EX-99.1 2 chemex991_101904.htm CHEMICAL EXHIBIT 99.1 TO FORM 8-K Chemical Exhibit 99.1 to Form 8-K - 10/19/04

EXHIBIT 99.1

PRESS RELEASE

NASDAQ:

CHFC

FOR RELEASE:

IMMEDIATE

DATE:

October 19, 2004

 

 

CONTACT:

David B. Ramaker
President & Chief Executive Officer
Chemical Financial Corporation
989/839-5269

 

 

 

Lori A. Gwizdala
Executive Vice President & Chief Financial Officer
Chemical Financial Corporation
989/839-5358

CHEMICAL FINANCIAL CORPORATION
ANNOUNCES
THIRD QUARTER OPERATING RESULTS


          Midland, Michigan - Chemical Financial Corporation's Board of Directors today announced third quarter net income of $14.3 million, or $0.59 per diluted share, down $0.2 million as compared with net income of $14.5 million, or $0.61 per diluted share, in the third quarter of 2003. This represents a decrease of 1.2% in net income for the third quarter 2004. The returns on average assets and average equity during the third quarter of 2004 were 1.48% and 12.0%, respectively, as compared to 1.60% and 12.9%, respectively, for the third quarter of 2003.

          Net income was $42.3 million, or $1.76 per diluted share in the first nine months of 2004, compared to net income of $42.2 million, or $1.78 per diluted share in the first nine months of 2003. This represents an increase of 0.3% in net income for the first nine months of 2004. Net income per share was lower than the prior year due to additional shares outstanding, primarily attributable to the exercise of employee stock options issued in connection with the acquisition of Caledonia Financial Corporation (Caledonia). The returns on average assets and average equity during the first nine months of 2004 were 1.46% and 12.0%, respectively, as compared to 1.58% and 12.8%, respectively, for the first nine months of 2003.



1


          The most significant item impacting the financial results in the third quarter of 2004 as compared to the third quarter of 2003 was the reduction in mortgage refinance volume. The Corporation recognized record mortgage banking revenue in the third quarter of 2003 of $2.3 million as mortgage interest rates were at their lowest level in over forty years. In comparison, mortgage banking revenue was $1.0 million in the third quarter of 2004; a reduction of $1.3 million. Mortgage banking revenue in the third quarter of 2004 included a $.4 million recovery of a previously recorded impairment charge on capitalized mortgage loan servicing rights.

          The Corporation was successful in offsetting the decline in mortgage banking revenue through an increase in net interest income. Net interest income increased $2.4 million, or 6.9%, to $37.2 million in the third quarter of 2004, as compared to the third quarter of 2003. The increase was primarily attributable to the acquisition of Caledonia on December 1, 2003. The remainder of the increase in net interest income was attributable to the net interest spread earned on the Corporation's transaction entered into during the first quarter of 2004, whereby $150 million was borrowed from the Federal Home Loan Bank and invested in mortgage-backed securities.

          The Corporation's operating expenses increased $1.8 million, or 7.9%, in the third quarter of 2004, compared to the third quarter of 2003. Approximately $1.1 million of the increase was attributable to the Caledonia acquisition. Excluding expenses attributable to the operations acquired in the Caledonia transaction, operating expenses were up $0.7 million, or 3.1%. In addition, the provision for loan losses was $0.2 million higher and investment securities gains were $0.4 million lower in the third quarter of 2004 than in the third quarter of 2003. These items were partially offset by the Corporation realizing increases in trust services revenue and service charges on deposit accounts.

          The Corporation's provision for loan losses for the quarter ended September 30, 2004 was $701 thousand as compared to net loan charge-offs of $624 thousand. As of September 30, 2004, the allowance for loan losses was $33.6 million and represented 1.29% of total loans. Nonperforming loans were $11.7 million, or .45% of total loans, at the current quarter-end. Net loan losses as a percentage of average loans (annualized) during the nine months ended September 30, 2004 were .09%, compared to .15% during the twelve months ended December 31, 2003.



2


          Total assets of the Corporation at September 30, 2004 were $3.87 billion, up $164 million, or 4.4% over total assets reported at December 31, 2003. The $150 million Federal Home Loan Bank borrowing in the first quarter of this year increased total assets by this amount. Total loans increased $125 million, or 5.0%, during the nine months ended September 30, 2004 to $2.61 billion. Total deposits at September 30, 2004 were $2.98 billion, up $8 million, or 0.3% over total deposits at December 31, 2003.

          Shareholders' equity at September 30, 2004 was $479 million, or $19.99 per share, and represented 12.4% of total assets and a tangible equity to asset ratio of 10.6% as of September 30, 2004.

          Chemical Financial Corporation is the fourth largest bank holding company headquartered in Michigan. The Company's three subsidiary banks operate 133 banking 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 interest 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.

#          #          #


3


Chemical Financial Corporation Announces Third Quarter Operating Results


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


(In thousands)


September 30,
2004



 


December 31,
2003



 


September 30,
2003


 

Assets:

 

 

 

 

 

 

 

 

 

Cash and demand deposits due from banks

$

104,173

 

$

131,184

 

$

146,428

 

Federal funds sold

 

108,100

 

 

25,900

 

 

44,700

 

Interest-bearing deposits with unaffiliated banks

 

15,219

 

 

5,107

 

 

19,905

 

 

 

 

 

 

 

 

 

 

 

Investment securities - available for sale

 

743,343

 

 

728,499

 

 

767,562

 

Investment securities - held to maturity

 


156,692


 

 


193,363


 

 


236,911


 

         Total Investment Securities

 

900,035

 

 

921,862

 

 

1,004,473

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

475,977

 

 

405,929

 

 

333,822

 

Real estate construction loans

 

141,547

 

 

138,280

 

 

93,282

 

Real estate commercial loans

 

669,880

 

 

628,815

 

 

562,937

 

Real estate residential loans

 

771,201

 

 

767,199

 

 

765,539

 

Consumer loans

 


547,893


 

 


541,052


 

 


521,310


 

         Total Loans

 

2,606,498

 

 

2,481,275

 

 

2,276,890

 

Less: Allowance for loan losses

 


33,629


 

 


33,179


 

 


30,414


 

         Net Loans

 

2,572,869

 

 

2,448,096

 

 

2,246,476

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

47,646

 

 

49,616

 

 

47,044

 

Intangible assets

 

75,306

 

 

76,846

 

 

39,017

 

Other assets

 


49,602


 

 


50,277


 

 


42,983


 

         Total Assets

$


3,872,950


 

$


3,708,888


 

$


3,591,026


 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

546,387

 

$

532,752

 

$

500,463

 

Interest-bearing deposits

 


2,428,916


 

 


2,434,484


 

 


2,369,351


 

         Total Deposits

 

2,975,303

 

 

2,967,236

 

 

2,869,814

 

FHLB borrowings

 

285,191

 

 

155,373

 

 

148,573

 

Other borrowings - short term

 

100,439

 

 

91,524

 

 

93,447

 

Interest payable and other liabilities

 


33,189


 

 


36,706


 

 


30,548


 

         Total Liabilities

 

3,394,122

 

 

3,250,839

 

 

3,142,382

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

    Common stock, $1 par value

 

23,948

 

 

23,801

 

 

23,685

 

    Surplus

 

333,569

 

 

328,774

 

 

324,413

 

    Retained earnings

 

118,000

 

 

94,746

 

 

87,106

 

    Accumulated other comprehensive income

 


3,311


 

 


10,728


 

 


13,440


 

        Total Shareholders' Equity

 


478,828


 

 


458,049


 

 


448,644


 

        Total Liabilities and Shareholders' Equity

$


3,872,950


 

$


3,708,888


 

$


3,591,026


 



4


Chemical Financial Corporation Announces Third Quarter Operating Results


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

 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

(In thousands, except per share data)


2004


 


2003


 


2004


 


2003


Interest Income:

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

38,347

 

$

36,220

 

$

113,306

 

$

108,789

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

    Taxable

 

8,066

 

 

8,213

 

 

25,218

 

 

28,671

    Nontaxable

 


511


 

 


612


 

 


1,602


 

 


1,928


        Total Interest on Investment Securities

 

8,577

 

 

8,825

 

 

26,820

 

 

30,599

Interest on federal funds sold

 

265

 

 

169

 

 

668

 

 

612

Interest on deposits with unaffiliated banks

 


129


 

 


23


 

 


292


 

 


180


        Total Interest Income

 

47,318

 

 

45,237

 

 

141,086

 

 

140,180

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

7,437

 

 

8,262

 

 

22,651

 

 

28,555

Interest on FHLB borrowings

 

2,570

 

 

2,083

 

 

7,694

 

 

6,273

Interest on other borrowings - short term

 


158


 

 


128


 

 


357


 

 


435


        Total Interest Expense

 


10,165


 

 


10,473


 

 


30,702


 

 


35,263


        Net Interest Income

 

37,153

 

 

34,764

 

 

110,384

 

 

104,917

Provision for loan losses

 


701


 

 


540


 

 


2,108


 

 


2,107


        Net Interest Income after

 

 

 

 

 

 

 

 

 

 

 

            Provision for Loan Losses

 

36,452

 

 

34,224

 

 

108,276

 

 

102,810

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

4,970

 

 

4,181

 

 

14,281

 

 

12,334

Trust services revenue

 

1,761

 

 

1,605

 

 

5,541

 

 

5,123

Other charges and fees for customer services

 

1,706

 

 

1,623

 

 

5,060

 

 

5,372

Mortgage banking revenue

 

960

 

 

2,308

 

 

2,820

 

 

5,716

Investment securities gains

 

9

 

 

417

 

 

1,259

 

 

909

Other

 


217


 

 


140


 

 


629


 

 


220


        Total Noninterest Income

 

9,623

 

 

10,274

 

 

29,590

 

 

29,674

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

14,385

 

 

13,287

 

 

43,879

 

 

40,570

Occupancy and equipment

 

4,613

 

 

4,058

 

 

13,897

 

 

12,087

Other

 


5,501


 

 


5,356


 

 


16,803


 

 


16,252


        Total Operating Expenses

 


24,499


 

 


22,701


 

 


74,579


 

 


68,909


Income Before Income Taxes

 

21,576

 

 

21,797

 

 

63,287

 

 

63,575

        Federal income taxes

 


7,280


 

 


7,328


 

 


21,006


 

 


21,422


Net Income

$


14,296


 

$


14,469


 

$


42,281


 

$


42,153


 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

    Basic

$

0.60

 

$

0.61

 

$

1.77

 

$

1.78

    Diluted

 

0.59

 

 

0.61

 

 

1.76

 

 

1.78

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per share

$

0.265

 

$

0.250

 

$

0.795

 

$

0.750

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

23,946

 

 

23,674

 

 

23,924

 

 

23,685

    Diluted

 

24,021

 

 

23,735

 

 

24,006

 

 

23,737




5


Chemical Financial Corporation Announces Third Quarter Operating Results


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

 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

 


2004


 


2003


 


2004


 


2003


Average Balances

 

 

 

 

 

 

 

Total assets

$ 3,843,070

 

$ 3,591,135

 

$ 3,865,987

 

$ 3,576,236

Total interest-earning assets

3,591,860

 

3,384,140

 

3,615,976

 

3,383,906

Total loans

2,596,355

 

2,260,656

 

2,557,822

 

2,179,041

Total deposits

2,954,315

 

2,870,826

 

2,990,828

 

2,863,047

Total shareholders' equity

473,617

 

444,421

 

468,768

 

439,961


 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

 


2004


 


2003


 


2004


 


2003


Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

Net interest margin

4.16%

 

4.12%

 

4.12%

 

4.20%

Efficiency ratio

52.0%

 

50.0%

 

53.1%

 

50.7%

Return on average assets

1.48%

 

1.60%

 

1.46%

 

1.58%

Return on average shareholders' equity

12.0%

 

12.9%

 

12.0%

 

12.8%

Average shareholders' equity as a

 

 

 

 

 

 

 

    percent of average assets

12.3%

 

12.4%

 

12.1%

 

12.3%

Tangible shareholders' equity as a

 

 

 

 

 

 

 

    percent of total assets

 

 

 

 

10.6%

 

11.5%

Total risk-based capital ratio

 

 

 

 

17.1%

 

18.8%



 


September 30,
2004



 


June 30,
2004



 


March 31,
2004



 


December 31,
2003


Credit Quality Statistics

 

 

 

 

 

 

 

Nonaccrual loans

$      5,787

 

$   5,413

 

$     5,317

 

$      6,691

Loans 90 or more days past due

 

 

 

 

 

 

 

    and still accruing

5,914

 

5,488

 

6,559

 

4,656

Total nonperforming loans

11,701

 

10,901

 

11,876

 

11,347

Repossessed assets acquired (RAA)

6,924

 

7,344

 

6,294

 

6,002

Total nonperforming assets

18,625

 

18,245

 

18,170

 

17,349

Net loan charge-offs*

624

 

603

 

431

 

3,352

 

 

 

 

 

 

 

 

Allowance for loan losses as a

 

 

 

 

 

 

 

    percent of total loans

1.29%

 

1.30%

 

1.31%

 

1.34%

Allowance for loan losses as a

 

 

 

 

 

 

 

    percent of nonperforming loans

288%

 

308%

 

282%

 

292%

Nonperforming loans as a

 

 

 

 

 

 

 

    percent of total loans

0.45%

 

0.42%

 

0.47%

 

0.46%

Nonperforming assets as a

 

 

 

 

 

 

 

    percent of total loans plus RAA

0.71%

 

0.70%

 

0.71%

 

0.70%

Net loan charge-offs as a

 

 

 

 

 

 

 

    percent of average loans (annualized)*

0.10%

 

0.09%

 

0.07%

 

0.15%



 


September 30,
2004



 


June 30,
2004



 


March 31,
2004



 


December 31,
2003


Additional Data

 

 

 

 

 

 

 

Goodwill

$       63,293

 

$   63,293

 

$    63,293

 

$      63,293

Core deposits and other intangibles

8,572

 

9,138

 

9,613

 

10,289

Mortgage servicing rights (MSR),

 

 

 

 

 

 

 

    net of MSR impairment reserve

3,441

 

3,252

 

3,235

 

3,264

MSR impairment reserve

-

 

443

 

693

 

793

Amortization of intangibles*

931

 

1,079

 

851

 

3,718

* Quarter only, except December 31, 2003 amount is twelve months ended.



6


Chemical Financial Corporation Announces Third Quarter Operating Results


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


 


3rd Qtr.
2004



 


2nd Qtr.
2004



 


1st Qtr.
2004



 


4th Qtr.
2003



 


3rd Qtr.
2003


Summary of Operations

 

 

 

 

 

 

 

 

 

Interest income

$47,318

 

$46,583

 

$47,185

 

$44,857

 

$45,237

Interest expense

10,165

 

10,174

 

10,363

 

10,002

 

10,473

Net interest income

37,153

 

36,409

 

36,822

 

34,855

 

34,764

Provision for loan losses

701

 

661

 

746

 

727

 

540

Net interest income after provision

 

 

 

 

 

 

 

 

 

    for loan losses

36,452

 

35,748

 

36,076

 

34,128

 

34,224

Noninterest income

9,623

 

10,005

 

9,962

 

9,420

 

10,274

Noninterest expense

24,499

 

24,920

 

25,160

 

23,014

 

22,701

Income taxes

7,280

 

6,967

 

6,759

 

6,971

 

7,328

Net income

14,296

 

13,866

 

14,119

 

13,563

 

14,469

 


 


 


 


 


 


 


 


 


 


Per Common Share Data

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

    Basic

$0.60

 

$0.58

 

$0.59

 

$0.57

 

$0.61

    Diluted

0.59

 

0.58

 

0.59

 

0.57

 

0.61

Cash dividends

0.265

 

0.265

 

0.265

 

0.25

 

0.25

Book value

19.99

 

19.56

 

19.63

 

19.25

 

18.94








7