EX-99 3 chemex991_012004.htm CHEMICAL FINANCIAL EXHIBIT 99.1 TO FORM 8-K Chemical Financial Exhibit 99.1 to Form 8-K - 01/20/04

EXHIBIT 99.1

PRESS RELEASE

 

NASDAQ:

CHFC

FOR RELEASE:

IMMEDIATE

DATE:

January 20, 2004

 

 

CONTACT:

DAVID B. RAMAKER

LORI A. GWIZDALA

 

(989) 839-5269

(989) 839-5358

CHEMICAL FINANCIAL CORPORATION ANNOUNCES 2003
FOURTH QUARTER AND ANNUAL OPERATING RESULTS


          Midland, MI - Aloysius J. Oliver, Chairman of Chemical Financial Corporation, announced December 31, 2003 fourth quarter and year end net income of $13.56 million, or $.57 per diluted share and $55.72 million, or $2.35 per diluted share, respectively, compared to fourth quarter and year end 2002 net income of $13.68 million, or $.57 per diluted share and $54.95 million, or $2.31 per diluted share. Return on average assets in the fourth quarter and year end 2003 was 1.50% and 1.56%, respectively, compared to 1.52% and 1.55%, respectively, in the fourth quarter and year end 2002. Comparing net income in 2003 to net income in 2002, net income was up 1.4%.

          The Corporation completed the acquisition of Caledonia Financial Corporation ("Caledonia"), a one-bank holding company headquartered in Caledonia, Michigan, on December 1, 2003. Shareholders of Caledonia received $39.00 cash for each share of Caledonia common stock in a taxable transaction. The total value of the transaction was approximately $55.3 million. The results of operations of State Bank of Caledonia are included in the Corporation's 2003 earnings from the date of acquisition.

          Net income in the fourth quarter of 2003 was down $119,000, or .9% as compared to the fourth quarter of 2002. The decrease in fourth quarter earnings was attributed to lower net interest income and mortgage banking revenue. These decreases were partially offset by investment securities gains, a lower provision for loan losses and lower operating expenses.





PRESS RELEASE
January 20, 2004
Page 2

          Net income for 2003 was up $771,000, or 1.4% as compared to 2002. The increase was attributed to higher noninterest income, a lower provision for loan losses and lower operating expenses. These amounts were partially offset by lower net interest income.

          Net interest income decreased $5.9 million, or 4.1% in 2003 as compared to 2002. The decrease was due to a lower net interest margin of 4.18% in 2003 compared to 4.44% in 2002. The lower net interest margin was due to a decrease in the yield on both loans and investment securities outpacing the decrease in the cost of funds.

          Total noninterest income increased $4.6 million, or 13.2% in 2003 as compared to 2002. The increase was primarily due to an increase in service charges on deposit accounts of $2.9 million and an increase in investment securities gains of $2.1 million. Total operating expenses decreased $1.6 million, or 1.7% in 2003 compared to 2002. The decrease was primarily due to lower Michigan Single Business tax and various other operating expenses.

          Total assets of the Corporation at December 31, 2003 were $3.71 billion, up 3.9% over the $3.57 billion in total assets reported at December 31, 2002. Total deposits at December 31, 2003 were $2.97 billion, up 4.2% over total deposits of $2.85 billion at December 31, 2002. Total loans were $2.48 billion at December 31, 2003, up $406 million, or 19.6%, from total loans at December 31, 2002 of $2.07 billion. The increase in loans was primarily attributable to an increase in residential and commercial real estate loans. The State Bank of Caledonia purchase on December 1, 2003 accounted for approximately $253 million of the increase in total assets, $185 million of the increase in loans and $176 million of the increase in deposits during 2003.

          The Corporation's provision for loan losses for the three and twelve months ended December 31, 2003 was $.73 million and $2.83 million, respectively, as compared to net loan losses during the same periods in 2003 of $.99 million and $3.35 million, respectively.





PRESS RELEASE
January 20, 2004
Page 3

Approximately $.26 million of the net loan losses in the fourth quarter were attributable to the State Bank of Caledonia. As of December 31, 2003, the allowance for loan losses was $33.18 million, or 1.34% of total loans, while nonperforming loans were $11.35 million, or .46% of total loans. Nonperforming loans are up $4.1 million, or 56% from December 31, 2002. The Caledonia acquisition added $1.9 million in nonperforming loans. As of December 31, 2003, the allowance for loan losses as a percentage of non-performing loans was 292%.

          Shareholders' equity at December 31, 2003 was $458 million, or $19.25 per share, and represented 12.4% of total assets. The Corporation's tangible equity to asset ratio was 10.5% at the end of the year. The Corporation's return on average equity in the fourth quarter and year-end 2003 was 12.3% and 12.7%, respectively, compared to 12.8% and 13.5%, respectively, during the same periods in 2002.

          Chemical Financial Corporation is the fourth largest bank holding company headquartered in Michigan. The Company's four subsidiary banks operate 133 branch offices and 2 loan production offices spread over 33 counties in the lower peninsula of Michigan.

          Chemical Financial Corporation common stock trades on the Nasdaq Stock Market under the symbol CHFC and is one of the issues comprising the Nasdaq Financial 100 index.

Forward Looking Statements

This press release contains forward-looking statements. Words such as "anticipates," "believes," "estimates," "expects," "intends," "should," "will," variations of such words and similar expressions are intended to identify forward-looking statements. These statements reflect management's current beliefs as to the expected outcomes of future events and are not guarantees of future performance. These statements involve certain risks, uncertainties and assumptions 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. Factors that could cause a difference include, among others: changes in the national and local economies or market conditions; changes in interests rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions and bank consolidations may not be fully realized at all or within the expected time frames. These and other factors that may emerge could cause decisions and actual results to differ materially from current expectations. Chemical undertakes no obligation to revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.

# # #





Chemical Financial Corporation Announces Fourth Quarter Operating Results


Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation and Subsidiaries


(In thousands)


December 31,
2003



 


December 31,
2002


Assets:

 

 

 

 

 

Cash and demand deposits due from banks

$

131,184

 

$

148,112

Federal funds sold

 

25,900

 

 

69,900

Interest-bearing deposits with unaffiliated banks

 

5,107

 

 

53,135

 

 

 

 

 

 

Investment securities taxable

 

876,806

 

 

1,076,292

Investment securities nontaxable

 


45,056


 

 


51,690


     Total Investment Securities

 

921,862

 

 

1,127,982

 

 

 

 

 

 

Commercial loans

 

389,324

 

 

327,438

Real estate construction loans

 

107,046

 

 

108,589

Real estate commercial loans

 

669,486

 

 

481,084

Real estate residential loans

 

775,821

 

 

648,042

Consumer loans

 


539,598


 

 


509,789


     Total Loans

 

2,481,275

 

 

2,074,942

Less: Allowance for loan losses

 


33,179


 

 


30,672


     Net Loans

 

2,448,096

 

 

2,044,270

 

 

 

 

 

 

Premises and equipment

 

49,616

 

 

42,767

Intangible assets

 

76,846

 

 

40,489

Other assets

 


50,277


 

 


41,994


     Total Assets

$


3,708,888


 

$


3,568,649


 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

Noninterest-bearing deposits

$

532,752

 

$

475,933

Interest-bearing deposits

 


2,434,484


 

 


2,371,339


     Total Deposits

 

2,967,236

 

 

2,847,272

FHLB borrowings

 

155,373

 

 

157,393

Other borrowings - short term

 

91,524

 

 

104,212

Interest payable and other liabilities

 


36,706


 

 


29,433


     Total Liabilities

 

3,250,839

 

 

3,138,310

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

   Common stock, $1 par value

 

23,801

 

 

23,684

   Surplus

 

328,774

 

 

325,149

   Retained earnings

 

94,746

 

 

62,721

   Accumulated other comprehensive income

 


10,728


 

 


18,785


     Total Shareholders' Equity

 


458,049


 

 


430,339


     Total Liabilities and Shareholders' Equity

$


3,708,888


 

$


3,568,649






Chemical Financial Corporation Announces Fourth Quarter Operating Results


Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation and Subsidiaries

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

(In thousands, except per share data)


2003


 


2002


 


2003


 


2002


 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

36,046

 

$

37,745

 

$

144,835

 

$

155,803

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Taxable

 

8,029

 

 

12,045

 

 

36,700

 

 

49,554

 

   Nontaxable

 


590


 

 


678


 

 


2,518


 

 


2,911


 

      Total Interest on Investment Securities

 

8,619

 

 

12,723

 

 

39,218

 

 

52,465

 

Interest on federal funds sold

 

137

 

 

385

 

 

749

 

 

2,000

 

Interest on deposits with unaffiliated banks

 


55


 

 


183


 

 


235


 

 


776


 

      Total Interest Income

 

44,857

 

 

51,036

 

 

185,037

 

 

211,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

7,790

 

 

12,263

 

 

36,345

 

 

55,536

 

Interest on FHLB borrowings

 

2,108

 

 

2,200

 

 

8,381

 

 

8,848

 

Interest on other borrowings - short term

 


104


 

 


210


 

 


539


 

 


968


 

      Total Interest Expense

 


10,002


 

 


14,673


 

 


45,265


 

 


65,352


 

      Net Interest Income

 

34,855

 

 

36,363

 

 

139,772

 

 

145,692

 

Provision for loan losses

 


727


 

 


1,013


 

 


2,834


 

 


3,765


 

      Net Interest Income after

 

 

 

 

 

 

 

 

 

 

 

 

         Provision for Loan Losses

 

34,128

 

 

35,350

 

 

136,938

 

 

141,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,601

 

 

4,400

 

 

16,935

 

 

14,002

 

Other charges and fees for customer services

 

1,233

 

 

1,783

 

 

6,605

 

 

7,131

 

Mortgage banking revenue

 

1,238

 

 

2,007

 

 

6,954

 

 

7,513

 

Trust services revenue

 

1,671

 

 

1,633

 

 

6,794

 

 

6,405

 

Investment securities gains (losses)

 

387

 

 

(584

)

 

1,296

 

 

(768

)

Other

 


290


 

 


36


 

 


510


 

 


251


 

      Total Noninterest Income

 

9,420

 

 

9,275

 

 

39,094

 

 

34,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

13,910

 

 

13,430

 

 

54,480

 

 

54,168

 

Occupancy

 

2,039

 

 

1,926

 

 

7,921

 

 

7,590

 

Equipment

 

1,840

 

 

2,228

 

 

8,045

 

 

8,391

 

Other

 


5,225


 

 


6,108


 

 


21,477


 

 


23,377


 

      Total Operating Expenses

 


23,014


 

 


23,692


 

 


91,923


 

 


93,526


 

Income Before Income Taxes

 

20,534

 

 

20,933

 

 

84,109

 

 

82,935

 

      Federal income taxes

 


6,971


 

 


7,251


 

 


28,393


 

 


27,990


 

Net Income

$


13,563


 

$


13,682


 

$


55,716


 

$


54,945


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.57

 

$

0.58

 

$

2.35

 

$

2.32

 

   Diluted

 

0.57

 

 

0.57

 

 

2.35

 

 

2.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per share

 

0.25

 

 

0.23

 

 

1.00

 

 

0.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

 

23,718

 

 

23,683

 

 

23,693

 

 

23,677

 

   Diluted

 

23,813

 

 

23,757

 

 

23,756

 

 

23,742

 





Chemical Financial Corporation Announces Fourth Quarter Operating Results


Financial Summary (Unaudited)
Chemical Financial Corporation and Subsidiaries
(Dollars in thousands)

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 


2003


 


2002


 


2003


 


2002


Average Balances

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

3,585,924

 

$

3,560,130

 

$

3,578,678

 

$

3,538,599

Total interest-earning assets

 

3,372,706

 

 

3,363,068

 

 

3,381,083

 

 

3,325,572

Total loans

 

2,352,269

 

 

2,067,623

 

 

2,222,704

 

 

2,088,395

Total deposits

 

2,883,412

 

 

2,842,417

 

 

2,868,180

 

 

2,825,975

Total shareholders' equity

 

436,855

 

 

424,421

 

 

439,178

 

 

406,762


 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 


2003


 


2002


 


2003


 


2002


Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

4.15%

 

 

4.34%

 

 

4.18%

 

 

4.44%

Efficiency ratio

 

51.5%

 

 

51.3%

 

 

50.9%

 

 

51.3%

Return on average assets

 

1.50%

 

 

1.52%

 

 

1.56%

 

 

1.55%

Return on average shareholders' equity

 

12.3%

 

 

12.8%

 

 

12.7%

 

 

13.5%

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

    percent of average assets

 

12.2%

 

 

11.9%

 

 

12.3%

 

 

11.5%

Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

    percent of total assets

 

 

 

 

 

 

 

10.5%

 

 

11.0%

Total risk-based capital ratio

 

 

 

 

 

 

 

16.6%

 

 

18.6%


 

 

December 31,

 


 


2003


 


2002


Credit Quality Statistics

 

 

 

 

 

 

Nonaccrual loans

 

$

6,691

 

$

4,859

Loans 90 or more days past due

 

 

 

 

 

 

    and still accruing interest

 

 

4,656

 

 

2,422

Total nonperforming loans

 

 

11,347

 

 

7,281

Repossessed assets acquired (RAA)

 

 

6,002

 

 

4,298

Total nonperforming assets

 

 

17,349

 

 

11,579

Net loan charge-offs

 

 

3,352

 

 

4,087

 

 

 

 

 

 

 

Allowance for loan losses as a

 

 

 

 

 

 

    percent of total loans

 

 

1.34%

 

 

1.48%

Allowance for loan losses as a

 

 

 

 

 

 

    percent of nonperforming loans

 

 

292%

 

 

421%

Nonperforming loans as a

 

 

 

 

 

 

    percent of total loans

 

 

0.46%

 

 

0.35%

Nonperforming assets as a

 

 

 

 

 

 

    percent of total loans plus RAA

 

 

0.70%

 

 

0.56%

Net loan charge-offs as a

 

 

 

 

 

 

    percent of average loans

 

 

0.15%

 

 

0.20%


 

 

December 31,

 


 


2003


 


2002


Additional Data

 

 

 

 

 

 

Goodwill

 

$

63,405

 

$

27,940

Core deposit and other intangibles

 

 

10,177

 

 

10,054

Mortgage servicing rights

 

 

3,264

 

 

2,495

Amortization of intangibles

 

 

3,718

 

 

4,642





Chemical Financial Corporation Announces Fourth Quarter Operating Results


Selected Quarterly Information (Unaudited)
Chemical Financial Corporation and Subsidiaries
(Dollars in thousands)


 


4th Qtr.
2003


3rd Qtr.
2003


2nd Qtr.
2003


1st Qtr.
2003


4th Qtr.
2002


3rd Qtr.
2002


2nd Qtr.
2002


1st Qtr.
2002


Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

44,857

$

45,237

$

46,697

$

48,246

$

51,036

$

52,475

$

53,292

$

54,241

Interest expense

 

10,002

 

10,473

 

11,668

 

13,122

 

14,673

 

16,076

 

16,585

 

18,018

Net interest income

 

34,855

 

34,764

 

35,029

 

35,124

 

36,363

 

36,399

 

36,707

 

36,223

Provision for loan losses

 

727

 

540

 

1,272

 

295

 

1,013

 

747

 

1,352

 

653

Net interest income after provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    for loan losses

 

34,128

 

34,224

 

33,757

 

34,829

 

35,350

 

35,652

 

35,355

 

35,570

Noninterest income

 

9,420

 

10,274

 

10,086

 

9,314

 

9,275

 

8,588

 

8,000

 

8,671

Noninterest expense

 

23,014

 

22,701

 

23,182

 

23,026

 

23,692

 

23,134

 

23,021

 

23,679

Income taxes

 

6,971

 

7,328

 

6,991

 

7,103

 

7,251

 

7,088

 

6,799

 

6,852

Net income

 

13,563

 

14,469

 

13,670

 

14,014

 

13,682

 

14,018

 

13,535

 

13,710

 


 


 


 


 


 


 


 


 


 


 


 


 


 


 


 


 


Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

$

0.57

$

0.61

$

0.58

$

0.59

$

0.58

$

0.59

$

0.57

$

0.58

    Diluted

 

0.57

 

0.61

 

0.58

 

0.59

 

0.57

 

0.59

 

0.57

 

0.58

Cash dividends

 

0.25

 

0.25

 

0.25

 

0.25

 

0.23

 

0.23

 

0.23

 

0.23

Book value

 

19.25

 

18.94

 

18.73

 

18.45

 

18.17

 

17.78

 

17.19

 

16.57