0000019612-14-000006.txt : 20140127 0000019612-14-000006.hdr.sgml : 20140127 20140127080401 ACCESSION NUMBER: 0000019612-14-000006 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20140127 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20140127 DATE AS OF CHANGE: 20140127 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: 14547429 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-k2013xq4.htm 8-K CHFC 8-K 2013-Q4
 
 
 
 
 

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): January 27, 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))



 
 
 
 
 


1


Item 2.02
Results of Operations and Financial Condition.
On January 27, 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 January 27, 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:
January 27, 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 January 27, 2014. This Exhibit is furnished to, and not filed with, the Commission.


4
EX-99.1 2 exhibit9912013-q4.htm EXHIBIT 99.1 Exhibit 99.1 2013-Q4

Exhibit 99.1

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

Chemical Financial Corporation Reports Fourth Quarter and Full Year 2013 Results
Company Posts Record Net Income for the Year; Loan Growth up 11.5% in 2013
MIDLAND, MI, January 27, 2014 -- -- Chemical Financial Corporation (NASDAQ:CHFC) today announced 2013 fourth quarter net income of $14.4 million, or $0.48 per diluted share, up 14.3% on a diluted per share basis over 2012 fourth quarter net income of $11.7 million, or $0.42 per diluted share. For the twelve months ended December 31, 2013, net income was $56.8 million, or $2.00 per diluted share, an increase of 8.1% on a diluted per share basis compared to net income for the twelve months ended December 31, 2012 of $51.0 million, or $1.85 per diluted share.
"Fourth quarter 2013 earnings per share increased 14% over fourth quarter 2012 results, capping a strong year of earnings for Chemical Financial Corporation shareholders. Robust organic balance sheet growth, improving credit quality metrics and a focus on controlling costs led to consistent earnings improvement over the course of the year. While we remain confident in our prospects going forward, it is important to remember that future earnings improvement will be driven increasingly by overall balance sheet and fee income growth coupled with vigilant cost discipline, as opposed to credit quality improvements and cost cutting," said David B. Ramaker, Chairman, Chief Executive Officer and President.
"As our economy improves, we expect to see continued organic growth in 2014. By making Chemical Bank the community-oriented, Michigan-centric, financial institution of choice in the markets we serve---and seeking to partner with like-minded institutions in the state as Michigan's banking industry consolidates---we believe we are well positioned to achieve additional competitive and acquisitive market share gains as we move forward," Ramaker added.
Net income of $14.4 million in the fourth quarter of 2013 was $0.6 million, or 4.1%, lower than the third quarter of 2013, with higher net interest income and a lower provision for loan losses offset by slightly lower noninterest income and higher operating expenses in the fourth quarter of 2013. Net income in the fourth quarter of 2013 was $2.7 million, or 23%, higher than the fourth quarter of 2012, primarily attributable to a combination of higher net interest income and a lower provision for loan losses. Net income of $56.8 million in 2013 was $5.8 million, or 11.4%, higher than 2012, with higher net interest income and noninterest income and a lower provision for loan losses partially offset by higher operating expenses.
The Corporation's return on average assets was 0.93% during the fourth quarter of 2013, compared to 1.00% in the third quarter of 2013 and 0.83% in the fourth quarter of 2012. The Corporation's return on average shareholders' equity was 8.4% in the fourth quarter of 2013, compared to 9.6% in the third quarter of 2013 and 7.7% in the fourth quarter of 2012.
The net interest margin (on a tax-equivalent basis) was 3.63% in the fourth quarter of 2013, compared to 3.58% in the third quarter of 2013 and 3.74% in the fourth quarter of 2012. The slight increase in the net interest margin in the fourth quarter of 2013, compared to the third quarter of 2013, was largely attributable to growth in the loan portfolio. The decrease in the net interest margin in the fourth quarter of 2013, compared to the fourth quarter of 2012, was primarily attributable to the repricing of loans during the twelve months ended December 31, 2013, which was partially offset by growth in loans and the favorable repricing of deposits.

1


Net interest income was $51.3 million in the fourth quarter of 2013, $2.0 million, or 4.1%, higher than the third quarter of 2013 and $3.3 million, or 6.9%, higher than the fourth quarter of 2012. The increases in net interest income in the fourth quarter of 2013 over both the third quarter of 2013 and the fourth quarter of 2012 were largely attributable to loan growth. Total loans grew $125 million, or 2.8%, in the fourth quarter of 2013 and $480 million, or 11.5%, over the twelve months ended December 31, 2013.
Net interest income was $196.6 million in 2013, $9.1 million, or 4.9%, higher than 2012, with the increase primarily attributable to loan growth in 2013 and the favorable impact of interest-bearing deposits repricing lower during 2013. These increases were partially offset by the unfavorable impact of interest-earning assets repricing during the year. The net interest margin (on a tax equivalent basis) was 3.59% in 2013, compared to 3.76% in 2012.
The provision for loan losses was $2.0 million in the fourth quarter of 2013, compared to $3.0 million in the third quarter of 2013 and $5.0 million in the fourth quarter of 2012. The decrease in the provision for loan losses in the fourth quarter of 2013 compared to both the third quarter of 2013 and the fourth quarter of 2012 was due to continued improvement in the overall credit quality of the loan portfolio. The provision for loan losses was $11.0 million in 2013, compared to $18.5 million in 2012.
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 $82.0 million at December 31, 2013, compared to $75.8 million at September 30, 2013 and $90.9 million at December 31, 2012. Nonperforming loans comprised 1.76% of total loans at December 31, 2013, compared to 1.68% at September 30, 2013 and 2.18% at December 31, 2012. The increase in nonperforming loans during the fourth quarter of 2013 was largely attributable to the downgrade to nonaccrual status of $6.4 million of commercial and commercial real estate loans to an agricultural grower and processor. At December 31, 2013, the borrower was experiencing some financial difficulty; however, these loans were believed to be adequately secured by income-producing farm land and other assets. Accordingly, the Corporation did not require a specific impairment reserve on these loans at that date. The reduction in nonperforming loans during the twelve months ended December 31, 2013 was attributable to a combination of improving economic conditions and loan charge-offs.
Net loan charge-offs were $4.5 million, or 0.39% of average loans, in the fourth quarter of 2013, compared to $3.7 million, or 0.33% of average loans, in the third quarter of 2013 and $5.2 million, or 0.51% of average loans, in the fourth quarter of 2012. Net loan charge-offs totaled $16.4 million, or 0.38% of average loans, in 2013, compared to $22.3 million, or 0.57% of average loans, in 2012.
At December 31, 2013, the allowance for loan losses of the originated loan portfolio was $78.6 million, or 1.81% of originated loans, compared to $81.0 million, or 1.92% of originated loans, at September 30, 2013 and $84.0 million, or 2.22% of originated loans, at December 31, 2012. The allowance for loan losses of the originated loan portfolio as a percentage of nonperforming loans was 96% at December 31, 2013, compared to 107% at September 30, 2013 and 92% at December 31, 2012.
Noninterest income was $13.6 million in the fourth quarter of 2013, compared to $14.6 million in the third quarter of 2013 and $14.7 million in the fourth quarter of 2012. The decrease in noninterest income in the fourth quarter of 2013, compared to both the third quarter of 2013 and the fourth quarter of 2012, was largely attributable to lower mortgage banking revenue. Mortgage banking revenue was $0.6 million in the fourth quarter of 2013, compared to $1.0 million in the third quarter of 2013 and $2.5 million in the fourth quarter of 2012. The decreases in mortgage banking revenue in the fourth quarter of 2013, compared to both the third quarter of 2013 and the fourth quarter of 2012, were primarily attributable to declines in the volume of loans sold in the secondary market. The Corporation sold $36 million of residential mortgage loans in the secondary market in the fourth quarter of 2013, compared to $45 million in the third quarter of 2013 and $76 million in the fourth quarter of 2012.

2


Noninterest income was $60.4 million in 2013, compared to $54.7 million in 2012. Noninterest income in 2013 was $5.7 million, or 10.5%, higher than 2012, with the increase attributable to increases in all major categories of noninterest income, except for mortgage banking revenue, that was partially driven by growth in the volume of services provided and additional fees and revenue earned as a result of the acquisition of 21 branch banking offices in December 2012 (branch acquisition transaction). Wealth management revenue was $14.0 million in 2013, compared to $11.8 million in 2012, with the increase due partially to an increase in equity market performance that led to increased assets under management. Mortgage banking revenue was $5.3 million in 2013, compared to $6.6 million in 2012, with the decrease due primarily to declines in the volume of loans sold in the secondary market. The Corporation sold $211 million of residential mortgage loans in the secondary market in 2013, compared to $305 million in 2012.
Operating expenses were $42.4 million in the fourth quarter of 2013, compared to $39.5 million in the third quarter of 2013 and $42.0 million in the fourth quarter of 2012. The increase in operating expenses of $2.9 million, or 7.2%, in the fourth quarter of 2013, compared to the third quarter of 2013, was primarily attributable to an $0.8 million increase in donations expense, a $0.6 million increase in credit-related expenses, and a $0.5 million increase in group health care costs. The increase in donations expense was attributable to year-end commitments by the Corporation to the Chemical Bank Foundation to further assist in building the Foundation's endowment fund. The increase in credit-related expenses was primarily attributable to lower gains on the sales of other real estate properties in the fourth quarter of 2013, compared to the third quarter of 2013. While operating expenses in the fourth quarter of 2013 were similar to those in the fourth quarter of 2012, incremental operating costs associated with the branch acquisition transaction, merit and market-driven compensation increases provided to the Corporation's employees effective at the beginning of 2013, and higher performance-based compensation expenses were partially offset by lower credit-related expenses. Operating expenses in the fourth quarter of 2012 also included $1.8 million attributable to the branch acquisition transaction.
Operating expenses were $164.9 million in 2013, compared to $151.9 million in 2012. Operating expenses included nonrecurring costs in 2012 of $2.9 million attributable to the branch acquisition transaction. Excluding these nonrecurring expenses, operating expenses in 2013 were $15.9 million, or 11%, higher than 2012, due largely to incremental operating costs associated with the branch acquisition transaction, in addition to employee compensation costs resulting from merit increases, market-based salary adjustments, higher performance-based compensation and higher group health care costs, all of which were partially offset by lower credit-related expenses.
The Corporation's efficiency ratio was 63.7% in the fourth quarter of 2013, 61.0% in the third quarter of 2013 and 63.0% in the fourth quarter of 2012. The Corporation's efficiency ratio was 63.1% for 2013 and 60.8% for 2012.
Total assets were $6.18 billion at December 31, 2013, compared to $6.26 billion at September 30, 2013 and $5.92 billion at December 31, 2012. The increase in total assets during the twelve months ended December 31, 2013 was primarily attributable to an increase in deposits that was used to partially fund loan growth. The Corporation continues to keep its excess liquidity at the Federal Reserve Bank (FRB), with $180 million in balances held at the FRB at December 31, 2013, compared to $357 million at September 30, 2013 and $514 million at December 31, 2012.
Total loans were $4.65 billion at December 31, 2013, up from $4.52 billion at September 30, 2013 and $4.17 billion at December 31, 2012. During the three and twelve months ended December 31, 2013, total loans increased $125 million, or 2.8%, and $480 million, or 11.5%, respectively. The increases in loans during the three and twelve months ended December 31, 2013 occurred across all loan categories and were largely attributable to a combination of improving economic conditions and increased market share. The increase in loans of $480 million during 2013 was attributable to increases in commercial loans of $174 million, or 17.3%, commercial real estate loans of $71 million, or 6.1%, real estate construction and land development loans of $10 million, or 9.6%, residential real estate loans of $76 million, or 8.7%, and consumer installment and home equity loans of $149 million, or 14.6%. The average yield on the loan portfolio was 4.42% in the fourth quarter of 2013, compared to 4.44% in the third quarter of 2013 and 4.79% in the fourth quarter of 2012.

3


Investment securities were $958.5 million at December 31, 2013, compared to $987.7 million at September 30, 2013 and $816.8 million at December 31, 2012. The average yield of the investment securities portfolio was 2.07% in the fourth quarter of 2013, compared to 2.05% in the third quarter of 2013 and 2.21% in the fourth quarter of 2012.
Total deposits were $5.12 billion at December 31, 2013, compared to $5.19 billion at September 30, 2013 and $4.92 billion at December 31, 2012. The Corporation experienced an increase in total deposits of $201 million, or 4.1%, during the twelve months ended December 31, 2013, with the increase attributable to organic deposit growth of $255 million during the twelve months ended December 31, 2013, which was partially offset by the payoff of maturing brokered deposits acquired in the acquisition of O.A.K. Financial Corporation in 2010. The repricing of matured customer certificates of deposit and the decrease in interest rates on various interest-bearing deposit accounts to reflect lower market interest rates resulted in the Corporation's average cost of funds declining to 0.30% in the fourth quarter of 2013 from 0.32% in the third quarter of 2013 and 0.41% in the fourth quarter of 2012.
At December 31, 2013, the Corporation's tangible equity to assets ratio and total risk-based capital ratio were 9.4% and 14.0%, respectively, compared to 8.9% and 14.2%, respectively, at September 30, 2013 and 8.1% and 13.2%, respectively, at December 31, 2012. At December 31, 2013, the Corporation's book value was $23.38 per share, compared to $22.61 per share at September 30, 2013 and $21.69 per share at December 31, 2012. At December 31, 2013, the Corporation's tangible book value was $19.17 per share, compared to $18.36 per share at September 30, 2013 and $17.03 per share at December 31, 2012.
Chemical Financial Corporation will host a conference call to discuss its fourth quarter and full year 2013 results on Monday, January 27, 2014 at 11 a.m. eastern standard time. Anyone interested may access the conference call on a live basis by dialing toll-free at 1-888-378-0324 and entering 8885780 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 156 banking offices spread over 38 counties in the lower peninsula of Michigan. At December 31, 2013, the Corporation had total assets of $6.2 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.

4


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 or phrases such as "anticipates," "believes," "confident," "continue," "estimates," "expects," "focus," "forecasts," "future," "going-forward," "improving," "intends," "is likely," "judgment," "look," "opinion," "opportunities," "plans," "predicts," "projects," "prospects," "seeking," "should," "trend," "will," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to future earnings improvement, future levels of loan charge-offs, future levels of provisions for loan losses, real estate valuation, future levels of nonperforming assets, the rate of asset dispositions, future capital levels, future changes in regulatory requirements, future dividends, future growth and funding sources, future liquidity levels, future profitability levels, the effects on earnings of future changes in interest rates, the future level of other revenue sources, future economic trends and conditions, future initiatives to expand the Corporation's market share, expected performance and cash flows from acquired loans, future effects of new or changed accounting standards, future opportunities for acquisitions, and future cost savings. All statements referencing future time periods are forward-looking.
Management's determination of the provision and allowance for loan losses; the carrying value of acquired loans, goodwill and mortgage servicing rights; the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment); and management's assumptions concerning pension and other postretirement benefit plans involve judgments that are inherently forward-looking. There can be no assurance that future loan losses will be limited to the amounts estimated. The future effect of changes in the financial and credit markets and the national and regional economies on the banking industry, generally, and on the Corporation, specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. The Corporation undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events or otherwise.
Risk factors include, but are not limited to, the risk factors described in Item 1A of the Corporation's Annual Report on Form 10-K for the year ended December 31, 2012. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.



5


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation
 
 
December 31, 2013
 
September 30, 2013
 
December 31, 2012
 
 
(In thousands, except per share data)
Assets
 
 
 
 
 
 
Cash and cash equivalents:
 
 
 
 
 
 
Cash and cash due from banks
 
$
130,811

 
$
135,839

 
$
142,467

Interest-bearing deposits with the Federal Reserve Bank
 
179,977

 
357,271

 
513,668

Total cash and cash equivalents
 
310,788

 
493,110

 
656,135

Investment securities:
 
 
 
 
 
 
Available-for-sale
 
684,570

 
705,146

 
586,809

Held-to-maturity
 
273,905

 
282,579

 
229,977

Total investment securities
 
958,475

 
987,725

 
816,786

Loans held-for-sale
 
5,219

 
7,907

 
17,665

Loans:
 
 
 
 
 
 
Commercial
 
1,176,307

 
1,128,122

 
1,002,722

Commercial real estate
 
1,232,658

 
1,215,631

 
1,161,861

Real estate construction and land development
 
109,861

 
102,034

 
100,237

Residential mortgage
 
960,423

 
942,777

 
883,835

Consumer installment and home equity
 
1,168,372

 
1,134,107

 
1,019,080

Total loans
 
4,647,621

 
4,522,671

 
4,167,735

Allowance for loan losses
 
(79,072
)
 
(81,532
)
 
(84,491
)
Net loans
 
4,568,549

 
4,441,139

 
4,083,244

Premises and equipment
 
75,308

 
73,690

 
75,458

Goodwill
 
120,164

 
120,164

 
120,164

Other intangible assets
 
13,424

 
13,865

 
15,388

Interest receivable and other assets
 
132,781

 
120,636

 
132,412

Total Assets
 
$
6,184,708

 
$
6,258,236

 
$
5,917,252

Liabilities
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Noninterest-bearing
 
$
1,227,768

 
$
1,162,599

 
$
1,085,857

Interest-bearing
 
3,894,617

 
4,028,706

 
3,835,586

Total deposits
 
5,122,385

 
5,191,305

 
4,921,443

Interest payable and other liabilities
 
38,395

 
36,019

 
54,716

Short-term borrowings
 
327,428

 
357,595

 
310,463

Federal Home Loan Bank (FHLB) advances
 

 

 
34,289

Total liabilities
 
5,488,208

 
5,584,919

 
5,320,911

Shareholders' Equity
 
 
 
 
 
 
Preferred stock, no par value per share
 

 

 

Common stock, $1 par value per share
 
29,790

 
29,778

 
27,499

Additional paid-in capital
 
488,177

 
487,176

 
433,195

Retained earnings
 
199,053

 
191,538

 
166,766

Accumulated other comprehensive loss
 
(20,520
)
 
(35,175
)
 
(31,119
)
Total shareholders' equity
 
696,500

 
673,317

 
596,341

Total Liabilities and Shareholders' Equity
 
$
6,184,708

 
$
6,258,236

 
$
5,917,252


6


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation
 
 
Three Months Ended
 
Twelve Months Ended
 
 
December 31,
 
December 31,
 
 
2013
 
2012
 
2013
 
2012
 
 
(In thousands, except per share data)
Interest Income
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
50,639

 
$
48,721

 
$
195,590

 
$
193,193

Interest on investment securities:
 
 
 
 
 
 
 
 
Taxable
 
2,497

 
2,280

 
10,234

 
9,890

Tax-exempt
 
1,656

 
1,524

 
6,394

 
5,931

Dividends on nonmarketable equity securities
 
404

 
403

 
1,105

 
1,041

Interest on deposits with the Federal Reserve Bank
 
127

 
198

 
738

 
703

Total interest income
 
55,323

 
53,126

 
214,061

 
210,758

Interest Expense
 
 
 
 
 
 
 
 
Interest on deposits
 
3,893

 
4,783

 
16,883

 
21,782

Interest on short-term borrowings
 
125

 
109

 
484

 
426

Interest on FHLB advances
 

 
240

 
47

 
1,005

Total interest expense
 
4,018

 
5,132

 
17,414

 
23,213

Net Interest Income
 
51,305

 
47,994

 
196,647

 
187,545

Provision for loan losses
 
2,000

 
5,000

 
11,000

 
18,500

Net interest income after provision for loan losses
 
49,305

 
42,994

 
185,647

 
169,045

Noninterest Income
 
 
 
 
 
 
 
 
Service charges and fees on deposit accounts
 
5,519

 
5,035

 
21,939

 
19,581

Wealth management revenue
 
3,296

 
2,928

 
13,989

 
11,763

Other charges and fees for customer services
 
3,925

 
3,743

 
17,151

 
14,227

Mortgage banking revenue
 
637

 
2,538

 
5,336

 
6,597

Gain on sale of investment securities
 
29

 
34

 
1,133

 
34

Gain on sale of merchant card services
 

 

 

 
1,280

Other
 
172

 
418

 
861

 
1,202

Total noninterest income
 
13,578

 
14,696

 
60,409

 
54,684

Operating Expenses
 
 
 
 
 
 
 
 
Salaries, wages and employee benefits
 
24,357

 
22,537

 
96,419

 
84,383

Occupancy
 
3,485

 
3,149

 
13,934

 
12,413

Equipment and software
 
3,483

 
3,461

 
13,734

 
13,112

Other
 
11,080

 
12,881

 
40,861

 
42,013

Total operating expenses
 
42,405

 
42,028

 
164,948

 
151,921

Income before income taxes
 
20,478

 
15,662

 
81,108

 
71,808

Federal income tax expense
 
6,100

 
4,000

 
24,300

 
20,800

Net Income
 
$
14,378

 
$
11,662

 
$
56,808

 
$
51,008

Earnings Per Common Share:
 
 
 
 
 
 
 
 
Weighted average common shares outstanding for basic earnings per share
 
29,786

 
27,498

 
28,183

 
27,492

Weighted average common shares outstanding for diluted earnings per share, including common stock equivalents
 
30,032

 
27,630

 
28,352

 
27,583

Basic earnings per common share
 
$
0.48

 
$
0.42

 
$
2.02

 
$
1.86

Diluted earnings per common share
 
$
0.48

 
$
0.42

 
$
2.00

 
$
1.85

Cash Dividends Declared Per Common Share
 
$
0.23

 
$
0.21

 
$
0.87

 
$
0.82

Key Ratios (annualized where applicable):
 
 

 
 

 
 
 
 
Return on average assets
 
0.93
%
 
0.83
%
 
0.95
%
 
0.94
%
Return on average shareholders' equity
 
8.4
%
 
7.7
%
 
9.1
%
 
8.7
%
Net interest margin
 
3.63
%
 
3.74
%
 
3.59
%
 
3.76
%
Efficiency ratio
 
63.7
%
 
63.0
%
 
63.1
%
 
60.8
%

7


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Financial Summary (Unaudited)
Chemical Financial Corporation
(Dollars in Thousands)
 
 
Three Months Ended
 
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
 
Dec 31, 2012
 
Sept 30, 2012
 
June 30, 2012
 
March 31, 2012
Average Balances
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
6,117,217

 
$
5,966,988

 
$
5,859,822

 
$
5,924,820

 
$
5,576,422

 
$
5,433,491

 
$
5,360,598

 
$
5,396,420

Total interest-earning assets
 
5,782,141

 
5,621,542

 
5,530,262

 
5,579,789

 
5,251,531

 
5,105,101

 
5,044,629

 
5,061,882

Total loans
 
4,588,448

 
4,424,332

 
4,249,708

 
4,152,570

 
4,077,918

 
3,987,928

 
3,901,321

 
3,824,604

Total deposits
 
5,065,671

 
4,960,270

 
4,878,214

 
4,950,956

 
4,590,370

 
4,464,582

 
4,383,628

 
4,416,273

Total interest-bearing liabilities
 
4,211,647

 
4,167,915

 
4,126,751

 
4,221,638

 
3,926,582

 
3,823,954

 
3,817,753

 
3,903,986

Total shareholders' equity
 
678,487

 
620,911

 
606,607

 
599,406

 
600,794

 
591,683

 
582,873

 
574,261

Key Ratios (annualized where applicable)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest margin (taxable equivalent basis)
 
3.63
%
 
3.58
%
 
3.60
%
 
3.54
%
 
3.74
%
 
3.76
%
 
3.80
%
 
3.76
%
Efficiency ratio
 
63.7
%
 
61.0
%
 
63.3
%
 
64.4
%
 
63.0
%
 
59.3
%
 
58.7
%
 
62.1
%
Return on average assets
 
0.93
%
 
1.00
%
 
0.97
%
 
0.91
%
 
0.83
%
 
0.96
%
 
1.04
%
 
0.92
%
Return on average shareholders' equity
 
8.4
%
 
9.6
%
 
9.4
%
 
9.0
%
 
7.7
%
 
8.8
%
 
9.6
%
 
8.7
%
Average shareholders' equity as a percent of average assets
 
11.1
%
 
10.4
%
 
10.4
%
 
10.1
%
 
10.8
%
 
10.9
%
 
10.9
%
 
10.6
%
Capital ratios (period end):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tangible shareholders' equity as a percent of total assets
 
9.4
%
 
8.9
%
 
8.5
%
 
8.1
%
 
8.1
%
 
8.8
%
 
9.0
%
 
8.7
%
Total risk-based capital ratio
 
14.0
%
 
14.2
%
 
13.1
%
 
13.3
%
 
13.2
%
 
13.6
%
 
13.6
%
 
13.7
%
 
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
 
Dec 31, 2012
 
Sept 30, 2012
 
June 30, 2012
 
March 31, 2012
Credit Quality Statistics
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated Loans
 
$
4,352,924

 
$
4,213,728

 
$
3,990,633

 
$
3,810,989

 
$
3,775,140

 
$
3,606,547

 
$
3,515,110

 
$
3,370,279

Acquired Loans
 
294,697

 
308,943

 
345,238

 
374,272

 
392,595

 
412,612

 
447,232

 
472,819

Nonperforming Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming loans
 
81,984

 
75,818

 
79,342

 
86,417

 
90,854

 
90,877

 
92,811

 
98,548

   Other real estate / repossessed assets (ORE)
 
9,776

 
12,033

 
13,659

 
18,194

 
18,469

 
19,467

 
23,509

 
25,944

Total nonperforming assets
 
91,760

 
87,851

 
93,001

 
104,611

 
109,323

 
110,344

 
116,320

 
124,492

Performing troubled debt restructurings
 
39,571

 
34,071

 
32,657

 
30,723

 
31,369

 
30,406

 
26,383

 
27,177

Allowance for loan losses - originated as a percent of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total originated loans
 
1.81
%
 
1.92
%
 
2.05
%
 
2.16
%
 
2.22
%
 
2.33
%
 
2.40
%
 
2.54
%
Nonperforming loans
 
96
%
 
107
%
 
103
%
 
95
%
 
92
%
 
93
%
 
91
%
 
87
%
Nonperforming loans as a percent of total loans
 
1.76
%
 
1.68
%
 
1.83
%
 
2.06
%
 
2.18
%
 
2.26
%
 
2.34
%
 
2.56
%
Nonperforming assets as a percent of:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans plus ORE
 
1.97
%
 
1.94
%
 
2.14
%
 
2.49
%
 
2.61
%
 
2.73
%
 
2.92
%
 
3.22
%
Total assets
 
1.48
%
 
1.40
%
 
1.60
%
 
1.75
%
 
1.85
%
 
1.98
%
 
2.17
%
 
2.28
%
Net loan charge-offs (year-to-date):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Originated
 
$
16,419

 
$
11,959

 
$
8,307

 
$
4,657

 
$
20,142

 
$
14,939

 
$
10,622

 
$
5,548

Acquired
 

 

 

 

 
2,200

 
2,200

 

 

Total loan charge-offs (year-to-date)
 
16,419

 
11,959

 
8,307

 
4,657

 
22,342

 
17,139

 
10,622

 
5,548

Net loan charge-offs as a percent of average loans (year-to-date, annualized)
 
0.38
%
 
0.37
%
 
0.40
%
 
0.45
%
 
0.57
%
 
0.59
%
 
0.55
%
 
0.58
%
 
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
 
Dec 31, 2012
 
Sept 30, 2012
 
June 30, 2012
 
March 31, 2012
Additional Data - Intangibles
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

 
$
120,164

 
$
113,414

 
$
113,414

 
$
113,414

Core deposit intangibles (CDI)
 
10,001

 
10,466

 
10,933

 
11,417

 
11,910

 
6,777

 
7,144

 
7,512

Mortgage servicing rights (MSR)
 
3,423

 
3,399

 
3,421

 
3,485

 
3,478

 
3,466

 
3,463

 
3,427

Amortization of CDI (quarter only)
 
465

 
467

 
484

 
493

 
467

 
367

 
368

 
367


8


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Average Balances, Tax Equivalent Interest and Effective Yields and Rates (Unaudited)*
Chemical Financial Corporation
 
 
Three Months Ended December 31, 2013
 
Twelve Months Ended December 31, 2013
 
 
Average
Balance
 
Tax
Equivalent
Interest
 
Effective
Yield/Rate
 
Average
Balance
 
Tax
Equivalent
Interest
 
Effective
Yield/Rate
Assets
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Loans**
 
$
4,595,248

 
$
51,167

 
4.42
%
 
$
4,366,209

 
$
197,563

 
4.52
%
Taxable investment securities
 
725,658

 
2,497

 
1.38

 
721,932

 
10,234

 
1.42

Tax-exempt investment securities
 
247,256

 
2,542

 
4.11

 
233,965

 
9,776

 
4.18

Other interest-earning assets
 
25,572

 
404

 
6.27

 
25,572

 
1,105

 
4.32

Interest-bearing deposits with the Federal Reserve Bank
 
188,407

 
127

 
0.27

 
281,291

 
738

 
0.26

Total interest-earning assets
 
5,782,141

 
56,737

 
3.90

 
5,628,969

 
219,416

 
3.90

Less: allowance for loan losses
 
(81,558
)
 
 
 
 
 
(83,264
)
 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash due from banks
 
122,589

 
 
 
 
 
121,488

 
 
 
 
Premises and equipment
 
74,258

 
 
 
 
 
74,134

 
 
 
 
Interest receivable and other assets
 
219,787

 
 
 
 
 
223,265

 
 
 
 
Total assets
 
$
6,117,217

 
 
 
 
 
$
5,964,592

 
 
 
 
Liabilities and shareholders' equity
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
 
$
1,145,924

 
$
266

 
0.09
%
 
$
1,093,975

 
$
1,011

 
0.09
%
Savings deposits
 
1,382,324

 
309

 
0.09

 
1,357,317

 
1,210

 
0.09

Time deposits
 
1,347,393

 
3,318

 
0.98

 
1,391,045

 
14,662

 
1.05

Short-term borrowings
 
336,006

 
125

 
0.15

 
337,649

 
484

 
0.14

FHLB advances
 

 

 

 
1,935

 
47

 
2.43

Total interest-bearing liabilities
 
4,211,647

 
4,018

 
0.38

 
4,181,921

 
17,414

 
0.42

Noninterest-bearing deposits
 
1,190,030

 

 

 
1,121,745

 

 

Total deposits and borrowed funds
 
5,401,677

 
4,018

 
0.30

 
5,303,666

 
17,414

 
0.33

Interest payable and other liabilities
 
37,053

 
 
 
 
 
34,371

 
 
 
 
Shareholders' equity
 
678,487

 
 
 
 
 
626,555

 
 
 
 
Total liabilities and shareholders' equity
 
$
6,117,217

 
 
 
 
 
$
5,964,592

 


 
 
Net Interest Spread (Average yield earned on interest-earning assets minus average rate paid on interest-bearing liabilities)
 
 
 
 
 
3.52
%
 
 
 
 
 
3.48
%
Net Interest Income (FTE)
 
 
 
$
52,719

 
 
 
 
 
$
202,002

 
 
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets)
 
 
 
 
 
3.63
%
 
 
 
 
 
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.

9


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Nonperforming Assets (Unaudited)
Chemical Financial Corporation
 
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
March 31, 2013
 
Dec 31, 2012
 
Sept 30, 2012
 
June 30, 2012
 
March 31, 2012
 
 
(In thousands)
Nonperforming Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonaccrual loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
18,374

 
$
11,809

 
$
11,052

 
$
12,186

 
$
14,601

 
$
15,217

 
$
12,673

 
$
11,443

Commercial real estate
 
28,598

 
28,623

 
28,498

 
35,849

 
37,660

 
41,311

 
41,691

 
46,870

Real estate construction
 
371

 
183

 
183

 
168

 
1,217

 
933

 
408

 
61

Land development
 
2,309

 
2,954

 
3,434

 
4,105

 
4,184

 
5,731

 
3,077

 
3,748

Residential mortgage
 
8,921

 
8,029

 
9,241

 
10,407

 
10,164

 
11,307

 
12,613

 
12,687

Consumer installment
 
676

 
665

 
552

 
699

 
739

 
876

 
1,182

 
1,278

Home equity
 
2,648

 
3,023

 
3,064

 
2,837

 
2,733

 
2,949

 
2,812

 
3,066

Total nonaccrual loans
 
61,897

 
55,286

 
56,024

 
66,251

 
71,298

 
78,324

 
74,456

 
79,153

Accruing loans contractually past due 90 days or more as to interest or principal payments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
536

 
281

 
1

 
4

 

 
273

 
300

 
1,005

Commercial real estate
 
190

 

 
78

 
177

 
87

 
247

 
269

 
75

Real estate construction
 

 

 

 

 

 

 

 

Land development
 

 

 

 

 

 

 

 

Residential mortgage
 
537

 
692

 
164

 
196

 
1,503

 
431

 
840

 
333

Consumer installment
 

 

 

 

 

 

 

 

Home equity
 
734

 
686

 
689

 
874

 
769

 
1,147

 
1,157

 
1,233

Total accruing loans contractually past due 90 days or more as to interest or principal payments
 
1,997

 
1,659

 
932

 
1,251

 
2,359

 
2,098

 
2,566

 
2,646

Nonperforming troubled debt restructurings:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loan portfolio
 
13,414

 
15,744

 
19,140

 
14,587

 
13,876

 
6,553

 
11,691

 
11,258

Consumer loan portfolio
 
4,676

 
3,129

 
3,246

 
4,328

 
3,321

 
3,902

 
4,098

 
5,491

Total nonperforming troubled debt restructurings
 
18,090

 
18,873

 
22,386

 
18,915

 
17,197

 
10,455

 
15,789

 
16,749

Total nonperforming loans
 
81,984

 
75,818

 
79,342

 
86,417

 
90,854

 
90,877

 
92,811

 
98,548

Other real estate and repossessed assets
 
9,776

 
12,033

 
13,659

 
18,194

 
18,469

 
19,467

 
23,509

 
25,944

Total nonperforming assets
 
$
91,760

 
$
87,851

 
$
93,001

 
$
104,611

 
$
109,323

 
$
110,344

 
$
116,320

 
$
124,492


10


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation
 
 
Twelve Months Ended Dec 31, 2013
 
Three Months Ended
 
Twelve Months Ended Dec 31, 2012
 
Three Months Ended
 
 
 
Dec 31, 2013
 
Sept 30, 2013
 
June 30, 2013
 
Mar 31, 2013
 
 
Dec 31, 2012
 
Sept 30, 2012
 
June 30, 2012
 
Mar 31, 2012
 
 
(In thousands)
Allowance for loan losses - originated loan portfolio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Allowance for loan losses - beginning of period
 
$
83,991

 
$
81,032

 
$
81,684

 
$
82,334

 
$
83,991

 
$
86,733

 
$
84,194

 
$
84,511

 
$
85,585

 
$
86,733

Provision for loan losses
 
11,000

 
2,000

 
3,000

 
3,000

 
3,000

 
17,400

 
5,000

 
4,000

 
4,000

 
4,400

Net loan charge-offs:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
(2,321
)
 
(448
)
 
(615
)
 
(59
)
 
(1,199
)
 
(3,483
)
 
(1,345
)
 
(416
)
 
(834
)
 
(888
)
Commercial real estate
 
(6,277
)
 
(1,233
)
 
(1,248
)
 
(1,786
)
 
(2,010
)
 
(5,684
)
 
(330
)
 
(1,627
)
 
(1,880
)
 
(1,847
)
Real estate construction
 
(37
)
 
(37
)
 

 

 

 
(70
)
 
(70
)
 

 

 

Land development
 
(753
)
 
(207
)
 
(400
)
 
(50
)
 
(96
)
 
(1,294
)
 
(1,168
)
 
(51
)
 
(45
)
 
(30
)
Residential mortgage
 
(2,532
)
 
(527
)
 
(409
)
 
(1,023
)
 
(573
)
 
(4,876
)
 
(1,120
)
 
(1,120
)
 
(941
)
 
(1,695
)
Consumer installment
 
(2,643
)
 
(836
)
 
(786
)
 
(574
)
 
(447
)
 
(3,209
)
 
(917
)
 
(691
)
 
(872
)
 
(729
)
Home equity
 
(1,856
)
 
(1,172
)
 
(194
)
 
(158
)
 
(332
)
 
(1,526
)
 
(253
)
 
(412
)
 
(502
)
 
(359
)
Net loan charge-offs
 
(16,419
)
 
(4,460
)
 
(3,652
)
 
(3,650
)
 
(4,657
)
 
(20,142
)
 
(5,203
)
 
(4,317
)
 
(5,074
)
 
(5,548
)
Allowance for loan losses - end of period
 
78,572

 
78,572

 
81,032

 
81,684

 
82,334

 
83,991

 
83,991

 
84,194

 
84,511

 
85,585

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

 
500

 
500

 
500

 
500

 
1,600

 
500

 
2,200

 
2,200

 
1,600

Provision for loan losses
 

 

 

 

 

 
1,100

 

 
500

 

 
600

Net loan charge-offs - (commercial)
 

 

 

 

 

 
(2,200
)
 

 
(2,200
)
 

 

Allowance for loan losses - end of period
 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
500

 
2,200

 
2,200

Total allowance for loan losses
 
$
79,072

 
$
79,072

 
$
81,532

 
$
82,184

 
$
82,834

 
$
84,491

 
$
84,491

 
$
84,694

 
$
86,711

 
$
87,785

Net loan charge-offs as a percent of average loans (quarterly amounts annualized)
 
0.38%
 
0.39%
 
0.33%
 
0.34%
 
0.45%
 
0.57%
 
0.51%
 
0.65%
 
0.52%
 
0.58%

11


Chemical Financial Corporation Announces Fourth Quarter and Full Year 2013 Operating Results
 
Selected Quarterly Information (Unaudited)
Chemical Financial Corporation
 
 
4th Qtr.
2013
 
3rd Qtr.
2013
 
2nd Qtr.
2013
 
1st Qtr.
2013
 
4th Qtr.
2012
 
3rd Qtr.
2012
 
2nd Qtr.
2012
 
1st Qtr.
2012
 
 
(Dollars in thousands, except per share data)
Summary of Operations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
55,323

 
$
53,578

 
$
52,781

 
$
52,379

 
$
53,126

 
$
52,501

 
$
52,467

 
$
52,664

Interest expense
 
4,018

 
4,284

 
4,385

 
4,727

 
5,132

 
5,591

 
6,021

 
6,469

Net interest income
 
51,305

 
49,294

 
48,396

 
47,652

 
47,994

 
46,910

 
46,446

 
46,195

Provision for loan losses
 
2,000

 
3,000

 
3,000

 
3,000

 
5,000

 
4,500

 
4,000

 
5,000

Net interest income after provision for loan losses
 
49,305

 
46,294

 
45,396

 
44,652

 
42,994

 
42,410

 
42,446

 
41,195

Noninterest income
 
13,578

 
14,644

 
15,948

 
16,239

 
14,696

 
12,719

 
13,944

 
13,325

Operating expenses
 
42,405

 
39,545

 
41,041

 
41,957

 
42,028

 
36,723

 
36,199

 
36,971

Income before income taxes
 
20,478

 
21,393

 
20,303

 
18,934

 
15,662

 
18,406

 
20,191

 
17,549

Federal income tax expense
 
6,100

 
6,400

 
6,100

 
5,700

 
4,000

 
5,300

 
6,325

 
5,175

Net income
 
$
14,378

 
$
14,993

 
$
14,203

 
$
13,234

 
$
11,662

 
$
13,106

 
$
13,866

 
$
12,374

Net interest margin
 
3.63
%
 
3.58
%
 
3.60
%
 
3.54
%
 
3.74
%
 
3.76
%
 
3.80
%
 
3.76
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Common Share Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.48

 
$
0.54

 
$
0.52

 
$
0.48

 
$
0.42

 
$
0.48

 
$
0.50

 
$
0.45

Diluted
 
0.48

 
0.53

 
0.51

 
0.48

 
0.42

 
0.48

 
0.50

 
0.45

Cash dividends declared
 
0.23

 
0.22

 
0.21

 
0.21

 
0.21

 
0.21

 
0.20

 
0.20

Book value - period-end
 
23.38

 
22.61

 
22.14

 
21.97

 
21.69

 
21.75

 
21.42

 
21.10

Tangible book value - period-end
 
19.17

 
18.36

 
17.53

 
17.34

 
17.03

 
17.52

 
17.17

 
16.84

Market value - period-end
 
31.67

 
27.92

 
25.99

 
26.38

 
23.76

 
24.20

 
21.50

 
23.44



12