EX-99.1 2 chemex991_102105.htm CHEMICAL FINANCIAL EXHIBIT 99.1 TO FORM 8-K Chemical Financial Corporation Exhibit 99.1 to Form 8-K - 10/21/05

EXHIBIT 99.1

PRESS RELEASE

NASDAQ:

CHFC

FOR RELEASE:

IMMEDIATE

DATE:

October 21, 2005

 

 

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 2005 OPERATING RESULTS

          Midland, Michigan - Chemical Financial Corporation's Board of Directors today announced 2005 third quarter net income of $13.61 million, or $0.54 per diluted share, down $0.69 million, or $0.03 per diluted share, as compared with net income of $14.30 million, or $0.57 per diluted share, in the third quarter of 2004.

          Net income was $40.32 million or $1.60 per share in the first nine months of 2005, compared to net income of $42.28 million, or $1.68 per share in the first nine months of 2004. This represented a decrease of 4.6% in net income and 4.8% in earnings per share for the first nine months of 2005, compared to the prior year. The returns on average assets and average equity during the first nine months of 2005 were 1.42% and 11.0%, respectively, as compared to 1.46% and 12.0%, respectively, for the first nine months of 2004.

          Third Quarter Operating Results

          Net income and earnings per share in the third quarter of 2005 decreased 4.8% and 5.3%, respectively, from the third quarter of 2004. The decreases in net income and earnings per share were attributable to lower net interest income, an increase in the provision for loan losses and

1


increased operating expenses. These items were partially offset by a modest increase in noninterest income and a lower effective federal income tax rate.

          Net interest income of $35.1 million in the third quarter of 2005 was $2.0 million, or 5.4%, lower than in the third quarter of 2004. The decrease in net interest income was primarily attributable to a slight decrease in average interest-earning assets and the impact of the continued flattening of the interest yield curve. These factors were partially offset by a positive change in the mix of interest-earnings assets, with average loans up $81 million, or 3.1%, in the third quarter of 2005, as compared to the third quarter of 2004.

          Average interest-earning assets were $3.56 billion in the third quarter of 2005, down $30 million, or 0.8% from the third quarter of 2004. The decrease in average interest-earning assets between the third quarter of 2005 and the third quarter of 2004 was primarily attributable to a decrease in investment securities that resulted primarily from a decline in customer deposits.

          The net interest margin was 3.96% in the third quarter of 2005, compared to 4.16% in the third quarter of 2004. The decrease in net interest margin was primarily attributable to the increase in the average yield on interest-earning assets not keeping pace with the increase in the average cost of interest-bearing liabilities. The average yield on interest-earning assets increased 38 basis points in the third quarter of 2005, as compared to the third quarter of 2004, to 5.66%, while the average cost of interest-bearing liabilities increased 76 basis points, between the same periods, to 2.22%. The increase in the average yield on interest-earning assets was primarily driven by the increase in the interest yield on variable rate commercial loans and home equity lines of credit tied to prime. The increase in the average cost of interest-bearing liabilities continued to result from rising deposit interest rates, which have been driven by the overall rise in short-term market interest rates and increased competition for deposits.

          The provision for loan losses ("provision") in the third quarter of 2005 was $1.5 million, an increase of $0.8 million over the $0.7 million provision recorded in the third quarter of 2004. The provision was also $0.7 million in both the first and second quarters of 2005. The increase in the provision in the third quarter of 2005 over the third quarter of 2004 was primarily driven by


2


an increase in the Corporation's nonperforming commercial and commercial real estate loans and other watch credits, and also the overall increase in total loans during the third quarter of 2005. Based on these increases, the Corporation's allowance for loan losses evaluation methodology identified the need to increase the provision for loan losses over the level recorded in the first two quarters of 2005. The allowance for loan losses calculation includes reserve percentages for adversely-graded commercial loans that are adjusted over time using actual loan loss experience. The Corporation experienced a $4.2 million increase in nonperforming loans during the third quarter of 2005. Based on the Corporation's internal evaluation process as of September 30, 2005, the Corporation does not expect a significant increase in net loan losses to result from the increase in nonperforming loans and other watch loan credits that occurred during the three months ended September 30, 2005. Net loan charge-offs were $0.72 million in the third quarter of 2005, compared to $0.73 million and $1.08 million in the first and second quarters of 2005, respectively, and $0.62 million in the third quarter of 2004. Net loan losses as a percentage of average total loans were 0.13% on an annualized basis during the nine months ended September 30, 2005; slightly higher than the percentage for the twelve months ended December 31, 2004 of 0.11%.

          Total noninterest income was $10.25 million in the third quarter of 2005, up $0.63 million or 6.5% from the third quarter of 2004. The Corporation experienced increases in a number of noninterest income categories, including trust and investment management services revenue, service charges on deposit accounts, ATM service fees, debit card revenue, and letter of credit fees, although these increases were partially offset by a decrease in mortgage banking revenue. Mortgage banking revenue of $0.32 million in the third quarter of 2005 was down $0.64 million, or 67%, from the third quarter of 2004. Mortgage banking revenue in the third quarter of 2004 was positively impacted by a $0.4 million reversal of previously recorded impairment on mortgage servicing rights. The Corporation was servicing $557 million of residential mortgage loans that were sold in the secondary market as of September 30, 2005, compared to $591 million as of September 30, 2004.

          Operating expenses were $24.84 million in the third quarter of 2005, up $0.34 million, or 1.4%, from the third quarter of 2004. In comparison, operating expenses were $24.98 million and

3


$24.76 million in the first and second quarters of 2005, respectively. The increase in operating expenses between the third quarter of 2005 and 2004 was primarily attributable to increases in external audit fees, consulting fees, use taxes on computer software license agreements, and an increase in personnel costs. The increases in operating expenses were partially offset by a decrease in incentive compensation expense of $0.46 million between the third quarters of 2005 and 2004. Incentive compensation expense was $0.03 million during the third quarter of 2005, compared to $0.69 million in each of the first two quarters of 2005, and $0.49 million during the third quarter of 2004.

          The Corporation's federal income tax provision in the third quarter of 2005 was reduced $0.94 million as a result of federal income tax statutes expiring on September 30, 2005. The $0.94 million reduction in the federal income tax provision reduced the Corporation's effective federal income tax rate to 28.6% in the third quarter of 2005. In comparison, the effective federal income tax rate was 33.7% in the third quarter of 2004, and 33.9% and 33.8% in the first and second quarters of 2005, respectively.

          The returns on average assets and average equity during the third quarter of 2005 were 1.42% and 10.9%, respectively, as compared to 1.48% and 12.0%, respectively, for the third quarter of 2004.

          Balance Sheet and Capital Position

          Total assets of the Corporation at September 30, 2005 were $3.842 billion, up $78 million or 2.1% from the $3.764 billion in total assets reported at December 31, 2004. Total deposits at September 30, 2005 were $2.908 billion, up $45 million, or 1.6% from total deposits of $2.863 billion at December 31, 2004.

          Total loans were $2.700 billion at September 30, 2005, up $114.8 million, or 4.4% from total loans of $2.586 billion at December 31, 2004. The Corporation experienced modest increases in all loan categories during the nine months ended September 30, 2005. The Corporation achieved a $20.2 million, or 3.8% increase in consumer loans during the nine

4


months ended September 30, 2005. The Corporation's success in increasing the consumer loan portfolio resulted largely from the combination of a special consumer loan program that offered lower interest rates on newer automobile and recreation vehicle loans and promotional pricing offered nationwide by some automobile manufacturers.

          As of September 30, 2005, the allowance for loan losses was $34.6 million or 1.28% of total loans, while nonperforming loans were $20.3 million or 0.75% of total loans. In comparison, nonperforming loans as a percentage of total loans were 0.45% as of September 30, 2004 and 0.39% as of December 31, 2004. Nonperforming loans at September 30, 2005 increased $4.2 million or 26% from June 30, 2005 and were up $10.2 million or 102% from December 31, 2004. Nonperforming loans as of September 30, 2005 included two commercial real estate loan relationships with balances totaling approximately $5.0 million. The Corporation expects these two loans to no longer be in the nonperforming loan category at December 31, 2005, and therefore does not expect to record an additional provision for loan losses related to these two loans. In addition, nonperforming loans as of September 30, 2005 included $5.4 million of residential real estate loans that were either in nonaccrual status or past due greater than 90 days. These type of nonperforming loans have increased $1.3 million, or 31%, since December 31, 2004. Residential real estate loans by their nature are generally well secured, and based on the Corporation's previous loss experience on these loans, loan losses from these loans are expected to be immaterial.

          Shareholders' equity at September 30, 2005 was $498 million or $19.82 per share and represented 13.0% of total assets. The Corporation's total risk-based capital and tangible equity to assets ratios were 17.5% and 11.3%, respectively, as of September 30, 2005.

          Chemical Financial Corporation is the fourth largest bank holding company headquartered in Michigan. The Company's three subsidiary banks operate banking offices spread over 32 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.


5


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 laws and 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.



#          #          #


6


Chemical Financial Corporation Announces Third Quarter Operating Results


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


(In thousands)


September 30,
2005



 


December 31,
2004



 


September 30,
2004


Assets:

 

 

 

 

 

 

 

 

Cash and demand deposits due from banks

$

111,115

 

$

106,565

 

$

104,173

Federal funds sold

 

76,300

 

 

34,500

 

 

108,100

Interest-bearing deposits with unaffiliated banks

 

36,337

 

 

5,869

 

 

15,219

 

 

 

 

 

 

 

 

 

Investment securities - available for sale

 

654,445

 

 

716,757

 

 

743,343

Investment securities - held to maturity

 


132,898


 

 


176,517


 

 


156,692


          Total Investment Securities

 

787,343

 

 

893,274

 

 

900,035

 

 

 

 

 

 

 

 

 

Commercial loans

 

504,189

 

 

468,970

 

 

475,977

Real estate construction loans

 

146,973

 

 

120,900

 

 

141,547

Real estate commercial loans

 

708,152

 

 

697,779

 

 

669,880

Real estate residential loans

 

783,834

 

 

760,834

 

 

771,201

Consumer loans

 


557,256


 

 


537,102


 

 


547,893


          Total Loans

 

2,700,404

 

 

2,585,585

 

 

2,606,498

Less: Allowance for loan losses

 


34,603


 

 


34,166


 

 


33,629


          Net Loans

 

2,665,801

 

 

2,551,419

 

 

2,572,869

 

 

 

 

 

 

 

 

 

Premises and equipment

 

45,123

 

 

47,577

 

 

47,646

Intangible assets

 

72,194

 

 

74,421

 

 

75,306

Other assets

 


47,948


 

 


50,500


 

 


49,602


          Total Assets


$


3,842,161


 

$


3,764,125


 

$


3,872,950


 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

521,969

 

$

555,287

 

$

546,387

Interest-bearing deposits

 


2,386,605


 

 


2,308,186


 

 


2,428,916


          Total Deposits

 

2,908,574

 

 

2,863,473

 

 

2,975,303

Other borrowings - short term

 

137,613

 

 

101,834

 

 

100,439

Interest payable and other liabilities

 

29,118

 

 

28,986

 

 

33,189

FHLB borrowings

 


268,959


 

 


284,996


 

 


285,191


          Total Liabilities

 

3,344,264

 

 

3,279,289

 

 

3,394,122

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

     Common stock, $1 par value

 

25,127

 

 

25,169

 

 

23,948

     Surplus

 

377,469

 

 

378,694

 

 

333,569

     Retained earnings

 

100,598

 

 

80,266

 

 

118,000

     Accumulated other comprehensive income/(loss)


 


(5,297


)


 


707


 

 


3,311


          Total Shareholders' Equity

 


497,897


 

 


484,836


 

 


478,828


          Total Liabilities and Shareholders' Equity


$


3,842,161


 

$


3,764,125


 

$


3,872,950





7


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)


2005


 


2004


 


2005


 


2004


 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

42,023

 

$

38,347

 

$

121,055

 

$

113,306

 

Interest on investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

    Taxable

 

6,950

 

 

8,066

 

 

22,459

 

 

25,218

 

    Nontaxable

 


539


 

 


511


 

 


1,551


 

 


1,602


 

        Total Interest on Investment Securities

 

7,489

 

 

8,577

 

 

24,010

 

 

26,820

 

Interest on federal funds sold

 

682

 

 

265

 

 

1,586

 

 

668

 

Interest on deposits with unaffiliated banks

 


226


 

 


129


 

 


741


 

 


292


 

        Total Interest Income

 

50,420

 

 

47,318

 

 

147,392

 

 

141,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

11,851

 

 

7,437

 

 

31,522

 

 

22,651

 

Interest on other borrowings - short term

 

733

 

 

158

 

 

1,526

 

 

357

 

Interest on FHLB borrowings

 


2,690


 

 


2,570


 

 


7,553


 

 


7,694


 

        Total Interest Expense

 


15,274


 

 


10,165


 

 


40,601


 

 


30,702


 

        Net Interest Income

 

35,146

 

 

37,153

 

 

106,791

 

 

110,384

 

Provision for loan losses

 


1,500


 

 


701


 

 


2,960


 

 


2,108


 

        Net Interest Income after

 

 

 

 

 

 

 

 

 

 

 

 

            Provision for Loan Losses

 

33,646

 

 

36,452

 

 

103,831

 

 

108,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

5,406

 

 

4,970

 

 

15,136

 

 

14,281

 

Trust & investment management services revenue

 

1,891

 

 

1,761

 

 

5,963

 

 

5,541

 

Other charges and fees for customer services

 

2,388

 

 

1,706

 

 

5,984

 

 

5,060

 

Mortgage banking revenue

 

322

 

 

960

 

 

1,292

 

 

2,820

 

Investment securities gains

 

3

 

 

9

 

 

1,174

 

 

1,259

 

Other

 


239


 

 


217


 

 


633


 

 


629


 

        Total Noninterest Income

 

10,249

 

 

9,623

 

 

30,182

 

 

29,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

14,404

 

 

14,385

 

 

43,642

 

 

43,879

 

Occupancy and equipment

 

4,480

 

 

4,613

 

 

13,753

 

 

13,897

 

Other

 


5,955


 

 


5,501


 

 


17,190


 

 


16,803


 

        Total Operating Expenses

 


24,839


 

 


24,499


 

 


74,585


 

 


74,579


 

Income Before Income Taxes

 

19,056

 

 

21,576

 

 

59,428

 

 

63,287

 

        Federal income taxes

 


5,451


 

 


7,280


 

 


19,104


 

 


21,006


 

Net Income


$


13,605


 

$


14,296


 

$


40,324


 

$


42,281


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

$

0.54

 

$

0.58

 

$

1.60

 

$

1.69

 

    Diluted

 

0.54

 

 

0.57

 

 

1.60

 

 

1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends per share

$

0.265

 

$

0.252

 

$

0.795

 

$

0.756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

25,134

 

 

25,144

 

 

25,156

 

 

25,120

 

    Diluted

 

25,190

 

 

25,222

 

 

25,213

 

 

25,206

 



8


Chemical Financial Corporation Announces Third Quarter Operating Results


Financial Summary (Unaudited)
Chemical Financial Corporation and Subsidiaries

 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

(Dollars in thousands)


2005


 


2004


 


2005


 


2004


Average Balances

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

3,800,550

 

$

3,843,070

 

$

3,794,386

 

$

3,865,987

Total interest-earning assets

 

3,561,959

 

 

3,591,860

 

 

3,558,148

 

 

3,615,976

Total loans

 

2,677,776

 

 

2,596,355

 

 

2,619,616

 

 

2,557,822

Total deposits

 

2,876,608

 

 

2,954,315

 

 

2,899,205

 

 

2,990,828

Total shareholders' equity

 

496,405

 

 

473,617

 

 

491,624

 

 

468,768


 

Quarter Ended
September 30,

 

Nine Months Ended
September 30,

 


2005


 


2004


 


2005


 


2004


Key Ratios (annualized where applicable)

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

3.96%

 

 

4.16%

 

 

4.06%

 

 

4.12%

Efficiency ratio

 

54.2%

 

 

52.0%

 

 

54.3%

 

 

53.1%

Return on average assets

 

1.42%

 

 

1.48%

 

 

1.42%

 

 

1.46%

Return on average shareholders' equity

 

10.9%

 

 

12.0%

 

 

11.0%

 

 

12.0%

Average shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

    percent of average assets

 

13.1%

 

 

12.3%

 

 

13.0%

 

 

12.1%

Tangible shareholders' equity as a

 

 

 

 

 

 

 

 

 

 

 

    percent of total assets

 

 

 

 

 

 

 

11.3%

 

 

10.6%

Total risk-based capital ratio

 

 

 

 

 

 

 

17.5%

 

 

17.1%



 


September 30,
2005



 


June 30,
2005



 


March 31,
2005



 


December 31,
2004



 


September 30,
2004


Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

9,913

 

$

8,639

 

$

7,823

 

$

8,397

 

$

5,787

Loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    and still accruing

 

10,364

 

 

7,426

 

 

2,914

 

 

1,653

 

 

5,914

Total nonperforming loans

 

20,277

 

 

16,065

 

 

10,737

 

 

10,050

 

 

11,701

Repossessed assets acquired (RAA)

 

6,511

 

 

5,848

 

 

6,544

 

 

6,799

 

 

6,924

Total nonperforming assets

 

26,788

 

 

21,913

 

 

17,281

 

 

16,849

 

 

18,625

Net loan charge offs - year-to-date

 

2,523

 

 

1,804

 

 

725

 

 

2,832

 

 

1,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    percent of total loans

 

1.28%

 

 

1.27%

 

 

1.33%

 

 

1.32%

 

 

1.29%

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    percent of nonperforming loans

 

171%

 

 

211%

 

 

318%

 

 

340%

 

 

288%

Nonperforming loans as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    percent of total loans

 

0.75%

 

 

0.61%

 

 

0.42%

 

 

0.39%

 

 

0.45%

Nonperforming assets as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    percent of total loans plus RAA

 

0.99%

 

 

0.82%

 

 

0.67%

 

 

0.65%

 

 

0.71%

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    average loans - year-to-date (annualized)

 

0.13%

 

 

0.14%

 

 

0.11%

 

 

0.11%

 

 

0.09%



 


September 30,
2005



 


June 30,
2005



 


March 31,
2005



 


December 31,
2004



 


September 30,
2004


Additional Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

63,293

 

$

63,293

 

$

63,293

 

$

63,293

 

$

63,293

Core deposits and other intangibles

 

6,306

 

 

6,797

 

 

7,324

 

 

7,931

 

 

8,572

Mortgage servicing rights (MSR)

 

2,595

 

 

2,941

 

 

3,111

 

 

3,197

 

 

3,441

Amortization of intangibles - quarter-to-date

 

903

 

 

793

 

 

800

 

 

948

 

 

931



9


Chemical Financial Corporation Announces Third Quarter Operating Results


Selected Quarterly Information (Unaudited)
Chemical Financial Corporation and Subsidiaries


(In thousands, except per share data)


3rd Qtr.
2005



 


2nd Qtr.
2005



 


1st Qtr.
2005



 


4th Qtr.
2004



 


3rd Qtr.
2004


Summary of Operations

 

 

 

 

 

 

 

 

 

Interest income

$50,420

 

$49,012

 

$47,960

 

$48,164

 

$47,318

Interest expense

15,274

 

13,314

 

12,013

 

10,914

 

10,165

Net interest income

35,146

 

35,698

 

35,947

 

37,250

 

37,153

Provision for loan losses

1,500

 

730

 

730

 

1,711

 

701

Net interest income after provision

 

 

 

 

 

 

 

 

 

     for loan losses

33,646

 

34,968

 

35,217

 

35,539

 

36,452

Noninterest income

10,249

 

9,753

 

10,180

 

9,739

 

9,623

Noninterest expense

24,839

 

24,763

 

24,983

 

23,890

 

24,499

Income taxes

5,451

 

6,743

 

6,910

 

6,987

 

7,280

Net income

13,605

 

13,215

 

13,504

 

14,401

 

14,296

 


 


 


 


 


 


 


 


 


 


Per Common Share Data

 

 

 

 

 

 

 

 

 

Net income:

 

 

 

 

 

 

 

 

 

     Basic

$0.54

 

$0.53

 

$0.54

 

$0.57

 

$0.58

     Diluted

0.54

 

0.53

 

0.53

 

0.57

 

0.57

Cash dividends

0.265

 

0.265

 

0.265

 

0.252

 

0.252

Book value

19.82

 

19.68

 

19.32

 

19.26

 

19.04




10