largely attributable to the Corporation’s June 2014 public offering of common stock. At September 30, 2014, the Corporation's book value was $24.47 per share, compared to $24.22 per share at June 30, 2014 and $22.61 per share at September 30, 2013. At September 30, 2014, the Corporation's tangible book value was $20.68 per share, compared to $20.42 per share at June 30, 2014 and $18.36 per share at September 30, 2013.
This press release contains references to financial measures which are not defined in generally accepted accounting principles ("GAAP"). Such non-GAAP financial measures include the Corporation's tangible equity to assets ratio, presentation of net interest income on a fully taxable equivalent basis (FTE) and information presented excluding nonrecurring transaction-related expenses, including net income, diluted earnings per share, return on average assets, return on average shareholders' equity and operating expenses. These non-GAAP financial measures have been included as the Corporation believes they are helpful for investors to analyze and evaluate the Corporation's financial condition.
Chemical Financial Corporation will host a conference call to discuss its third quarter 2014 operating results on Thursday, October 23, 2014 at 11:00 a.m. EDT. Anyone interested may access the conference call on a live basis by dialing toll-free at 1-800-390-5360 and entering 7350138 for the conference ID. The call will also be broadcast live over the Internet hosted at Chemical Financial Corporation's website at www.chemicalbankmi.com under the "Investor Info" section. A copy of the slide-show presentation and an audio replay of the call will remain available on Chemical Financial Corporation's website for at least 14 days.
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 157 banking offices spread over 38 counties in Michigan. At September 30, 2014, the Corporation had total assets of $6.6 billion. Chemical Financial Corporation's common stock trades on The NASDAQ Stock Market under the symbol CHFC and is one of the issues comprising The NASDAQ Global Select Market. More information about the Corporation is available by visiting the investor relations section of its website at www.chemicalbankmi.com.

3


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 and phrases such as "anticipates," "believes," "continue," "estimates," "expects," "forecasts," "intends," "is likely," "judgment," "look forward," "opinion," "plans," "predicts," "probable," "projects," "should," "strategic," "trend," "will," and variations of such words and phrases or 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. All statements referencing future time periods are forward-looking.
Management's determination of the provision and allowance for loan losses; the carrying value of acquired loans, goodwill and mortgage servicing rights; the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment); and management's assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated. All of the information concerning interest rate sensitivity is forward-looking. The future effect of changes in the financial and credit markets and the national and regional economies on the banking industry, generally, and on the Corporation, specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. The Corporation undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events or otherwise.
This press release may contain forward-looking statements regarding the Corporation's outlook or expectations with respect to the planned acquisition of Northwestern Bancorp, Inc. (Northwestern), the expected costs to be incurred in connection with the acquisition, Northwestern’s future performance and consequences of its integration into the Corporation and the impact of the transaction on the Corporation’s future performance.
Risk factors relating to both the transaction and the integration of Northwestern into the Corporation after closing include, without limitation:
The impact of the completion of the transaction on the Corporation's financial statements will be affected by the timing of the transaction, including in particular the ability to complete the acquisition in the fourth quarter of 2014.
The transaction may be more expensive to complete and the anticipated benefits, including anticipated cost savings and strategic gains, may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety as a result of unexpected factors or events.
The integration of Northwestern's business and operations into the Corporation, which will include conversion of Northwestern's operating systems and procedures, may take longer than anticipated or be more costly than anticipated or have unanticipated adverse results relating to Northwestern's or the Corporation's existing businesses.
The Corporation's ability to achieve anticipated results from the transaction is dependent on the state of the economic and financial markets going forward. Specifically, the Corporation may incur more credit losses from Northwestern’s loan portfolio than expected and deposit attrition may be greater than expected.
Risk factors also include, but are not limited to, the risk factors described under "Risk Factors" (including the risk factors under the heading "Risk Factors - Risks Related to the Pending Merger with Northwestern") in the Corporation's Prospectus Supplement, dated June 19, 2014, and in Item 1A of the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2013. 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.

4


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation
 
 
September 30, 2014
 
June 30, 2014
 
December 31, 2013
 
September 30, 2013
 
 
(In thousands, except per share data)
Assets
 
 
 
 
 
 
 
 
Cash and cash equivalents:
 
 
 
 
 
 
 
 
Cash and cash due from banks
 
$
134,116

 
$
139,023

 
$
130,811

 
$
135,839

Interest-bearing deposits with the Federal Reserve Bank
 
248,022

 
1,271

 
179,977

 
357,271

Total cash and cash equivalents
 
382,138

 
140,294

 
310,788

 
493,110

Investment securities:
 
 
 
 
 
 
 
 
Available-for-sale
 
576,211

 
615,975

 
684,570

 
705,146

Held-to-maturity
 
318,562

 
308,130

 
273,905

 
282,579

Total investment securities
 
894,773

 
924,105

 
958,475

 
987,725

Loans held-for-sale
 
9,347

 
6,329

 
5,219

 
7,907

Loans:
 
 
 
 
 
 
 
 
Commercial
 
1,239,946

 
1,212,383

 
1,176,307

 
1,128,122

Commercial real estate
 
1,322,646

 
1,298,365

 
1,232,658

 
1,215,631

Real estate construction and land development
 
136,216

 
112,124

 
109,861

 
102,034

Residential mortgage
 
984,049

 
970,397

 
960,423

 
942,777

Consumer installment and home equity
 
1,358,063

 
1,305,535

 
1,168,372

 
1,134,107

Total loans
 
5,040,920

 
4,898,804

 
4,647,621

 
4,522,671

Allowance for loan losses
 
(77,006
)
 
(77,793
)
 
(79,072
)
 
(81,532
)
Net loans
 
4,963,914

 
4,821,011

 
4,568,549

 
4,441,139

Premises and equipment
 
80,127

 
74,291

 
75,308

 
73,690

Goodwill
 
120,164

 
120,164

 
120,164

 
120,164

Other intangible assets
 
11,958

 
12,454

 
13,424

 
13,865

Interest receivable and other assets
 
134,564

 
133,327

 
132,781

 
120,636

Total Assets
 
$
6,596,985

 
$
6,231,975

 
$
6,184,708

 
$
6,258,236

Liabilities
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
Noninterest-bearing
 
$
1,344,716

 
$
1,283,439

 
$
1,227,768

 
$
1,162,599

Interest-bearing
 
4,087,211

 
3,809,474

 
3,894,617

 
4,028,706

Total deposits
 
5,431,927

 
5,092,913

 
5,122,385

 
5,191,305

Interest payable and other liabilities
 
40,366

 
40,142

 
38,395

 
36,019

Short-term borrowings
 
323,086

 
305,422

 
327,428

 
357,595

Total liabilities
 
5,795,379

 
5,438,477

 
5,488,208

 
5,584,919

Shareholders' Equity
 
 
 
 
 
 
 
 
Preferred stock, no par value per share
 

 

 

 

Common stock, $1 par value per share
 
32,763

 
32,760

 
29,790

 
29,778

Additional paid-in capital
 
564,127

 
563,393

 
488,177

 
487,176

Retained earnings
 
224,222

 
215,333

 
199,053

 
191,538

Accumulated other comprehensive loss
 
(19,506
)
 
(17,988
)
 
(20,520
)
 
(35,175
)
Total shareholders' equity
 
801,606

 
793,498

 
696,500

 
673,317

Total Liabilities and Shareholders' Equity
 
$
6,596,985

 
$
6,231,975

 
$
6,184,708

 
$
6,258,236


5


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2014
 
2013
 
2014
 
2013
 
 
(In thousands, except per share data)
Interest Income
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
52,343

 
$
49,017

 
$
152,289

 
$
144,951

Interest on investment securities:
 
 
 
 
 
 
 
 
Taxable
 
2,194

 
2,714

 
6,825

 
7,737

Tax-exempt
 
1,838

 
1,587

 
5,213

 
4,738

Dividends on nonmarketable equity securities
 
160

 
150

 
809

 
701

Interest on deposits with the Federal Reserve Bank
 
94

 
110

 
318

 
611

Total interest income
 
56,629

 
53,578

 
165,454

 
158,738

Interest Expense
 
 
 
 
 
 
 
 
Interest on deposits
 
3,469

 
4,160

 
10,840

 
12,990

Interest on short-term borrowings
 
92

 
124

 
307

 
359

Interest on FHLB advances
 

 

 

 
47

Total interest expense
 
3,561

 
4,284

 
11,147

 
13,396

Net Interest Income
 
53,068

 
49,294

 
154,307

 
145,342

Provision for loan losses
 
1,500

 
3,000

 
4,600

 
9,000

Net interest income after provision for loan losses
 
51,568

 
46,294

 
149,707

 
136,342

Noninterest Income
 
 
 
 
 
 
 
 
Service charges and fees on deposit accounts
 
5,612

 
5,690

 
16,028

 
16,420

Wealth management revenue
 
3,730

 
3,369

 
11,319

 
10,693

Other charges and fees for customer services
 
4,686

 
4,272

 
13,562

 
13,226

Mortgage banking revenue
 
1,166

 
1,038

 
3,451

 
4,699

Gain on sale of investment securities
 

 

 

 
1,104

Other
 
157

 
275

 
508

 
689

Total noninterest income
 
15,351

 
14,644

 
44,868

 
46,831

Operating Expenses
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
24,885

 
24,065

 
73,929

 
72,062

Occupancy
 
3,629

 
3,406

 
11,641

 
10,449

Equipment and software
 
3,772

 
3,354

 
11,025

 
10,251

Other
 
10,416

 
8,720

 
30,714

 
29,781

Total operating expenses
 
42,702

 
39,545

 
127,309

 
122,543

Income before income taxes
 
24,217

 
21,393

 
67,266

 
60,630

Federal income tax expense
 
7,450

 
6,400

 
20,450

 
18,200

Net Income
 
$
16,767

 
$
14,993

 
$
46,816

 
$
42,430

Earnings Per Common Share:
 
 
 
 
 
 
 
 
Weighted average common shares outstanding for basic earnings per share
 
32,762

 
27,870

 
30,896

 
27,642

Weighted average common shares outstanding for diluted earnings per share, including common stock equivalents
 
32,956

 
28,037

 
31,101

 
27,786

Basic earnings per share
 
$
0.51

 
$
0.54

 
$
1.52

 
$
1.54

Diluted earnings per share
 
0.51

 
0.53

 
1.51

 
1.53

 
 
 
 
 
 
 
 
 
Cash Dividends Declared Per Common Share
 
0.24

 
0.22

 
0.70

 
0.64

 
 
 
 
 
 
 
 
 
Key Ratios (annualized where applicable):
 
 

 
 

 
 
 
 
Return on average assets
 
1.04
%
 
1.00
%
 
0.99
%
 
0.96
%
Return on average shareholders' equity
 
8.4
%
 
9.6
%
 
8.5
%
 
9.3
%
Net interest margin
 
3.59
%
 
3.58
%
 
3.57
%
 
3.58
%
Efficiency ratio
 
59.2
%
 
61.0
%
 
61.4
%
 
62.9
%

6


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Financial Summary (Unaudited)
Chemical Financial Corporation
(Dollars in Thousands)
 
 
3rd Quarter 2014
 
2nd Quarter 2014
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
Average Balances
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
6,412,460

 
$
6,253,574

 
$
6,210,569

 
$
6,117,217

 
$
5,966,988

 
$
5,859,822

 
$
5,924,820

Total interest-earning assets
 
6,046,991

 
5,907,549

 
5,860,429

 
5,782,141

 
5,621,542

 
5,530,262

 
5,579,789

Total loans
 
4,962,948

 
4,824,299

 
4,692,430

 
4,588,448

 
4,424,332

 
4,249,708

 
4,152,570

Total deposits
 
5,249,317

 
5,151,581

 
5,142,276

 
5,065,671

 
4,960,270

 
4,878,214

 
4,950,956

Total interest-bearing liabilities
 
4,237,626

 
4,250,158

 
4,276,677

 
4,211,647

 
4,167,915

 
4,126,751

 
4,221,638

Total shareholders' equity
 
794,711

 
714,355

 
701,878

 
678,487

 
620,911

 
606,607

 
599,406

Key Ratios (annualized where applicable)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest margin (taxable equivalent basis)
 
3.59
%
 
3.59
%
 
3.53
%
 
3.63
%
 
3.58
%
 
3.60
%
 
3.54
%
Efficiency ratio
 
59.2
%
 
60.9
%
 
64.5
%
 
63.7
%
 
61.0
%
 
63.3
%
 
64.4
%
Return on average assets
 
1.04
%
 
1.04
%
 
0.90
%
 
0.93
%
 
1.00
%
 
0.97
%
 
0.91
%
Return on average shareholders' equity
 
8.4
%
 
9.1
%
 
8.0
%
 
8.4
%
 
9.6
%
 
9.4
%
 
9.0
%
Average shareholders' equity as a percent of average assets
 
12.4
%
 
11.4
%
 
11.3
%
 
11.1
%
 
10.4
%
 
10.4
%
 
10.1
%
Capital ratios (period end):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible shareholders' equity as a percent of total assets
 
10.5
%
 
11.0
%
 
9.3
%
 
9.4
%
 
8.9
%
 
8.5
%
 
8.1
%
Total risk-based capital ratio
 
15.0
%
 
15.3
%
 
13.8
%
 
14.0
%
 
14.2
%
 
13.1
%
 
13.3
%
 
 
3rd Quarter 2014
 
2nd Quarter 2014
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
Credit Quality Statistics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated loans
 
$
4,777,614

 
$
4,624,409

 
$
4,464,465

 
$
4,352,924

 
$
4,213,728

 
$
3,990,633

 
$
3,810,989

Acquired loans
 
263,306

 
274,395

 
288,824

 
294,697

 
308,943

 
345,238

 
374,272

Nonperforming assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming loans (NPLs)
 
70,742

 
73,735

 
76,544

 
81,984

 
75,818

 
79,342

 
86,417

   Other real estate/repossessed assets (ORE)
 
10,354

 
10,392

 
10,056

 
9,776

 
12,033

 
13,659

 
18,194

Total nonperforming assets
 
81,096

 
84,127

 
86,600

 
91,760

 
87,851

 
93,001

 
104,611

Performing troubled debt restructurings
 
44,588

 
44,133

 
41,823

 
39,571

 
34,071

 
32,657

 
30,723

Allowance for loan losses - originated as a percent of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total originated loans
 
1.60
%
 
1.67
%
 
1.75
%
 
1.81
%
 
1.92
%
 
2.05
%
 
2.16
%
Nonperforming loans
 
108
%
 
105
%
 
102
%
 
96
%
 
107
%
 
103
%
 
95
%
NPLs as a percent of total loans
 
1.40
%
 
1.51
%
 
1.61
%
 
1.76
%
 
1.68
%
 
1.83
%
 
2.06
%
Nonperforming assets as a percent of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans plus ORE
 
1.61
%
 
1.71
%
 
1.82
%
 
1.97
%
 
1.94
%
 
2.14
%
 
2.49
%
Total assets
 
1.23
%
 
1.35
%
 
1.37
%
 
1.48
%
 
1.40
%
 
1.60
%
 
1.75
%
Net loan charge-offs (year-to-date):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated
 
$
6,666

 
$
4,379

 
$
2,199

 
$
16,419

 
$
11,959

 
$
8,307

 
$
4,657

Acquired
 

 

 

 

 

 

 

Total loan charge-offs (year-to-date)
 
6,666

 
4,379

 
2,199

 
16,419

 
11,959

 
8,307

 
4,657

Net loan charge-offs as a percent of average loans (year-to-date, annualized)
 
0.18
%
 
0.18
%
 
0.19
%
 
0.38
%
 
0.37
%
 
0.40
%
 
0.45
%
 
 
Sept 30, 2014
 
June 30, 2014
 
March 31, 2014
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
Additional Data - Intangibles
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

Core deposit intangibles (CDI)
 
8,665

 
9,110

 
9,556

 
10,001

 
10,466

 
10,933

 
11,417

Mortgage servicing rights (MSR)
 
3,293

 
3,344

 
3,316

 
3,423

 
3,399

 
3,421

 
3,485

Amortization of CDI (during quarter ended)
 
445

 
446

 
445

 
465

 
467

 
484

 
493


7


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Average Balances, Fully Tax Equivalent (FTE) Interest and Effective Yields and Rates* (Unaudited)
Chemical Financial Corporation
 
 
Three Months Ended September 30, 2014
 
Three Months Ended September 30, 2013
 
 
Average
Balance
 
Interest (FTE)
 
Effective
Yield/Rate*
 
Average
Balance
 
Interest (FTE)
 
Effective
Yield/Rate*
Assets
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Loans**
 
$
4,970,635

 
$
52,900

 
4.23
%
 
$
4,432,538

 
$
49,525

 
4.44
%
Taxable investment securities
 
616,191

 
2,194

 
1.42

 
759,431

 
2,714

 
1.43

Tax-exempt investment securities
 
300,975

 
2,827

 
3.76

 
242,664

 
2,423

 
3.99

Other interest-earning assets
 
25,572

 
160

 
2.48

 
25,572

 
150

 
2.33

Interest-bearing deposits with the Federal Reserve Bank
 
133,618

 
94

 
0.28

 
161,337

 
110

 
0.27

Total interest-earning assets
 
6,046,991

 
58,175

 
3.82

 
5,621,542

 
54,922

 
3.88

Less: allowance for loan losses
 
77,536

 
 
 
 
 
82,714

 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash due from banks
 
133,465

 
 
 
 
 
130,598

 
 
 
 
Premises and equipment
 
74,738

 
 
 
 
 
73,874

 
 
 
 
Interest receivable and other assets
 
234,802

 
 
 
 
 
223,688

 
 
 
 
Total assets
 
$
6,412,460

 
 
 
 
 
$
5,966,988

 
 
 
 
Liabilities and shareholders' equity
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
 
$
1,206,075

 
$
308

 
0.10
%
 
$
1,094,526

 
$
262

 
0.09
%
Savings deposits
 
1,441,114

 
327

 
0.09

 
1,355,289

 
304

 
0.09

Time deposits
 
1,264,477

 
2,834

 
0.89

 
1,367,792

 
3,594

 
1.04

Short-term borrowings
 
325,960

 
92

 
0.11

 
350,308

 
124

 
0.14

FHLB advances
 

 

 

 

 

 

Total interest-bearing liabilities
 
4,237,626

 
3,561

 
0.33

 
4,167,915

 
4,284

 
0.41

Noninterest-bearing deposits
 
1,337,651

 

 

 
1,142,663

 

 

Total deposits and borrowed funds
 
5,575,277

 
3,561

 
0.25

 
5,310,578

 
4,284

 
0.32

Interest payable and other liabilities
 
42,472

 
 
 
 
 
35,499

 
 
 
 
Shareholders' equity
 
794,711

 
 
 
 
 
620,911

 
 
 
 
Total liabilities and shareholders' equity
 
$
6,412,460

 
 
 
 
 
$
5,966,988

 
 
 
 
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities)
 
 
 
 
 
3.49
%
 
 
 
 
 
3.47
%
Net Interest Income (FTE)
 
 
 
$
54,614

 
 
 
 
 
$
50,638

 
 
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets)
 
 
 
 
 
3.59
%
 
 
 
 
 
3.58
%
*
Fully taxable equivalent (FTE) 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.


8


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Average Balances, Fully Tax Equivalent (FTE) Interest and Effective Yields and Rates* (Unaudited)
Chemical Financial Corporation
 
 
Nine Months Ended September 30, 2014
 
Nine Months Ended September 30, 2013
 
 
Average
Balance
 
Interest (FTE)
 
Effective
Yield/Rate*
 
Average
Balance
 
Interest (FTE)
 
Effective
Yield/Rate*
Assets
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Loans**
 
$
4,833,468

 
$
153,928

 
4.26
%
 
$
4,289,024

 
$
146,396

 
4.56
%
Taxable investment securities
 
652,969

 
6,825

 
1.39

 
720,675

 
7,737

 
1.43

Tax-exempt investment securities
 
270,699

 
8,018

 
3.95

 
229,486

 
7,234

 
4.20

Other interest-earning assets
 
25,572

 
809

 
4.23

 
25,572

 
701

 
3.66

Interest-bearing deposits with the Federal Reserve Bank
 
156,299

 
318

 
0.27

 
312,593

 
611

 
0.26

Total interest-earning assets
 
5,939,007

 
169,898

 
3.82

 
5,577,350

 
162,679

 
3.90

Less: allowance for loan losses
 
78,488

 
 
 
 
 
83,839

 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash due from banks
 
123,390

 
 
 
 
 
121,116

 
 
 
 
Premises and equipment
 
74,618

 
 
 
 
 
74,092

 
 
 
 
Interest receivable and other assets
 
234,413

 
 
 
 
 
228,645

 
 
 
 
Total assets
 
$
6,292,940

 
 
 
 
 
$
5,917,364

 
 
 
 
Liabilities and shareholders' equity
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
 
$
1,189,200

 
$
868

 
0.10
%
 
$
1,076,468

 
$
745

 
0.09
%
Savings deposits
 
1,424,494

 
958

 
0.09

 
1,348,890

 
901

 
0.09

Time deposits
 
1,307,174

 
9,014

 
0.92

 
1,405,756

 
11,344

 
1.08

Short-term borrowings
 
333,809

 
307

 
0.12

 
338,203

 
359

 
0.14

FHLB advances
 

 

 

 
2,587

 
47

 
2.43

Total interest-bearing liabilities
 
4,254,677

 
11,147

 
0.35

 
4,171,904

 
13,396

 
0.43

Noninterest-bearing deposits
 
1,260,582

 

 

 
1,098,733

 

 

Total deposits and borrowed funds
 
5,515,259

 
11,147

 
0.27

 
5,270,637

 
13,396

 
0.34

Interest payable and other liabilities
 
40,360

 
 
 
 
 
37,673

 
 
 
 
Shareholders' equity
 
737,321

 
 
 
 
 
609,054

 
 
 
 
Total liabilities and shareholders' equity
 
$
6,292,940

 
 
 
 
 
$
5,917,364

 
 
 
 
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities)
 
 
 
 
 
3.47
%
 
 
 
 
 
3.47
%
Net Interest Income (FTE)
 
 
 
$
158,751

 
 
 
 
 
$
149,283

 
 
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets)
 
 
 
 
 
3.57
%
 
 
 
 
 
3.58
%
*
Fully taxable equivalent (FTE) basis using a federal income tax rate of 35%.
**
Nonaccrual loans and loans held-for-sale are included in average balances reported and are included in the calculation of yields. Also, tax equivalent interest includes net loan fees.


9


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Nonperforming Assets (Unaudited)
Chemical Financial Corporation
 
 
Sept 30, 2014
 
June 30, 2014
 
March 31, 2014
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
 
 
(In thousands)
Nonperforming Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
18,213

 
$
18,773

 
$
18,251

 
$
18,374

 
$
11,809

 
$
11,052

 
$
12,186

Commercial real estate
 
23,858

 
25,361

 
27,568

 
28,598

 
28,623

 
28,498

 
35,849

Real estate construction
 
162

 
160

 
160

 
371

 
183

 
183

 
168

Land development
 
1,467

 
2,184

 
2,267

 
2,309

 
2,954

 
3,434

 
4,105

Residential mortgage
 
6,693

 
6,325

 
6,589

 
8,921

 
8,029

 
9,241

 
10,407

Consumer installment
 
527

 
536

 
806

 
676

 
665

 
552

 
699

Home equity
 
2,116

 
2,296

 
2,046

 
2,648

 
3,023

 
3,064

 
2,837

Total nonaccrual loans
 
53,036

 
55,635

 
57,687

 
61,897

 
55,286

 
56,024

 
66,251

Accruing loans contractually past due 90 days or more as to interest or principal payments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
16

 
15

 
43

 
536

 
281

 
1

 
4

Commercial real estate
 
87

 
69

 
730

 
190

 

 
78

 
177

Real estate construction
 

 

 

 

 

 

 

Land development
 

 

 

 

 

 

 

Residential mortgage
 
380

 
376

 

 
537

 
692

 
164

 
196

Consumer installment
 

 

 

 

 

 

 

Home equity
 
1,779

 
1,075

 
622

 
734

 
686

 
689

 
874

Total accruing loans contractually past due 90 days or more as to interest or principal payments
 
2,262

 
1,535

 
1,395

 
1,997

 
1,659

 
932

 
1,251

Nonperforming troubled debt restructurings:
 
 
 
 
 
 
 

 

 

 

Commercial loan portfolio
 
11,797

 
11,049

 
11,218

 
13,414

 
15,744

 
19,140

 
14,587

Consumer loan portfolio
 
3,647

 
5,516

 
6,244

 
4,676

 
3,129

 
3,246

 
4,328

Total nonperforming troubled debt restructurings
 
15,444

 
16,565

 
17,462

 
18,090

 
18,873

 
22,386

 
18,915

Total nonperforming loans
 
70,742

 
73,735

 
76,544

 
81,984

 
75,818

 
79,342

 
86,417

Other real estate and repossessed assets
 
10,354

 
10,392

 
10,056

 
9,776

 
12,033

 
13,659

 
18,194

Total nonperforming assets
 
$
81,096

 
$
84,127

 
$
86,600

 
$
91,760

 
$
87,851

 
$
93,001

 
$
104,611


10


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation
 
 
3rd Quarter 2014
 
2nd Quarter 2014
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
Nine Months Ended
 
 
 
 
 
 
 
 
 
Sept 30, 2014
 
Sept 30, 2013
 
 
(In thousands)
Allowance for loan losses - originated loan portfolio
 
 
 
 
 
 
 
 
 
 
 
 
  Allowance for loan losses - beginning of period
 
$
77,293

 
$
77,973

 
$
78,572

 
$
81,032

 
$
81,684

 
$
82,334

 
$
83,991

 
$
78,572

 
$
83,991

Provision for loan losses
 
1,500

 
1,500

 
1,600

 
2,000

 
3,000

 
3,000

 
3,000

 
4,600

 
9,000

Net loan (charge-offs) recoveries:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
(535
)
 
(569
)
 
(233
)
 
(448
)
 
(615
)
 
(59
)
 
(1,199
)
 
(1,337
)
 
(1,873
)
Commercial real estate
 
(412
)
 
(783
)
 
(241
)
 
(1,233
)
 
(1,248
)
 
(1,786
)
 
(2,010
)
 
(1,436
)
 
(5,044
)
Real estate construction
 
(13
)
 

 
(100
)
 
(37
)
 

 

 

 
(113
)
 

Land development
 
16

 
127

 
142

 
(207
)
 
(400
)
 
(50
)
 
(96
)
 
285

 
(546
)
Residential mortgage
 
(304
)
 
(341
)
 
(704
)
 
(527
)
 
(409
)
 
(1,023
)
 
(573
)
 
(1,349
)
 
(2,005
)
Consumer installment
 
(689
)
 
(612
)
 
(801
)
 
(836
)
 
(786
)
 
(574
)
 
(447
)
 
(2,102
)
 
(1,807
)
Home equity
 
(350
)
 
(2
)
 
(262
)
 
(1,172
)
 
(194
)
 
(158
)
 
(332
)
 
(614
)
 
(684
)
Net loan charge-offs
 
(2,287
)
 
(2,180
)
 
(2,199
)
 
(4,460
)
 
(3,652
)
 
(3,650
)
 
(4,657
)
 
(6,666
)
 
(11,959
)
Allowance for loan losses - end of period
 
76,506

 
77,293

 
77,973

 
78,572

 
81,032

 
81,684

 
82,334

 
76,506

 
81,032

Allowance for loan losses - acquired loan portfolio
Allowance for loan losses - beginning of period
 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
500

Provision for loan losses
 

 

 

 

 

 

 

 

 

Net loan charge-offs
 

 

 

 

 

 

 

 

 

Allowance for loan losses - end of period
 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
500

Total allowance for loan losses
 
$
77,006

 
$
77,793

 
$
78,473

 
$
79,072

 
$
81,532

 
$
82,184

 
$
82,834

 
$
77,006

 
$
81,532

Net loan charge-offs as a percent of average loans (quarter only, annualized)
 
0.18
%
 
0.18
%
 
0.19
%
 
0.39
%
 
0.33
%
 
0.34
%
 
0.45
%
 
0.18
%
 
0.37
%

11


Chemical Financial Corporation Announces 2014 Third Quarter Operating Results
 
Selected Quarterly Information (Unaudited)
Chemical Financial Corporation
 
 
3rd Quarter 2014
 
2nd Quarter 2014
 
1st Quarter 2014
 
4th Quarter 2013
 
3rd Quarter 2013
 
2nd Quarter 2013
 
1st Quarter 2013
 
 
(Dollars in thousands, except per share data)
Summary of Operations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
56,629

 
$
55,180

 
$
53,645

 
$
55,323

 
$
53,578

 
$
52,781

 
$
52,379

Interest expense
 
3,561

 
3,720

 
3,866

 
4,018

 
4,284

 
4,385

 
4,727

Net interest income
 
53,068

 
51,460

 
49,779

 
51,305

 
49,294

 
48,396

 
47,652

Provision for loan losses
 
1,500

 
1,500

 
1,600

 
2,000

 
3,000

 
3,000

 
3,000

Net interest income after provision for loan losses
 
51,568

 
49,960

 
48,179

 
49,305

 
46,294

 
45,396

 
44,652

Noninterest income
 
15,351

 
15,801

 
13,716

 
13,578

 
14,644

 
15,948

 
16,239

Operating expenses
 
42,702

 
42,425

 
42,182

 
42,405

 
39,545

 
41,041

 
41,957

Income before income taxes
 
24,217

 
23,336

 
19,713

 
20,478

 
21,393

 
20,303

 
18,934

Federal income tax expense
 
7,450

 
7,100

 
5,900

 
6,100

 
6,400

 
6,100

 
5,700

Net income
 
$
16,767

 
$
16,236

 
$
13,813

 
$
14,378

 
$
14,993

 
$
14,203

 
$
13,234

Net interest margin
 
3.59
%
 
3.59
%
 
3.53
%
 
3.63
%
 
3.58
%
 
3.60
%
 
3.54
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Common Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.51

 
$
0.54

 
$
0.46

 
$
0.48

 
$
0.54

 
$
0.52

 
$
0.48

Diluted
 
0.51

 
0.54

 
0.46

 
0.48

 
0.53

 
0.51

 
0.48

Cash dividends declared
 
0.24

 
0.23

 
0.23

 
0.23

 
0.22

 
0.21

 
0.21

Book value - period-end
 
24.47

 
24.22

 
23.63

 
23.38

 
22.61

 
22.14

 
21.97

Tangible book value - period-end
 
20.68

 
20.42

 
19.44

 
19.17

 
18.36

 
17.53

 
17.34

Market value - period-end
 
26.89

 
28.08

 
32.45

 
31.67

 
27.92

 
25.99

 
26.38



12