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) |
Item 2.02 | Results of Operations and Financial Condition. |
Item 9.01 | Financial Statements and Exhibits. |
99.2 | Earnings Presentation Slides. This Exhibit is furnished to, and not filed with, the Commission. |
Dated: | January 25, 2016 | CHEMICAL FINANCIAL CORPORATION (Registrant) |
/s/ Lori A. Gwizdala | ||
Lori A. Gwizdala | ||
Executive Vice President, Chief Financial Officer and Treasurer |
Exhibit Number | Document | |
99.1 | Press Release dated January 25, 2016. This Exhibit is furnished to, and not filed with, the Commission. |
99.2 | Earnings Presentation Slides. This Exhibit is furnished to, and not filed with, the Commission. |
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||
(In thousands, except per share data) | ||||||||||||
Assets | ||||||||||||
Cash and cash equivalents: | ||||||||||||
Cash and cash due from banks | $ | 194,136 | $ | 157,512 | $ | 144,892 | ||||||
Interest-bearing deposits with the Federal Reserve Bank and other banks | 44,653 | 134,025 | 38,128 | |||||||||
Total cash and cash equivalents | 238,789 | 291,537 | 183,020 | |||||||||
Investment securities: | ||||||||||||
Available-for-sale | 553,731 | 635,641 | 748,864 | |||||||||
Held-to-maturity | 509,971 | 501,083 | 316,413 | |||||||||
Total investment securities | 1,063,702 | 1,136,724 | 1,065,277 | |||||||||
Loans held-for-sale | 10,327 | 12,319 | 9,128 | |||||||||
Loans: | ||||||||||||
Commercial | 1,905,879 | 1,829,870 | 1,354,881 | |||||||||
Commercial real estate | 2,112,162 | 2,227,364 | 1,557,648 | |||||||||
Real estate construction and land development | 232,076 | 145,581 | 171,495 | |||||||||
Residential mortgage | 1,429,636 | 1,394,427 | 1,110,390 | |||||||||
Consumer installment and home equity | 1,591,394 | 1,618,953 | 1,493,816 | |||||||||
Total loans | 7,271,147 | 7,216,195 | 5,688,230 | |||||||||
Allowance for loan losses | (73,328 | ) | (75,626 | ) | (75,683 | ) | ||||||
Net loans | 7,197,819 | 7,140,569 | 5,612,547 | |||||||||
Premises and equipment | 106,317 | 110,670 | 97,496 | |||||||||
Goodwill | 287,393 | 286,454 | 180,128 | |||||||||
Other intangible assets | 38,104 | 39,864 | 33,080 | |||||||||
Interest receivable and other assets | 246,346 | 246,417 | 141,467 | |||||||||
Total Assets | $ | 9,188,797 | $ | 9,264,554 | $ | 7,322,143 | ||||||
Liabilities | ||||||||||||
Deposits: | ||||||||||||
Noninterest-bearing | $ | 1,934,583 | $ | 1,875,636 | $ | 1,591,661 | ||||||
Interest-bearing | 5,522,184 | 5,739,575 | 4,487,310 | |||||||||
Total deposits | 7,456,767 | 7,615,211 | 6,078,971 | |||||||||
Interest payable and other liabilities | 76,466 | 72,568 | 56,572 | |||||||||
Short-term borrowings | 397,199 | 330,016 | 389,467 | |||||||||
Other borrowings | 242,391 | 248,396 | — | |||||||||
Total liabilities | 8,172,823 | 8,266,191 | 6,525,010 | |||||||||
Shareholders' Equity | ||||||||||||
Preferred stock, no par value per share | — | — | — | |||||||||
Common stock, $1 par value per share | 38,168 | 38,131 | 32,774 | |||||||||
Additional paid-in capital | 725,280 | 723,427 | 565,166 | |||||||||
Retained earnings | 281,558 | 265,991 | 231,646 | |||||||||
Accumulated other comprehensive loss | (29,032 | ) | (29,186 | ) | (32,453 | ) | ||||||
Total shareholders' equity | 1,015,974 | 998,363 | 797,133 | |||||||||
Total Liabilities and Shareholders' Equity | $ | 9,188,797 | $ | 9,264,554 | $ | 7,322,143 |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(In thousands, except per share data) | ||||||||||||||||
Interest Income | ||||||||||||||||
Interest and fees on loans | $ | 75,253 | $ | 57,140 | $ | 271,772 | $ | 209,429 | ||||||||
Interest on investment securities: | ||||||||||||||||
Taxable | 2,044 | 2,322 | 8,786 | 9,147 | ||||||||||||
Tax-exempt | 2,583 | 1,841 | 9,073 | 7,054 | ||||||||||||
Dividends on nonmarketable equity securities | 633 | 415 | 1,648 | 1,224 | ||||||||||||
Interest on deposits with the Federal Reserve Bank and other banks | 116 | 89 | 510 | 407 | ||||||||||||
Total interest income | 80,629 | 61,807 | 291,789 | 227,261 | ||||||||||||
Interest Expense | ||||||||||||||||
Interest on deposits | 4,120 | 3,414 | 15,406 | 14,254 | ||||||||||||
Interest on short-term borrowings | 110 | 107 | 453 | 414 | ||||||||||||
Interest on other borrowings | 923 | 42 | 1,922 | 42 | ||||||||||||
Total interest expense | 5,153 | 3,563 | 17,781 | 14,710 | ||||||||||||
Net Interest Income | 75,476 | 58,244 | 274,008 | 212,551 | ||||||||||||
Provision for loan losses | 2,000 | 1,500 | 6,500 | 6,100 | ||||||||||||
Net interest income after provision for loan losses | 73,476 | 56,744 | 267,508 | 206,451 | ||||||||||||
Noninterest Income | ||||||||||||||||
Service charges and fees on deposit accounts | 6,398 | 6,386 | 25,481 | 22,414 | ||||||||||||
Wealth management revenue | 5,151 | 4,696 | 20,552 | 16,015 | ||||||||||||
Other charges and fees for customer services | 6,189 | 5,366 | 25,513 | 18,928 | ||||||||||||
Mortgage banking revenue | 1,606 | 1,590 | 6,133 | 5,041 | ||||||||||||
Gain on sale of investment securities | 18 | — | 630 | — | ||||||||||||
Other | 690 | 189 | 1,907 | 697 | ||||||||||||
Total noninterest income | 20,052 | 18,227 | 80,216 | 63,095 | ||||||||||||
Operating Expenses | ||||||||||||||||
Salaries, wages and employee benefits | 32,971 | 28,628 | 127,920 | 102,557 | ||||||||||||
Occupancy | 4,620 | 4,201 | 18,213 | 15,842 | ||||||||||||
Equipment and software | 5,102 | 4,272 | 18,569 | 14,737 | ||||||||||||
Acquisition-related expenses | 2,085 | 4,139 | 7,804 | 6,388 | ||||||||||||
Other | 13,046 | 11,376 | 51,388 | 40,401 | ||||||||||||
Total operating expenses | 57,824 | 52,616 | 223,894 | 179,925 | ||||||||||||
Income before income taxes | 35,704 | 22,355 | 123,830 | 89,621 | ||||||||||||
Federal income tax expense | 10,200 | 7,050 | 37,000 | 27,500 | ||||||||||||
Net Income | $ | 25,504 | $ | 15,305 | $ | 86,830 | $ | 62,121 | ||||||||
Earnings Per Common Share: | ||||||||||||||||
Weighted average common shares outstanding for basic earnings per share | 38,150 | 32,767 | 36,081 | 31,367 | ||||||||||||
Weighted average common shares outstanding for diluted earnings per share, including common stock equivalents | 38,498 | 33,033 | 36,353 | 31,588 | ||||||||||||
Basic earnings per common share | $ | 0.67 | $ | 0.47 | $ | 2.41 | $ | 1.98 | ||||||||
Diluted earnings per common share | $ | 0.66 | $ | 0.46 | $ | 2.39 | $ | 1.97 | ||||||||
Cash Dividends Declared Per Common Share | $ | 0.26 | $ | 0.24 | $ | 1.00 | $ | 0.94 | ||||||||
Key Ratios (annualized where applicable): | ||||||||||||||||
Return on average assets | 1.10 | % | 0.87 | % | 1.02 | % | 0.96 | % | ||||||||
Return on average shareholders' equity | 10.1 | % | 7.5 | % | 9.4 | % | 8.2 | % | ||||||||
Net interest margin | 3.64 | % | 3.62 | % | 3.58 | % | 3.59 | % | ||||||||
Efficiency ratio | 57.1 | % | 62.2 | % | 59.8 | % | 61.6 | % |
4th Quarter 2015 | 3rd Quarter 2015 | 2nd Quarter 2015 | 1st Quarter 2015 | 4th Quarter 2014 | 3rd Quarter 2014 | 2nd Quarter 2014 | 1st Quarter 2014 | |||||||||||||||||||||||||
Average Balances | ||||||||||||||||||||||||||||||||
Total assets | $ | 9,175,224 | $ | 9,203,856 | $ | 8,117,138 | $ | 7,401,258 | $ | 7,007,879 | $ | 6,412,460 | $ | 6,253,574 | $ | 6,210,569 | ||||||||||||||||
Total interest-earning assets | 8,457,464 | 8,467,939 | 7,534,733 | 6,920,734 | 6,558,147 | 6,046,991 | 5,907,549 | 5,860,429 | ||||||||||||||||||||||||
Total loans | 7,227,680 | 7,125,896 | 6,262,072 | 5,696,961 | 5,418,743 | 4,962,948 | 4,824,299 | 4,692,430 | ||||||||||||||||||||||||
Total deposits | 7,449,478 | 7,452,556 | 6,709,428 | 6,204,095 | 5,808,187 | 5,249,317 | 5,151,581 | 5,142,276 | ||||||||||||||||||||||||
Total interest-bearing liabilities | 6,162,033 | 6,233,944 | 5,442,676 | 4,959,123 | 4,632,769 | 4,237,626 | 4,250,158 | 4,276,677 | ||||||||||||||||||||||||
Total shareholders' equity | 1,000,347 | 987,727 | 884,863 | 801,438 | 804,328 | 794,711 | 714,355 | 701,878 | ||||||||||||||||||||||||
Key Ratios (annualized where applicable) | ||||||||||||||||||||||||||||||||
Net interest margin (taxable equiv basis) | 3.64 | % | 3.55 | % | 3.59 | % | 3.55 | % | 3.62 | % | 3.59 | % | 3.59 | % | 3.53 | % | ||||||||||||||||
Efficiency ratio | 57.1 | % | 59.9 | % | 60.5 | % | 62.4 | % | 62.2 | % | 59.2 | % | 60.9 | % | 64.5 | % | ||||||||||||||||
Return on average assets | 1.10 | % | 1.05 | % | 0.94 | % | 0.98 | % | 0.87 | % | 1.04 | % | 1.04 | % | 0.90 | % | ||||||||||||||||
Return on average shareholders' equity | 10.1 | % | 9.8 | % | 8.6 | % | 9.0 | % | 7.5 | % | 8.4 | % | 9.1 | % | 8.0 | % | ||||||||||||||||
Average shareholders' equity as a percent of average assets | 10.9 | % | 10.7 | % | 10.9 | % | 10.8 | % | 11.5 | % | 12.4 | % | 11.4 | % | 11.3 | % | ||||||||||||||||
Capital ratios (period end): | ||||||||||||||||||||||||||||||||
Tangible shareholders' equity as a percent of total assets | 8.1 | % | 7.8 | % | 7.8 | % | 8.4 | % | 8.4 | % | 10.5 | % | 11.0 | % | 9.3 | % | ||||||||||||||||
Total risk-based capital ratio | 11.8 | % | 11.5 | % | 11.7 | % | 13.0 | % | 12.4 | % | 15.0 | % | 15.3 | % | 13.8 | % |
4th Quarter 2015 | 3rd Quarter 2015 | 2nd Quarter 2015 | 1st Quarter 2015 | 4th Quarter 2014 | 3rd Quarter 2014 | 2nd Quarter 2014 | 1st Quarter 2014 | |||||||||||||||||||||||||
Credit Quality Statistics | ||||||||||||||||||||||||||||||||
Originated Loans | $ | 5,807,934 | $ | 5,667,159 | $ | 5,351,011 | $ | 5,048,662 | $ | 4,990,067 | $ | 4,777,614 | $ | 4,624,409 | $ | 4,464,465 | ||||||||||||||||
Acquired Loans | 1,463,213 | 1,549,036 | 1,683,732 | 654,212 | 698,163 | 263,306 | 274,395 | 288,824 | ||||||||||||||||||||||||
Nonperforming Assets: | ||||||||||||||||||||||||||||||||
Nonperforming loans (NPLs) | 83,880 | 81,217 | 70,906 | 72,741 | 71,184 | 70,742 | 73,735 | 76,544 | ||||||||||||||||||||||||
Other real estate / repossessed assets (ORE) | 9,935 | 11,207 | 14,197 | 14,744 | 14,205 | 10,354 | 10,392 | 10,056 | ||||||||||||||||||||||||
Total nonperforming assets | 93,815 | 92,424 | 85,103 | 87,485 | 85,389 | 81,096 | 84,127 | 86,600 | ||||||||||||||||||||||||
Performing troubled debt restructurings | 47,810 | 44,803 | 45,808 | 45,981 | 45,664 | 44,588 | 44,133 | 41,823 | ||||||||||||||||||||||||
Allowance for loan losses - originated as a percent of: | ||||||||||||||||||||||||||||||||
Total originated loans | 1.26 | % | 1.33 | % | 1.40 | % | 1.49 | % | 1.51 | % | 1.60 | % | 1.67 | % | 1.75 | % | ||||||||||||||||
Nonperforming loans | 87 | % | 93 | % | 106 | % | 103 | % | 106 | % | 108 | % | 105 | % | 102 | % | ||||||||||||||||
NPLs as a percent of total loans | 1.15 | % | 1.13 | % | 1.01 | % | 1.28 | % | 1.25 | % | 1.40 | % | 1.51 | % | 1.61 | % | ||||||||||||||||
Nonperforming assets as a percent of: | ||||||||||||||||||||||||||||||||
Total loans plus ORE | 1.29 | % | 1.28 | % | 1.21 | % | 1.53 | % | 1.50 | % | 1.61 | % | 1.71 | % | 1.82 | % | ||||||||||||||||
Total assets | 1.02 | % | 1.00 | % | 0.94 | % | 1.16 | % | 1.17 | % | 1.23 | % | 1.35 | % | 1.37 | % | ||||||||||||||||
Net loan charge-offs (year-to-date) | 8,855 | 4,557 | 3,742 | 1,927 | 9,489 | 6,666 | 4,379 | 2,199 | ||||||||||||||||||||||||
Net loan charge-offs as a percent of average loans (year-to-date, annualized) | 0.13 | % | 0.10 | % | 0.13 | % | 0.14 | % | 0.19 | % | 0.18 | % | 0.18 | % | 0.19 | % |
Dec 31, 2015 | Sept 30, 2015 | June 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sept 30, 2014 | June 30, 2014 | Mar 31, 2014 | |||||||||||||||||||||||||
Additional Data - Intangibles | ||||||||||||||||||||||||||||||||
Goodwill | $ | 287,393 | $ | 286,454 | $ | 285,512 | $ | 180,128 | $ | 180,128 | $ | 120,164 | $ | 120,164 | $ | 120,164 | ||||||||||||||||
Core deposit intangibles (CDI) | 26,654 | 27,890 | 28,353 | 20,072 | 20,863 | 8,665 | 9,110 | 9,556 | ||||||||||||||||||||||||
Mortgage servicing rights (MSR) | 11,122 | 11,540 | 12,307 | 11,583 | 12,217 | 3,293 | 3,344 | 3,316 | ||||||||||||||||||||||||
Noncompete agreements | 328 | 434 | 541 | — | — | — | — | — | ||||||||||||||||||||||||
Amortization of CDI and noncompete agreements (quarter only) | 1,341 | 1,270 | 987 | 791 | 693 | 445 | 446 | 445 |
Three Months Ended December 31, 2015 | Three Months Ended December 31, 2014 | |||||||||||||||||||||
Average Balance | Tax Equivalent Interest | Effective Yield/Rate | Average Balance | Tax Equivalent Interest | Effective Yield/Rate | |||||||||||||||||
Assets | (Dollars in thousands) | |||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans** | $ | 7,241,339 | $ | 75,905 | 4.16 | % | $ | 5,426,664 | $ | 57,680 | 4.22 | % | ||||||||||
Taxable investment securities | 609,406 | 2,044 | 1.34 | 712,516 | 2,322 | 1.30 | ||||||||||||||||
Tax-exempt investment securities | 481,968 | 3,973 | 3.30 | 306,446 | 2,832 | 3.70 | ||||||||||||||||
Other interest-earning assets | 36,799 | 633 | 6.82 | 27,139 | 415 | 6.07 | ||||||||||||||||
Interest-bearing deposits with the Federal Reserve Bank and other banks | 87,952 | 116 | 0.52 | 85,382 | 89 | 0.41 | ||||||||||||||||
Total interest-earning assets | 8,457,464 | 82,671 | 3.89 | 6,558,147 | 63,338 | 3.84 | ||||||||||||||||
Less: allowance for loan losses | (75,225 | ) | (77,053 | ) | ||||||||||||||||||
Other assets: | ||||||||||||||||||||||
Cash and cash due from banks | 157,939 | 134,309 | ||||||||||||||||||||
Premises and equipment | 110,141 | 93,111 | ||||||||||||||||||||
Interest receivable and other assets | 524,905 | 299,365 | ||||||||||||||||||||
Total assets | $ | 9,175,224 | $ | 7,007,879 | ||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,816,694 | $ | 414 | 0.09 | % | $ | 1,368,314 | $ | 329 | 0.10 | % | ||||||||||
Savings deposits | 2,024,543 | 393 | 0.08 | 1,613,338 | 367 | 0.09 | ||||||||||||||||
Time deposits | 1,671,913 | 3,313 | 0.79 | 1,306,712 | 2,718 | 0.83 | ||||||||||||||||
Short-term borrowings | 405,713 | 110 | 0.11 | 337,681 | 107 | 0.13 | ||||||||||||||||
Other borrowings | 243,170 | 923 | 1.51 | 6,724 | 42 | 2.48 | ||||||||||||||||
Total interest-bearing liabilities | 6,162,033 | 5,153 | 0.33 | 4,632,769 | 3,563 | 0.31 | ||||||||||||||||
Noninterest-bearing deposits | 1,936,328 | — | — | 1,519,823 | — | — | ||||||||||||||||
Total deposits and borrowed funds | 8,098,361 | 5,153 | 0.25 | 6,152,592 | 3,563 | 0.23 | ||||||||||||||||
Interest payable and other liabilities | 76,516 | 50,959 | ||||||||||||||||||||
Shareholders' equity | 1,000,347 | 804,328 | ||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 9,175,224 | $ | 7,007,879 | ||||||||||||||||||
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities) | 3.56 | % | 3.53 | % | ||||||||||||||||||
Net Interest Income (FTE) | $ | 77,518 | $ | 59,775 | ||||||||||||||||||
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) | 3.64 | % | 3.62 | % |
* | 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. |
Twelve Months Ended December 31, 2015 | Twelve Months Ended December 31, 2014 | |||||||||||||||||||||
Average Balance | Tax Equivalent Interest | Effective Yield/Rate | Average Balance | Tax Equivalent Interest | Effective Yield/Rate | |||||||||||||||||
Assets | (Dollars in thousands) | |||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||
Loans** | $ | 6,594,507 | $ | 274,341 | 4.16 | % | $ | 4,982,986 | $ | 211,608 | 4.25 | % | ||||||||||
Taxable investment securities | 683,612 | 8,786 | 1.29 | 667,978 | 9,147 | 1.37 | ||||||||||||||||
Tax-exempt investment securities | 415,092 | 13,956 | 3.36 | 279,709 | 10,850 | 3.88 | ||||||||||||||||
Other interest-earning assets | 34,188 | 1,648 | 4.82 | 25,967 | 1,224 | 4.71 | ||||||||||||||||
Interest-bearing deposits with the Federal Reserve Bank and other banks | 123,735 | 510 | 0.41 | 138,424 | 407 | 0.29 | ||||||||||||||||
Total interest-earning assets | 7,851,134 | 299,241 | 3.81 | 6,095,064 | 233,236 | 3.83 | ||||||||||||||||
Less: allowance for loan losses | (75,378 | ) | (78,126 | ) | ||||||||||||||||||
Other assets: | ||||||||||||||||||||||
Cash and cash due from banks | 155,109 | 126,142 | ||||||||||||||||||||
Premises and equipment | 105,904 | 79,278 | ||||||||||||||||||||
Interest receivable and other assets | 444,459 | 250,786 | ||||||||||||||||||||
Total assets | $ | 8,481,228 | $ | 6,473,144 | ||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 1,661,592 | $ | 1,465 | 0.09 | % | $ | 1,234,347 | $ | 1,197 | 0.10 | % | ||||||||||
Savings deposits | 1,947,659 | 1,512 | 0.08 | 1,472,092 | 1,325 | 0.09 | ||||||||||||||||
Time deposits | 1,557,425 | 12,429 | 0.80 | 1,307,058 | 11,732 | 0.90 | ||||||||||||||||
Short-term borrowings | 420,529 | 453 | 0.11 | 334,785 | 414 | 0.12 | ||||||||||||||||
Other borrowings | 117,000 | 1,922 | 1.64 | 1,695 | 42 | 2.48 | ||||||||||||||||
Total interest-bearing liabilities | 5,704,205 | 17,781 | 0.31 | 4,349,977 | 14,710 | 0.34 | ||||||||||||||||
Noninterest-bearing deposits | 1,791,991 | — | — | 1,325,925 | — | — | ||||||||||||||||
Total deposits and borrowed funds | 7,496,196 | 17,781 | 0.24 | 5,675,902 | 14,710 | 0.26 | ||||||||||||||||
Interest payable and other liabilities | 65,704 | 43,031 | ||||||||||||||||||||
Shareholders' equity | 919,328 | 754,211 | ||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 8,481,228 | $ | 6,473,144 | ||||||||||||||||||
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities) | 3.50 | % | 3.49 | % | ||||||||||||||||||
Net Interest Income (FTE) | $ | 281,460 | $ | 218,526 | ||||||||||||||||||
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) | 3.58 | % | 3.59 | % |
* | 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. |
Dec 31, 2015 | Sept 30, 2015 | June 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sept 30, 2014 | June 30, 2014 | Mar 31, 2014 | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Nonperforming Loans: | ||||||||||||||||||||||||||||||||
Nonaccrual loans: | ||||||||||||||||||||||||||||||||
Commercial | $ | 28,554 | $ | 26,463 | $ | 17,260 | $ | 18,904 | $ | 16,418 | $ | 18,213 | $ | 18,773 | $ | 18,251 | ||||||||||||||||
Commercial real estate | 25,163 | 24,969 | 25,287 | 24,766 | 24,966 | 23,858 | 25,361 | 27,568 | ||||||||||||||||||||||||
Real estate construction | 247 | 247 | 247 | 663 | 162 | 162 | 160 | 160 | ||||||||||||||||||||||||
Land development | 274 | 297 | 255 | 290 | 225 | 1,467 | 2,184 | 2,267 | ||||||||||||||||||||||||
Residential mortgage | 5,557 | 6,248 | 6,004 | 6,514 | 6,706 | 6,693 | 6,325 | 6,589 | ||||||||||||||||||||||||
Consumer installment | 451 | 536 | 393 | 433 | 500 | 527 | 536 | 806 | ||||||||||||||||||||||||
Home equity | 1,979 | 1,876 | 1,769 | 1,870 | 1,667 | 2,116 | 2,296 | 2,046 | ||||||||||||||||||||||||
Total nonaccrual loans | 62,225 | 60,636 | 51,215 | 53,440 | 50,644 | 53,036 | 55,635 | 57,687 | ||||||||||||||||||||||||
Accruing loans contractually past due 90 days or more as to interest or principal payments: | ||||||||||||||||||||||||||||||||
Commercial | 364 | 122 | 711 | 52 | 170 | 16 | 15 | 43 | ||||||||||||||||||||||||
Commercial real estate | 254 | 216 | 56 | 148 | — | 87 | 69 | 730 | ||||||||||||||||||||||||
Real estate construction | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Land development | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Residential mortgage | 402 | 572 | 424 | 172 | 557 | 380 | 376 | — | ||||||||||||||||||||||||
Consumer installment | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Home equity | 1,267 | 558 | 588 | 429 | 1,346 | 1,779 | 1,075 | 622 | ||||||||||||||||||||||||
Total accruing loans contractually past due 90 days or more as to interest or principal payments | 2,287 | 1,468 | 1,779 | 801 | 2,073 | 2,262 | 1,535 | 1,395 | ||||||||||||||||||||||||
Nonperforming troubled debt restructurings: | ||||||||||||||||||||||||||||||||
Commercial loan portfolio | 16,297 | 15,559 | 14,547 | 15,810 | 15,271 | 11,797 | 11,049 | 11,218 | ||||||||||||||||||||||||
Consumer loan portfolio | 3,071 | 3,554 | 3,365 | 2,690 | 3,196 | 3,647 | 5,516 | 6,244 | ||||||||||||||||||||||||
Total nonperforming troubled debt restructurings | 19,368 | 19,113 | 17,912 | 18,500 | 18,467 | 15,444 | 16,565 | 17,462 | ||||||||||||||||||||||||
Total nonperforming loans | 83,880 | 81,217 | 70,906 | 72,741 | 71,184 | 70,742 | 73,735 | 76,544 | ||||||||||||||||||||||||
Other real estate and repossessed assets | 9,935 | 11,207 | 14,197 | 14,744 | 14,205 | 10,354 | 10,392 | 10,056 | ||||||||||||||||||||||||
Total nonperforming assets | $ | 93,815 | $ | 92,424 | $ | 85,103 | $ | 87,485 | $ | 85,389 | $ | 81,096 | $ | 84,127 | $ | 86,600 |
Twelve Months Ended Dec 31, 2015 | Three Months Ended | Twelve Months Ended Dec 31, 2014 | Three Months Ended | |||||||||||||||||||||||||||||||||||||
Dec 31, 2015 | Sept 30, 2015 | June 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sept 30, 2014 | June 30, 2014 | Mar 31, 2014 | |||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses - originated loan portfolio | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses - beginning of period | $ | 75,183 | $ | 75,626 | $ | 74,941 | $ | 75,256 | $ | 75,183 | $ | 78,572 | $ | 76,506 | $ | 77,293 | $ | 77,973 | $ | 78,572 | ||||||||||||||||||||
Provision for loan losses | 7,000 | 2,000 | 1,500 | 1,500 | 2,000 | 6,100 | 1,500 | 1,500 | 1,500 | 1,600 | ||||||||||||||||||||||||||||||
Net loan charge-offs: | ||||||||||||||||||||||||||||||||||||||||
Commercial | (2,581 | ) | (2,207 | ) | 86 | (36 | ) | (424 | ) | (2,269 | ) | (932 | ) | (535 | ) | (569 | ) | (233 | ) | |||||||||||||||||||||
Commercial real estate | (1,475 | ) | (624 | ) | 145 | (581 | ) | (415 | ) | (2,056 | ) | (620 | ) | (412 | ) | (783 | ) | (241 | ) | |||||||||||||||||||||
Real estate construction | (129 | ) | — | — | (49 | ) | (80 | ) | (113 | ) | — | (13 | ) | — | (100 | ) | ||||||||||||||||||||||||
Land development | (12 | ) | — | (1 | ) | — | (11 | ) | 648 | 363 | 16 | 127 | 142 | |||||||||||||||||||||||||||
Residential mortgage | (1,912 | ) | (545 | ) | (214 | ) | (661 | ) | (492 | ) | (1,626 | ) | (277 | ) | (304 | ) | (341 | ) | (704 | ) | ||||||||||||||||||||
Consumer installment | (2,791 | ) | (770 | ) | (782 | ) | (590 | ) | (649 | ) | (2,915 | ) | (813 | ) | (689 | ) | (612 | ) | (801 | ) | ||||||||||||||||||||
Home equity | 45 | (152 | ) | (49 | ) | 102 | 144 | (1,158 | ) | (544 | ) | (350 | ) | (2 | ) | (262 | ) | |||||||||||||||||||||||
Net loan charge-offs | (8,855 | ) | (4,298 | ) | (815 | ) | (1,815 | ) | (1,927 | ) | (9,489 | ) | (2,823 | ) | (2,287 | ) | (2,180 | ) | (2,199 | ) | ||||||||||||||||||||
Allowance for loan losses - end of period | 73,328 | 73,328 | 75,626 | 74,941 | 75,256 | 75,183 | 75,183 | 76,506 | 77,293 | 77,973 | ||||||||||||||||||||||||||||||
Allowance for loan losses - acquired loan portfolio | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses - beginning of period | 500 | — | — | — | 500 | 500 | 500 | 500 | 500 | 500 | ||||||||||||||||||||||||||||||
Provision for loan losses | (500 | ) | — | — | — | (500 | ) | — | — | — | — | — | ||||||||||||||||||||||||||||
Allowance for loan losses - end of period | — | — | — | — | — | 500 | 500 | 500 | 500 | 500 | ||||||||||||||||||||||||||||||
Total allowance for loan losses | $ | 73,328 | $ | 73,328 | $ | 75,626 | $ | 74,941 | $ | 75,256 | $ | 75,683 | $ | 75,683 | $ | 77,006 | $ | 77,793 | $ | 78,473 | ||||||||||||||||||||
Net loan charge-offs as a percent of average loans (quarterly amounts annualized) | 0.13% | 0.24% | 0.05% | 0.12% | 0.14% | 0.19% | 0.21% | 0.18% | 0.18% | 0.19% |
4th Quarter 2015 | 3rd Quarter 2015 | 2nd Quarter 2015 | 1st Quarter 2015 | 4th Quarter 2014 | 3rd Quarter 2014 | 2nd Quarter 2014 | 1st Quarter 2014 | |||||||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||||||||||||
Summary of Operations | ||||||||||||||||||||||||||||||||
Interest income | $ | 80,629 | $ | 78,851 | $ | 69,679 | $ | 62,630 | $ | 61,807 | $ | 56,629 | $ | 55,180 | $ | 53,645 | ||||||||||||||||
Interest expense | 5,153 | 5,234 | 3,944 | 3,450 | 3,563 | 3,561 | 3,720 | 3,866 | ||||||||||||||||||||||||
Net interest income | 75,476 | 73,617 | 65,735 | 59,180 | 58,244 | 53,068 | 51,460 | 49,779 | ||||||||||||||||||||||||
Provision for loan losses | 2,000 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,600 | ||||||||||||||||||||||||
Net interest income after provision for loan losses | 73,476 | 72,117 | 64,235 | 57,680 | 56,744 | 51,568 | 49,960 | 48,179 | ||||||||||||||||||||||||
Noninterest income | 20,052 | 20,215 | 20,674 | 19,275 | 18,227 | 15,351 | 15,801 | 13,716 | ||||||||||||||||||||||||
Operating expenses | 55,739 | 57,365 | 53,328 | 49,658 | 48,477 | 41,423 | 41,778 | 41,859 | ||||||||||||||||||||||||
Acquisition-related expenses | 2,085 | 900 | 3,457 | 1,362 | 4,139 | 1,279 | 647 | 323 | ||||||||||||||||||||||||
Income before income taxes | 35,704 | 34,067 | 28,124 | 25,935 | 22,355 | 24,217 | 23,336 | 19,713 | ||||||||||||||||||||||||
Federal income tax expense | 10,200 | 9,600 | 9,100 | 8,100 | 7,050 | 7,450 | 7,100 | 5,900 | ||||||||||||||||||||||||
Net income | $ | 25,504 | $ | 24,467 | $ | 19,024 | $ | 17,835 | $ | 15,305 | $ | 16,767 | $ | 16,236 | $ | 13,813 | ||||||||||||||||
Net interest margin | 3.64 | % | 3.55 | % | 3.59 | % | 3.55 | % | 3.62 | % | 3.59 | % | 3.59 | % | 3.53 | % | ||||||||||||||||
Per Common Share Data | ||||||||||||||||||||||||||||||||
Net income: | ||||||||||||||||||||||||||||||||
Basic | $ | 0.67 | $ | 0.64 | $ | 0.54 | $ | 0.54 | $ | 0.47 | $ | 0.51 | $ | 0.54 | $ | 0.46 | ||||||||||||||||
Diluted | 0.66 | 0.64 | 0.54 | 0.54 | 0.46 | 0.51 | 0.54 | 0.46 | ||||||||||||||||||||||||
Diluted, excluding acquisition-related expenses | 0.70 | 0.65 | 0.61 | 0.57 | 0.56 | 0.53 | 0.55 | 0.47 | ||||||||||||||||||||||||
Cash dividends declared | 0.26 | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | ||||||||||||||||||||||||
Book value - period-end | 26.62 | 26.18 | 25.74 | 24.68 | 24.32 | 24.47 | 24.22 | 23.63 | ||||||||||||||||||||||||
Tangible book value - period-end | 18.78 | 18.32 | 17.89 | 18.95 | 18.57 | 20.68 | 20.42 | 19.44 | ||||||||||||||||||||||||
Market value - period-end | 34.27 | 32.35 | 33.06 | 31.36 | 30.64 | 26.89 | 28.08 | 32.45 |
Twelve Months Ended Dec 31, 2015 | 4th Quarter 2015 | 3rd Quarter 2015 | 2nd Quarter 2015 | 1st Quarter 2015 | Twelve Months Ended Dec 31, 2014 | 4th Quarter 2014 | 3rd Quarter 2014 | 2nd Quarter 2014 | 1st Quarter 2014 | |||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||||||
Non-GAAP Operating Results | ||||||||||||||||||||||||||||||||||||||||
Net Income | ||||||||||||||||||||||||||||||||||||||||
Net income, as reported | $ | 86,830 | $ | 25,504 | $ | 24,467 | $ | 19,024 | $ | 17,835 | $ | 62,121 | $ | 15,305 | $ | 16,767 | $ | 16,236 | $ | 13,813 | ||||||||||||||||||||
Acquisition-related expenses, net of tax | 5,484 | 1,355 | 585 | 2,659 | 885 | 4,555 | 3,094 | 831 | 420 | 210 | ||||||||||||||||||||||||||||||
Net income, excluding acquisition-related expenses | $ | 92,314 | $ | 26,859 | $ | 25,052 | $ | 21,683 | $ | 18,720 | $ | 66,676 | $ | 18,399 | $ | 17,598 | $ | 16,656 | $ | 14,023 | ||||||||||||||||||||
Diluted Earnings Per Share | ||||||||||||||||||||||||||||||||||||||||
Diluted earnings per share, as reported | $ | 2.39 | $ | 0.66 | $ | 0.64 | $ | 0.54 | $ | 0.54 | $ | 1.97 | $ | 0.46 | $ | 0.51 | $ | 0.54 | $ | 0.46 | ||||||||||||||||||||
Effect of acquisition-related expenses, net of tax | 0.15 | 0.04 | 0.01 | 0.07 | 0.03 | 0.14 | 0.10 | 0.02 | 0.01 | 0.01 | ||||||||||||||||||||||||||||||
Diluted earnings per share, excluding acquisition-related expenses | $ | 2.54 | $ | 0.70 | $ | 0.65 | $ | 0.61 | $ | 0.57 | $ | 2.11 | $ | 0.56 | $ | 0.53 | $ | 0.55 | $ | 0.47 | ||||||||||||||||||||
Return on Average Assets | ||||||||||||||||||||||||||||||||||||||||
Return on average assets, as reported | 1.02 | % | 1.10 | % | 1.05 | % | 0.94 | % | 0.98 | % | 0.96 | % | 0.87 | % | 1.04 | % | 1.04 | % | 0.90 | % | ||||||||||||||||||||
Effect of acquisition-related expenses, net of tax | 0.07 | 0.06 | 0.03 | 0.13 | 0.05 | 0.07 | 0.17 | 0.05 | 0.03 | 0.02 | ||||||||||||||||||||||||||||||
Return on average assets, excluding acquisition-related expenses | 1.09 | % | 1.16 | % | 1.08 | % | 1.07 | % | 1.03 | % | 1.03 | % | 1.04 | % | 1.09 | % | 1.07 | % | 0.92 | % | ||||||||||||||||||||
Return on Average Shareholders' Equity | ||||||||||||||||||||||||||||||||||||||||
Return on average shareholders' equity, as reported | 9.4 | % | 10.1 | % | 9.8 | % | 8.6 | % | 9.0 | % | 8.2 | % | 7.5 | % | 8.4 | % | 9.1 | % | 8.0 | % | ||||||||||||||||||||
Effect of acquisition-related expenses, net of tax | 0.6 | 0.6 | 0.3 | 1.2 | 0.5 | 0.6 | 1.6 | 0.4 | 0.3 | 0.1 | ||||||||||||||||||||||||||||||
Return on average shareholders' equity, excluding acquisition-related expenses | 10.0 | % | 10.7 | % | 10.1 | % | 9.8 | % | 9.5 | % | 8.8 | % | 9.1 | % | 8.8 | % | 9.4 | % | 8.1 | % |
Dec 31, 2015 | Sept 30, 2015 | June 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sept 30, 2014 | June 30, 2014 | Mar 31, 2014 | |||||||||||||||||||||||||
(Amounts in thousands, except per share data) | ||||||||||||||||||||||||||||||||
Tangible Book Value | ||||||||||||||||||||||||||||||||
Shareholders' equity, as reported | $ | 1,015,974 | $ | 998,363 | $ | 980,791 | $ | 810,501 | $ | 797,133 | $ | 801,606 | $ | 793,498 | $ | 705,595 | ||||||||||||||||
Goodwill, CDI and noncompete agreements, net of tax | (299,123 | ) | (299,681 | ) | (299,109 | ) | (187,991 | ) | (188,505 | ) | (124,149 | ) | (124,594 | ) | (125,040 | ) | ||||||||||||||||
Tangible shareholders' equity | $ | 716,851 | $ | 698,682 | $ | 681,682 | $ | 622,510 | $ | 608,628 | $ | 677,457 | $ | 668,904 | $ | 580,555 | ||||||||||||||||
Common shares outstanding | 38,168 | 38,131 | 38,110 | 32,847 | 32,774 | 32,763 | 32,760 | 29,866 | ||||||||||||||||||||||||
Book value per share (shareholders' equity, as reported, divided by common shares outstanding) | $ | 26.62 | $ | 26.18 | $ | 25.74 | $ | 24.68 | $ | 24.32 | $ | 24.47 | $ | 24.22 | $ | 23.63 | ||||||||||||||||
Tangible book value per share (tangible shareholders' equity divided by common shares outstanding) | $ | 18.78 | $ | 18.32 | $ | 17.89 | $ | 18.95 | $ | 18.57 | $ | 20.68 | $ | 20.42 | $ | 19.44 |