UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
þ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2016
|
| |
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from ____________ to ____________
Commission File Number: 000-08185
CHEMICAL FINANCIAL CORPORATION
(Exact Name of Registrant as Specified in Its Charter)
|
| | |
Michigan | | 38-2022454 |
(State or Other Jurisdiction of Incorporation or Organization) | | (I.R.S. Employer Identification No.) |
| |
235 E. Main Street Midland, Michigan | | 48640 |
(Address of Principal Executive Offices) | | (Zip Code) |
(989) 839-5350
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | | | | |
Large accelerated filer | | þ
| | Accelerated filer | | ¨
|
| | | |
Non-accelerated filer | | ¨ (Do not check if a smaller reporting company) | | Smaller reporting company | | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
The number of shares outstanding of the registrant’s Common Stock, $1 par value, as of November 4, 2016, was 70,546,621 shares.
INDEX
Chemical Financial Corporation
Form 10-Q
Index to Form 10-Q
Forward-Looking Statements
This report 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 the Corporation. Words and phrases such as "anticipates," "believes," "continue," "estimates," "expects," "forecasts," "future," "intends," "is likely," "judgment," "look ahead," "look forward," "on schedule," "opinion," "opportunity," "plans," "potential," "predicts," "probable," "projects," "should," "strategic," "trend," "will," and variations of such words and phrases or 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 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 dividends, future growth and funding sources, future liquidity levels, future profitability levels, future deposit insurance premiums, future asset 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, opportunities to increase top line revenues, the Corporation’s ability to grow its core franchise, future cost savings and the Corporation’s ability to maintain adequate liquidity and capital based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators. 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. All of the information concerning interest rate sensitivity is forward-looking. 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.
This report also contains forward-looking statements regarding Chemical's outlook or expectations with respect to its merger with Talmer Bancorp, Inc. ("Talmer"), including the benefits of the transaction, the expected costs to be incurred in connection with the transaction, the expected impact of the transaction on Chemical's future financial performance and consequences of the integration of Talmer into Chemical.
Risk factors relating both to the transaction and the integration of Talmer into Chemical after closing include, without limitation:
| |
• | The anticipated benefits of the transaction, including anticipated cost savings and strategic gains, may be significantly harder or take longer to achieve than expected or may not be achieved in their entirety as a result of unexpected factors or events. |
| |
• | The integration of Talmer’s business and operations into Chemical, which will include conversion of Talmer’s operating systems and procedures, may take longer than anticipated or be more costly than anticipated or have unanticipated adverse results relating to Chemical's or Talmer’s existing businesses. |
| |
• | Chemical’s ability to achieve anticipated results from the transaction is dependent on the state of the economic and financial markets going forward. Specifically, Chemical may incur more credit losses than expected and customer and employee attrition may be greater than expected. |
| |
• | The outcome of pending or threatened litigation, whether currently existing or commencing in the future, including litigation related to the transaction. |
| |
• | The challenges of integrating, retaining and hiring key personnel. |
| |
• | Failure to attract new customers and retain existing customers in the manner anticipated. |
In addition, risk factors include, but are not limited to, the risk factors described in Item 1A of Chemical's Annual Report on Form 10-K for the year ended December 31, 2015. 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.
Part I. Financial Information
Item 1. Financial Statements
Chemical Financial Corporation
Consolidated Statements of Financial Position
(Unaudited)
|
| | | | | | | |
(Dollars in thousands, except share data) | September 30, 2016 | | December 31, 2015 |
Assets | |
Cash and cash equivalents: | | | |
Cash and cash due from banks | $ | 286,351 |
| | $ | 194,136 |
|
Interest-bearing deposits with the Federal Reserve Bank and other banks and federal funds sold | 270,216 |
| | 44,653 |
|
Total cash and cash equivalents | 556,567 |
| | 238,789 |
|
Investment securities: | | | |
Available-for-sale, at fair value | 1,303,381 |
| | 553,731 |
|
Held-to-maturity (fair value of $575,144 at September 30, 2016 and $512,705 at December 31, 2015) | 563,721 |
| | 509,971 |
|
Total investment securities | 1,867,102 |
| | 1,063,702 |
|
Loans held-for-sale, at fair value | 276,061 |
| | 10,327 |
|
Loans | 12,715,789 |
| | 7,271,147 |
|
Allowance for loan losses | (73,775 | ) | | (73,328 | ) |
Net loans | 12,642,014 |
| | 7,197,819 |
|
Premises and equipment (net of accumulated depreciation of $124,986 at September 30, 2016 and $120,382 at December 31, 2015) | 144,165 |
| | 106,317 |
|
Loan servicing rights | 51,393 |
| | 11,122 |
|
Goodwill | 1,137,166 |
| | 287,393 |
|
Other intangible assets | 35,700 |
| | 26,982 |
|
Interest receivable and other assets | 673,469 |
| | 246,346 |
|
Total assets | $ | 17,383,637 |
| | $ | 9,188,797 |
|
Liabilities | | | |
Deposits: | | | |
Noninterest-bearing | $ | 3,264,934 |
| | $ | 1,934,583 |
|
Interest-bearing | 10,007,928 |
| | 5,522,184 |
|
Total deposits | 13,272,862 |
| | 7,456,767 |
|
Interest payable and other liabilities | 143,708 |
| | 76,466 |
|
Securities sold under agreements to repurchase with customers | 326,789 |
| | 297,199 |
|
Short-term borrowings | 400,000 |
| | 100,000 |
|
Long-term borrowings | 676,612 |
| | 242,391 |
|
Total liabilities | 14,819,971 |
| | 8,172,823 |
|
Shareholders’ equity | | | |
Preferred stock, no par value: | | | |
Authorized – 2,000,000 shares at 9/30/2016 and 12/31/2015, none issued | — |
| | — |
|
Common stock, $1.00 par value per share: | | | |
Authorized – 100,000,000 shares at 9/30/2016 and 60,000,000 at 12/31/2015 | | | |
Issued and outstanding – 70,497,027 shares at 9/30/2016 and 38,167,861 shares at 12/31/2015 | 70,497 |
| | 38,168 |
|
Additional paid-in capital | 2,207,345 |
| | 725,280 |
|
Retained earnings | 310,966 |
| | 281,558 |
|
Accumulated other comprehensive loss | (25,142 | ) | | (29,032 | ) |
Total shareholders’ equity | 2,563,666 |
| | 1,015,974 |
|
Total liabilities and shareholders’ equity | $ | 17,383,637 |
| | $ | 9,188,797 |
|
See accompanying notes to consolidated financial statements (unaudited).
Chemical Financial Corporation
Consolidated Statements of Income
(Unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in thousands, except per share data) | | 2016 | | 2015 | | 2016 | | 2015 |
Interest Income | | | | | | | | |
Interest and fees on loans | | $ | 97,103 |
| | $ | 73,809 |
| | $ | 249,082 |
| | $ | 196,519 |
|
Interest on investment securities: | | | | | | | | |
Taxable | | 2,575 |
| | 2,233 |
| | 6,302 |
| | 6,742 |
|
Tax-exempt | | 3,072 |
| | 2,399 |
| | 8,377 |
| | 6,490 |
|
Total interest on securities | | 5,647 |
| | 4,632 |
| | 14,679 |
| | 13,232 |
|
Dividends on nonmarketable equity securities | | 358 |
| | 266 |
| | 1,391 |
| | 1,015 |
|
Interest on deposits with the Federal Reserve Bank, other banks and Federal funds sold | | 454 |
| | 144 |
| | 811 |
| | 394 |
|
Total interest income | | 103,562 |
| | 78,851 |
| | 265,963 |
| | 211,160 |
|
Interest Expense | | | | | | | | |
Interest on deposits | | 5,836 |
| | 4,304 |
| | 14,155 |
| | 11,286 |
|
Interest on short-term borrowings | | 459 |
| | 144 |
| | 785 |
| | 343 |
|
Interest on long-term borrowings | | 458 |
| | 786 |
| | 2,389 |
| | 999 |
|
Total interest expense | | 6,753 |
| | 5,234 |
| | 17,329 |
| | 12,628 |
|
Net Interest Income | | 96,809 |
| | 73,617 |
| | 248,634 |
| | 198,532 |
|
Provision for loan losses | | 4,103 |
| | 1,500 |
| | 8,603 |
| | 4,500 |
|
Net interest income after provision for loan losses | | 92,706 |
| | 72,117 |
| | 240,031 |
| | 194,032 |
|
Noninterest Income | | | | | | | | |
Service charges and fees on deposit accounts | | 7,665 |
| | 6,722 |
| | 19,722 |
| | 19,083 |
|
Wealth management revenue | | 5,584 |
| | 4,725 |
| | 16,567 |
| | 15,401 |
|
Other charges and fees for customer services | | 7,410 |
| | 6,818 |
| | 20,265 |
| | 19,324 |
|
Mortgage banking revenue | | 4,439 |
| | 1,436 |
| | 7,439 |
| | 4,527 |
|
Net gain on sale of investment securities | | 16 |
|
| 5 |
|
| 53 |
|
| 612 |
|
Other | | 2,656 |
| | 509 |
| | 4,040 |
| | 1,217 |
|
Total noninterest income | | 27,770 |
| | 20,215 |
| | 68,086 |
| | 60,164 |
|
Operating Expenses | | | | | | | | |
Salaries, wages and employee benefits | | 40,565 |
| | 33,985 |
| | 107,582 |
| | 94,949 |
|
Occupancy | | 5,462 |
| | 4,781 |
| | 15,881 |
| | 13,593 |
|
Equipment and software | | 6,420 |
| | 4,589 |
| | 15,699 |
| | 13,467 |
|
Merger and acquisition-related transaction expenses | | 37,470 |
| | 900 |
| | 43,118 |
| | 5,719 |
|
Other | | 16,227 |
| | 14,010 |
| | 41,836 |
| | 38,342 |
|
Total operating expenses | | 106,144 |
| | 58,265 |
| | 224,116 |
| | 166,070 |
|
Income before income taxes | | 14,332 |
| | 34,067 |
| | 84,001 |
| | 88,126 |
|
Income tax expense | | 3,600 |
| | 9,600 |
| | 24,300 |
| | 26,800 |
|
Net Income | | $ | 10,732 |
| | $ | 24,467 |
| | $ | 59,701 |
| | $ | 61,326 |
|
Net Income Per Common Share: | | | | | | | | |
Basic | | $ | 0.22 |
| | $ | 0.64 |
| | $ | 1.43 |
| | $ | 1.73 |
|
Diluted | | 0.21 |
| | 0.64 |
| | 1.40 |
| | 1.72 |
|
Cash Dividends Declared Per Common Share | | $ | 0.27 |
| | $ | 0.26 |
| | $ | 0.79 |
| | $ | 0.74 |
|
See accompanying notes to consolidated financial statements (unaudited).
Chemical Financial Corporation
Consolidated Statements of Comprehensive Income
(Unaudited)
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Net income | | $ | 10,732 |
| | $ | 24,467 |
| | $ | 59,701 |
| | $ | 61,326 |
|
Other comprehensive income (loss): | | | | | | | | |
Unrealized holding (losses) gains on securities available-for-sale arising during the period | | (1,238 | ) | | 1,869 |
| | 5,082 |
| | 2,377 |
|
Reclassification adjustment for gains on realized income | | (16 | ) | | (5 | ) | | (53 | ) | | (612 | ) |
Tax effect | | 439 |
| | (653 | ) | | (1,760 | ) | | (618 | ) |
Net unrealized (losses) gains on securities available-for-sale, net of tax | | (815 | ) | | 1,211 |
| | 3,269 |
| | 1,147 |
|
Pension plan remeasurement (1) | | (786 | ) | | — |
| | (786 | ) | | — |
|
Adjustment for pension and other postretirement benefits | | 2,895 |
| | 1,087 |
| | 1,742 |
| | 3,261 |
|
Tax effect | | (738 | ) | | (380 | ) | | (335 | ) | | (1,141 | ) |
Net adjustment for pension and other postretirement benefits | | 1,371 |
| | 707 |
| | 621 |
| | 2,120 |
|
Other comprehensive income, net of tax | | 556 |
| | 1,918 |
| | 3,890 |
| | 3,267 |
|
Total comprehensive income, net of tax | | $ | 11,288 |
| | $ | 26,385 |
| | $ | 63,591 |
| | $ | 64,593 |
|
(1) Refer to Footnote 12, Pension and Other Postretirement Benefit Plans, for further information.
See accompanying notes to consolidated financial statements (unaudited).
Chemical Financial Corporation
Consolidated Statements of Changes in Shareholders’ Equity
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income (Loss) | | Total |
Balances at December 31, 2014 | | $ | 32,774 |
| | $ | 565,166 |
| | $ | 231,646 |
| | $ | (32,453 | ) | | $ | 797,133 |
|
Comprehensive income | | | | | | 61,326 |
| | 3,267 |
| | 64,593 |
|
Cash dividends declared and paid of $0.74 per share | | | | | | (26,981 | ) | | | | (26,981 | ) |
Issuance of common stock in business acquisitions | | 5,183 |
| | 154,721 |
| | | | | | 159,904 |
|
Shares issued – stock options | | 98 |
| | 1,136 |
| | | | | | 1,234 |
|
Shares issued – directors’ stock plans | | 11 |
| | 305 |
| | | | | | 316 |
|
Shares issued – restricted stock units | | 54 |
| | (397 | ) | | | | | | (343 | ) |
Share-based compensation expense | | 11 |
| | 2,496 |
| | | | | | 2,507 |
|
Balances at September 30, 2015 | | $ | 38,131 |
| | $ | 723,427 |
| | $ | 265,991 |
| | $ | (29,186 | ) | | $ | 998,363 |
|
| | | | | | | | | | |
Balances at December 31, 2015 | | $ | 38,168 |
| | $ | 725,280 |
| | $ | 281,558 |
| | $ | (29,032 | ) | | $ | 1,015,974 |
|
Comprehensive income | | | | | | 59,701 |
| | 3,890 |
| | 63,591 |
|
Cash dividends declared and paid of $0.79 per share | | | | | | (30,293 | ) | | | | (30,293 | ) |
Issuance of common stock and common stock equivalents in business acquisitions | | 32,074 |
| | 1,472,737 |
| | | | | | 1,504,811 |
|
Shares issued – stock options | | 100 |
| | 898 |
| | | | | | 998 |
|
Shares issued – directors’ stock plans | | 95 |
| | 2,502 |
| | | | | | 2,597 |
|
Shares issued – restricted stock units | | 60 |
| | (526 | ) | | | | | | (466 | ) |
Share-based compensation expense | | — |
| | 6,454 |
| | | | | | 6,454 |
|
Balances at September 30, 2016 | | $ | 70,497 |
| | $ | 2,207,345 |
| | $ | 310,966 |
| | $ | (25,142 | ) | | $ | 2,563,666 |
|
See accompanying notes to consolidated financial statements (unaudited).
Chemical Financial Corporation
Consolidated Statements of Cash Flows
(Unaudited)
|
| | | | | | | | |
| | Nine Months Ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 |
Cash Flows From Operating Activities | | | | |
Net income | | $ | 59,701 |
| | $ | 61,326 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | |
Provision for loan losses | | 8,603 |
| | 4,500 |
|
Gains on sales of loans | | (8,957 | ) | | (4,900 | ) |
Proceeds from sales of loans | | 287,295 |
| | 176,029 |
|
Loans originated for sale | | (299,156 | ) | | (171,245 | ) |
Net gains from sales/writedowns of other real estate and repossessed assets | | (3,150 | ) | | (2,428 | ) |
Depreciation of premises and equipment | | 8,925 |
| | 8,182 |
|
Amortization of intangible assets | | 6,736 |
| | 9,405 |
|
Net gains on sale of investment securities | | (53 | ) | | (612 | ) |
Valuation change in loan servicing rights | | 1,558 |
| | (200 | ) |
Additions to loan servicing rights | | (2,422 | ) | | (1,118 | ) |
Net amortization of premiums and discounts on investment securities | | 5,211 |
| | 4,254 |
|
Share-based compensation expense | | 6,454 |
| | 2,507 |
|
Deferred income tax expense (benefit) | | 7,052 |
| | (2,900 | ) |
Net (increase) decrease in interest receivable and other assets | | (37,836 | ) | | (19,075 | ) |
Net decrease in interest payable and other liabilities | | (35,081 | ) | | (8,438 | ) |
Net cash provided by operating activities | | 4,880 |
| | 55,287 |
|
Cash Flows From Investing Activities | | | | |
Investment securities – available-for-sale: | | | | |
Proceeds from sales | | 7,820 |
| | 37,897 |
|
Proceeds from maturities, calls and principal reductions | | 157,125 |
| | 140,260 |
|
Purchases | | (104,657 | ) | | — |
|
Investment securities – held-to-maturity: | | | | |
Proceeds from maturities, calls and principal reductions | | 71,226 |
| | 72,071 |
|
Purchases | | (124,492 | ) | | (254,695 | ) |
Net increase in loans | | (575,963 | ) | | (434,767 | ) |
Proceeds from sales of other real estate and repossessed assets | | 10,989 |
| | 13,277 |
|
Purchases of premises and equipment, net of disposals | | (10,196 | ) | | (5,074 | ) |
Cash acquired, net of cash paid, in business combinations | | 325,714 |
| | 16,551 |
|
Net cash used in investing activities | | (242,434 | ) | | (414,480 | ) |
Cash Flows From Financing Activities | | | | |
Net increase in interest- and noninterest-bearing demand deposits and savings accounts | | 734,330 |
| | 594,058 |
|
Net decrease in time deposits | | (213,105 | ) | | (126,902 | ) |
Net increase (decrease) in securities sold under agreements to repurchase with customers and other short-term borrowings | | 9,886 |
| | (98,451 | ) |
Proceeds from issuance of long-term borrowings | | 275,000 |
| | 125,000 |
|
Repayment of long-term borrowings | | (223,018 | ) | | — |
|
Cash dividends paid | | (30,293 | ) | | (26,981 | ) |
Proceeds from directors’ stock plans and exercise of stock options, net of shares withheld | | 3,595 |
| | 1,550 |
|
Cash paid for payroll taxes upon conversion of share-based awards | | (1,063 | ) | | (564 | ) |
Net cash provided by financing activities | | 555,332 |
| | 467,710 |
|
Net increase (decrease) in cash and cash equivalents | | 317,778 |
| | 108,517 |
|
Cash and cash equivalents at beginning of period | | 238,789 |
| | 183,020 |
|
Cash and cash equivalents at end of period | | $ | 556,567 |
| | $ | 291,537 |
|
Supplemental Disclosure of Cash Flow Information: | | | | |
Interest paid | | $ | 13,810 |
| | $ | 11,655 |
|
Loans transferred to other real estate and repossessed assets | | 6,029 |
| | 7,411 |
|
Closed branch offices transferred to other assets | | 2,136 |
| | 455 |
|
Income taxes paid | | 22,200 |
| | 33,450 |
|
Business combinations: | | | | |
Fair value of tangible assets acquired (non-cash) | | 6,374,784 |
| | 1,284,552 |
|
Goodwill, loans servicing rights and other identifiable intangible assets acquired | | 905,160 |
| | 116,478 |
|
Liabilities assumed | | 6,100,847 |
| | 1,257,917 |
|
Common stock issued | | 1,504,811 |
| | 159,904 |
|
See accompanying notes to consolidated financial statements (unaudited).
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 1: Significant Accounting Policies
Nature of Operations
Chemical Financial Corporation ("Corporation" or "Chemical") operates in a single operating segment — commercial banking. The Corporation is a financial holding company, headquartered in Midland, Michigan, that operates through two commercial banks, Chemical Bank and Talmer Bank and Trust. Talmer Bank and Trust was added to operations in the August 31, 2016 merger with Talmer Bancorp, Inc. ("Talmer"), and is expected to be consolidated with and into Chemical Bank during the fourth quarter of 2016. Chemical Bank operates within the State of Michigan as a state-chartered commercial bank. Talmer Bank and Trust is a Michigan state-chartered bank. Chemical Bank and Talmer Bank and Trust operate through an internal organizational structure of seven regional banking units and offer a full range of traditional banking and fiduciary products and services to the residents and business customers in the bank’s geographical market areas. The products and services offered by the regional banking units, through branch banking offices, are generally consistent throughout the Corporation, as is the pricing of those products and services. The marketing of products and services throughout the Corporation’s regional banking units is generally uniform, as many of the markets served by the regional banking units overlap. The distribution of products and services is uniform throughout the Corporation’s regional banking units and is achieved primarily through retail branch banking offices, automated teller machines and electronically accessed banking products.
The Corporation’s primary sources of revenue are interest from its loan products and investment securities, service charges and fees from customer deposit accounts, wealth management revenue and mortgage banking revenue.
Basis of Presentation
The accompanying unaudited consolidated financial statements of the Corporation and its subsidiaries have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and with instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, the interim consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the Corporation’s consolidated financial statements and footnotes thereto included in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2015. In the opinion of management, the accompanying unaudited interim consolidated financial statements contain all adjustments believed necessary to present fairly the financial condition and results of operations of the Corporation for the periods presented. Operating results for the nine months ended September 30, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.
Use of Estimates
Management makes estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying footnotes. Estimates that are particularly susceptible to significant change include the determination of the allowance for loan losses, expected cash flows from acquired loans, fair value amounts related to business combinations, pension expense, income taxes, goodwill impairment and those assets that require fair value measurement. Actual results could differ from these estimates.
Business Combinations
Pursuant to the guidance of Accounting Standards Codification ("ASC") Topic 805, Business Combinations ("ASC 805"), the Corporation recognizes assets acquired, including identified intangible assets, and the liabilities assumed in acquisitions at their fair values as of the acquisition date, with the acquisition-related transaction and restructuring costs expensed in the period incurred.
On August 31, 2016, the Corporation acquired all the outstanding stock of Talmer for total consideration of $1.61 billion, which included stock consideration of $1.50 billion and cash consideration of $107.6 million. The Corporation recorded $850.3 million of goodwill in conjunction with the merger, which represented the purchase price over the fair value of identifiable net assets acquired. Additionally, the Corporation recorded $12.4 million of core deposit intangible assets in conjunction with the acquisition related to total deposits acquired of $5.29 billion.
ASC 805 affords a measurement period beyond the acquisition date that allows the Corporation the opportunity to finalize the acquisition accounting in the event that new information is identified that existed as of the acquisition date but was not known by the Corporation at that time. The Corporation anticipates that measurement period adjustments may arise from adjustments to the fair values of assets and liabilities recognized at the acquisition date for its August 31, 2016 merger with Talmer, as additional information is obtained, such as appraisals of collateral securing loans and other borrower information. In the event that a
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
measurement period adjustment is identified, the Corporation will recognize the adjustment as part of its acquisition accounting, which may result in an adjustment to goodwill being recorded in the period the adjustment was identified.
See Note 2 for further information regarding the Corporation's mergers and acquisitions.
Originated Loans
Originated loans include all of the Corporation's portfolio loans, excluding loans acquired in business combinations, as further discussed below. Originated loans are stated at their principal amount outstanding, net of unearned income, charge-offs and unamortized deferred fees and costs. Loan interest income is recognized on the accrual basis. Deferred loan fees and costs are amortized over the loan term based on the level-yield method. Net loan commitment fees are deferred and amortized into fee income on a straight-line basis over the commitment period.
The past due status of a loan is based on the loan’s contractual terms. A loan is placed in nonaccrual status (accrual of interest is discontinued) when principal or interest is past due 90 days or more (except for a loan that is secured by residential real estate, which is transferred to nonaccrual status at 120 days past due), unless the loan is both well-secured and in the process of collection, or earlier when, in the opinion of management, there is sufficient reason to doubt the collectibility of principal or interest. Interest previously accrued, but not collected, is reversed and charged against interest income at the time the loan is placed in nonaccrual status. Subsequent receipts of interest while a loan is in nonaccrual status are recorded as a reduction of principal. Loans are returned to accrual status when principal and interest payments are brought current, payments have been received consistently for a period of time (generally six months) and collectibility is no longer in doubt.
Loans Acquired in a Business Combination
Loans acquired in a business combination ("acquired loans") consist of loans acquired on August 31, 2016 in the merger with Talmer, on May 31, 2015 in the acquisition of Lake Michigan Financial Corporation ("Lake Michigan"), on April 1, 2015 in the acquisition of Monarch Community Bancorp, Inc. ("Monarch"), on October 31, 2014 in the acquisition of Northwestern Bancorp, Inc. ("Northwestern"), and on April 30, 2010 in the acquisition of O.A.K. Financial Corporation ("OAK"). Acquired loans were recorded at fair value at the date of acquisition, without a carryover of the associated allowance for loan losses related to these loans.
The Corporation accounts for acquired loans, which are recorded at fair value at acquisition, in accordance with ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality ("ASC 310-30"). ASC 310-30 allows investors to aggregate loans acquired into loan pools that have common risk characteristics and thereby use a composite interest rate and expectation of cash flows expected to be collected for the loan pools. Under the provisions of ASC 310-30, the Corporation aggregated acquired loans into 5 pools in the merger with Talmer, 2 pools in the acquisition of Lake Michigan, 2 pools in the acquisition of Monarch, 4 pools in the acquisition of Northwestern and 14 pools in the acquisition of OAK based upon common risk characteristics, including types of loans, commercial type loans with similar risk grades and whether loans were performing or nonperforming. A pool is considered a single unit of accounting for the purposes of applying the guidance prescribed in ASC 310-30. A loan will be removed from a pool of acquired loans only if the loan is sold, foreclosed, paid off or written off, and will be removed from the pool at the carrying value. If an individual loan is removed from a pool of loans, the difference between its relative carrying amount and the cash, fair value of the collateral, or other assets received would not affect the effective yield used to recognize the accretable difference on the remaining pool. The estimate of expected credit losses was determined based on due diligence performed by executive and senior officers of the Corporation, with assistance from third-party consultants. The Corporation estimated the cash flows expected to be collected over the life of the pools of loans at acquisition and estimates expected cash flows quarterly thereafter, based on a set of assumptions including expectations as to default rates, prepayment rates and loss severities. The Corporation must make numerous assumptions, interpretations and judgments using internal and third-party credit quality information to determine whether it is probable that the Corporation will be able to collect all contractually required payments. This is a point in time assessment and inherently subjective due to the nature of the available information and judgment involved.
The calculation of the fair value of the acquired loan pools entails estimating the amount and timing of cash flows attributable to both principal and interest expected to be collected on such loan pools and then discounting those cash flows at market interest rates. The excess of a loan pool's expected cash flows at the acquisition date over its estimated fair value is referred to as the "accretable yield," which is recognized into interest income over the estimated remaining life of the loan pool on a level-yield basis. The difference between a loan pool's contractually required principal and interest payments at the acquisition date and the cash flows expected to be collected at the acquisition date is referred to as the "nonaccretable difference," which includes an estimate of future credit losses expected to be incurred over the estimated life of the loan pool and interest payments that are not expected to be collected. Decreases to the expected cash flows in each loan pool in subsequent periods will require the Corporation to record a provision for loan losses. Improvements in expected cash flows in each loan pool in subsequent periods will result in
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
reversing a portion of the nonaccretable difference, which is then classified as part of the accretable yield and subsequently recognized into interest income over the estimated remaining life of the loan pool.
Loans Modified Under Troubled Debt Restructurings
Loans modified under troubled debt restructurings ("TDRs") involve granting a concession to a borrower who is experiencing financial difficulty. Concessions generally include modifications to original loan terms, including changes to a loan’s payment schedule or interest rate, which generally would not otherwise be considered. The Corporation’s TDRs include performing and nonperforming TDRs, which consist of originated loans that continue to accrue interest at the loan's original interest rate as the Corporation expects to collect the remaining principal and interest on the loan, and nonaccrual TDRs, which include originated loans that are in a nonaccrual status and are no longer accruing interest, as the Corporation does not expect to collect the full amount of principal and interest owed from the borrower on these loans. At the time of modification (except for loans on nonaccrual status), a TDR is reported as a nonperforming TDR until a six-month payment history of principal and interest payments, in accordance with the terms of the loan modification, is sustained, at which time the Corporation moves the loan to a performing status ("performing TDR"). If the Corporation does not expect to collect all principal and interest on the loan, the modified loan is classified as a nonaccrual TDR. All TDRs are accounted for as impaired loans and are included in the Corporation’s analysis of the allowance for loan losses. A TDR that has been renewed by a borrower who is no longer experiencing financial difficulty and which yields a market rate of interest at the time of a renewal is no longer reported as a TDR.
Loans in the Corporation’s commercial loan portfolio (comprised of commercial, commercial real estate, real estate construction and land development loans) that meet the definition of a TDR generally consist of loans where the Corporation has allowed borrowers to defer scheduled principal payments and make interest-only payments for a specified period of time at the stated interest rate of the original loan agreement or reduced payments due to a moderate extension of the loan’s contractual term. If the Corporation does not expect to collect all principal and interest on the loan, the modified loan is classified as a nonaccrual TDR. If the Corporation does not expect to incur a loss on the loan based on its assessment of the borrowers’ expected cash flows, as the pre- and post-modification effective yields are approximately the same, the loan is classified as a nonperforming TDR until a six-month payment history is sustained, at which time the loan is classified as a performing TDR. Since no loss is expected to be incurred on nonperforming TDRs, no additional provision for loan losses has been recognized for these loans and they continue to accrue interest at their contractual interest rate. Nonperforming TDRs are transferred to nonaccrual status if they become 90 days past due as to principal or interest payments or if it is probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the modified terms of the loan.
Loans in the Corporation’s consumer loan portfolio (comprised of residential mortgage, consumer installment and home equity loans) that meet the definition of a performing or nonperforming TDR generally consist of residential mortgage loans that include a concession that reduces a borrower’s monthly payments by decreasing the interest rate charged on the loan for a specified period of time (generally 24 months) under a formal modification agreement. The Corporation recognizes an additional provision for loan losses related to impairment on these loans on an individual basis based on the present value of expected future cash flows discounted at the loan’s original effective interest rate. These loans continue to accrue interest at their effective interest rate, which consists of contractual interest under the terms of the modification agreement in addition to an adjustment for the accretion of computed impairment. These loans are moved to nonaccrual status if they become 90 days past due as to principal or interest payments, or sooner if conditions warrant.
Impaired Loans
A loan is defined to be impaired when it is probable that payment of principal and interest will not be paid in accordance with the original contractual terms of the loan agreement. Impaired loans include nonaccrual loans (including nonaccrual TDRs), performing and nonperforming TDRs and acquired loans that were not performing in accordance with original contractual terms. Impaired loans are accounted for at the lower of the present value of expected cash flows discounted at the loan's original effective interest rate or the estimated fair value of the collateral, if the loan is collateral dependent. When the present value of expected cash flows or the fair value of collateral of an impaired loan in the originated loan portfolio is less than the amount of unpaid principal outstanding on the loan, the principal balance of the loan is reduced to its carrying value through either an allocation of the allowance for loan losses or a partial charge-off of the loan balance.
Nonperforming Loans
Nonperforming loans are comprised of loans for which the accrual of interest has been discontinued (nonaccrual loans, including nonaccrual TDRs), accruing originated loans contractually past due 90 days or more as to interest or principal payments and nonperforming TDRs.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Acquired loans that were classified as nonperforming loans prior to being acquired and acquired loans that are not performing in accordance with contractual terms subsequent to acquisition are not classified as nonperforming loans subsequent to acquisition because the loans are recorded in pools at net realizable value based on the principal and interest the Corporation expects to collect on such loans.
Allowance for Loan Losses
The allowance for loan losses ("allowance") is presented as a reserve against loans. The allowance represents management’s assessment of probable loan losses inherent in the Corporation’s loan portfolio.
Management’s evaluation of the adequacy of the allowance is based on a continuing review of the loan portfolio, actual loan loss experience, the underlying value of the collateral, risk characteristics of the loan portfolio, the level and composition of nonperforming loans, the financial condition of the borrowers, the balance of the loan portfolio, loan growth, economic conditions, employment levels in the Corporation’s local markets, and special factors affecting specific business sectors. The Corporation maintains formal policies and procedures to monitor and control credit risk. Management evaluates the allowance on a quarterly basis in an effort to ensure the level is appropriate to absorb probable losses inherent in the loan portfolio.
The allowance provides for probable losses that have been identified with specific customer relationships and for probable losses believed to be incurred in the remainder of the originated loan portfolio, but that have not been specifically identified. The Corporation utilizes its own loss experience to estimate inherent losses on originated loans. Internal risk ratings are assigned to each loan in the commercial loan portfolio (commercial, commercial real estate, real estate construction and land development loans) at the time of origination and are subject to subsequent periodic reviews by senior management. The Corporation performs a detailed credit quality review quarterly on all loans greater than $0.25 million that have deteriorated below certain levels of credit risk, and may allocate a specific portion of the allowance to such loans based upon this review. A portion of the allowance is allocated to the remaining loans by applying projected loss ratios, based on numerous factors. Projected loss ratios incorporate factors such as charge-off experience, trends with respect to adversely risk-rated loans in the commercial loan portfolio, trends with respect to past due and nonaccrual loans, changes in economic conditions and trends, changes in the value of underlying collateral and other credit risk factors. This evaluation involves a high degree of uncertainty.
In determining the allowance and the related provision for loan losses, the Corporation considers four principal elements: (i) valuation allowances based upon probable losses identified during the review of impaired loans in the commercial loan portfolio, (ii) reserves established for adversely-rated loans in the commercial loan portfolio and nonaccrual residential mortgage, consumer installment and home equity loans based on loan loss experience of other adversely-rated loans, (iii) reserves, by loan classes, on all other loans based principally on a five-year historical loan loss experience, with equal weighting placed on all of the years, loan loss trends and giving consideration to estimated loss emergence periods, and (iv) a reserve for qualitative factors that take into consideration risks inherent in the originated loan portfolio that differ from historical loan loss experience.
Although the Corporation allocates portions of the allowance to specific loans and loan types, the entire allowance attributable to originated loans is available for any loan losses that occur in the originated portfolio. Loans that are deemed not collectible are charged off and reduce the allowance. The provision for loan losses and recoveries on loans previously charged off increase the allowance. Collection efforts may continue and recoveries may occur after a loan is charged off.
Acquired loans are aggregated into pools based upon common risk characteristics. An allowance may be recorded related to an acquired loan pool if it experiences a decrease in expected cash flows, as compared to those projected at the acquisition date. On a quarterly basis, the expected future cash flow of each pool is estimated based on various factors, including changes in property values of collateral dependent loans, default rates, loss severities and prepayment speeds. Decreases in estimates of expected cash flows within a pool generally result in a charge to the provision for loan losses and a corresponding increase in the allowance allocated to acquired loans for the particular pool. Increases in estimates of expected cash flows within a pool generally result in a reduction in the allowance allocated to acquired loans for the particular pool, if applicable, and then an adjustment to the accretable yield for the pool, which will increase amounts recognized in interest income in subsequent periods.
Various regulatory agencies, as an integral part of their examination process, periodically review the allowance. Such agencies may require additions to the allowance, based on their judgment, reflecting information available to them at the time of their examinations.
Fair Value Measurements
Fair value for assets and liabilities measured at fair value on a recurring or nonrecurring basis refers to the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants in the market in which the reporting entity transacts such sales or transfers based on the assumptions market participants would use when pricing an asset or liability. Assumptions are developed based on prioritizing information within a fair value hierarchy
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
that gives the highest priority to quoted prices in active markets and the lowest priority to unobservable data, such as the reporting entity’s own data.
The Corporation may choose to measure eligible items at fair value at specified election dates. Unrealized gains and losses on items for which the fair value measurement option has been elected are reported in earnings at each subsequent reporting date. At September 30, 2016 and December 31, 2015, the Corporation had elected the fair value option on all of its residential mortgage loans held-for-sale. In addition, the Corporation elected to account for loan servicing rights acquired in the merger with Talmer effective August 31, 2016 under the fair value method. The Corporation has not elected the fair value option for any other financial assets or liabilities.
Share-Based Compensation
The Corporation has outstanding share-based compensation, including stock options, stock awards, restricted stock awards, restricted stock performance units and restricted stock service-based units to certain executive and senior management employees. The Corporation accounts for share-based compensation expense using the modified-prospective transition method. Under that method, compensation expense is recognized for stock options based on the estimated grant date fair value as computed using the Black-Scholes option pricing model and the probability of issuance. The Corporation accounts for stock awards based on the closing stock price of the Corporation's common stock on the date the award is granted. The fair values of stock options, stock awards and restricted stock awards are recognized as compensation expense on a straight-line basis over the requisite service period. The Corporation accounts for restricted stock performance units based on the closing stock price of the Corporation's common stock on the date of grant, discounted by the present value of estimated future dividends to be declared over the requisite performance or service period. The fair value of restricted stock performance units is recognized as compensation expense over the expected requisite performance period, or requisite service period for awards with multiple performance and service conditions. The Corporation accounts for restricted stock service-based units based on the closing stock price of the Corporation's common stock on the date of grant, as these awards accrue dividend equivalents equal to the amount of any cash dividends that would have been payable to a shareholder owning the number of shares of the Corporation's common stock represented by the restricted stock service-based units. The fair value of the restricted stock service-based units is recognized as compensation expense over the requisite service period.
Cash flows realized from the tax benefits of exercised stock option awards that result from actual tax deductions that are in excess of the recorded tax benefits related to the compensation expense recognized for those options (excess tax benefits) are classified as financing activities on the consolidated statements of cash flows.
Bank-Owned Life Insurance
The Corporation has life insurance policies on certain key officers of Chemical Bank and Talmer Bank and Trust. The majority of the bank-owned life insurance policies of the Corporation were obtained through its acquisition of Lake Michigan and the merger with Talmer. Bank-owned life insurance is recorded at the cash surrender value, net of surrender charges, and is included within other assets on the consolidated statements of financial position and changes in the cash surrender values are recorded as other noninterest income on the consolidated statements of income.
Earnings Per Share
Beginning in the third quarter of 2016, the Corporation applies the two-class method of computing earnings per share as the Corporation acquired unvested restricted stock awards in the merger with Talmer which qualify as participating securities. Under this calculation, all outstanding unvested share-based payment awards that contain rights to nonforfeitable dividends are considered participating securities and earnings per share is determined according to dividends declared and participating rights in undistributed earnings.
Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period. Distributed and undistributed earnings are allocated between common and participating security shareholders based on their respective rights and then are divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per common share include the dilutive effect of additional potential common shares issuable under common stock equivalents.
Income and Other Taxes
The Corporation is subject to the income and other tax laws of the United States, the State of Michigan and any other states where nexus has been created. These laws are complex and are subject to different interpretations by the taxpayer and the various taxing authorities. In determining the provision for income and other taxes, management must make judgments and estimates
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
about the application of these inherently complex laws, related regulations and case law. In the process of preparing the Corporation’s tax returns, management attempts to make reasonable interpretations of enacted tax laws. These interpretations are subject to challenge by the tax authorities upon audit or to reinterpretation based on management’s ongoing assessment of facts and evolving case law.
On a quarterly basis, management assesses the reasonableness of its effective federal tax rate based upon its estimate of taxable income and the applicable taxes expected for the full year. Deferred tax assets and liabilities are reassessed on a quarterly basis, including the need for a valuation allowance for deferred tax assets.
Uncertain income tax positions are evaluated to determine whether it is more-likely-than-not that a tax position will be sustained upon examination based on the technical merits of the tax position. If a tax position is more-likely-than-not to be sustained, a tax benefit is recognized for the amount that is greater than 50% likely to be realized. Reserves for contingent income tax liabilities attributable to unrecognized tax benefits associated with uncertain tax positions are reviewed quarterly for adequacy based upon developments in tax law and the status of audits or examinations. The Corporation had no contingent income tax liabilities recorded at September 30, 2016 or December 31, 2015.
Investments in Qualified Affordable Housing Projects, Federal Historic Projects and New Market Tax Credits
The Corporation invests in qualified affordable housing projects, federal historic projects, and new market projects for the purpose of community reinvestment and obtaining tax credits. Return on the Corporation's investment in these projects comes in the form of the tax credits and tax losses that pass through to the Corporation. The carrying value of the investments are reflected in other assets on the consolidated statements of financial position. The Corporation utilizes the proportional amortization method to account for investments in qualified affordable housing projects and the equity method to account for investments in other tax credit projects.
Under the proportional amortization method, the Corporation amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits. The Corporation recognized additional income tax expense attributable to the amortization of investments in qualified affordable housing projects of $0.4 million and $1.6 million during the three and nine months ended September 30, 2016, respectively, and $0.6 million and $0.8 million during the three and nine months ended September 30, 2015, respectively. The Corporation's remaining investment in qualified affordable housing projects accounted for under the proportional amortization method totaled $30.3 million at September 30, 2016 and $21.7 million at December 31, 2015.
Under the equity method, the Corporation's share of the earnings or losses are included in other operating expenses on the consolidated statements of income. The Corporation's remaining investment in new market projects accounted for under the equity method totaled $10.2 million and $1.7 million at September 30, 2016 and December 31, 2015, respectively.
The Corporation's unfunded equity contributions relating to investments in qualified affordable housing projects, federal historic tax projects and new market projects is recorded in other liabilities on the consolidated statements of financial position. The Corporation's remaining unfunded equity contributions totaled $16.8 million and $8.0 million at September 30, 2016 and December 31, 2015.
Management analyzes these investments for potential impairment when events or changes in circumstances indicate that it is more-likely-than-not that the carrying amount of the investment will not be realized. An impairment loss is measured as the amount by which the carrying amount of an investment exceeds its fair value. There were no impairment losses recognized as of September 30, 2016 or December 31, 2015.
The Corporation consolidates variable interest entities ("VIEs") in which it is the primary beneficiary. In general, a VIE is an entity that either (i) has an insufficient amount of equity to carry out its principal activities without additional subordinated financial support, (ii) has a group of equity owners that are unable to make significant decisions about its activities or (iii) has a group of equity owners that do not have the obligation to absorb losses or the right to receive returns as generated by its operations. If any of these characteristics are present, the entity is subject to a variable interests consolidation model, and consolidation is based on variable interests, not on ownership of the entity's outstanding voting stock. Variable interests are defined as contractual, ownership, or other monetary interests in an entity that change with fluctuations in the entity's net asset value. The primary beneficiary consolidates the VIE. The primary beneficiary is defined as the enterprise that has the power to direct the activities and absorb losses or the right to receive benefits. The Corporation is a significant limited partner in the qualified affordable housing, federal historic and new market projects it has invested in. These projects meet the definition of VIEs. However, the Corporation is not the primary beneficiary of any of the VIEs in which it holds a limited partnership interest; therefore, the VIEs are not consolidated in the Corporation's consolidated financial statements.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Shareholders’ Equity
Common Stock Repurchase Programs
From time to time, the board of directors of the Corporation approves common stock repurchase programs allowing management to repurchase shares of the Corporation’s common stock in the open market. The repurchased shares are available for later reissuance in connection with potential future stock dividends, the Corporation’s dividend reinvestment plan, employee benefit plans and other general corporate purposes. Under these programs, the timing and actual number of shares subject to repurchase are at the discretion of management and are contingent on a number of factors, including the projected parent company cash flow requirements and the Corporation’s market price per share.
In January 2008, the board of directors of the Corporation authorized the repurchase of up to 500,000 shares of the Corporation’s common stock under a stock repurchase program. In November 2011, the board of directors of the Corporation reaffirmed the stock buy-back authorization with the qualification that the shares may only be repurchased if the share price is below the tangible book value per share of the Corporation’s common stock at the time of the repurchase. Since the January 2008 authorization, no shares have been repurchased. At September 30, 2016, there were 500,000 remaining shares available for repurchase under the Corporation’s stock repurchase program.
Shelf Registration
On June 12, 2014, the Corporation filed an automatic shelf registration statement on Form S-3 with the Securities and Exchange Commission ("SEC") for an indeterminate amount of securities, which became immediately effective. The shelf registration statement provides the Corporation with the ability to raise capital, subject to SEC rules and limitations, if the board of directors of the Corporation decides to do so.
Preferred Stock
On April 20, 2015, the shareholders of the Corporation approved an amendment to the restated articles of incorporation which eliminated and replaced the previous class of 200,000 shares of preferred stock, that had been approved by shareholders on April 20, 2009, with a new class of 2,000,000 shares of preferred stock. At September 30, 2016, no shares of preferred stock were issued and outstanding.
Common Stock
On July 19, 2016, the shareholders of the Corporation approved an amendment to the restated articles of incorporation to increase the number of authorized shares of common stock from 60,000,000 to 100,000,000 in anticipation of the merger with Talmer.
Legal Matters
On February 22, 2016, two putative class action and derivative complaints were filed in the Circuit Court for Oakland County, Michigan by individuals purporting to be a shareholder of Talmer. The actions are styled Regina Gertel Lee v. Chemical Financial Corporation, et. al., Case No. 2016-151642-CB and City of Livonia Employees’ Retirement System v. Chemical Financial Corporation et. al., Case No. 2016-151641-CB. These complaints purport to be brought derivatively on behalf of Talmer against the individual defendants, and individually and on behalf of all others similarly situated against Talmer and Chemical. The complaints allege, among other things, that the directors of Talmer breached their fiduciary duties to Talmer’s shareholders in connection with the merger by approving a transaction pursuant to an allegedly inadequate process that undervalues Talmer and includes preclusive deal protection provisions, and that Chemical allegedly aided and abetted the Talmer directors in breaching their duties to Talmer’s shareholders. The complaints also allege that the individual defendants have been unjustly enriched. Both complaints seek various remedies on behalf of the putative class (consisting of all shareholders of Talmer who are not related to or affiliated with any defendant). They request, among other things, that the Court enjoin the merger from being consummated in accordance with its agreed-upon terms, direct the Talmer directors to exercise their fiduciary duties, rescind the merger agreement to the extent that it is already implemented, award the plaintiff all costs and disbursements in each respective action (including reasonable attorneys’ and experts’ fees), and grant such further relief as the court deems just and proper. The City of Livonia plaintiff amended its complaint on April 21, 2016 to add additional factual allegations, including but not limited to allegations that Keefe Bruyette & Woods, Inc. ("KBW") served as a financial advisor for the proposed merger despite an alleged conflict of interest, that Talmer’s board acted under actual or potential conflicts of interest, and that the defendants omitted and/or misrepresented material information about the proposed merger in the Form S-4 Registration Statement relating to the proposed merger. These two cases were consolidated as In re Talmer Bancorp Shareholder Litigation, case number 2016-151641-CB, per an order entered on May 12, 2016. On October 31, 2016, the plaintiffs in this consolidated action again amended their complaint, adding additional factual allegations, adding KBW as a defendant, and asserting that KBW acted in concert with Chemical to aid and abet breaches of
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
fiduciary duty by Talmer's directors. Talmer, Chemical, KBW and the individual defendants all believe that the claims asserted against each of them in the above-described consolidated action are without merit and intend to vigorously defend against these consolidated lawsuits.
On March 22, 2016, an additional putative class action and derivative complaint was filed in the Circuit Court for Oakland County, Michigan, by an individual purporting to be a shareholder of Talmer, styled Stephen Bushansky v. Gary Torgow et. al. Case No. 2016-152112-CB. This action contained similar allegations, claims, and requests for relief as the complaints filed in the Lee and City of Livonia lawsuits discussed above. The Bushansky lawsuit was voluntarily dismissed by the plaintiff as to all defendants, without prejudice, on April 18, 2016. On April 27, 2016, Stephen Bushansky filed a new putative class action complaint in the United State District Court for Eastern District of Michigan, styled Stephen Bushansky v. Talmer Bancorp In. et.al., Docket No. 1:16-cv-11511. This lawsuit alleged violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934, and named Talmer, Chemical, and several individuals as defendants. The complaint alleged, among other things, that the Defendants issued materially incomplete and misleading disclosures in the preliminary Form S-4 Registration Statement relating to the proposed merger. The Federal Bushansky lawsuit was voluntarily dismissed by the plaintiff as to all defendants, without prejudice, on June 20, 2016.
On April 6, 2016, a complaint was filed in the United States District Court for the Eastern District of Michigan by another purported shareholder of Talmer, styled Matthew Sciabacucchi v. Chemical Financial Corporation et. al., Docket No. 1:16-cv-11261. Mr. Sciabacucchi purports to bring this action “on behalf of himself and all others similarly situated.” This lawsuit alleges violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934, naming Talmer, Chemical, and several individuals as defendants. The complaint alleges, among other things, that the Defendants issued materially incomplete and misleading disclosures in the Form S-4 Registration Statement relating to the proposed merger. The Complaint contains requests for relief that include, among other things, that the Court enjoin the proposed transaction, rescind the transaction if it is consummated or award rescissory damages, order the Talmer directors to file a revised Registration Statement, declare that the Defendants violated Sections 14(a) and/or Section 20(a) of the Securities Exchange Act, as well as Rule 14a-9 promulgated thereunder, award the plaintiff all costs associated with bringing the action (including reasonable attorneys’ and experts’ fees), and grant such further relief as the court deems just and proper. Talmer, Chemical and the individual defendants all believe that the claims asserted against each of them in this lawsuit are without merit and intend to vigorously defend against this lawsuit. The Sciabacucchi lawsuit was voluntarily dismissed by the plaintiff as to all defendants, without prejudice, on August 5, 2016.
On April 25, 2016, a complaint was filed in the United States District Court for the Eastern District of Michigan by another purported shareholder of Talmer, styled Kevin Nicholl v. Chemical Financial Corporation et. al., Docket No. 1:16-cv-11482. The plaintiff names Talmer, Chemical, and several individuals as defendants. This lawsuit was styled as a class action and derivative action, and alleged breach of fiduciary duties as well as violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934. The Nicholl lawsuit was voluntarily dismissed by the plaintiff as to all defendants, with prejudice, on June 20, 2016.
On June 16, 2016, a complaint was filed in the United States District Court for the Eastern District of Michigan by a purported Talmer shareholder, styled City of Livonia Employees’ Retirement System v. Chemical Financial Corporation, et. al., Docket No. 1:16-cv-12229. The plaintiff purports to bring the action “individually and on behalf of all others similarly situated,” and requests certification as a class action. This lawsuit alleges violations of Section 14(a) and 20(a) of the Securities Exchange Act of 1934. The Complaint alleges, among other things, that the Defendants issued materially incomplete and misleading disclosures in the Form S-4 Registration Statement relating to the proposed merger. The Complaint contains requests for relief that include, among other things, that the Court enjoin the proposed transaction unless and until additional information is provided to Talmer’s shareholders, declare that the Defendants violated the securities laws in connection with the proposed merger, award compensatory damages, interest, attorneys’ and experts’ fees, and that the Court grant such other relief as it deems just and proper. Talmer, Chemical, and the individual defendants all believe that the claims asserted against each of them in this lawsuit are without merit and intend to vigorously defend against this lawsuit. On October 18, 2016, the Court entered a stipulated order staying this action until the Oakland County Circuit Court issues rulings on motions to dismiss that the defendants anticipate filing in In re Talmer Bancorp Shareholder Litigation, case number 2016-151641-CB.
In addition, the Corporation, Chemical Bank and Talmer Bank and Trust are subject to certain legal actions arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the ultimate disposition of these matters is not expected to have a material adverse effect on the consolidated financial condition or results of operations of the Corporation.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Reclassifications
Certain amounts appearing in the consolidated financial statements and notes thereto for prior periods have been reclassified to conform with the current presentation. The reclassification had no effect on net income or shareholders’ equity as previously reported.
Adopted Accounting Pronouncements
Consolidation of Variable Interest Entities
In February 2015, the FASB issued ASU No. 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis ("ASU 2015-02"). ASU 2015-02 is applicable to reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, ASU 2015-02 (i) modifies the evaluation of whether limited partnerships and similar legal entities are VIEs, (ii) eliminates the presumption that a general partner should consolidate a limited partnership, (iii) affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships and (iv) provides a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds. The adoption of ASU 2015-02 effective January 1, 2016 did not have a material impact on the Corporation's consolidated financial condition or results of operations.
Customer's Accounting for Cloud Computing Fees
In April 2015, the FASB issued ASU No. 2015-05, Intangibles - Goodwill and Other - Internal Use Software (Subtopic 350-40): Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement ("ASU 2015-05"). ASU 2015-05 provides guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. ASU 2015-05 does not change the accounting for a customer’s accounting for service contracts. The purpose of ASU 2015-05 is to clarify which fees paid in a cloud computing arrangement should be capitalized and which fees should be expensed as incurred. The adoption of ASU 2015-05 prospectively effective January 1, 2016 did not have a material impact on the Corporation's consolidated financial condition or results of operations.
Pending Accounting Pronouncements
Revenue Recognition
In May 2014, the Financial Accounting Standards Board ("FASB") issued ASU 2014-09, Revenue from Contracts with Customers (“ASU 2014-09”), which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance. The core principle of the revenue model is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU is intended to clarify and converge the revenue recognition principles under GAAP and International Financial Reporting Standards and to streamline revenue recognition requirements in addition to expanding required revenue recognition disclosures. In March 2016, the FASB issued ASU 2016-08, Principal versus Agent Considerations (Reporting Revenue Gross versus Net), ("ASU 2016-08"), which further clarifies ASU 2014-09 by providing implementation guidance on principal versus agent considerations. In April 2016, the FASB issued ASU 2016-10, Identifying Performance Obligations and Licensing, ("ASU 2016-10"), which provides additional clarification of ASU 2014-09 by amending guidance related to the identification of performance obligations and licensing implementation. ASU 2016-08 and ASU 2016-10 do not change the core principal of ASU 2014-09, but are intended to improve the operations and understanding of principal versus agent considerations, performance obligation identification and licensing implementation. In May 2016, the FASB issued ASU 2016-12, Narrow-Scope Improvements and Practical Expedients, ("ASU 2016-12"), which amends certain aspects of ASU 2014-09, which include collectibility, presentation of sales taxes and other taxes collected from customers, noncash consideration and transition technical corrections. ASU 2016-12 completes the FASB deliberations of clarifications to ASU 2014-09 that have been conducted over the last year. In August 2015, the FASB issued ASU 2015-14, Deferral of the Effective Date ("ASU 2015-14"), which provides a one year deferral to the effective date, therefore, ASU 2014-09 is effective for public companies for annual periods, and interim periods within those annual periods, beginning on or after December 15, 2017. As such, the Corporation will adopt ASU 2014-09 as of January 1, 2018. Under the provision, the Corporation will have the option to adopt the guidance using either a full retrospective method or a modified transition approach. The Corporation is currently evaluating the provisions of ASU 2014-09 on the Corporation's consolidated financial condition and results of operations.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Recognition and Measurement
In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01"). ASU 2016-01 amends current guidance by: (i) requiring equity investments with readily determinable fair values to be measured at fair value with changes in fair value recognized in net income, (ii) allowing an entity to measure equity investments that do not have readily determinable fair values at either fair value or cost minus impairment, if any, plus or minus changes in observable prices, with changes in measurement recognized in net income, (iii) simplifying the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iv) eliminating the requirement to disclose the methods and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the balance sheet; (v) requiring use the of exit price notion when measuring the fair value of financial instruments for disclosure purposes; (vi) requiring recognition of changes in the fair value related to instrument-specific credit risk in other comprehensive income if the fair value option for financial liabilities is elected, (vii) requiring separate presentation in the financial statements of financial assets and financial liabilities by measurement category, and (8) clarifying that an entity should evaluate the need for a valuation allowance on deferred tax assets related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU 2016-01 is effective for interim and annual reporting periods beginning after December 15, 2017. Early application is permitted as of the beginning of the fiscal year of adoption only for items (iv) and (vi) above. Early adoption of the other items mentioned above is not permitted. The adoption of ASU 2016-01 is not expected to have a material impact on the Corporation's consolidated financial condition or results of operations.
Leases
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) ("ASU 2016-02"). Under ASU 2016-02, the Corporation will be required to recognize the following for all leases (with the exception of short-term leases): (i) a right to use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term and (ii) a lease liability, which is a liability that represents lessee's obligation to make lease payments arising from a lease, measured on a discounted basis. ASU 2016-02 requires a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. ASU 2016-02 is effective for public companies for interim and annual periods beginning after December 15, 2018. The adoption of ASU 2016-02 is not expected to have a material impact on the Corporation's consolidated financial condition or results of operations.
Stock Compensation
In March 2016, the FASB issued ASU No. 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting ("ASU 2016-09"). ASU 2016-09 allows for simplification of several aspects of the accounting for share-based payment transactions including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. Under ASU 2016-09, all excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) should be recognized as income tax expense or benefit in the income statement. ASU 2016-09 also requires recognition of excess tax benefits regardless of whether the benefit reduces taxes payable in the current period. ASU 2016-09 further permits the withholding of an amount up to employees' maximum individual tax rate in the relevant jurisdiction without resulting in a liability classification. ASU 2016-09 also requires any excess tax benefits be classified along with other income tax cash flows as an operating activity and cash paid by an employer when directly withholding shares for tax-withholding purposes to be classified as a financing activity. ASU 2016-09 is effective for public companies for interim and annual periods beginning after December 15, 2016. The adoption of ASU 2016-09 is not expected to have a material impact on the Corporation's consolidated financial condition or results of operations.
Credit Losses
In June, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ("ASU 2016-13"). ASU 2016-13 changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income.
ASU 2016-13 requires an entity measure expected credit losses for financial assets over the estimated lifetime of expected credit loss and record an allowance that, when deducted from the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. The standard includes the following core concepts in determining the expected credit loss estimate: (a) be based on an asset’s amortized cost (including premiums or discounts, net deferred fees and costs, foreign exchange and fair value hedge accounting adjustments), (b) reflect losses expected over the remaining contractual life of an asset (considering the effect of voluntary prepayments), (c) consider available relevant information about the estimated collectability of cash flows (including information about past events, current conditions, and reasonable and supportable forecasts), and (d) reflect the risk of loss, even when that risk is remote.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
ASU 2016-13 also amends the recording of purchased credit-deteriorated assets. Under the new guidance, an allowance will be recognized at acquisition through a gross-up approach whereby an entity will record as the initial amortized cost the sum of (a) the purchase price and (b) an estimate of credit losses as of the date of acquisition. In addition, the guidance also requires immediate recognition in earnings any subsequent changes, both favorable and unfavorable, in expected cash flows by adjusting this allowance.
ASU 2016-13 amends the impairment model for available-for-sale debt securities and requires entities to determine whether all or a portion of the unrealized loss on an available-for-sale debt security is a credit loss. Management may not use the length of time a security has been in an unrealized loss position as a factor in concluding whether a credit loss exists, as is currently permitted. In addition, an entity will recognize an allowance for credit losses on available-for-sale debt securities as a contra-account to the amortized cost basis rather than as a direct reduction of the amortized cost basis of the investment, as is currently required. As a result, entities will recognize improvements to credit losses on available-for-sale debt securities immediately in earnings rather than as interest income over time under current practice.
New disclosures required by ASU 2016-13 include: (a) for financial assets measured at amortized cost, an entity will be required to disclose information about how it developed its allowance, including changes in the factors that influenced management’s estimate of expected credit losses and the reasons for those changes, (b) for financial receivables and net investments in leases measured at amortized cost, an entity will be required to further disaggregate the information it currently discloses about the credit quality of these assets by year or the asset’s origination or vintage for as many as five annual periods, and (c) for available-for-sale debt securities, an entity will be required to provide a roll-forward of the allowance for credit losses and an aging analysis for securities that are past due.
Upon adoption of ASU 2016-13, a cumulative-effect adjustment to retained earnings will be recorded as of the beginning of the first reporting period in which the guidance is effective. ASU 2016-13 is effective for public companies for interim and annual periods beginning after December 15, 2019, with early adoption permitted for annual periods beginning after December 15, 2018. The Corporation is currently evaluating the provisions of ASU 2016-13 to determine the potential impact on the Corporation's consolidated financial condition and results of operations.
Statement of Cash Flows
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”), which clarifies guidance on the classification of eight specific cash flow issues. ASU 2016-15 was issued to reduce diversity in practice and prevent financial statement restatements. Cash flow issues include; debt prepayment or debt extinguishment costs, settlement of zero-coupon bonds, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of corporate-owned life insurance policies and bank-owned life insurance policies, distributions received from equity method investees, beneficial interests in securitization transactions and separately identifiable cash flows and application of the predominance principle. ASU 2016-15 is effective for public business entities for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Under the provision, entities must apply the guidance retrospectively to all periods presented but may apply it prospectively if retrospective application would be impracticable. The Corporation is currently evaluating the provisions of ASU 2016-15.
Subsequent Events
On October 28, 2016, Talmer Bank and Trust completed its previously announced sale of its single branch office in Chicago, Illinois to Old Second National Bank, a wholly owned subsidiary of Old Second Bancorp, Inc. Old Second Bank assumed approximately $48.9 million of deposits and purchased approximately $233.6 million of loans and paid a $6.5 million premium in the transaction.
On November 4, 2016, Talmer Bank and Trust completed the sale of its single branch office in Las Vegas, Nevada to First Savings Bank. First Savings Bank assumed approximately $88.1 million of deposits and purchased approximately $0.1 million of loans and paid a $1.0 million premium in the transaction.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 2: Mergers and Acquisitions
Merger with Talmer
On August 31, 2016, the Corporation completed a merger with Talmer for total consideration of $1.61 billion. As a result of the merger, the Corporation issued 32.1 million shares of its common stock based on an exchange ratio where each Talmer shareholder received 0.4725 shares of the Corporation's common stock, and paid $1.61 in cash, for each share of Talmer common stock. In conjunction with the merger, the Corporation entered into and drew on a $125.0 million credit facility, which is described in more detail in Note 7. The proceeds from the credit facility were used to pay off the Corporation's $25.0 million line-of-credit and a $37.5 million line-of-credit of Talmer, with the remaining proceeds used to partially fund the cash portion of the merger consideration. The Corporation incurred $37.5 million and $43.1 million of merger and acquisition-related transaction expenses during the three and nine months ended September 30, 2016, primarily related to the merger with Talmer. As a result of the merger, Talmer Bank and Trust became a wholly-owned subsidiary of the Corporation. Subsequent to the merger with Talmer, in the fourth quarter of 2016, the Corporation sold the single branch locations in Chicago, Illinois and Las Vegas, Nevada. Please refer to Note 1 for further details related to these transactions.
Talmer Bank and Trust is a full service community bank offering a full suite of commercial banking, retail banking, mortgage banking, wealth management and trust services to small and medium-sized businesses and individuals. As of September 30, 2016, Talmer Bank and Trust had 81 full service banking offices located primarily within southeast Michigan and northeast Ohio, as well as in west Michigan, northeast Michigan, and northern Indiana. Talmer Bank and Trust is expected to be consolidated with and into Chemical Bank during the fourth quarter of 2016.
The Company determined that the merger with Talmer constitutes a business combination as defined by ASC 805. Accordingly, the assets acquired and liabilities assumed were recorded at their fair values on the date of acquisition. Fair values were determined in accordance with the guidance provided in ASC Topic 820, Fair Value Measurements. In many cases the determination of the fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change. The following allocation is based on the information that was available to make preliminary estimates of the fair value and may change as additional information becomes available and additional analyses are completed. While the Corporation believes that information provided a reasonable basis for estimating the fair values, it expects that it could obtain additional information and evidence during the measurement period that may result in changes to the estimated fair value amounts. This measurement period ends on the earlier of one year after the merger date or the date we receive the information about the facts and circumstances that existed at the merger date. Subsequent adjustments are, and if necessary, will be reflected in future filings. These refinements include: (1) changes in the estimated fair value of loans acquired: (2) changes in the estimated fair value of intangible assets acquired: (3) changes in deferred tax assets related to fair value estimates and a change in the expected realization of items considered to be net operating loss carry forwards and (4) a change in the goodwill caused by the net effect of these adjustments.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
|
| | | | |
(Dollars in thousands) | | |
Consideration paid: | | |
Stock | | $ | 1,504,811 |
|
Cash | | 107,638 |
|
Total consideration | | 1,612,449 |
|
| | |
Fair value of identifiable assets acquired: | | |
Cash and cash equivalents | | 433,352 |
|
Investment securities: | | |
Available-for-sale | | 808,894 |
|
Held-to-maturity | | 1,657 |
|
Loans held-for-sale | | 244,916 |
|
Loans | | 4,882,864 |
|
Premises and equipment | | 38,793 |
|
Loan servicing rights | | 42,462 |
|
Other intangible assets | | 12,399 |
|
Interest receivable and other assets | | 397,660 |
|
Total identifiable assets acquired | | 6,862,997 |
|
| | |
Fair value of liabilities assumed: | | |
Noninterest-bearing deposits | | 1,236,902 |
|
Interest-bearing deposits | | 4,057,968 |
|
Interest payable and other liabilities | | 99,176 |
|
Securities sold under agreements to repurchase with customers | | 19,704 |
|
Short-term borrowings | | 387,500 |
|
Long-term borrowings | | 299,597 |
|
Total liabilities assumed | | 6,100,847 |
|
| | |
Fair value of net identifiable assets acquired | | 762,150 |
|
Goodwill resulting from acquisition | | $ | 850,299 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Information regarding loans accounted for under ASC 310-30 at the merger date is as follows:
|
| | | | |
(Dollars in thousands) | | |
Accounted for under ASC 310-30: | | |
Contractual cash flows | | $ | 5,968,950 |
|
Contractual cash flows not expected to be collected (nonaccretable difference) | | 223,959 |
|
Expected cash flows | | 5,744,991 |
|
Interest component of expected cash flows (accretable yield) | | 862,127 |
|
Fair value at acquisition | | $ | 4,882,864 |
|
The following unaudited pro forma financial information presents the consolidated results of operation of the Corporation and Talmer as if the merger had occurred as of January 1, 2015 with pro forma adjustments to give effect to any change in interest income due to the accretion of the discount (premium) associated with the fair value adjustments to acquired loans, any change in interest expense due to estimated premium amortization/discount accretion associated with the fair value adjustments to acquired time deposits and borrowings and other debt and the amortization of the core deposit intangible that would have resulted had the deposits been acquired as of January 1, 2015.
|
| | | | | | | |
Dollars in thousands | For the three months ended, |
| September 30, 2016 | | September 30, 2015 |
Net interest and other income | $ | 176,102 |
| | $ | 163,933 |
|
Net Income | 9,320 |
| | 38,849 |
|
Earnings per share: |
| |
|
Basic | $ | 0.13 |
| | $ | 0.55 |
|
Diluted | 0.13 |
| | 0.55 |
|
|
| | | | | | | |
Dollars in thousands | For the nine months ended, |
| September 30, 2016 | | September 30, 2015 |
Net interest and other income | $ | 504,831 |
| | $ | 460,791 |
|
Net Income | 84,808 |
| | 93,764 |
|
Earnings per share: |
| |
|
Basic | $ | 1.20 |
| | $ | 1.39 |
|
Diluted | 1.19 |
| | 1.37 |
|
Acquisition of Lake Michigan Financial Corporation
On May 31, 2015, the Corporation acquired all the outstanding stock of Lake Michigan for total consideration of $187.4 million, which included stock consideration of $132.9 million and cash consideration of $54.5 million. As a result of the acquisition, the Corporation issued approximately 4.3 million shares of its common stock, based on an exchange ratio of 1.326 shares of its common stock, and paid $16.64 in cash, for each share of Lake Michigan common stock outstanding. Lake Michigan, a bank holding company which owned The Bank of Holland and The Bank of Northern Michigan, provided traditional banking services and products with five banking offices in Holland, Grand Haven, Grand Rapids, Petoskey and Traverse City, Michigan. The Bank of Holland and The Bank of Northern Michigan were consolidated with and into Chemical Bank on November 13, 2015.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
At the acquisition date, Lake Michigan added total assets of $1.24 billion, including total loans of $985.5 million, and total deposits of $924.7 million to the Corporation's consolidated statement of financial position. The Corporation recorded $100.9 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Lake Michigan. In addition, the Corporation recorded $8.6 million of core deposit and other intangible assets in conjunction with the acquisition. During the first quarter 2016, the Corporation obtained additional information regarding the valuation of deferred tax assets, which resulted in a decrease to goodwill recognized in the transaction of $0.5 million. In accordance with ASU 2015-16, no amounts were recorded in the consolidated statements of income during 2016 for these adjustments that would have been recorded in a previous reporting period had these adjustments been recognized as of the acquisition date.
Upon acquisition, the Lake Michigan loan portfolio had contractually required principal and interest payments receivable of $1.01 billion and $190.2 million, respectively, expected principal and interest cash flows of $986.1 million and $189.6 million, respectively, and a fair value of $985.5 million. The difference between the contractually required payments receivable and the expected cash flows represents the nonaccretable difference, which totaled $22.6 million at the acquisition date, with $22.0 million attributable to expected credit losses. The difference between the expected cash flows and fair value represents the accretable yield, which totaled $190.2 million at the date of acquisition. The outstanding contractual principal balance and the carrying amount of the Lake Michigan acquired loan portfolio were $697.4 million and $675.0 million, respectively, at September 30, 2016, compared to $864.0 million and $842.0 million, respectively, at December 31, 2015. There was no related allowance for loan losses at those dates.
Acquisition of Monarch Community Bancorp, Inc.
On April 1, 2015, the Corporation acquired all of the outstanding stock of Monarch in an all-stock transaction valued at $27.2 million. As a result of the acquisition, the Corporation issued 860,575 shares of its common stock based on an exchange ratio of 0.0982 shares of its common stock for each share of Monarch common stock outstanding. Monarch, a bank holding company, owned Monarch Community Bank, which operated five full service branch offices in Coldwater, Marshall, Hillsdale and Union City, Michigan. Monarch Community Bank was consolidated with and into Chemical Bank on May 8, 2015.
As of the April 1, 2015 acquisition date, Monarch added total assets of $182.8 million, including total loans of $121.8 million, and total deposits of $144.3 million to the Corporation's consolidated statement of financial position. In connection with the acquisition of Monarch, the Corporation recorded $5.3 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Monarch. In addition, the Corporation recorded $1.9 million of core deposit intangible assets in conjunction with the acquisition.
Upon acquisition, the Monarch loan portfolio had contractually required principal and interest payments receivable of $128.9 million and $37.8 million, respectively, expected principal and interest cash flows of $122.6 million and $37.1 million, respectively, and a fair value of $121.8 million. The difference between the contractually required payments receivable and the expected cash flows represents the nonaccretable difference, which totaled $7.1 million at the acquisition date, with $6.3 million attributable to expected credit losses. The difference between the expected cash flows and fair value represents the accretable yield, which totaled $37.9 million at the date of acquisition. The outstanding contractual principal balance and the carrying amount of the Monarch acquired loan portfolio were $97.1 million and $91.0 million, respectively, at September 30, 2016, compared to $115.0 million and $108.0 million, respectively, at December 31, 2015. There was no related allowance for loan losses at those dates.
Acquisition of Northwestern Bancorp, Inc.
On October 31, 2014, the Corporation acquired all of the outstanding stock of Northwestern Bancorp, Inc. (Northwestern) for total cash consideration of $121.0 million. Northwestern, a bank holding company which owned Northwestern Bank, provided traditional banking services and products through 25 banking offices serving communities in the northwestern lower peninsula of Michigan. At the acquisition date, Northwestern added total assets of $815.0 million, including total loans of $475.0 million, and total deposits of $794.0 million to the Corporation. Northwestern Bank was consolidated with and into Chemical Bank as of the acquisition date. In connection with the acquisition of Northwestern, the Corporation recorded $60.3 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Northwestern. In addition, the Corporation recorded $12.9 million of core deposit intangible assets in conjunction with the acquisition.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Upon acquisition, the Northwestern loan portfolio had contractually required principal and interest payments receivable of $507.0 million and $112.0 million, respectively, expected principal and interest cash flows of $481.0 million and $104.0 million, respectively, and a fair value of $475.0 million. The difference between the contractually required payments receivable and the expected cash flows represents the nonaccretable difference, which totaled $34.0 million at the acquisition date, with $26.0 million attributable to expected credit losses. The difference between the expected cash flows and fair value represents the accretable yield, which totaled $110.0 million at the acquisition date. The outstanding contractual principal balance and the carrying amount of the Northwestern acquired loan portfolio were $296.7 million and $266.7 million, respectively, at September 30, 2016, compared to $361.0 million and $330.0 million, respectively, at December 31, 2015.
Acquisition of 21 Branches
On December 7, 2012, Chemical Bank acquired 21 branches from Independent Bank, a subsidiary of Independent Bank Corporation, located in the Northeast and Battle Creek regions of Michigan, including $404.0 million in deposits and $44.0 million in loans (branch acquisition transaction). The purchase price of the branch offices, including equipment, was $8.1 million and the Corporation paid a premium on deposits of $11.5 million, or approximately 2.85% of total deposits. The loans were purchased at a discount of 1.75%. In connection with the branch acquisition transaction, the Corporation recorded goodwill of $6.8 million and other intangible assets attributable to customer core deposits of $5.6 million.
Acquisition of O.A.K. Financial Corporation
On April 30, 2010, the Corporation acquired OAK in an all-stock transaction for total consideration of $83.7 million. OAK provided traditional banking services and products through 14 banking offices serving communities in Ottawa, Allegan and Kent counties in west Michigan. At the acquisition date, OAK added total assets of $820 million, including total loans of $627.0 million, and total deposits of $693.0 million, including brokered deposits of $193.0 million. Upon acquisition, the OAK loan portfolio had contractually required principal payments receivable of $683.0 million and a fair value of $627.0 million. The outstanding contractual principal balance and the carrying amount of the OAK acquired loan portfolio were $165.3 million and $150.4 million, respectively, at September 30, 2016, compared to $204.0 million and $183.0 million, respectively, at December 31, 2015.
Accretable Yield
Activity for the accretable yield, which includes contractually due interest for acquired loans that have been renewed or extended since the date of acquisition and continue to be accounted for in loan pools in accordance with ASC 310-30, follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Talmer | | Lake Michigan | | Monarch | | North-western | | OAK | | Total |
Three Months Ended September 30, 2016 | | | | |
Balance at beginning of period | | $ | — |
| | $ | 125,343 |
| | $ | 30,859 |
| | $ | 73,746 |
| | $ | 26,592 |
| | $ | 256,540 |
|
Addition attributable to acquisitions | | 862,127 |
| | — |
| | — |
| | — |
| | — |
| | 862,127 |
|
Additions (reductions)(1) | | — |
| | 6,565 |
| | 114 |
| | 526 |
| | 19 |
| | 7,224 |
|
Accretion recognized in interest income | | (17,415 | ) | | (7,968 | ) | | (1,322 | ) | | (3,890 | ) | | (3,423 | ) | | (34,018 | ) |
Balance at end of period | | $ | 844,712 |
| | $ | 123,940 |
| | $ | 29,651 |
| | $ | 70,382 |
| | $ | 23,188 |
| | $ | 1,091,873 |
|
| | | | | | | | | | | | |
Three Months Ended September 30, 2015 | | | | | | | | | | | | |
Balance at beginning of period | | $ | — |
| | $ | 188,310 |
| | $ | 35,805 |
| | $ | 91,758 |
| | $ | 32,175 |
| | $ | 348,048 |
|
Additions attributable to acquisitions | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Additions (reductions) (1) | | — |
| | (747 | ) | | (351 | ) | | (1,337 | ) | | 1,202 |
| | (1,233 | ) |
Accretion recognized in interest income | | — |
| | (10,704 | ) | | (2,085 | ) | | (4,376 | ) | | (2,825 | ) | | (19,990 | ) |
Balance at end of period | | $ | — |
| | $ | 176,859 |
| | $ | 33,369 |
| | $ | 86,045 |
| | $ | 30,552 |
| | $ | 326,825 |
|
(1) Represents additions of estimated contractual interest expected to be collected from acquired loans being renewed or extended, less reductions in contractual interest resulting from the early payoff of acquired loans.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Talmer | | Lake Michigan | | Monarch | | North-western | | OAK | | Total |
Nine Months Ended September 30, 2016 | | | | |
Balance at beginning of period | | $ | — |
| | $ | 152,999 |
| | $ | 34,558 |
| | $ | 82,623 |
| | $ | 28,077 |
| | $ | 298,257 |
|
Addition attributable to acquisitions | | 862,127 |
| | — |
| | — |
| | — |
| | — |
| | 862,127 |
|
Additions (reductions)(1) | | — |
| | (3,800 | ) | | (749 | ) | | (5,322 | ) | | (182 | ) | | (10,053 | ) |
Accretion recognized in interest income | | (17,415 | ) | | (25,259 | ) | | (4,158 | ) | | (11,919 | ) | | (9,707 | ) | | (68,458 | ) |
Reclassification from nonaccretable difference | | — |
| | — |
| | — |
| | 5,000 |
| | 5,000 |
| | 10,000 |
|
Balance at end of period | | $ | 844,712 |
| | $ | 123,940 |
| | $ | 29,651 |
| | $ | 70,382 |
| | $ | 23,188 |
| | $ | 1,091,873 |
|
| | | | | | | | | | | | |
Nine Months Ended September 30, 2015 | | | | | | | | | | | | |
Balance at beginning of period | | $ | — |
| | $ | — |
| | $ | — |
| | $ | 104,675 |
| | $ | 33,286 |
| | $ | 137,961 |
|
Additions attributable to acquisitions | | — |
| | 190,246 |
| | 37,914 |
| | — |
| | — |
| | 228,160 |
|
Additions (reductions) (1) | | — |
| | 803 |
| | (1,492 | ) | | (4,196 | ) | | 6,417 |
| | 1,532 |
|
Accretion recognized in interest income | | — |
| | (14,190 | ) | | (3,053 | ) | | (14,434 | ) | | (9,151 | ) | | (40,828 | ) |
Balance at end of period | | $ | — |
| | $ | 176,859 |
| | $ | 33,369 |
| | $ | 86,045 |
| | $ | 30,552 |
| | $ | 326,825 |
|
(1) Represents additions of estimated contractual interest expected to be collected from acquired loans being renewed or extended, less reductions in contractual interest resulting from the early payoff of acquired loans.
As part of its ongoing assessment of the acquired loan portfolios, management has determined that the overall credit quality of the Northwestern and OAK acquired loan portfolios has improved, which has resulted in an improvement in expected cash flows of certain loan pools in these acquired loan portfolios. Accordingly, management reclassified $5.0 million during the nine months ended September 30, 2016 from the nonaccretable difference to the accretable yield for each of these acquired loan portfolios, which will increase amounts recognized into interest income over the estimated remaining lives of the loan pools within these portfolios.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 3: Investment Securities
The following is a summary of the amortized cost and fair value of investment securities available-for-sale and investment securities held-to-maturity at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | |
| | Investment Securities Available-for-Sale |
(Dollars in thousands) | | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Fair Value |
September 30, 2016 | | | | | | | | |
U.S. Treasury securities | | $ | 5,784 |
| | $ | 17 |
| | $ | — |
| | $ | 5,801 |
|
Government sponsored agencies | | 223,917 |
| | 535 |
| | 414 |
| | 224,038 |
|
State and political subdivisions | | 306,196 |
| | 384 |
| | 1,043 |
| | 305,537 |
|
Residential mortgage-backed securities | | 301,194 |
| | 2,206 |
| | 2 |
| | 303,398 |
|
Collateralized mortgage obligations | | 343,502 |
| | 629 |
| | 392 |
| | 343,739 |
|
Corporate bonds | | 96,283 |
| | 37 |
| | 235 |
| | 96,085 |
|
Preferred stock and trust preferred securities | | 24,381 |
| | 515 |
| | 113 |
| | 24,783 |
|
Total | | $ | 1,301,257 |
| | $ | 4,323 |
| | $ | 2,199 |
| | $ | 1,303,381 |
|
December 31, 2015 | | | | | | | | |
U.S. Treasury securities | | $ | 5,773 |
| | $ | — |
| | $ | 8 |
| | $ | 5,765 |
|
Government sponsored agencies | | 195,711 |
| | 78 |
| | 800 |
| | 194,989 |
|
State and political subdivisions | | 14,731 |
| | 395 |
| | 6 |
| | 15,120 |
|
Residential mortgage-backed securities | | 189,452 |
| | 538 |
| | 2,222 |
| | 187,768 |
|
Collateralized mortgage obligations | | 133,256 |
| | 111 |
| | 1,137 |
| | 132,230 |
|
Corporate bonds | | 14,825 |
| | 2 |
| | 200 |
| | 14,627 |
|
Preferred stock and trust preferred securities | | 2,888 |
| | 344 |
| | — |
| | 3,232 |
|
Total | | $ | 556,636 |
| | $ | 1,468 |
| | $ | 4,373 |
| | $ | 553,731 |
|
|
| | | | | | | | | | | | | | | | |
| | Investment Securities Held-to-Maturity |
(Dollars in thousands) | | Amortized Cost | | Unrealized Gains | | Unrealized Losses | | Fair Value |
September 30, 2016 | | | | | | | | |
State and political subdivisions | | $ | 563,221 |
| | $ | 13,110 |
| | $ | 1,487 |
| | $ | 574,844 |
|
Trust preferred securities | | 500 |
| | — |
| | 200 |
| | 300 |
|
Total | | $ | 563,721 |
| | $ | 13,110 |
| | $ | 1,687 |
| | $ | 575,144 |
|
December 31, 2015 | | | | | | | | |
State and political subdivisions | | $ | 509,471 |
| | $ | 7,446 |
| | $ | 4,512 |
| | $ | 512,405 |
|
Trust preferred securities | | 500 |
| | — |
| | 200 |
| | 300 |
|
Total | | $ | 509,971 |
| | $ | 7,446 |
| | $ | 4,712 |
| | $ | 512,705 |
|
The majority of the Corporation’s residential mortgage-backed securities and collateralized mortgage obligations are backed by a U.S. government agency (Government National Mortgage Association) or a government sponsored enterprise (Federal Home Loan Mortgage Corporation or Federal National Mortgage Association).
Proceeds from sales of securities and the associated gains and losses recorded in earnings are listed below:
|
| | | | | | | | | | | | | | | | |
| | For the three months ended September 30, | | For the nine months ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Proceeds | | $ | 2,820 |
| | $ | 8,000 |
| | $ | 7,820 |
| | $ | 37,897 |
|
Gross gains | | 17 |
| | 5 |
| | 54 |
| | 613 |
|
Gross losses | | (1 | ) | | — |
| | (1 | ) | | (1 | ) |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following is a summary of the amortized cost and fair value of investment securities at September 30, 2016, by maturity, for both available-for-sale and held-to-maturity investment securities. The maturities of residential mortgage-backed securities and collateralized mortgage obligations are based on scheduled principal payments. The maturities of all other debt securities are based on final contractual maturity.
|
| | | | | | | | |
| | September 30, 2016 |
(Dollars in thousands) | | Amortized Cost | | Fair Value |
Investment Securities Available-for-Sale: | | | | |
Due in one year or less | | $ | 303,733 |
| | $ | 304,279 |
|
Due after one year through five years | | 563,948 |
| | 565,258 |
|
Due after five years through ten years | | 266,242 |
| | 266,463 |
|
Due after ten years | | 165,946 |
| | 165,576 |
|
Preferred stock | | 1,388 |
| | 1,805 |
|
Total | | $ | 1,301,257 |
| | $ | 1,303,381 |
|
Investment Securities Held-to-Maturity: | | | | |
Due in one year or less | | $ | 60,391 |
| | $ | 60,508 |
|
Due after one year through five years | | 276,065 |
| | 279,172 |
|
Due after five years through ten years | | 138,202 |
| | 143,257 |
|
Due after ten years | | 89,063 |
| | 92,207 |
|
Total | | $ | 563,721 |
| | $ | 575,144 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Securities with a carrying value of $838.0 million and $530.8 million were pledged at September 30, 2016 and December 31, 2015, respectively, to secure borrowings and deposits.
At September 30, 2016 and December 31, 2015, there were no holdings of securities of any one issuer, other than the U.S. government and it's agencies, in an amount greater than 10% of shareholders' equity.
The following schedule summarizes information for both available-for-sale and held-to-maturity investment securities with gross unrealized losses at September 30, 2016 and December 31, 2015, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position. As of September 30, 2016, the Corporation’s securities portfolio consisted of 2,473 securities, 598 of which were in an unrealized loss position. |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Less Than 12 Months | | 12 Months or More | | Total |
(Dollars in thousands) | | Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses | | Fair Value | | Gross Unrealized Losses |
September 30, 2016 | | | | | | | | | | | | |
Government sponsored agencies | | $ | 20,532 |
| | $ | 29 |
| | $ | 17,546 |
| | $ | 385 |
| | $ | 38,078 |
| | $ | 414 |
|
State and political subdivisions | | 391,355 |
| | 2,342 |
| | 29,379 |
| | 188 |
| | 420,734 |
| | 2,530 |
|
Residential mortgage-backed securities | | 10,607 |
| | 2 |
| | 8 |
| | — |
| | 10,615 |
| | 2 |
|
Collateralized mortgage obligations | | 112,890 |
| | 230 |
| | 20,812 |
| | 162 |
| | 133,702 |
| | 392 |
|
Corporate bonds | | 71,912 |
| | 156 |
| | 4,921 |
| | 79 |
| | 76,833 |
| | 235 |
|
Preferred stock and trust preferred securities | | 12,131 |
| | 113 |
| | 300 |
| | 200 |
| | 12,431 |
| | 313 |
|
Total | | $ | 619,427 |
|
| $ | 2,872 |
| | $ | 72,966 |
| | $ | 1,014 |
| | $ | 692,393 |
| | $ | 3,886 |
|
December 31, 2015 | | | | | | | | | | | | |
U.S. Treasury securities | | $ | 5,765 |
| | $ | 8 |
| | $ | — |
| | $ | — |
| | $ | 5,765 |
| | $ | 8 |
|
Government sponsored agencies | | 114,640 |
| | 292 |
| | 21,681 |
| | 508 |
| | 136,321 |
| | 800 |
|
State and political subdivisions | | 195,285 |
| | 2,891 |
| | 68,361 |
| | 1,627 |
| | 263,646 |
| | 4,518 |
|
Residential mortgage-backed securities | | 169,226 |
| | 2,146 |
| | 3,435 |
| | 76 |
| | 172,661 |
| | 2,222 |
|
Collateralized mortgage obligations | | 60,459 |
| | 408 |
| | 39,382 |
| | 729 |
| | 99,841 |
| | 1,137 |
|
Corporate bonds | | 9,532 |
| | 200 |
| | — |
| | — |
| | 9,532 |
| | 200 |
|
Trust preferred securities | | — |
| | — |
| | 300 |
| | 200 |
| | 300 |
| | 200 |
|
Total | | $ | 554,907 |
| | $ | 5,945 |
| | $ | 133,159 |
| | $ | 3,140 |
| | $ | 688,066 |
| | $ | 9,085 |
|
An assessment is performed quarterly by the Corporation to determine whether unrealized losses in its investment securities portfolio are temporary or other-than-temporary by carefully considering all reasonably available information. The Corporation reviews factors such as financial statements, credit ratings, news releases and other pertinent information of the underlying issuer or company to make its determination. Management did not believe any individual unrealized loss on any investment security, as of September 30, 2016, represented an other-than-temporary impairment (OTTI). Management believed that the unrealized losses on investment securities at September 30, 2016 were temporary in nature and due primarily to changes in interest rates and reduced market liquidity and not as a result of credit-related issues.
At September 30, 2016, the Corporation did not have the intent to sell any of its impaired investment securities and believed that it was more-likely-than-not that the Corporation will not have to sell any such investment securities before a full recovery of amortized cost. Accordingly, at September 30, 2016, the Corporation believed the impairments in its investment securities portfolio were temporary in nature. However, there is no assurance that OTTI may not occur in the future.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 4: Loans
Loan portfolio segments are defined as the level at which an entity develops and documents a systematic methodology to determine its allowance. The Corporation has two loan portfolio segments (commercial loans and consumer loans) that it uses in determining the allowance. Both quantitative and qualitative factors are used by management at the loan portfolio segment level in determining the adequacy of the allowance for the Corporation. Classes of loans are a disaggregation of an entity’s loan portfolio segments. Classes of loans are defined as a group of loans which share similar initial measurement attributes, risk characteristics, and methods for monitoring and assessing credit risk. The Corporation has six classes of loans, which are set forth below.
Commercial — Loans and lines of credit to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital, operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the business. Commercial loans are predominately secured by equipment, inventory, accounts receivable, personal guarantees of the owner and other sources of repayment, although the Corporation may also secure commercial loans with real estate.
Commercial real estate — Loans secured by real estate occupied by the borrower for ongoing operations, non-owner occupied real estate leased to one or more tenants and vacant land that has been acquired for investment or future land development.
Real estate construction and land development — Real estate construction loans represent secured loans for the construction of business properties. Real estate construction loans often convert to a commercial real estate loan at the completion of the construction period. Land development loans represent secured development loans made to borrowers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. Most land development loans are originated with the intention that the loans will be paid through the sale of developed lots/land by the developers within twelve months of the completion date. Land development loans are primarily comprised of loans to develop residential properties.
Residential mortgage — Loans secured by one- to four-family residential properties, generally with fixed interest rates for periods of fifteen years or less. The loan-to-value ratio at the time of origination is generally 80% or less. Residential mortgage loans with a loan-to-value ratio of more than 80% generally require private mortgage insurance.
Consumer installment — Loans to consumers primarily for the purpose of acquiring automobiles, recreational vehicles and personal watercraft and comprised primarily of indirect loans purchased from dealers. These loans consist of relatively small amounts that are spread across many individual borrowers.
Home equity — Loans and lines of credit whereby consumers utilize equity in their personal residence, generally through a second mortgage, as collateral to secure the loan.
Commercial, commercial real estate, and real estate construction and land development loans are referred to as the Corporation’s commercial loan portfolio, while residential mortgage, consumer installment and home equity loans are referred to as the Corporation’s consumer loan portfolio. A summary of loans follows:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Commercial loan portfolio: | | | | |
Commercial | | $ | 3,159,936 |
| | $ | 1,905,879 |
|
Commercial real estate | | 3,773,017 |
| | 2,112,162 |
|
Real estate construction and land development | | 500,494 |
| | 232,076 |
|
Subtotal | | 7,433,447 |
| | 4,250,117 |
|
Consumer loan portfolio: | | | | |
Residential mortgage | | 3,046,959 |
| | 1,429,636 |
|
Consumer installment | | 1,335,707 |
| | 877,457 |
|
Home equity | | 899,676 |
| | 713,937 |
|
Subtotal | | 5,282,342 |
| | 3,021,030 |
|
Total loans | | $ | 12,715,789 |
| | $ | 7,271,147 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Credit Quality Monitoring
The Corporation maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally only within the Corporation’s market areas. The Corporation’s lending markets generally consist of communities throughout Michigan and additional communities located within northeast Ohio and northern Indiana. The Corporation has no foreign loans.
The Corporation, through Chemical Bank and Talmer Bank and Trust, has a commercial loan portfolio approval process involving underwriting and individual and group loan approval authorities to consider credit quality and loss exposure at loan origination. The loans in the Corporation’s commercial loan portfolio are risk rated at origination based on the grading system set forth below. The approval authority of relationship managers is established based on experience levels, with credit decisions greater than $1.0 million requiring group loan authority approval, except for six executive and senior officers who have varying loan limits exceeding $1.5 million and up to $3.5 million. With respect to the group loan authorities, Chemical Bank has a loan committee, consisting of certain executive and senior officers, that meets weekly to consider loans ranging in amounts from $1.0 million to $10.0 million, depending on risk rating and credit action required. A directors’ loan committee of Chemical Bank, consisting of eight independent members of the board of directors of Chemical Bank, the chief executive officer of Chemical Bank and the senior credit officer of Chemical Bank, meets bi-weekly to consider loans in amounts over $10.0 million, and certain loans under $10.0 million depending on a loan’s risk rating and credit action required. Loans over $15.0 million require the approval of the board of directors of Chemical Bank.
The majority of the Corporation’s consumer loan portfolio is comprised of secured loans that are relatively small. The Corporation’s consumer loan portfolio has a centralized approval process which utilizes standardized underwriting criteria. The ongoing measurement of credit quality of the consumer loan portfolio is largely done on an exception basis. If payments are made on schedule, as agreed, then no further monitoring is performed. However, if delinquency occurs, the delinquent loans are turned over to the Corporation’s collection department for resolution, resulting in repossession or foreclosure if payments are not brought current. Credit quality for the entire consumer loan portfolio is measured by the periodic delinquency rate, nonaccrual amounts and actual losses incurred.
Loans in the commercial loan portfolio tend to be larger and more complex than those in the consumer loan portfolio, and therefore, are subject to more intensive monitoring. All loans in the commercial loan portfolio have an assigned relationship manager, and most borrowers provide periodic financial and operating information that allows the relationship managers to stay abreast of credit quality during the life of the loans. The risk ratings of loans in the commercial loan portfolio are reassessed at least annually, with loans below an acceptable risk rating reassessed more frequently and reviewed by various loan committees within the Corporation at least quarterly.
The Corporation maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio, including the accuracy of loan grades. The Corporation also maintains an independent appraisal review function that participates in the review of all appraisals obtained by the Corporation for loans in the commercial loan portfolio.
Credit Quality Indicators
Commercial Loan Portfolio
The Corporation uses a nine grade risk rating system to monitor the ongoing credit quality of its commercial loan portfolio. These loan grades rank the credit quality of a borrower by measuring liquidity, debt capacity, coverage and payment behavior as shown in the borrower’s financial statements. The loan grades also measure the quality of the borrower’s management and the repayment support offered by any guarantors. A summary of the Corporation’s loan grades (or characteristics of the loans within each grade) follows:
Risk Grades 1-5 (Acceptable Credit Quality) — All loans in risk grades 1 through 5 are considered to be acceptable credit risks by the Corporation and are grouped for purposes of allowance for loan loss considerations and financial reporting. The five grades essentially represent a ranking of loans that are all viewed to be of acceptable credit quality, taking into consideration the various factors mentioned above, but with varying degrees of financial strength, debt coverage, management and factors that could impact credit quality. Business credits within risk grades 1 through 5 range from Risk Grade 1: Prime Quality (factors include: excellent business credit; excellent debt capacity and coverage; outstanding management; strong guarantors; superior liquidity and net worth; favorable loan-to-value ratios; debt secured by cash or equivalents, or backed by the full faith and credit of the U.S. Government) to Risk Grade 5: Acceptable Quality With Care (factors include: acceptable business credit, but with added risk due to specific industry or internal situations).
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Risk Grade 6 (Watch) — A business credit that is not acceptable within the Corporation’s loan origination criteria; cash flow may not be adequate or is continually inconsistent to service current debt; financial condition has deteriorated as company trends/management have become inconsistent; the company is slow in furnishing quality financial information; working capital needs of the company are reliant on short-term borrowings; personal guarantees are weak and/or with little or no liquidity; the net worth of the company has deteriorated after recent or continued losses; the loan requires constant monitoring and attention from the Corporation; payment delinquencies becoming more serious; if left uncorrected, these potential weaknesses may, at some future date, result in deterioration of repayment prospects.
Risk Grade 7 (Substandard — Accrual) — A business credit that is inadequately protected by the current financial net worth and paying capacity of the obligor or of the collateral pledged, if any; management has deteriorated or has become non-existent; quality financial information is not available; a high level of maintenance is required by the Corporation; cash flow can no longer support debt requirements; loan payments are continually and/or severely delinquent; negative net worth; personal guaranty has become insignificant; a credit that has a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. The Corporation still expects a full recovery of all contractual principal and interest payments; however, a possibility exists that the Corporation will sustain some loss if deficiencies are not corrected.
Risk Grade 8 (Substandard — Nonaccrual) — A business credit accounted for on a nonaccrual basis that has all the weaknesses inherent in a loan classified as risk grade 7 with the added characteristic that the weaknesses are so pronounced that, on the basis of current financial information, conditions and values, collection in full is highly questionable; a partial loss is possible and interest is no longer being accrued. This loan meets the definition of an impaired loan. The risk of loss requires analysis to determine whether a valuation allowance needs to be established.
Risk Grade 9 (Substandard — Doubtful) — A business credit that has all the weaknesses inherent in a loan classified as risk grade 8 and interest is no longer being accrued, but additional deficiencies make it highly probable that liquidation will not satisfy the majority of the obligation; the primary source of repayment is nonexistent and there is doubt as to the value of the secondary source of repayment; the possibility of loss is likely, but current pending factors could strengthen the credit. This loan meets the definition of an impaired loan. A loan charge-off is recorded when management deems an amount uncollectible; however, the Corporation will establish a valuation allowance for probable losses, if required.
The Corporation considers all loans graded 1 through 5 as acceptable credit risks and structures and manages such relationships accordingly. Periodic financial and operating data combined with regular loan officer interactions are deemed adequate to monitor borrower performance. Loans graded 6 and 7 are considered higher-risk credits than loans graded 1 through 5 and the frequency of loan officer contact and receipt of financial data is increased to stay abreast of borrower performance. Loans graded 8 and 9 are considered problematic and require special care. Further, loans graded 6 through 9 are managed and monitored regularly through a number of processes, procedures and committees, including oversight by a loan administration committee comprised of executive and senior management of the Corporation, and include highly structured reporting of financial and operating data, intensive loan officer intervention and strategies to exit, as well as potential management by the Corporation’s special assets group.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following schedule presents the recorded investment of loans in the commercial loan portfolio by risk rating categories at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | Commercial Real Estate | | Real Estate Construction and Land Development | | Total |
September 30, 2016 | | | | | | | | |
Originated Portfolio: | | | | | | | | |
Risk Grades 1-5 | | $ | 1,624,836 |
| | $ | 1,528,013 |
| | $ | 291,841 |
| | $ | 3,444,690 |
|
Risk Grade 6 | | 49,934 |
| | 40,710 |
| | 288 |
| | 90,932 |
|
Risk Grade 7 | | 35,719 |
| | 15,132 |
| | 515 |
| | 51,366 |
|
Risk Grade 8 | | 12,612 |
| | 19,913 |
| | 80 |
| | 32,605 |
|
Risk Grade 9 | | 1,130 |
| | 1 |
| | — |
| | 1,131 |
|
Subtotal | | 1,724,231 |
| | 1,603,769 |
| | 292,724 |
| | 3,620,724 |
|
Acquired Portfolio: | | | | | | | | |
Risk Grades 1-5 | | 1,331,689 |
| | 1,988,676 |
| | 203,159 |
| | 3,523,524 |
|
Risk Grade 6 | | 49,679 |
| | 94,829 |
| | 742 |
| | 145,250 |
|
Risk Grade 7 | | 37,813 |
| | 52,317 |
| | 886 |
| | 91,016 |
|
Risk Grade 8 | | 16,524 |
| | 33,426 |
| | 2,983 |
| | 52,933 |
|
Subtotal | | 1,435,705 |
| | 2,169,248 |
| | 207,770 |
| | 3,812,723 |
|
Total | | $ | 3,159,936 |
| | $ | 3,773,017 |
| | $ | 500,494 |
| | $ | 7,433,447 |
|
December 31, 2015 | | | | | | | | |
Originated Portfolio: | | | | | | | | |
Risk Grades 1-5 | | $ | 1,418,301 |
| | $ | 1,341,202 |
| | $ | 183,323 |
| | $ | 2,942,826 |
|
Risk Grade 6 | | 34,727 |
| | 31,036 |
| | 180 |
| | 65,943 |
|
Risk Grade 7 | | 39,933 |
| | 26,658 |
| | 1,123 |
| | 67,714 |
|
Risk Grade 8 | | 26,459 |
| | 25,163 |
| | 521 |
| | 52,143 |
|
Risk Grade 9 | | 2,095 |
| | — |
| | — |
| | 2,095 |
|
Subtotal | | 1,521,515 |
| | 1,424,059 |
| | 185,147 |
| | 3,130,721 |
|
Acquired Portfolio: | | | | | | | | |
Risk Grades 1-5 | | 340,782 |
| | 629,430 |
| | 41,683 |
| | 1,011,895 |
|
Risk Grade 6 | | 28,321 |
| | 23,926 |
| | 2,556 |
| | 54,803 |
|
Risk Grade 7 | | 11,607 |
| | 29,975 |
| | 1,537 |
| | 43,119 |
|
Risk Grade 8 | | 3,654 |
| | 4,772 |
| | 1,153 |
| | 9,579 |
|
Subtotal | | 384,364 |
| | 688,103 |
| | 46,929 |
| | 1,119,396 |
|
Total | | $ | 1,905,879 |
| | $ | 2,112,162 |
| | $ | 232,076 |
| | $ | 4,250,117 |
|
Consumer Loan Portfolio
The Corporation evaluates the credit quality of loans in the consumer loan portfolio based on the performing or nonperforming status of the loan. Loans in the consumer loan portfolio that are performing in accordance with original contractual terms and are less than 90 days past due and accruing interest are considered to be in a performing status, while those that are in nonaccrual status, contractually past due 90 days or more as to interest or principal payments or classified as a nonperforming TDR are considered to be in a nonperforming status. Nonaccrual TDRs in the consumer loan portfolio are included with nonaccrual loans, while other TDRs in the consumer loan portfolio are considered to be in a nonperforming status until they meet the Corporation’s definition of a performing TDR, at which time they are considered to be in a performing status. Acquired loans that are not performing in accordance with contractual terms are not reported because these loans are recorded in pools at their net realizable value based on the principal and interest the Corporation expects to collect on these loans.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following schedule presents the recorded investment of loans in the consumer loan portfolio based on loans in a performing status and loans in a nonperforming status at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Residential Mortgage | | Consumer Installment | | Home Equity | | Total Consumer |
September 30, 2016 | | | | | | | | |
Originated Loans: | | | | | | | | |
Performing | | $ | 1,363,819 |
| | $ | 1,171,759 |
| | $ | 589,374 |
| | $ | 3,124,952 |
|
Nonperforming | | 7,185 |
| | 378 |
| | 2,692 |
| | 10,255 |
|
Subtotal | | 1,371,004 |
| | 1,172,137 |
| | 592,066 |
| | 3,135,207 |
|
Acquired Loans | | 1,675,955 |
| | 163,570 |
| | 307,610 |
| | 2,147,135 |
|
Total | | $ | 3,046,959 |
| | $ | 1,335,707 |
| | $ | 899,676 |
| | $ | 5,282,342 |
|
December 31, 2015 | | | | | | | | |
Originated Loans: | | | | | | | | |
Performing | | $ | 1,207,945 |
| | $ | 868,975 |
| | $ | 587,566 |
| | $ | 2,664,486 |
|
Nonperforming | | 9,030 |
| | 451 |
| | 3,246 |
| | 12,727 |
|
Subtotal | | 1,216,975 |
| | 869,426 |
| | 590,812 |
| | 2,677,213 |
|
Acquired Loans | | 212,661 |
| | 8,031 |
| | 123,125 |
| | 343,817 |
|
Total | | $ | 1,429,636 |
| | $ | 877,457 |
| | $ | 713,937 |
| | $ | 3,021,030 |
|
Nonperforming Loans
A summary of nonperforming loans follows:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Nonaccrual loans: | | | | |
Commercial | | $ | 13,742 |
| | $ | 28,554 |
|
Commercial real estate | | 19,914 |
| | 25,163 |
|
Real estate construction and land development | | 80 |
| | 521 |
|
Residential mortgage | | 5,119 |
| | 5,557 |
|
Consumer installment | | 378 |
| | 451 |
|
Home equity | | 2,064 |
| | 1,979 |
|
Total nonaccrual loans | | 41,297 |
| | 62,225 |
|
Accruing loans contractually past due 90 days or more as to interest or principal payments: | | | | |
Commercial | | 221 |
| | 364 |
|
Commercial real estate | | 739 |
| | 254 |
|
Real estate construction and land development | | 1,439 |
| | — |
|
Residential mortgage | | 375 |
| | 402 |
|
Home equity | | 628 |
| | 1,267 |
|
Total accruing loans contractually past due 90 days or more as to interest or principal payments | | 3,402 |
| | 2,287 |
|
Nonperforming TDRs: | | | | |
Commercial loan portfolio | | 15,261 |
| | 16,297 |
|
Consumer loan portfolio | | 1,691 |
| | 3,071 |
|
Total nonperforming TDRs | | 16,952 |
| | 19,368 |
|
Total nonperforming loans (1) | | $ | 61,651 |
| | $ | 83,880 |
|
(1) Acquired loans that are not performing in accordance with contractual terms are not reported as nonperforming loans because these loans are recorded in pools at their net realizable value based on the principal and interest the Corporation expects to collect on these loans.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The Corporation’s nonaccrual loans at September 30, 2016 and December 31, 2015 included $29.5 million and $35.9 million, respectively, of nonaccrual TDRs.
The Corporation had $8.1 million of residential mortgage loans that were in the process of foreclosure at September 30, 2016, compared to $2.9 million at December 31, 2015.
Impaired Loans
The following schedule presents impaired loans by classes of loans at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | Recorded Investment | | Unpaid Principal Balance | | Related Valuation Allowance |
September 30, 2016 | | | | | | |
Impaired loans with a valuation allowance: | | | | | | |
Commercial | | $ | 4,906 |
| | $ | 4,911 |
| | $ | 2,729 |
|
Commercial real estate | | 2,741 |
| | 2,741 |
| | 516 |
|
Residential mortgage | | 19,864 |
| | 19,864 |
| | 154 |
|
Subtotal | | 27,511 |
| | 27,516 |
| | 3,399 |
|
Impaired loans with no related valuation allowance: | | | | | | |
Commercial | | 53,542 |
| | 78,494 |
| | — |
|
Commercial real estate | | 69,713 |
| | 118,751 |
| | — |
|
Real estate construction and land development | | 3,362 |
| | 8,894 |
| | — |
|
Residential mortgage | | 34,310 |
| | 54,414 |
| | — |
|
Consumer installment | | 1,004 |
| | 1,538 |
| | — |
|
Home equity | | 7,573 |
| | 10,245 |
| | — |
|
Subtotal | | 169,504 |
| | 272,336 |
| | — |
|
Total impaired loans: | | | | | | |
Commercial | | 58,448 |
| | 83,405 |
| | 2,729 |
|
Commercial real estate | | 72,454 |
| | 121,492 |
| | 516 |
|
Real estate construction and land development | | 3,362 |
| | 8,894 |
| | — |
|
Residential mortgage | | 54,174 |
| | 74,278 |
| | 154 |
|
Consumer installment | | 1,004 |
| | 1,538 |
| | — |
|
Home equity | | 7,573 |
| | 10,245 |
| | — |
|
Total | | $ | 197,015 |
| | $ | 299,852 |
| | $ | 3,399 |
|
December 31, 2015 | | | | | | |
Impaired loans with a valuation allowance: | | | | | | |
Commercial | | $ | 18,898 |
| | $ | 19,426 |
| | $ | 5,700 |
|
Commercial real estate | | 4,448 |
| | 4,688 |
| | 497 |
|
Residential mortgage | | 21,037 |
| | 21,037 |
| | 192 |
|
Subtotal | | 44,383 |
| | 45,151 |
| | 6,389 |
|
Impaired loans with no related valuation allowance: | | | | | | |
Commercial | | 31,039 |
| | 37,703 |
| | — |
|
Commercial real estate | | 53,518 |
| | 69,130 |
| | — |
|
Real estate construction and land development | | 2,136 |
| | 3,108 |
| | — |
|
Residential mortgage | | 7,638 |
| | 8,644 |
| | — |
|
Consumer installment | | 498 |
| | 512 |
| | — |
|
Home equity | | 2,986 |
| | 3,270 |
| | — |
|
Subtotal | | 97,815 |
| | 122,367 |
| | — |
|
Total impaired loans: | | | | | | |
Commercial | | 49,937 |
| | 57,129 |
| | 5,700 |
|
Commercial real estate | | 57,966 |
| | 73,818 |
| | 497 |
|
Real estate construction and land development | | 2,136 |
| | 3,108 |
| | — |
|
Residential mortgage | | 28,675 |
| | 29,681 |
| | 192 |
|
Consumer installment | | 498 |
| | 512 |
| | — |
|
Home equity | | 2,986 |
| | 3,270 |
| | — |
|
Total | | $ | 142,198 |
| | $ | 167,518 |
| | $ | 6,389 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The difference between an impaired loan’s recorded investment and the unpaid principal balance for originated loans represents a partial charge-off resulting from a confirmed loss due to the value of the collateral securing the loan being below the loan balance and management’s assessment that full collection of the loan balance is not likely, and for acquired loans that meet the definition of an impaired loan represents fair value adjustments recognized at the acquisition date attributable to expected credit losses and the discounting of expected cash flows at market interest rates. The difference between the recorded investment and the unpaid principal balance of $102.8 million and $25.3 million at September 30, 2016 and December 31, 2015, respectively, includes confirmed losses (partial charge-offs) of $17.4 million and $17.1 million, respectively, and fair value discount adjustments of $85.4 million and $8.2 million, respectively.
Impaired loans included $89.9 million and $12.8 million at September 30, 2016 and December 31, 2015, respectively, of acquired loans that were not performing in accordance with original contractual terms. Acquired loans that are not performing in accordance with contractual terms are not reported as nonperforming loans because these loans are recorded in pools at their net realizable value based on the principal and interest the Corporation expects to collect on these loans. Impaired loans also included $48.8 million and $47.8 million at September 30, 2016 and December 31, 2015, respectively, of performing TDRs.
The following schedule presents information related to impaired loans for the three and nine months ended September 30, 2016 and 2015, respectively:
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 | | Nine Months Ended September 30, 2016 |
(Dollars in thousands) | | Average Recorded Investment | | Interest Income Recognized While on Impaired Status | | Average Recorded Investment | | Interest Income Recognized While on Impaired Status |
Commercial | | $ | 43,812 |
| | $ | 1,073 |
| | $ | 42,478 |
| | $ | 1,750 |
|
Commercial real estate | | 58,658 |
| | 1,219 |
| | 56,779 |
| | 2,068 |
|
Real estate construction and land development | | 2,400 |
| | 64 |
| | 2,243 |
| | 115 |
|
Residential mortgage | | 35,986 |
| | 818 |
| | 30,499 |
| | 1,540 |
|
Consumer installment | | 601 |
| | 17 |
| | 439 |
| | 19 |
|
Home equity | | 4,466 |
| | 95 |
| | 3,504 |
| | 123 |
|
Total | | $ | 145,923 |
| | $ | 3,286 |
| | $ | 135,942 |
| | $ | 5,615 |
|
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2015 | | Nine months ended September 30, 2015 |
(Dollars in thousands) | | Average Recorded Investment | | Interest Income Recognized While on Impaired Status | | Average Recorded Investment | | Interest Income Recognized While on Impaired Status |
Commercial | | $ | 42,847 |
| | $ | 310 |
| | $ | 39,387 |
| | $ | 862 |
|
Commercial real estate | | 59,150 |
| | 470 |
| | 59,927 |
| | 1,453 |
|
Real estate construction and land development | | 2,210 |
| | 26 |
| | 2,338 |
| | 89 |
|
Residential mortgage | | 30,467 |
| | 387 |
| | 29,084 |
| | 1,098 |
|
Consumer installment | | 497 |
| | — |
| | 474 |
| | 1 |
|
Home equity | | 3,026 |
| | 20 |
| | 2,635 |
| | 42 |
|
Total | | $ | 138,197 |
| | $ | 1,213 |
| | $ | 133,845 |
| | $ | 3,545 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following schedule presents the aging status of the recorded investment in loans by classes of loans at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | 31-60 Days Past Due | | 61-89 Days Past Due | | Accruing Loans Past Due 90 Days or More | | Non-accrual Loans | | Total Past Due | | Current | | Total Loans |
September 30, 2016 | | | | | | | | | | | | | | |
Originated Portfolio: | | | | | | | | | | | | | | |
Commercial | | $ | 6,313 |
| | $ | 2,675 |
| | $ | 221 |
| | $ | 13,742 |
| | $ | 22,951 |
| | $ | 1,701,280 |
| | $ | 1,724,231 |
|
Commercial real estate | | 11,913 |
| | 726 |
| | 739 |
| | 19,914 |
| | 33,292 |
| | 1,570,477 |
| | 1,603,769 |
|
Real estate construction and land development | | 3,003 |
| | — |
| | 1,439 |
| | 80 |
| | 4,522 |
| | 288,202 |
| | 292,724 |
|
Residential mortgage | | 2,627 |
| | — |
| | 375 |
| | 5,119 |
| | 8,121 |
| | 1,362,883 |
| | 1,371,004 |
|
Consumer installment | | 2,425 |
| | 448 |
| | — |
| | 378 |
| | 3,251 |
| | 1,168,886 |
| | 1,172,137 |
|
Home equity | | 3,097 |
| | 940 |
| | 628 |
| | 2,064 |
| | 6,729 |
| | 585,337 |
| | 592,066 |
|
Total | | $ | 29,378 |
| | $ | 4,789 |
| | $ | 3,402 |
| | $ | 41,297 |
| | $ | 78,866 |
| | $ | 6,677,065 |
| | $ | 6,755,931 |
|
Acquired Portfolio: | | | | | | | | | | | | | | |
Commercial | | $ | 3,116 |
| | $ | 1,146 |
| | $ | 11,984 |
| | $ | — |
| | $ | 16,246 |
| | $ | 1,419,459 |
| | $ | 1,435,705 |
|
Commercial real estate | | 4,315 |
| | 2,844 |
| | 25,444 |
| | — |
| | 32,603 |
| | 2,136,645 |
| | 2,169,248 |
|
Real estate construction and land development | | 208 |
| | 153 |
| | 2,902 |
| | — |
| | 3,263 |
| | 204,507 |
| | 207,770 |
|
Residential mortgage | | 1,452 |
| | 2,895 |
| | 10,719 |
| | — |
| | 15,066 |
| | 1,660,889 |
| | 1,675,955 |
|
Consumer installment | | 1,367 |
| | 200 |
| | 203 |
| | — |
| | 1,770 |
| | 161,800 |
| | 163,570 |
|
Home equity | | 1,082 |
| | 1,143 |
| | 1,461 |
| | — |
| | 3,686 |
| | 303,924 |
| | 307,610 |
|
Total | | $ | 11,540 |
| | $ | 8,381 |
| | $ | 52,713 |
| | $ | — |
| | $ | 72,634 |
| | $ | 5,887,224 |
| | $ | 5,959,858 |
|
December 31, 2015 | | | | | | | | | | | | | | |
Originated Portfolio: | | | | | | | | | | | | | | |
Commercial | | $ | 3,685 |
| | $ | 1,230 |
| | $ | 364 |
| | $ | 28,554 |
| | $ | 33,833 |
| | $ | 1,487,682 |
| | $ | 1,521,515 |
|
Commercial real estate | | 4,168 |
| | 1,603 |
| | 254 |
| | 25,163 |
| | 31,188 |
| | 1,392,871 |
| | 1,424,059 |
|
Real estate construction and land development | | — |
| | — |
| | — |
| | 521 |
| | 521 |
| | 184,626 |
| | 185,147 |
|
Residential mortgage | | 1,737 |
| | — |
| | 402 |
| | 5,557 |
| | 7,696 |
| | 1,209,279 |
| | 1,216,975 |
|
Consumer installment | | 3,145 |
| | 644 |
| | — |
| | 451 |
| | 4,240 |
| | 865,186 |
| | 869,426 |
|
Home equity | | 1,767 |
| | 788 |
| | 1,267 |
| | 1,979 |
| | 5,801 |
| | 585,011 |
| | 590,812 |
|
Total | | $ | 14,502 |
| | $ | 4,265 |
| | $ | 2,287 |
| | $ | 62,225 |
| | $ | 83,279 |
| | $ | 5,724,655 |
| | $ | 5,807,934 |
|
Acquired Portfolio: | | | | | | | | | | | | | | |
Commercial | | $ | 490 |
| | $ | 532 |
| | $ | 3,735 |
| | $ | — |
| | $ | 4,757 |
| | $ | 379,607 |
| | $ | 384,364 |
|
Commercial real estate | | 3,557 |
| | 691 |
| | 4,771 |
| | — |
| | 9,019 |
| | 679,084 |
| | 688,103 |
|
Real estate construction and land development | | — |
| | — |
| | 1,154 |
| | — |
| | 1,154 |
| | 45,775 |
| | 46,929 |
|
Residential mortgage | | 1,370 |
| | — |
| | 2,081 |
| | — |
| | 3,451 |
| | 209,210 |
| | 212,661 |
|
Consumer installment | | 55 |
| | — |
| | 47 |
| | — |
| | 102 |
| | 7,929 |
| | 8,031 |
|
Home equity | | 847 |
| | 78 |
| | 1,007 |
| | — |
| | 1,932 |
| | 121,193 |
| | 123,125 |
|
Total | | $ | 6,319 |
| | $ | 1,301 |
| | $ | 12,795 |
| | $ | — |
| | $ | 20,415 |
| | $ | 1,442,798 |
| | $ | 1,463,213 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Loans Modified Under Troubled Debt Restructurings (TDRs)
The following schedule presents the Corporation’s TDRs at September 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Performing TDRs | | Non-Performing TDRs | | Nonaccrual TDRs | | Total |
September 30, 2016 | | | | | | | | |
Commercial loan portfolio | | $ | 30,662 |
| | $ | 15,261 |
| | $ | 26,340 |
| | $ | 72,263 |
|
Consumer loan portfolio | | 18,173 |
| | 1,691 |
| | 3,165 |
| | 23,029 |
|
Total | | $ | 48,835 |
| | $ | 16,952 |
| | $ | 29,505 |
| | $ | 95,292 |
|
December 31, 2015 | | | | | | | | |
Commercial loan portfolio | | $ | 29,844 |
| | $ | 16,297 |
| | $ | 32,682 |
| | $ | 78,823 |
|
Consumer loan portfolio | | 17,966 |
| | 3,071 |
| | 3,251 |
| | 24,288 |
|
Total | | $ | 47,810 |
| | $ | 19,368 |
| | $ | 35,933 |
| | $ | 103,111 |
|
The following schedule provides information on the Corporation's TDRs that were modified during the three and nine months ended September 30, 2016 and 2015:
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 | | Nine Months Ended September 30, 2016 |
(Dollars in thousands) | | Number of Loans | | Pre- Modification Recorded Investment | | Post- Modification Recorded Investment | | Number of Loans | | Pre- Modification Recorded Investment | | Post- Modification Recorded Investment |
Commercial loan portfolio: | | | | | | | | | | | | |
Commercial | | 4 |
| | $ | 4,160 |
| | $ | 4,160 |
| | 32 |
| | $ | 12,141 |
| | $ | 12,141 |
|
Commercial real estate | | — |
| | — |
| | — |
| | 6 |
| | 2,441 |
| | 2,441 |
|
Subtotal – commercial loan portfolio | | 4 |
| | 4,160 |
| | 4,160 |
| | 38 |
| | 14,582 |
| | 14,582 |
|
Consumer loan portfolio | | 2 |
| | 89 |
| | 89 |
| | 23 |
| | 783 |
| | 783 |
|
Total | | 6 |
| | $ | 4,249 |
| | $ | 4,249 |
| | 61 |
| | $ | 15,365 |
| | $ | 15,365 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2015 | | Nine months ended September 30, 2015 |
(Dollars in thousands) | Number of Loans | | Pre- Modification Recorded Investment | | Post- Modification Recorded Investment | | Number of Loans | | Pre- Modification Recorded Investment | | Post- Modification Recorded Investment |
Commercial loan portfolio: | | | | | | | | | | | |
Commercial | 3 |
| | $ | 882 |
| | $ | 882 |
| | 21 |
| | $ | 5,146 |
| | $ | 5,146 |
|
Commercial real estate | 3 |
| | 2,044 |
| | 2,044 |
| | 12 |
| | 5,105 |
| | 5,105 |
|
Real estate construction and land development | — |
| | — |
| | — |
| | 1 |
| | 305 |
| | 305 |
|
Subtotal – commercial loan portfolio | 6 |
| | 2,926 |
| | 2,926 |
| | 34 |
| | 10,556 |
| | 10,556 |
|
Consumer loan portfolio | 15 |
| | 481 |
| | 481 |
| | 54 |
| | 2,450 |
| | 2,448 |
|
Total | 21 |
| | $ | 3,407 |
| | $ | 3,407 |
| | 88 |
| | $ | 13,006 |
| | $ | 13,004 |
|
The pre-modification and post-modification recorded investment represents amounts as of the date of loan modification. The difference between the pre-modification and post-modification recorded investment of residential mortgage TDRs represents impairment recognized by the Corporation through the provision for loan losses computed based on a loan's post-modification present value of expected future cash flows discounted at the loan's original effective interest rate.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following schedule includes TDRs for which there was a payment default during the three and nine months ended September 30, 2016 and 2015, whereby the borrower was past due with respect to principal and/or interest for 90 days or more, and the loan became a TDR during the twelve-month period prior to the default:
|
| | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 | | Nine Months Ended September 30, 2016 |
(Dollars in thousands) | | Number of Loans | | Principal Balance at End of Period | | Number of Loans | | Principal Balance at End of Period |
Commercial loan portfolio: | | | | | | | | |
Commercial real estate | | — |
| | $ | — |
| | 2 |
| | $ | 1,721 |
|
Subtotal – commercial loan portfolio | | — |
| | — |
| | 2 |
| | 1,721 |
|
Consumer loan portfolio | | 1 |
| | — |
| | 3 |
| | — |
|
Total | | 1 |
| | $ | — |
| | 5 |
| | $ | 1,721 |
|
|
| | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2015 | | Nine months ended September 30, 2015 |
(Dollars in thousands) | | Number of Loans | | Principal Balance at End of Period | | Number of Loans | | Principal Balance at End of Period |
Commercial loan portfolio: | | | | | | | | |
Commercial real estate | | 1 |
| | $ | 74 |
| | 5 |
| | $ | 1,016 |
|
Subtotal – commercial loan portfolio | | 1 |
| | 74 |
| | 5 |
| | 1,016 |
|
Consumer loan portfolio | | 1 |
| | 13 |
| | 2 |
| | 46 |
|
Total | | 2 |
| | $ | 87 |
| | 7 |
| | $ | 1,062 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Allowance for Loan Losses
The following schedule presents, by loan portfolio segment, the changes in the allowance for the three and nine months ended September 30, 2016 and 2015, respectively, and details regarding the balance in the allowance and the recorded investment in loans at September 30, 2016 by impairment evaluation method.
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial Loan Portfolio | | Consumer Loan Portfolio | | Unallocated | | Total |
Changes in allowance for loan losses for the three months ended September 30, 2016: |
Beginning balance | | $ | 44,228 |
| | $ | 27,278 |
| | $ | — |
| | $ | 71,506 |
|
Provision for loan losses | | 3,537 |
| | 566 |
| | — |
| | 4,103 |
|
Charge-offs | | (824 | ) | | (2,037 | ) | | — |
| | (2,861 | ) |
Recoveries | | 489 |
| | 538 |
| | — |
| | 1,027 |
|
Ending balance | | $ | 47,430 |
| | $ | 26,345 |
| | $ | — |
| | $ | 73,775 |
|
Changes in allowance for loan losses for the nine months ended September 30, 2016: |
Beginning balance | | $ | 47,234 |
| | $ | 26,094 |
| | $ | — |
| | $ | 73,328 |
|
Provision for loan losses | | 5,437 |
| | 3,166 |
| | — |
| | 8,603 |
|
Charge-offs | | (7,262 | ) | | (4,677 | ) | | — |
| | (11,939 | ) |
Recoveries | | 2,021 |
| | 1,762 |
| | — |
| | 3,783 |
|
Ending balance | | $ | 47,430 |
| | $ | 26,345 |
| | $ | — |
| | $ | 73,775 |
|
Changes in allowance for loan losses for the three months ended September 30, 2015: |
Beginning balance | | $ | 45,527 |
| | $ | 23,321 |
| | $ | 6,093 |
| | $ | 74,941 |
|
Provision for loan losses | | 2,637 |
| | (351 | ) | | (786 | ) | | 1,500 |
|
Charge-offs | | (539 | ) | | (1,656 | ) | | — |
| | (2,195 | ) |
Recoveries | | 769 |
| | 611 |
| | — |
| | 1,380 |
|
Ending balance | | $ | 48,394 |
| | $ | 21,925 |
| | $ | 5,307 |
| | $ | 75,626 |
|
Changes in allowance for loan losses for the nine months ended September 30, 2015: |
Beginning balance | | $ | 44,156 |
| | $ | 28,803 |
| | $ | 2,724 |
| | $ | 75,683 |
|
Provision for loan losses | | 5,604 |
| | (3,687 | ) | | 2,583 |
| | 4,500 |
|
Charge-offs | | (2,958 | ) | | (5,104 | ) | | — |
| | (8,062 | ) |
Recoveries | | 1,592 |
| | 1,913 |
| | — |
| | 3,505 |
|
Ending balance | | $ | 48,394 |
| | $ | 21,925 |
| | $ | 5,307 |
| | $ | 75,626 |
|
Allowance for loan losses balance at September 30, 2016 attributable to: |
Loans individually evaluated for impairment | | $ | 3,245 |
| | $ | 154 |
| | $ | — |
| | $ | 3,399 |
|
Loans collectively evaluated for impairment | | 44,185 |
| | 26,191 |
| | — |
| | 70,376 |
|
Loans acquired with deteriorated credit quality | | — |
| | — |
| | — |
| | — |
|
Total | | $ | 47,430 |
| | $ | 26,345 |
| | $ | — |
| | $ | 73,775 |
|
Recorded investment (loan balance) at September 30, 2016: |
Loans individually evaluated for impairment | | $ | 79,659 |
| | $ | 19,864 |
| | $ | — |
| | $ | 99,523 |
|
Loans collectively evaluated for impairment | | 3,541,065 |
| | 3,115,343 |
| | — |
| | 6,656,408 |
|
Loans acquired with deteriorated credit quality | | 3,812,723 |
| | 2,147,135 |
| | — |
| | 5,959,858 |
|
Total | | $ | 7,433,447 |
| | $ | 5,282,342 |
| | $ | — |
| | $ | 12,715,789 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following schedule presents, by loan portfolio segment, details regarding the balance in the allowance and the recorded investment in loans at December 31, 2015 by impairment evaluation method.
|
| | | | | | | | | | | | |
(Dollars in thousands) | | Commercial Loan Portfolio | | Consumer Loan Portfolio | | Total |
Allowance for loan losses balance at December 31, 2015 attributable to: | | |
Loans individually evaluated for impairment | | $ | 6,197 |
| | $ | 192 |
| | $ | 6,389 |
|
Loans collectively evaluated for impairment | | 41,037 |
| | 25,902 |
| | 66,939 |
|
Loans acquired with deteriorated credit quality | | — |
| | — |
| | — |
|
Total | | $ | 47,234 |
| | $ | 26,094 |
| | $ | 73,328 |
|
Recorded investment (loan balance) at December 31, 2015: | | |
Loans individually evaluated for impairment | | $ | 100,379 |
| | $ | 21,037 |
| | $ | 121,416 |
|
Loans collectively evaluated for impairment | | 3,030,342 |
| | 2,656,176 |
| | 5,686,518 |
|
Loans acquired with deteriorated credit quality | | 1,119,396 |
| | 343,817 |
| | 1,463,213 |
|
Total | | $ | 4,250,117 |
| | $ | 3,021,030 |
| | $ | 7,271,147 |
|
Note 5: Intangible Assets
The Corporation has the following types of intangible assets: goodwill, core deposit intangible assets, non-compete intangible assets and loan servicing rights (LSRs). Goodwill, core deposit intangible assets, and non-compete intangible assets arose as a result of business combinations or other acquisitions. LSRs arose as a result of selling residential mortgage and commercial real estate loans in the secondary market while retaining the right to service these loans and receive servicing income over the life of the loan and from acquisitions of other banks that had LSRs. Loans serviced for others are not reported as assets in the Consolidated Statements of Financial Position. Amortization is recorded on the core deposit intangible assets, non-compete intangible assets and LSRs where there has not been an accounting election to account under the fair value method.
Goodwill recorded is primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and other acquisitions. The Corporation recorded goodwill in the amount of $850.3 million related to the merger with Talmer completed on August 31, 2016. The Corporation recorded additional goodwill in the first quarter of 2016 of $0.5 million related to the 2015 acquisition of Lake Michigan resulting from adjustments to the original acquisition date valuation of acquired assets and liabilities. Goodwill is not amortized but is evaluated at least annually for impairment. The Corporation’s most recent annual goodwill impairment review performed in the fourth quarter of 2015 did not indicate that an impairment of goodwill existed. The Corporation also determined that no triggering events have occurred that indicated impairment from the most recent valuation date through September 30, 2016 and that the Corporation's goodwill was not impaired at September 30, 2016.
The following table shows the net carrying value of the Corporation’s intangible assets:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Goodwill | | $ | 1,137,166 |
| | $ | 287,393 |
|
Loan servicing rights | | 51,393 |
| | 11,122 |
|
Other intangible assets: | | | | |
Core deposit intangible assets | | $ | 35,618 |
| | $ | 26,654 |
|
Non-compete intangible assets | | 82 |
| | 328 |
|
Total other intangible assets | | $ | 35,700 |
| | $ | 26,982 |
|
The following table sets forth the carrying amount and accumulated amortization of core deposit intangible assets that are amortizable and arose from business combinations or other acquisitions:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Gross original amount | | $ | 52,454 |
| | $ | 40,055 |
|
Accumulated amortization | | 16,836 |
| | 13,401 |
|
Net carrying amount | | $ | 35,618 |
|
| $ | 26,654 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Amortization expense recognized on core deposit intangible assets was $1.2 million and $1.2 million for the three months ended September 30, 2016 and 2015, respectively, and $3.4 million and $2.9 million for the nine months ended September 30, 2016 and 2015, respectively.
The estimated future amortization expense on core deposit intangible assets for periods ending after September 30, 2016 is as follows: 2016 — $1.4 million; 2017 — $5.2 million; 2018 — $5.0 million; 2019 — $4.8 million; 2020 — $4.2 million; 2021 and thereafter — $15.0 million. The non-compete intangible assets will be fully amortized during 2016.
The Corporation elected to account for LSRs acquired related to the merger with Talmer effective August 31, 2016 under the fair value method. Loan servicing rights are established and recorded at the estimated fair value by calculating the present value of estimated future net servicing cash flows, taking into consideration actual and expected mortgage loan prepayment rates, discount rates, servicing costs, and other economic factors, which are determined based on current market conditions. The following table represents the activity for LSRs accounted for under the fair value method and the related fair value changes:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | Three and nine months ended September 30, 2016 |
| | Commercial Real Estate | | Mortgage | | Total |
Fair value, beginning of period | | $ | — |
| | $ | — |
| | $ | — |
|
Acquired in Talmer Bancorp, Inc. merger | | 365 |
| | 42,097 |
| | 42,462 |
|
Additions from loans sold with servicing retained | | — |
| | 810 |
| | 810 |
|
Changes in fair value due to: | | | | | | |
Reductions from pay-offs, pay downs and run-off | | (2 | ) | | (685 | ) | | (687 | ) |
Changes in estimates of fair value (1) | | — |
| | (657 | ) | | (657 | ) |
Fair value, end of period | | $ | 363 |
| | $ | 41,565 |
| | $ | 41,928 |
|
Principal balance of loans serviced for others that have servicing capitalized | | $ | 79,405 |
| | $ | 5,523,423 |
| | $ | 5,602,828 |
|
(1) Represents estimated LSR value change resulting primarily from market-driven changes in interest rates.
The Corporation continues to account for all other LSRs using the amortization method. The following shows the net carrying value and fair value of LSRs and the total loans that the Corporation is servicing for others accounted for under the amortization method:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Net carrying value of LSRs | | $ | 9,465 |
| | $ | 11,122 |
|
Fair value of LSRs | | $ | 12,434 |
| | $ | 15,542 |
|
Valuation allowance | | $ | 214 |
| | $ | — |
|
Loans serviced for others that have servicing rights capitalized | | $ | 1,981,157 |
| | $ | 2,082,899 |
|
LSRs accounted for under the amortization method are stratified into servicing assets originated by the Corporation and those acquired in acquisitions of other institutions and further stratified into relatively homogeneous pools based on products with similar characteristics. There was a valuation allowance of $0.2 million as of September 30, 2016 related to impairment within certain pools attributable to the Corporation's servicing portfolios that were acquired in the Northwestern and Monarch transactions. There was no impairment valuation allowance recorded on the Corporation's LSRs at December 31, 2015.
The following table shows the activity for capitalized LSRs accounted for under the amortization method:
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
Balance at beginning of period | | $ | 9,677 |
| | $ | 12,307 |
| | $ | 11,122 |
| | $ | 12,217 |
|
Acquired in Monarch acquisition | | — |
| | — |
| | — |
| | 1,284 |
|
Additions | | 695 |
| | 303 |
| | 1,612 |
| | 1,118 |
|
Amortization | | (1,105 | ) | | (1,070 | ) | | (3,055 | ) | | (3,279 | ) |
Change in valuation allowance | | 198 |
| | — |
| | (214 | ) | | 200 |
|
Balance at end of period | | $ | 9,465 |
| | $ | 11,540 |
| | $ | 9,465 |
| | $ | 11,540 |
|
The Company realized total loan servicing fee income of $2.1 million and $1.4 million for the three months ended September 30, 2016 and 2015, respectively, and $4.7 million and $4.1 million for the nine months ended September 30, 2016 and 2015, respectively.
Expected and actual loan prepayment speeds are the most significant factors driving the fair value of loan servicing rights. The following table presents assumptions utilized in determining the fair value of loan servicing rights as of September 30, 2016 and December 31, 2015.
|
| | | | | | | |
| | Commercial Real Estate | | Mortgage |
As of September 30, 2016 | | |
| | |
|
Prepayment speed | | 0.00 - 22.47% |
| | 0.00 - 38.28% |
|
Weighted average (“WA”) discount rate | | 16.46 | % | | 10.09 | % |
Cost to service/per year | | $467-$500 |
| | $65-$90 |
|
Ancillary income/per year | | N/A |
| | $ | 28 |
|
WA float range | | 0.53 | % | | 0.68 | % |
As of December 31, 2015 | | |
| | |
|
Prepayment speed | | N/A |
| | 6.96 - 17.65% |
|
WA discount rate | | N/A |
| | 10.04 | % |
Cost to service/per year | | N/A |
| | $70-$85 |
|
Ancillary income/per year | | N/A |
| | $ | 20 |
|
WA float range | | N/A |
| | 1.72 | % |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 6: Accumulated Other Comprehensive Loss
The following table summarizes the changes within each component of accumulated other comprehensive income (loss), net of related tax benefit/expense for the three and nine months ended September 30, 2016, and 2015:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | Unrealized gains (losses) on securities available-for-sale, net of tax | | Defined Benefit Pension Plans | | Total |
For the three months ended September 30, 2016 | | | | | | |
Beginning balance | | $ | 2,196 |
| | $ | (27,894 | ) | | $ | (25,698 | ) |
Other comprehensive income (loss) before reclassifications | | (805 | ) | | (511 | ) | | (1,316 | ) |
Amounts reclassified from accumulated other comprehensive income | | (10 | ) | | 1,882 |
| | 1,872 |
|
Net current period other comprehensive income (loss) | | (815 | ) | | 1,371 |
| | 556 |
|
Ending balance | | $ | 1,381 |
| | $ | (26,523 | ) | | $ | (25,142 | ) |
For the three months ended September 30, 2015 | | | | | | |
Beginning balance | | $ | (274 | ) | | $ | (30,830 | ) | | $ | (31,104 | ) |
Other comprehensive income before reclassifications | | 1,214 |
| | — |
| | 1,214 |
|
Amounts reclassified from accumulated other comprehensive income | | (3 | ) | | 707 |
| | 704 |
|
Net current period other comprehensive income | | 1,211 |
| | 707 |
| | 1,918 |
|
Ending balance | | $ | 937 |
| | $ | (30,123 | ) | | $ | (29,186 | ) |
For the nine months ended September 30, 2016 | | | | | | |
Beginning balance | | $ | (1,888 | ) | | $ | (27,144 | ) | | $ | (29,032 | ) |
Other comprehensive income (loss) before reclassifications | | 3,304 |
| | (511 | ) | | 2,793 |
|
Amounts reclassified from accumulated other comprehensive income | | (35 | ) | | 1,132 |
| | 1,097 |
|
Net current period other comprehensive income (loss) | | 3,269 |
| | 621 |
| | 3,890 |
|
Ending balance | | $ | 1,381 |
| | $ | (26,523 | ) | | $ | (25,142 | ) |
For the nine months ended September 30, 2015 | | | | | | |
Beginning balance | | $ | (210 | ) | | $ | (32,243 | ) | | $ | (32,453 | ) |
Other comprehensive income before reclassifications | | 1,545 |
| | — |
| | 1,545 |
|
Amounts reclassified from accumulated other comprehensive income | | (398 | ) | | 2,120 |
| | 1,722 |
|
Net current period other comprehensive income | | 1,147 |
| | 2,120 |
| | 3,267 |
|
Ending balance | | $ | 937 |
| | $ | (30,123 | ) | | $ | (29,186 | ) |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following table summarizes the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and nine months ended September 30, 2016 and 2015:
|
| | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) | | Affected Line Item in the Income Statement |
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | |
| | 2016 | | 2015 | | 2016 | | 2015 | | |
Gains and losses on available-for-sale securities | | $ | 16 |
| | $ | 5 |
| | $ | 53 |
| | $ | 612 |
| | Gain on sale of investment securities (noninterest income) |
| | (6 | ) | | (2 | ) | | (18 | ) | | (214 | ) | | Income tax (expense)/benefit |
| | $ | 10 |
| | $ | 3 |
| | $ | 35 |
| | $ | 398 |
| | Net Income |
Amortization of defined benefit pension plan items | | $ | (2,895 | ) | | $ | (1,087 | ) | | $ | (1,742 | ) | | $ | (3,261 | ) | | Salaries, wages and employee benefits (operating expenses) |
| | 1,013 |
| | 380 |
| | 610 |
| | 1,141 |
| | Income tax (expense)/benefit |
| | $ | (1,882 | ) | | $ | (707 | ) | | $ | (1,132 | ) | | $ | (2,120 | ) | | Net Income |
Note 7: Borrowings
A summary of the Corporation's short- and long-term borrowings follows:
|
| | | | | | | | | | | | | | |
| | September 30, 2016 | | December 31, 2015 |
(Dollars in thousands) | | Amount | | Weighted Average Rate (1) | | Amount | | Weighted Average Rate (1) |
Short-term borrowings: | | | | | | | | |
FHLB advances: 0.45% - 0.81% fixed-rate notes | | $ | 400,000 |
| | 0.52 | % | | $ | 100,000 |
| | 0.34 | % |
Long-term borrowings: | | | | | | | | |
FHLB advances: 0.59% - 7.44% fixed-rate notes due 2016 to 2027 (2) | | $ | 494,013 |
| | 1.45 |
| | 181,394 |
| | 1.41 |
|
Securities sold under agreements to repurchase: 1.48% - 4.30% fixed-rate notes due 2016 to 2017 (3) | | 42,394 |
| | 3.61 |
| | 17,453 |
| | 0.27 |
|
Line-of-credit: floating-rate based on one-month LIBOR plus 1.75% | | 124,698 |
| | 2.27 |
| | 25,000 |
| | 2.27 |
|
Subordinated debt obligations: floating-rate based on three-month LIBOR plus 1.45% - 2.85% due 2034 to 2035 (4) | | 11,260 |
| | 3.09 |
| | — |
| | — |
|
Subordinated debt obligations: floating-rate based on three-month LIBOR plus 3.25% due in 2032 (5) | | 4,247 |
| | 4.09 |
| | — |
| | — |
|
Subordinated debt obligations | | — |
| | — |
| | 18,544 |
| | 3.99 |
|
Total long-term borrowings | | $ | 676,612 |
| | 1.78 |
| | $ | 242,391 |
| | 1.59 |
|
| |
(1) | Weighted average rate presented is the contractual rate which excludes premiums and discounts related to purchase accounting. |
| |
(2) | The September 30, 2016 balances include advances payable of $492.8 million and purchase accounting premiums of $1.2 million. The December 31, 2015 balance includes advances payable of $181.0 million and purchase accounting premiums of $0.4 million. |
| |
(3) | The September 30, 2016 balance includes advances payable of $42.0 million and purchase accounting premiums of $0.4 million. The December 31, 2015 balance includes advance payable of $17.0 million and purchase accounting premiums of $0.5 million. |
| |
(4) | The September 30, 2016 balance includes advances payable of $15.0 million and purchase accounting discounts of $3.7 million. |
| |
(5) | The September 30, 2016 balance includes advances payable of $5.0 million and purchase accounting discounts of $0.8 million. |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The Corporation's FHLB advances, including both short-term and long-term, require monthly interest payments and are collateralized by eligible loans totaling $5.10 billion as of September 30, 2016.
Securities sold under agreements to repurchase are with an unaffiliated financial institution and are secured by available for-sale-securities. The Corporation's securities sold under agreements to repurchase do not qualify as sales for accounting purposes. The remaining contract maturity, excluding purchase accounting adjustments, of long-term securities under agreement to repurchase, is as follows:
|
| | | | | | | | | | | | | | | | | | | |
| September 30, 2016 |
| Remaining Contractual Maturities of the Agreements |
(Dollars in thousands) | Overnight and continuous | | Up to 30 Days | | 30-90 Days | | Greater than 90 Days | | Total |
Securities sold under agreements to repurchase | $ | — |
| | $ | 13,000 |
| | $ | 10,000 |
| | $ | 19,000 |
| | $ | 42,000 |
|
Total borrowings | $ | — |
| | $ | 13,000 |
| | $ | 10,000 |
| | $ | 19,000 |
| | $ | 42,000 |
|
Amounts related to securities sold under agreements to repurchase not included in offsetting disclosure in Footnote 14 | | $ | 42,000 |
|
In conjunction with the merger with Talmer, the Corporation entered into a credit agreement of $145.0 million consisting of a $125.0 million term line-of credit and a $20.0 million revolving line-of-credit. The Corporation drew $125.0 million on the term line-of-credit to pay off the Corporation's prior $25.0 million line-of-credit and a $37.5 million line-of-credit acquired in the merger with Talmer, with the remaining proceeds used to partially fund the cash portion of the merger consideration.
As a result of the Lake Michigan transaction on May 31, 2015, the Corporation acquired subordinated debt obligations in the amount of $18.6 million. The Corporation fully repaid these debt obligations during the first quarter of 2016. As a result of the merger with Talmer on August 31, 2016, the Corporation acquired $687.1 million in short and long-term debt obligations, of which $142.2 million was paid off prior to September 30, 2016.
Note 8: Regulatory Capital
Federal and state banking regulations place certain restrictions on the transfer of assets, in the form of dividends, loans, or advances, from Chemical Bank and Talmer Bank and Trust to the Corporation. As of September 30, 2016, substantially all of the assets of the banks were restricted from transfer to the Corporation in the form of loans or advances. Dividends from the banks are the principal source of funds for the Corporation. In addition to the statutory limits, the Corporation considers the overall financial and capital position of the banks prior to making any cash dividend decisions.
The Corporation and the banks are subject to various regulatory capital requirements administered by federal banking agencies. Under these capital requirements, the banks must meet specific capital guidelines that involve quantitative measures of assets and certain off-balance sheet items as calculated under regulatory accounting practices. In addition, capital amounts and classifications are subject to qualitative judgments by regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s consolidated financial statements. Management believes as of September 30, 2016, the Corporation and the banks met all capital adequacy requirements to which they are subject.
Quantitative measures established by regulation to ensure capital adequacy require minimum ratios of Tier 1 capital to average assets (Leverage Ratio) and common equity Tier 1, Tier 1 and Total capital to risk-weighted assets. These capital guidelines assign risk weights to on- and off-balance sheet items in arriving at total risk-weighted assets. Minimum capital levels are based upon the perceived risk of various asset categories and certain off-balance sheet instruments. Risk-weighted assets of the Corporation totaled $13.43 billion and $7.14 billion at September 30, 2016 and December 31, 2015, respectively.
Effective January 1, 2015, the Company adopted the new Basel III regulatory capital framework as approved by federal banking agencies, which are subject to a multi-year phase-in period. The adoption of this new framework modified the calculation of the various capital ratios, added a new ratio, common equity tier 1, and revised the adequately and well capitalized thresholds. In addition, Basel III establishes a new capital conservation buffer of 2.5% of risk-weighted assets, which is phased-in over a four-year period beginning January 1, 2016. The capital conservation buffer for 2016 is .625%. The Corporation has elected to opt-out of including capital in accumulated other comprehensive income in common equity tier 1 capital.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
At September 30, 2016 and December 31, 2015, the banks' capital ratios exceeded the quantitative capital ratios required for an institution to be considered “well-capitalized.” Significant factors that may affect capital adequacy include, but are not limited to, a disproportionate growth in assets versus capital and a change in mix or credit quality of assets. There are no conditions or events since that notification that management believes have changed the institutions' category.
The summary below compares the actual capital amounts and ratios with the quantitative measures established by regulation to ensure capital adequacy:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | Minimum Required for Capital Adequacy Purposes | | Minimum Required for Capital Adequacy Purposes Plus Capital Conservation Buffer | | Required to be Well Capitalized Under Prompt Corrective Action Regulations |
(Dollars in thousands) | | Capital Amount | | Ratio | | Capital Amount | | Ratio | | Capital Amount | | Ratio | | Capital Amount | | Ratio |
September 30, 2016 | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets | | | | | | | | | | | | | | | | |
Corporation | | $ | 1,491,389 |
| | 11.1 | % | | $ | 1,074,506 |
| | 8.0 | % | | $ | 1,155,093 |
| | 8.6 | % | | N/A |
| | N/A |
|
Chemical Bank | | 825,504 |
| | 10.8 |
| | 614,281 |
| | 8.0 |
| | 660,352 |
| | 8.6 |
| | $ | 767,851 |
| | 10.0 | % |
Talmer Bank and Trust | | 719,213 |
| | 12.7 |
| | 453,090 |
| | 8.0 |
| | 487,071 |
| | 8.6 |
| | 566,362 |
| | 10.0 |
|
Tier 1 Capital to Risk-Weighted Assets | | | | | | | | | | | | | | | | |
Corporation | | 1,413,464 |
| | 10.5 |
| | 805,879 |
| | 6.0 |
| | 886,467 |
| | 6.6 |
| | N/A |
| | N/A |
|
Chemical Bank | | 752,957 |
| | 9.8 |
| | 460,711 |
| | 6.0 |
| | 506,782 |
| | 6.6 |
| | 614,281 |
| | 8.0 |
|
Talmer Bank and Trust | | 713,835 |
| | 12.6 |
| | 339,817 |
| | 6.0 |
| | 373,799 |
| | 6.6 |
| | 453,090 |
| | 8.0 |
|
Common Equity Tier 1 Capital to Risk-Weighted Assets | | | | | | | | | | | | | | | | |
Corporation | | 1,413,464 |
| | 10.5 |
| | 604,409 |
| | 4.5 |
| | 684,997 |
| | 5.1 |
| | N/A |
| | N/A |
|
Chemical Bank | | 752,957 |
| | 9.8 |
| | 345,533 |
| | 4.5 |
| | 391,604 |
| | 5.1 |
| | 499,103 |
| | 6.5 |
|
Talmer Bank and Trust | | 713,835 |
| | 12.6 |
| | 254,863 |
| | 4.5 |
| | 288,845 |
| | 5.1 |
| | 368,135 |
| | 6.5 |
|
Leverage Ratio | | | | | | | | | | | | | | | | |
Corporation | | 1,413,464 |
| | 12.8 |
| | 442,317 |
| | 4.0 |
| | 442,317 |
| | 4.0 |
| | N/A |
| | N/A |
|
Chemical Bank | | 752,957 |
| | 8.1 |
| | 373,897 |
| | 4.0 |
| | 373,897 |
| | 4.0 |
| | 467,371 |
| | 5.0 |
|
Talmer Bank and Trust | | 713,835 |
| | 10.9 |
| | 262,318 |
| | 4.0 |
| | 262,318 |
| | 4.0 |
| | 327,898 |
| | 5.0 |
|
December 31, 2015 | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets | | | | | | | | | | | | | | | | |
Corporation | | $ | 841,257 |
| | 11.8 | % | | $ | 571,509 |
| | 8.0 | % | | N/A |
| | N/A |
| | N/A |
| | N/A |
|
Chemical Bank | | 830,294 |
| | 11.7 |
| | 570,073 |
| | 8.0 |
| | N/A |
| | N/A |
| | $ | 712,591 |
| | 10.0 | % |
Tier 1 Capital to Risk-Weighted Assets | | | | | | | | | | | | | | | | |
Corporation | | 767,929 |
| | 10.7 |
| | 428,631 |
| | 6.0 |
| | N/A |
| | N/A |
| | N/A |
| | N/A |
|
Chemical Bank | | 756,966 |
| | 10.6 |
| | 427,555 |
| | 6.0 |
| | N/A |
| | N/A |
| | 570,073 |
| | 8.0 |
|
Common Equity Tier 1 Capital to Risk-Weighted Asset | | | | | | | | | | | | | | | | |
Corporation | | 753,815 |
| | 10.6 |
| | 321,474 |
| | 4.5 |
| | N/A |
| | N/A |
| | N/A |
| | N/A |
|
Chemical Bank | | 756,966 |
| | 10.6 |
| | 320,666 |
| | 4.5 |
| | N/A |
| | N/A |
| | 463,184 |
| | 6.5 |
|
Leverage Ratio | | | | | | | | | | | | | | | | |
Corporation | | 767,929 |
| | 8.6 |
| | 356,396 |
| | 4.0 |
| | N/A |
| | N/A |
| | N/A |
| | N/A |
|
Chemical Bank | | 756,966 |
| | 8.5 |
| | 355,911 |
| | 4.0 |
| | N/A |
| | N/A |
| | 444,888 |
| | 5.0 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 9: Fair Value Measurements
Fair value, as defined by GAAP, is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability is not adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for market activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.
The Corporation utilizes fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Investment securities — available-for-sale, loans held-for-sale, certain loan servicing rights and derivatives are recorded at fair value on a recurring basis. Additionally, the Corporation may be required to record other assets, such as impaired loans, goodwill, other intangible assets, other real estate and repossessed assets, at fair value on a nonrecurring basis. These nonrecurring fair value adjustments typically involve the application of lower of cost or market accounting or write-downs of individual assets.
The Corporation determines the fair value of its financial instruments based on a three-level hierarchy established by GAAP. The classification and disclosure of assets and liabilities within the hierarchy is based on whether the inputs to the valuation methodology used for measurement are observable or unobservable. Observable inputs reflect market-derived or market-based information obtained from independent sources, while unobservable inputs reflect management’s estimates about market data. The three levels of inputs that may be used to measure fair value within the GAAP hierarchy are as follows:
| |
Level 1 | Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 valuations for the Corporation include U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets. Valuations are obtained from a third-party pricing service for these investment securities. |
| |
Level 2 | Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 valuations for the Corporation include government sponsored agency securities, including securities issued by the Federal Home Loan Bank, Federal Home Loan Mortgage Corporation, Federal National Mortgage Association, Federal Farm Credit Bank, Student Loan Marketing Corporation and the Small Business Administration, securities issued by certain state and political subdivisions, residential mortgage-backed securities, collateralized mortgage obligations, corporate bonds, preferred stock and available-for-sale trust preferred securities. Valuations are obtained from a third-party pricing service for these investment securities. Additionally included in Level 2 valuations are loans held for sale and derivative assets and liabilities. |
| |
Level 3 | Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models, yield curves and similar techniques. The determination of fair value requires management judgment or estimation and generally is corroborated by external data, which includes third-party pricing services. Level 3 valuations for the Corporation include securities issued by certain state and political subdivisions, held-to-maturity trust preferred investment securities, impaired loans, goodwill, core deposit intangible assets, non-compete intangible assets, LSRs and other real estate and repossessed assets. |
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Corporation’s financial assets and financial liabilities carried at fair value and all financial instruments disclosed at fair value. In general, fair value is based upon quoted market prices, where available. If quoted market prices are not available, fair value is based upon third-party pricing services when available. Fair value may also be based on internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be required to record financial instruments at fair value. Any such valuation adjustments are applied consistently over time. The Corporation’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values.
While management believes the Corporation’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
result in a different estimate of fair value at the reporting date. Furthermore, the fair value amounts may change significantly after the date of the statement of financial position from the amounts reported in the consolidated financial statements and related notes.
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
Investment securities: Investment securities classified as available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are generally measured using independent pricing models or other model-based valuation techniques that include market inputs, such as benchmark yields, reported trades, broker dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data and industry and economic events.
Loans held-for-sale: The Corporation elected the fair value option for all residential mortgage loans held-for-sale originated on or after July 1, 2012. Accordingly, loans held-for-sale are recorded at fair value on a recurring basis. The fair values of loans held-for-sale are based on the market price for similar loans sold in the secondary market, and therefore, are classified as Level 2 valuations.
Loan servicing rights: LSRs acquired related to the merger with Talmer effective August 31, 2016 are accounted for under the fair value measurement method based on accounting election. A third party valuation model is used to determine the fair value at the end of each reporting period utilizing a discounted cash flow analysis using interest rates and prepayment speed assumptions currently quoted for comparable instruments and a discount rate determined by management. Because of the nature of the valuation inputs, the Corporation classifies loan servicing rights as Level 3. Refer to Note 5, “Intangible Assets”, for the assumptions included in the valuation of loan servicing rights.
Derivatives: The Corporation enters into interest rate lock commitments with prospective borrowers to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors, which are carried at fair value on a recurring basis. The fair value of these commitments is based on the fair value of related mortgage loans determined using observable market data. Interest rate lock commitments are adjusted for expectations of exercise and funding. This adjustment is not considered to be a material input. The Corporation classifies interest rate lock commitments and forward contracts related to mortgage loans to be delivered for sale as recurring Level 2.
Derivative instruments held or issued for customer-initiated activities are traded in over-the counter markets where quoted market prices are not readily available. Fair value for over-the-counter derivative instruments is measured on a recurring basis using third party models that use primarily market observable inputs, such as yield curves and option volatilities. The fair value for these derivatives may include a credit valuation adjustment that is determined by applying a credit spread for the counterparty or the Corporation, as appropriate, to the total expected exposure of the derivative after considering collateral and other master netting arrangements. These adjustments, which are considered Level 3 inputs, are based on estimates of current credit spreads to evaluate the likelihood of default. The Corporation assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions at both September 30, 2016 and December 31, 2015 and it was determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the Corporation classifies its customer-initiated derivatives valuations in Level 2 of the fair value hierarchy.
Disclosure of Recurring Basis Fair Value Measurements
For assets and liabilities measured at fair value on a recurring basis, quantitative disclosures about the fair value measurements for each major category of assets were as follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Quoted Prices In Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total |
September 30, 2016 | | | | | | | | |
Investment securities – available-for-sale: | | | | | | | | |
U.S. Treasury securities | | $ | 5,801 |
| | $ | — |
| | $ | — |
| | $ | 5,801 |
|
Government sponsored agencies | | — |
| | 224,038 |
| | — |
| | 224,038 |
|
State and political subdivisions | | — |
| | 305,537 |
| | — |
| | 305,537 |
|
Residential mortgage-backed securities | | — |
| | 303,398 |
| | — |
| | 303,398 |
|
Collateralized mortgage obligations | | — |
| | 343,739 |
| | — |
| | 343,739 |
|
Corporate bonds | | — |
| | 96,085 |
| | — |
| | 96,085 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
|
| | | | | | | | | | | | | | | | |
Preferred stock and trust preferred securities | | — |
| | 24,783 |
| | — |
| | 24,783 |
|
Total investment securities – available-for-sale | | 5,801 |
| | 1,297,580 |
| | — |
| | 1,303,381 |
|
Loans held-for-sale | | — |
| | 276,061 |
| | — |
| | 276,061 |
|
Loan servicing rights | | — |
| | — |
| | 41,928 |
| | 41,928 |
|
Derivative assets: | | | | | | | | |
Customer-initiated derivatives | | — |
| | 12,250 |
| | — |
| | 12,250 |
|
Forward contracts related to mortgage loans to be delivered for sale | | — |
| | 89 |
| | — |
| | 89 |
|
Interest rate lock commitments | | — |
| | 2,674 |
| | — |
| | 2,674 |
|
Power Equity CD | | — |
| | 2,183 |
| | — |
| | 2,183 |
|
Total derivatives | | — |
| | 17,196 |
| | — |
| | 17,196 |
|
Total assets at fair value | | $ | 5,801 |
| | $ | 1,590,837 |
| | $ | 41,928 |
| | $ | 1,638,566 |
|
Derivative liabilities: | | | | | | | | |
Customer-initiated derivatives | | — |
| | 12,787 |
| | — |
| | 12,787 |
|
Forward contracts related to mortgage loans to be delivered for sale | | — |
| | 944 |
| | — |
| | 944 |
|
Interest rate lock commitments | | — |
| | 56 |
| | — |
| | 56 |
|
Power Equity CD | | — |
| | 2,183 |
| | — |
| | 2,183 |
|
Total derivatives | | — |
| | 15,970 |
| | — |
| | 15,970 |
|
Total liabilities at fair value | | $ | — |
| | $ | 15,970 |
| | $ | — |
| | $ | 15,970 |
|
December 31, 2015 | | | | | | | | |
Investment securities – available-for-sale: | | | | | | | | |
U.S. Treasury securities | | $ | 5,765 |
| | $ | — |
| | $ | — |
| | $ | 5,765 |
|
Government sponsored agencies | | — |
| | 194,989 |
| | — |
| | 194,989 |
|
State and political subdivisions | | — |
| | 15,120 |
| | — |
| | 15,120 |
|
Residential mortgage-backed securities | | — |
| | 187,768 |
| | — |
| | 187,768 |
|
Collateralized mortgage obligations | | — |
| | 132,230 |
| | — |
| | 132,230 |
|
Corporate bonds | | — |
| | 14,627 |
| | — |
| | 14,627 |
|
Preferred stock and trust preferred securities | | — |
| | 3,232 |
| | — |
| | 3,232 |
|
Total investment securities – available-for-sale | | 5,765 |
| | 547,966 |
| | — |
| | 553,731 |
|
Loans held-for-sale | | — |
| | 10,327 |
| | — |
| | 10,327 |
|
Derivative assets: | | | | | | | | |
Forward contracts related to mortgage loans to be delivered for sale | | — |
| | 144 |
| | — |
| | 144 |
|
Interest rate lock commitments | | — |
| | 42 |
| | — |
| | 42 |
|
Power Equity CD | | — |
| | 1,832 |
| | — |
| | 1,832 |
|
Total derivatives | | — |
| | 2,018 |
| | — |
| | 2,018 |
|
Total assets at fair value | | $ | 5,765 |
| | $ | 560,311 |
| | $ | — |
| | $ | 566,076 |
|
Derivative liabilities: | | | | | | | | |
Forward contracts related to mortgage loans to be delivered for sale | | — |
| | 57 |
| | — |
| | 57 |
|
Interest rate lock commitments | | — |
| | 90 |
| | — |
| | 90 |
|
Power Equity CD | | — |
| | 1,832 |
| | — |
| | 1,832 |
|
Total derivatives | | — |
| | 1,979 |
| | — |
| | 1,979 |
|
Total liabilities at fair value | | $ | — |
| | $ | 1,979 |
| | $ | — |
| | $ | 1,979 |
|
There were no transfers between levels within the fair value hierarchy during the nine months ended September 30, 2016.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following table summarizes the changes in Level 3 assets measured at fair value on a recurring basis. |
| | | | |
(Dollars in thousands) | | Three and nine months ended September 30, 2016 |
| | Loan servicing rights |
Balance, beginning of period | | $ | — |
|
Additions due to acquisition | | 42,462 |
|
Gains (losses): | | |
|
Recorded in earnings (realized): | | |
Recorded in “Mortgage banking revenue” | | (1,344 | ) |
New originations | | 810 |
|
Balance, end of period | | $ | 41,928 |
|
The Corporation has elected the fair value option for loans held-for-sale. These loans are intended for sale and the Corporation believes that the fair value is the best indicator of the resolution of these loans. Interest income is recorded based on the contractual terms of the loans in accordance with the Corporation's policy on loans held for investment in “Interest and fees on loans” in the Consolidated Statements of Income. There were no loans held for sale that were on nonaccrual status or 90 days past due and on accrual status as of September 30, 2016 and December 31, 2015.
The aggregate fair value, contractual balance (including accrued interest), and gain or loss for loans held-for-sale carried at fair value was as follows:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Aggregate fair value | | $ | 276,061 |
| | $ | 10,327 |
|
Contractual balance | | 274,406 |
| | 10,366 |
|
Unrealized gain (loss) | | 1,655 |
| | (39 | ) |
The total amount of gains (losses) from loans held for sale included in the Consolidated Statements of Income were as follows:
|
| | | | | | | | | | | | | | | | |
| | For the three months ended September 30, | | For the nine months ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Interest income(1) | | $ | 811 |
| | $ | 23 |
| | $ | 849 |
| | $ | 56 |
|
Change in fair value(2) | | 43 |
| | 76 |
| | 199 |
| | (15 | ) |
Total included in earnings | | $ | 854 |
| | $ | 99 |
| | $ | 1,048 |
| | $ | 41 |
|
(1) Included in "Interest and fees on loans" in the Consolidated Statements of Income.
(2) Included in "Mortgage banking revenue" in the Consolidated Statements of Income.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Assets and Liabilities Recorded at Fair Value on a Nonrecurring Basis
Loans: The Corporation does not record loans held for investment at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allocation of the allowance (valuation allowance) may be established or a portion of the loan is charged off. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. The fair value of impaired loans is estimated using one of several methods, including the loan’s observable market price, the fair value of the collateral or the present value of the expected future cash flows discounted at the loan’s effective interest rate. Those impaired loans not requiring a valuation allowance represent loans for which the fair value of the expected repayments or collateral exceed the remaining carrying amount of such loans. Impaired loans where a valuation allowance is established or a portion of the loan is charged off based on the fair value of collateral are subject to nonrecurring fair value measurement and require classification in the fair value hierarchy. The Corporation records impaired loans as Level 3 valuations as there is generally no observable market price or independent appraised value, or management determines the fair value of the collateral is further impaired below the appraised value. When management determines the fair value of the collateral is further impaired below appraised value, discount factors ranging between 70% and 80% of the appraised value are used depending on the nature of the collateral and the age of the most recent appraisal.
Goodwill: Goodwill is subject to impairment testing on an annual basis. The assessment of goodwill for impairment requires a significant degree of judgment. In the event the assessment indicates that it is more-likely-than-not that the fair value is less than the carrying value, the asset is considered impaired and recorded at fair value. Goodwill that is impaired and subject to nonrecurring fair value measurements is a Level 3 valuation. At September 30, 2016 and December 31, 2015, no goodwill was impaired.
Other intangible assets: Other intangible assets consist of core deposit intangible assets and non-compete intangible assets. These items are recorded at fair value when initially recorded. Subsequently, core deposit intangible assets and non-compete intangible assets are amortized primarily on an accelerated basis over periods ranging from ten to fifteen years and are subject to impairment testing whenever events or changes in circumstances indicate that the carrying amount exceeds the fair value of the asset. If core deposit intangible asset or non-compete intangible asset impairment is identified, the Corporation classifies impaired core deposit intangible assets and impaired non-compete intangible assets subject to nonrecurring fair value measurements as Level 3 valuations. At September 30, 2016 and December 31, 2015, there was no impairment identified for core deposit intangible assets or non-compete intangible assets.
Loan servicing rights: LSRs originated by the Corporation and those acquired in acquisitions of other institutions prior to the merger with Talmer are accounted for under the amortization method. The fair value of these LSRs is initially estimated using a model that calculates the net present value of estimated future cash flows using various assumptions, including prepayment speeds, the discount rate and servicing costs. If the valuation model reflects a value less than the carrying value, LSRs are adjusted to fair value, as determined by the model, through a valuation allowance. The Corporation classifies the LSRs subject to nonrecurring fair value measurements as Level 3 valuations. At September 30, 2016, the Corporation recognized a valuation allowance of $0.2 million related to impairment within certain pools attributable to the Corporation's servicing portfolios that were acquired in the Northwestern and Monarch transactions. As a result, the LSRs related to these servicing portfolios were considered to be recorded at fair value on a nonrecurring basis as of September 30, 2016. At December 31, 2015, there was no impairment identified for LSRs.
Other real estate owned and repossessed assets: The carrying amounts for other real estate and repossessed assets are reported in the Consolidated Statements of Financial Position under “Interest receivable and other assets.” Other real estate and repossessed assets include real estate and other types of assets repossessed by the Corporation. Other real estate and repossessed assets are recorded at the lower of cost or fair value upon the transfer of a loan to other real estate and repossessed assets and, subsequently, continue to be measured and carried at the lower of cost or fair value. Fair value is based upon independent market prices, appraised values of the property or management’s estimation of the value of the property. The Corporation records other real estate and repossessed assets as Level 3 valuations as management generally determines that the fair value of the property is impaired below the appraised value. When management determines the fair value of the property is further impaired below appraised value, discount factors ranging between 67% and 90% of the appraised value are used depending on the nature of the property and the age of the most recent appraisal.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Disclosure of Nonrecurring Basis Fair Value Measurements
For assets measured at fair value on a nonrecurring basis, quantitative disclosures about fair value measurements for each major category of assets were as follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Quoted Prices In Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total |
September 30, 2016 | | | | | | | | |
Impaired originated loans | | $ | — |
| | $ | — |
| | $ | 25,344 |
| | $ | 25,344 |
|
Other real estate/repossessed assets | | — |
| | — |
| | 380 |
| | 380 |
|
Loan servicing rights | | — |
| | — |
| | 5,688 |
| | 5,688 |
|
Total | | $ | — |
| | $ | — |
| | $ | 31,412 |
| | $ | 31,412 |
|
December 31, 2015 | | | | | | | | |
Impaired originated loans | | $ | — |
| | $ | — |
| | $ | 42,065 |
| | $ | 42,065 |
|
Other real estate/repossessed assets | | — |
| | — |
| | 3,068 |
| | 3,068 |
|
Total | | $ | — |
| | $ | — |
| | $ | 45,133 |
| | $ | 45,133 |
|
There were no liabilities recorded at fair value on a nonrecurring basis at September 30, 2016 and December 31, 2015.
The following table presents additional information about the significant unobservable inputs used in the fair value measurement of financial assets measured on a nonrecurring basis that were categorized within the Level 3 of the fair value hierarchy:
|
| | | | | | | | | | |
(Dollars in thousands) | | Fair Value at September 30, 2016 | | Valuation Technique | | Significant Unobservable Inputs | | Range |
Impaired originated loans | | $ | 25,344 |
| | Appraisal of collateral | | Discount for type of collateral and age of appraisal | | 20%-30% |
Other real estate/repossessed assets | | 380 |
| | Appraisal of property | | Discount for type of property and age of appraisal | | 10%-33% |
Loan servicing rights | | 5,688 |
| | Discounted cash flow | | Constant prepayment rate | | 13%-22% |
| | | | | | Discount rate | | 10%-11% |
Disclosures about Fair Value of Financial Instruments
GAAP requires disclosures about the estimated fair value of the Corporation's financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring or nonrecurring basis. However, the method of estimating fair value for certain financial instruments, such as loans, that are not required to be measured on a recurring or nonrecurring basis, as prescribed by ASC 820, Fair Value Measurements and Disclosures, does not incorporate the exit-price concept of fair value. The Corporation utilized the fair value hierarchy in computing the fair values of its financial instruments. In cases where quoted market prices were not available, the Corporation employed present value methods using unobservable inputs requiring management's judgment to estimate the fair values of its financial instruments, which are considered Level 3 valuations. These Level 3 valuations are affected by the assumptions made and, accordingly, do not necessarily indicate amounts that could be realized in a current market exchange. It is also the Corporation's general practice and intent to hold the majority of its financial instruments until maturity and, therefore, the Corporation does not expect to realize the estimated amounts disclosed.
The methodologies for estimating the fair value of financial assets and financial liabilities on a recurring or nonrecurring basis are discussed above. At September 30, 2016 and December 31, 2015, the estimated fair values of cash and cash equivalents, interest receivable and interest payable approximated their carrying values at those dates. The methodologies for other financial assets and financial liabilities follow.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Investment securities — held-to-maturity: Fair value measurements for investment securities — held to maturity is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques that include market inputs such as benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bids, offers, reference data and industry and economic events. Fair value measurements using Level 2 valuations of investment securities — held-to-maturity include the majority of the Corporation's investment securities issued by state and political subdivisions. Level 3 valuations include certain securities issued by state and political subdivisions and trust preferred investment securities.
Nonmarketable equity securities: Fair value measurements of nonmarketable equity securities, which consist of Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stock, are based on their redeemable value, which is cost. The market for these securities is restricted to the issuer of the stock and subject to impairment evaluation. It is not practicable to determine the fair value of these securities within the fair value hierarchy due to the restrictions placed on their transferability.
Loans: The fair value of variable interest rate loans that reprice regularly with changes in market interest rates are based on carrying values. The fair values for fixed interest rate loans are estimated using discounted cash flow analyses, using the Corporation’s interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. The resulting fair value amounts are adjusted to estimate the impact of changes in the credit quality of borrowers after the loans were originated. The fair value measurements for loans are Level 3 valuations.
Deposits: The fair values of deposit accounts without defined maturities, such as interest- and noninterest-bearing checking, savings and money market accounts, are equal to the amounts payable on demand. The fair values for variable-interest rate time deposits with defined maturities approximate their carrying amounts. Fair value measurements for fixed-interest rate time deposits with defined maturities are based on the discounted value of contractual cash flows, using the Corporation’s interest rates currently being offered for deposits of similar maturities, and are therefore classified as Level 2 valuations. However, if the estimated fair value is less than the carrying value, the carrying value is reported as the fair value.
Short-term borrowings: Short-term borrowings consist of securities sold under agreements to repurchase with customers, short-term FHLB advances and federal funds purchased. Fair value measurements for short-term borrowings are based on the present value of future estimated cash flows using current interest rates offered to the Corporation for debt with similar terms and are Level 2 valuations.
Long-term borrowings: Long-term borrowings consist of long-term FHLB advances, securities sold under agreements to repurchase with an unaffiliated financial institution, a non-revolving line-of-credit and subordinated debt obligations. Fair value measurements for long-term borrowings are based on the present value of future estimated cash flows using current interest rates offered to the Corporation for debt with similar terms and are therefore classified as Level 2 valuations.
Financial guarantees: The Corporation’s unused commitments to extend credit, standby letters of credit and loan commitments have no carrying amount and have been estimated to have no realizable fair value. Historically, a majority of the unused commitments to extend credit have not been drawn upon and, generally, the Corporation does not receive fees in connection with these commitments other than standby letter of credit fees, which are not significant.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
A summary of carrying amounts and estimated fair values of the Corporation’s financial instruments not recorded at fair value in their entirety on a recurring basis on the Consolidated Statements of Financial Position was as follows:
|
| | | | | | | | | | | | | | | | | | |
| | Level in Fair Value Measurement Hierarchy | | September 30, 2016 | | December 31, 2015 |
(Dollars in thousands) | | | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Assets: | | | | | | | | | | |
Cash and cash equivalents | | Level 1 | | $ | 556,567 |
| | $ | 556,567 |
| | $ | 238,789 |
| | $ | 238,789 |
|
Investment securities: | | | | | | | | | | |
Held-to-maturity | | Level 2 | | 563,221 |
| | 574,844 |
| | 509,471 |
| | 512,405 |
|
Held-to-maturity | | Level 3 | | 500 |
| | 300 |
| | 500 |
| | 300 |
|
Nonmarketable equity securities | | NA | | 77,396 |
| | 77,396 |
| | 36,907 |
| | 36,907 |
|
Net loans(1) | | Level 3 | | 12,642,014 |
| | 12,650,332 |
| | 7,197,819 |
| | 7,201,994 |
|
Interest receivable | | Level 2 | | 43,131 |
| | 43,131 |
| | 21,953 |
| | 21,953 |
|
Liabilities: | | | | | | | | | | |
Deposits without defined maturities | | Level 2 | | $ | 9,924,502 |
| | $ | 9,924,502 |
| | $ | 5,809,355 |
| | $ | 5,809,355 |
|
Time deposits | | Level 2 | | 3,348,360 |
| | 3,348,942 |
| | 1,647,412 |
| | 1,647,412 |
|
Interest payable | | Level 2 | | 5,097 |
| | 5,097 |
| | 1,578 |
| | 1,578 |
|
Short-term borrowings | | Level 2 | | 726,789 |
| | 726,789 |
| | 397,199 |
| | 397,199 |
|
Long-term borrowings | | Level 2 | | 676,612 |
| | 676,750 |
| | 242,391 |
| | 242,391 |
|
| |
(1) | Included $25.3 million and $42.1 million of impaired loans recorded at fair value on a nonrecurring basis at September 30, 2016 and December 31, 2015, respectively. |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 10: Earnings Per Common Share
The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participating rights in undistributed earnings.
Average shares of common stock for diluted net income per common share include shares to be issued upon the exercise of stock options granted under the Corporation’s share-based compensation plans, restricted stock units that may be converted to stock, restricted stock awards and stock to be issued under the deferred stock compensation plan for non-employee directors.
The factors used in the earnings per share computation follow:
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
(In thousands, except per share data) | | 2016 | | 2015 | | 2016 | | 2015 |
Net income | | $ | 10,732 |
| | $ | 24,467 |
| | $ | 59,701 |
| | $ | 61,326 |
|
Net income allocated to participating securities | | 36 |
| | — |
| | 78 |
| | — |
|
Net income allocated to common shareholders (1) | | $ | 10,696 |
| | $ | 24,467 |
| | $ | 59,623 |
| | $ | 61,326 |
|
Weighted average common shares - issued | | 49,107 |
| | 38,123 |
| | 41,881 |
| | 35,384 |
|
Average unvested restricted share awards | | (163 | ) | | — |
| | (55 | ) | | — |
|
Weighted average common shares outstanding - basic | | 48,944 |
| | 38,123 |
| | 41,826 |
| | 35,384 |
|
Effect of dilutive securities | | | | | | | | |
Weighted average common stock equivalents | | 687 |
| | 270 |
| | 493 |
| | 246 |
|
Weighted average common shares outstanding - diluted | | 49,631 |
| | 38,393 |
| | 42,319 |
| | 35,630 |
|
EPS available to common shareholders | | | | | | | | |
Basic earnings per common share | | $ | 0.22 |
| | $ | 0.64 |
| | $ | 1.43 |
| | $ | 1.73 |
|
Diluted earnings per common share | | $ | 0.21 |
| | $ | 0.64 |
| | $ | 1.40 |
| | $ | 1.72 |
|
| |
(1) | Net income allocated to common shareholders for basic and diluted earnings per share may differ under the two-class method as a result of adding common share equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate net income to common shareholders and participating securities for the purposes of calculating diluted earnings per share. |
The average number of exercisable employee stock options outstanding that were “out-of-the-money,” whereby the option exercise price per share exceeded the market price per share and, therefore, were not included in the computation of diluted earnings per common share because they would have been anti-dilutive totaled zero and 17,333 for the three months ended September 30, 2016 and 2015, respectively, and zero and 73,028 for the nine months ended September 30, 2016 and 2015, respectively.
Note 11: Share-Based Compensation
The Corporation maintains share-based compensation plans under which it periodically grants share-based awards for a fixed number of shares to certain officers of the Corporation. The fair value of share-based awards is recognized as compensation expense over the requisite service or performance period. During the three-month periods ended September 30, 2016 and 2015, share-based compensation expense related to share-based awards totaled $4.7 million and $1.2 million, respectively. During the nine months ended September 30, 2016 and 2015, share-based compensation expense related to share-based awards totaled $6.5 million and $2.7 million, respectively.
During the nine-month period ended September 30, 2016, the Corporation granted options to purchase 441,167 shares of common stock, 133,620 restricted stock units and 940 shares of common stock to certain officers of the Corporation. In addition, the Corporation assumed options to purchase 1,466,408 shares of common stock and 484,892 restricted stock awards in connection with the Talmer merger.
On April 20, 2015, the shareholders of the Corporation approved the Stock Incentive Plan of 2015, which provides for 1,300,000 shares of the Corporation's common stock to be made available for future equity-based awards and canceled the amount
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
of shares available for future grant under prior share-based compensation plans. At September 30, 2016, there were 669,081 shares of common stock available for future grants under the Stock Incentive Plan of 2015.
Stock Options
The Corporation issues stock options to certain officers from time to time. The exercise price on stock options equals the current market price of the Corporation's common stock on the date of grant and stock options expire ten years from the date of grant. Stock options granted after 2012 vest ratably over a five-year period. Stock options granted prior to 2013 generally vest ratably over a three-year period. Stock options granted prior to 2016 fully vested upon the merger with Talmer. Stock options assumed by the Corporation in the merger with Talmer were fully vested upon assumption.
A summary of activity for the Corporation’s stock options as of and for the nine months ended September 30, 2016 is presented below:
|
| | | | | | | | | | | | | | | | | | |
| | Non-Vested Stock Options Outstanding | | Stock Options Outstanding |
| | Number of Options | | Weighted- Average Exercise Price Per Share | | Weighted- Average Grant Date Fair Value Per Share | | Number of Options | | Weighted- Average Exercise Price Per Share |
Outstanding at December 31, 2015 | | 479,755 |
| | $ | 28.75 |
| | $ | 8.49 |
| | 1,054,739 |
| | $ | 25.38 |
|
Acquired | | — |
| | — |
| | — |
| | 1,466,408 |
| | 15.08 |
|
Granted | | 441,167 |
| | 32.81 |
| | — |
| | 441,167 |
| | 32.81 |
|
Exercised | | — |
| | — |
| | — |
| | (220,026 | ) | | 24.08 |
|
Vested | | (454,360 | ) | | 28.74 |
| | 8.49 |
| | — |
| | — |
|
Forfeited/expired | | (47,286 | ) | | 30.69 |
| | 7.42 |
| | (47,286 | ) | | 30.69 |
|
Outstanding at September 30, 2016 | | 419,276 |
| | $ | 32.81 |
| | $ | 6.15 |
| | 2,695,002 |
| | $ | 21.01 |
|
Exercisable/vested at September 30, 2016 | | | | | | | | 2,275,726 |
| | $ | 18.84 |
|
The weighted-average remaining contractual terms were 6.2 years for all outstanding stock options and 5.7 years for exercisable stock options at September 30, 2016. The intrinsic value of all outstanding in-the-money stock options and exercisable in-the-money stock options was $62.3 million and $57.6 million, respectively, at September 30, 2016. The aggregate intrinsic values of outstanding and exercisable options at September 30, 2016 were calculated based on the closing market price of the Corporation’s common stock on September 30, 2016 of $44.13 per share less the exercise price. Options with intrinsic values less than zero, or “out-of-the-money” options, are not included in the aggregate intrinsic value reported.
At September 30, 2016, unrecognized compensation expense related to stock options totaled $2.3 million and is expected to be recognized over a remaining weighted average period of 4.4 years. Stock options granted prior to 2016 contain change-of-control provisions that triggered full vesting upon the merger with Talmer. As a result, unrecognized compensation expense related to these stock options was recognized by the Corporation during the three months ended September 30, 2016.
The fair value of the stock options granted during the nine months ended September 30, 2016 was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions.
|
| | | |
Expected dividend yield | 3.30 | % |
Risk-free interest rate | 1.39 | % |
Expected stock price volatility | 27.9 | % |
Expected life of options – in years | 6.5 |
|
Weighted average fair value of options granted | $ | 6.15 |
|
Restricted Stock Units
The Corporation grants restricted stock performance units and restricted stock service-based units (collectively referred to as restricted stock units) to certain officers from time to time. The restricted stock performance units vest based on the Corporation achieving certain performance target levels and the grantee completing the requisite service period. The restricted stock performance units are eligible to vest from 0.5x to 1.5x the number of units originally granted depending on which, if any, of the performance target levels are met. However, if the minimum performance target levels are not achieved, no shares will become vested or be issued for that respective year’s restricted stock performance units. The restricted stock service-based units vest upon satisfaction
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
of a service condition. Upon achievement of the performance target level and/or satisfaction of a service condition, as applicable, the restricted stock units are converted into shares of the Corporation’s common stock on a one-to-one basis. Compensation expense related to restricted stock units is recognized over the expected requisite performance or service period, as applicable.
A summary of the activity for restricted stock units as of and for the nine months ended September 30, 2016 is presented below:
|
| | | | | | | |
| | Number of Units | | Weighted-average grant date fair value per unit |
Outstanding at December 31, 2015 | | 207,989 |
| | $ | 26.41 |
|
Granted | | 133,620 |
| | 34.75 |
|
Converted into shares of common stock | | (67,207 | ) | | 24.54 |
|
Forfeited/expired | | (5,656 | ) | | 29.30 |
|
Outstanding at September 30, 2016 | | 268,746 |
| | $ | 30.97 |
|
At September 30, 2016, unrecognized compensation expense related to restricted stock units totaled $5.6 million and is expected to be recognized over a remaining weighted average period of 2.6 years. Certain restricted stock units granted prior to 2016 fully vested upon completion of the merger with Talmer in accordance with the terms of the restricted stock units. In addition, while certain holders of restricted stock units agreed, in consideration for the award of additional restricted stock units that the holder and the Corporation agreed was a material benefit to which the holder was not otherwise entitled, with the Corporation to amend the terms of their restricted stock units such that vesting did not occur upon completion of the merger and remained subject to existing performance-based or time-based vesting schedules. As a result, unrecognized compensation expense related to the elected restricted stock units was recognized by the Corporation during the three months ended September 30, 2016.
Restricted Stock Awards
The Corporation assumed restricted stock awards that vest upon completion of future service requirements in the merger with Talmer. The fair value of these awards is equal to the market price of the Corporation's common stock at the date the awards were assumed with the portion of the fair value related to post-combination service. The Corporation recognizes stock-based compensation expense over the vesting period, using the straight-lined method, based upon the number of shares of restricted stock ultimately expected to vest. If an individual awarded restricted stock awards terminates employment prior to the end of the vesting period, the unvested portion of the stock is forfeited, with certain exceptions.
The following table provides information regarding nonvested restricted stock awards:
|
| | | | | | | |
Nonvested restricted stock awards | | Number of Awards | | Weighted-average acquisition-date fair value |
Nonvested at January 1, 2016 | | — |
| | $ | — |
|
Acquired | | 484,892 |
| | 46.23 |
|
Vested | | — |
| | — |
|
Forfeited | | (508 | ) | | 46.23 |
|
Nonvested at September 30, 2016 | | 484,384 |
| | $ | 46.23 |
|
At September 30, 2016, unrecognized compensation expense related to nonvested restricted stock awards totaled $14.8 million and is expected to be recognized over a remaining weighted average period of 1.5 years.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 12: Pension and Other Postretirement Benefit Plans
The Corporation's retirement plans include a qualified pension plan, a nonqualified pension plan, a nonqualified postretirement benefit plan, a 401(k) savings plan, and a multi-employer defined benefit plan.
Qualified and Nonqualified Pension Plans and Nonqualified Postretirement Benefit Plans
The components of net periodic benefit cost for the Corporation’s qualified and nonqualified pension plans and nonqualified postretirement benefit plan are as follows:
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Defined Benefit Pension Plans | | | | | | | | |
Service cost | | $ | 279 |
| | $ | 273 |
| | $ | 834 |
| | $ | 818 |
|
Interest cost | | 1,357 |
| | 1,331 |
| | 4,072 |
| | 3,995 |
|
Contractual termination cost | | 32 |
| | — |
| | 32 |
| | — |
|
Expected return on plan assets | | (2,141 | ) | | (2,161 | ) | | (6,422 | ) | | (6,483 | ) |
Amortization of prior service credit | | — |
| | (2 | ) | | — |
| | (4 | ) |
Amortization of unrecognized net loss | | 585 |
| | 1,057 |
| | 1,729 |
| | 3,169 |
|
Net periodic benefit cost | | $ | 112 |
| | $ | 498 |
| | $ | 245 |
| | $ | 1,495 |
|
Postretirement Benefit Plan | | | | | | | | |
Service cost | | $ | 2 |
| | $ | 4 |
| | $ | 7 |
| | $ | 12 |
|
Interest cost | | 33 |
| | 33 |
| | 99 |
| | 100 |
|
Amortization of prior service cost | | 29 |
| | 32 |
| | 88 |
| | 97 |
|
Amortization of unrecognized net gain | | (24 | ) | | — |
| | (75 | ) | | (1 | ) |
Net periodic benefit cost | | $ | 40 |
| | $ | 69 |
| | $ | 119 |
| | $ | 208 |
|
The Corporation’s pension plan does not have a contribution requirement in 2016. The Corporation did not make a contribution to the pension plan during 2015. The discount rate used to compute the Corporation's pension plan expense for 2016 is 4.55%. The discount rate used to compare the Corporation's nonqualified pension plan for 2016 was 4.51%. Effective September 1, 2016, the discount rate was adjusted to 2.87% based on the remeasurement of the Plan required due to the merger with Talmer. The remeasurement resulted in the Corporation recognizing an additional $786 thousand of pension liability.
401(k) Savings Plan
401(k) Savings Plan expense for the Corporation’s match of participants’ base compensation contributions and a 4% of eligible pay contribution to certain employees who are not grandfathered under the pension plan was $1.7 million and $1.4 million for the three months ended September 30, 2016 and 2015, respectively, and $4.4 million and $3.8 million for the nine months ended September 30, 2016 and 2015, respectively.
Multi-Employer Defined Benefit Plan
In conjunction with the April 1, 2015 acquisition of Monarch, the Corporation acquired a participation in the Pentegra Defined Benefit Plan for Financial Institutions (Pentegra DB Plan), a qualified defined benefit pension plan. Employee benefits for Monarch employees under the Plan were frozen effective April 1, 2004. The Pentegra DB Plan operates as a multi-employer plan for accounting purposes and as a multiple-employer plan under the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code (IRC). The Pentegra DB Plan is a single plan under IRC Section 413(c) and, as a result, all of the plan's assets stand behind all of the plan's liabilities. Accordingly, contributions made by a participating employer may be used to provide benefits to participants of other participating employers. No contributions were made by the Corporation to the Pentegra DB Plan for the three and nine months ended September 30, 2016 and 2015.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 13: Financial Guarantees
In the normal course of business, the Corporation offers a variety of financial instruments containing credit risk that are not required to be reflected in the Consolidated Statements of Financial Position. These financial instruments include outstanding commitments to extend credit, approved but undisbursed loans (undisbursed loan commitments), credit lines, commercial letters of credit and standby letters of credit. The Corporation has risk management policies to identify, monitor and limit exposure to credit risk. To mitigate credit risk for these financial guarantees, the Corporation generally determines the need for specific covenant, guarantee and collateral requirements on a case-by-case basis, depending on the nature of the financial instrument and the customer’s creditworthiness.
At September 30, 2016 and December 31, 2015, the Corporation had $117.3 million and $38.8 million, respectively, of outstanding financial and performance standby letters of credit. The majority of these standby letters of credit are collateralized. The Corporation determined that there were no potential losses from standby letters of credit at September 30, 2016 and December 31, 2015.
Commitments to extend credit are agreements to lend to a customer provided there is no violation of any condition established in the commitment. Commitments generally have fixed expiration dates or other termination clauses and may not require payment of a fee. Since many commitments expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Corporation evaluates each customer's creditworthiness on an individual basis. The amount of collateral obtained, if deemed necessary by the Corporation upon extension of credit, is based on management's credit evaluation of the counterparty. The collateral held varies, but may include securities, real estate, accounts receivable, inventory, plant or equipment. Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are included in commitments to extend credit. These lines of credit are generally uncollateralized, usually do not contain a specified maturity date and may be drawn upon only to the total extend to which the Corporation is committed. At September 30, 2016 and December 31, 2015, the Corporation had $3.25 billion and $1.59 billion, respectively, of commitments to extend credit. The Corporation had undisbursed loan commitments of $480.0 million and $293.6 million at September 30, 2016 and December 31, 2015, respectively. Undisbursed loan commitments are not included in loans on the Consolidated Statements of Financial Position. The majority of undisbursed loan commitments will be funded and convert to a portfolio loan within a one year period.
The allowance for credit losses on lending-related commitments included $950 thousand and $0 at September 30, 2016 and December 31, 2015, respectively, for probable credit losses inherent in the Corporation's unused commitments and was recorded in "Interest payable and other liabilities" in the Consolidated Statements of Financial Position.
The Corporation has originated and sold certain loans, and additionally acquired the potential liability for those historical originated and sold loans by Talmer, for which the buyer has limited recourse to us in the event the loans do not perform as specified in the agreements. These loans had an outstanding balance of $22.6 million and $1.5 million at September 30, 2016 and December 31, 2015, respectively. The maximum potential amount of undiscounted future payments that the Corporation could be required to make in the event of nonperformance by the borrower totaled $21.6 million and $1.5 million at September 30, 2016 and December 31, 2015, respectively. In the event of nonperformance, the Corporation has rights to the underlying collateral securing the loans. As of September 30, 2016 and December 31, 2015, respectively, the Corporation had recorded a liability of $200 thousand and $100 thousand, respectively, in connection with the recourse agreements, recorded in "Interest payable and other liabilities" in the Consolidated Statements of Financial Position.
In connection with the Corporation's mortgage banking loan sales, and the historical sales of Talmer, the Corporation makes certain representations and warranties that the loans meet certain criteria, such as collateral type and underwriting standards. The Corporation may be required to repurchase individual loans and/or indemnify the purchaser against losses if the loan fails to meet established criteria. At September 30, 2016 and December 31, 2015, respectively, the liability recorded in connection with these representations and warranties totaled $6.9 million and $4.0 million, respectively.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 14: Derivative Instruments and Balance Sheet Offsetting
In the normal course of business, the Corporation enters into various transactions involving derivative instruments to manage exposure to fluctuations in interest rates and to meet the financing needs of customers (customer-initiated derivatives). These financial instruments involve, to varying degrees, elements of market and credit risk. Market and credit risk are included in the determination of fair value.
Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of mortgage loans to third party investors are considered derivatives. It is the Corporation’s practice to enter into forward commitments for the future delivery of mortgage loans when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from its commitments to fund the loans.
The Corporation enters into interest rate derivatives to provide a service to certain qualifying customers to help facilitate their respective risk management strategies, customer-initiated derivatives, and, therefore, are not used for interest rate risk management purposes. The Corporation generally takes offsetting positions with dealer counterparts to mitigate the inherent risk. Income primarily results from the spread between the customer derivative and the offsetting dealer positions.
The Corporation additionally has written and purchased option derivatives consisting of instruments to facilitate an equity-linked time deposit product (the “Power Equity CD”). The Power Equity CD is a time deposit that provides the purchaser a guaranteed return of principal at maturity plus a potential equity return (a written option), while the Corporation receives a known stream of funds based on the equity return (a purchased option). The written and purchased options are mirror derivative instruments which are carried at fair value on the Consolidated Statements of Financial Position.
The following table presents the notional amount and fair value of the Corporation’s derivative instruments held or issued in connection with customer-initiated and mortgage banking activities.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2016 | | December 31, 2015 |
| | | | Fair Value | | | | Fair Value |
(Dollars in thousands) | | Notional Amount (1) | | Gross Derivative Assets (2) | | Gross Derivative Liabilities (2) | | Notional Amount (1) | | Gross Derivative Assets (2) | | Gross Derivative Liabilities (2) |
Customer-initiated and mortgage banking derivatives: | | |
| | |
| | |
| | |
| | |
| | |
|
Customer-initiated derivatives | | $ | 559,458 |
| | $ | 12,250 |
| | $ | 12,787 |
| | $ | — |
| | $ | — |
| | $ | — |
|
Forward contracts related to mortgage loans to be delivered for sale | | 197,874 |
| | 89 |
| | 944 |
| | 33,787 |
| | 144 |
| | 57 |
|
Interest rate lock commitments | | 157,743 |
| | 2,674 |
| | 56 |
| | 23,421 |
| | 42 |
| | 90 |
|
Power Equity CD | | 36,372 |
| | 2,183 |
| | 2,183 |
| | 33,703 |
| | 1,832 |
| | 1,832 |
|
Total gross derivatives | | $ | 951,447 |
| | $ | 17,196 |
| | $ | 15,970 |
| | $ | 90,911 |
| | $ | 2,018 |
| | $ | 1,979 |
|
| |
(1) | Notional or contract amounts, which represent the extent of involvement in the derivatives market, are used to determine the contractual cash flows required in accordance with the terms of the agreement. These amounts are typically not exchanged, significantly exceed amounts subject to credit or market risk and are not reflected in the Consolidated Statements of Financial Position. |
| |
(2) | Derivative assets are included within “Other assets” and derivative liabilities are included within “Other liabilities” on the Consolidated Statements of Financial Position. Included in the fair value of the derivative assets are credit valuation adjustments for counterparty credit risk totaling $745 thousand at September 30, 2016 and $0 at December 31, 2015. |
In the normal course of business, the Corporation may decide to settle a forward contract rather than fulfill the contract. Cash received or paid in this settlement manner is included in “Mortgage banking revenue” in the Consolidated Statements of Income and is considered a cost of executing a forward contract.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The following table presents the net gains (losses) related to derivative instruments reflecting the changes in fair value.
|
| | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in thousands) | | Location of Gain (Loss) | | 2016 | | 2015 | | 2016 | | 2015 |
Forward contracts related to mortgage loans to be delivered for sale | | Mortgage banking revenue | | $ | (156 | ) | | $ | (384 | ) | | $ | (798 | ) | | $ | (24 | ) |
Interest rate lock commitments | | Mortgage banking revenue | | (179 | ) | | 308 |
| | 307 |
| | 39 |
|
Power Equity CD | | Other noninterest income | | — |
| | — |
| | — |
| | — |
|
Customer-initiated derivatives | | Other noninterest income | | (60 | ) | | — |
| | (60 | ) | | — |
|
Total gain (loss) recognized in income | | | | $ | (395 | ) | | $ | (76 | ) | | $ | (551 | ) | | $ | 15 |
|
Methods and assumptions used by the Corporation in estimating the fair value of its forward contracts, interest rate lock commitments and customer-initiated derivatives are discussed in Note 9: Fair Value Measurements.
Balance Sheet Offsetting
Certain financial instruments, including customer-initiated derivatives, may be eligible for offset in the Consolidated Statements of Financial Position and/or subject to master netting arrangements or similar agreements. The Corporation is party to master netting arrangements with its financial institution counterparties; however, the Corporation does not offset assets and liabilities under these arrangements for financial statement presentation purposes based on an accounting policy election. The tables below present information about the Corporation’s financial instruments that are eligible for offset. There were no financial instruments eligible for offset as of December 31, 2015.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Gross amounts not offset in the statements of financial position | | |
(Dollars in thousands) | | Gross amounts recognized | | Gross amounts offset in the statements of financial condition | | Net amounts presented in the statements of financial position | | Financial instruments | | Collateral (received)/posted | | Net Amount |
September 30, 2016 | | |
| | |
| | |
| | |
| | |
| | |
|
Offsetting derivative assets | | |
| | |
| | |
| | |
| | |
| | |
|
Derivative assets | | $ | 12,247 |
| | $ | — |
| | $ | 12,247 |
| | $ | — |
| | $ | — |
| | $ | 12,247 |
|
Offsetting derivative liabilities | | |
| | |
| | |
| | |
| | |
|
Derivative liabilities | | 12,785 |
| | — |
| | 12,785 |
| | — |
| | 12,530 |
| | 255 |
|
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Note 15: Other Real Estate Owned and Repossessed Assets
Changes in other real estate owned and repossessed assets were as follows:
|
| | | | | | | | |
(Dollars in thousands) | | Other real estate owned | | Repossessed assets |
Balance at January 1, 2016 | | $ | 9,716 |
| | $ | 219 |
|
Additions due to acquisitions | | 13,227 |
| | 313 |
|
Other additions (1) | | 3,945 |
| | 2,084 |
|
Net payments received | | (171 | ) | | (764 | ) |
Disposals | | (6,232 | ) | | (1,231 | ) |
Write-downs | | (376 | ) | | — |
|
Balance at September 30, 2016 | | $ | 20,109 |
| | $ | 621 |
|
| | | | |
Balance at January 1, 2015 | | $ | 13,953 |
| | $ | 252 |
|
Additions due to acquisitions | | 440 |
| | — |
|
Other additions (1) | | 5,651 |
| | 1,761 |
|
Net payments made/(received) | | 8 |
| | (13 | ) |
Disposals | | (8,179 | ) | | (1,739 | ) |
Write-downs | | (927 | ) | | — |
|
Balance at September 30, 2015 | | $ | 10,946 |
| | $ | 261 |
|
| |
(1) | Includes loans transferred to other real estate owned and other repossessed assets. |
At September 30, 2016 the Corporation had $893 thousand of other real estate owned and repossessed assets as a result of obtaining physical possession in accordance with ASU No. 2014-04, Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure. In addition, there were $8.1 million of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process, as of September 30, 2016.
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
Income and expenses related to other real estate owned and repossessed assets, recorded as a component of “Other expense” in the Consolidated Statements of Income, were as follows:
|
| | | | | | | | |
(Dollars in thousands) | | Other real estate owned | | Repossessed assets |
For the three months ended September 30, 2016 | | |
| | |
|
Net gain (loss) on sale | | $ | 788 |
| | $ | (5 | ) |
Write-downs | | (145 | ) | | — |
|
Net operating expenses | | (176 | ) | | (8 | ) |
Total | | $ | 467 |
| | $ | (13 | ) |
For the nine months ended September 30, 2016 | | | | |
Net gain (loss) on sale | | $ | 2,830 |
| | $ | 696 |
|
Write-downs | | (376 | ) | | — |
|
Net operating expenses | | (588 | ) | | (11 | ) |
Total | | $ | 1,866 |
| | $ | 685 |
|
For the three months ended September 30, 2015 | | |
| | |
|
Net gain (loss) on sale | | $ | 1,214 |
| | $ | — |
|
Write-downs | | (363 | ) | | — |
|
Net operating expenses | | (360 | ) | | (2 | ) |
Total | | $ | 491 |
| | $ | (2 | ) |
For the nine months ended September 30, 2015 | | | | |
Net gain (loss) on sale | | $ | 3,376 |
| | $ | (21 | ) |
Write-downs | | (927 | ) | | — |
|
Net operating expenses | | (1,238 | ) | | (10 | ) |
Total | | $ | 1,211 |
| | $ | (31 | ) |
Note 16: Income Taxes
The Corporation records its federal income tax expense using its estimate of the effective income tax rate expected for the full year and applies that rate on a year-to-date basis. The fluctuations in the Corporation's effective federal income tax rate reflect changes each period in the proportion of interest income exempt from federal taxation, nondeductible transaction costs and other nondeductible expenses relative to pretax income and tax credits.
The differences between the provision for federal income taxes computed at the federal statutory income tax rate and the amounts recorded in the consolidated financial statements were as follows:
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Tax at statutory rate | | $ | 5,016 |
| | $ | 11,923 |
| | $ | 29,400 |
| | $ | 30,844 |
|
Changes resulting from: | | | | | | | | |
Tax-exempt interest income | | (1,321 | ) | | (1,033 | ) | | (3,599 | ) | | (2,809 | ) |
State taxes, net of federal benefit | | (803 | ) | | — |
| | (803 | ) | | — |
|
Change in valuation allowance | | (29 | ) | | — |
| | (29 | ) | | — |
|
Bank-owned life insurance adjustments | | (169 | ) | | — |
| | (524 | ) | | — |
|
Director plan change in control | | (525 | ) | | — |
| | (525 | ) | | — |
|
Income tax credits, net | | (413 | ) | | (992 | ) | | (2,428 | ) | | (1,851 | ) |
Nondeductible transaction expenses | | 2,100 |
| | — |
| | 2,100 |
| | 525 |
|
Other, net | | (256 | ) | | (298 | ) | | 708 |
| | 91 |
|
Provision for federal income taxes | | $ | 3,600 |
| | $ | 9,600 |
| | $ | 24,300 |
| | $ | 26,800 |
|
Effective federal income tax rate | | 25.1 | % | | 28.2 | % | | 28.9 | % | | 30.4 | % |
Chemical Financial Corporation
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2016
The significant components of the deferred tax assets and liabilities at September 30, 2016 and December 31, 2015 were as follows:
|
| | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | December 31, 2015 |
Deferred tax assets: | | | | |
Allowance for loan losses | | $ | 44,233 |
| | $ | 24,863 |
|
Acquisition-related fair value adjustments | | 65,596 |
| | 29,280 |
|
Accrued stock-based compensation | | 18,353 |
| | 3,240 |
|
Loss and tax credit carry forwards | | 55,921 |
| | 6,850 |
|
Acquisition built in loss carry forwards | | 31,316 |
| | — |
|
Depreciation | | 3,900 |
| | 4,333 |
|
Nonaccrual interest | | 8,064 |
| | 4,994 |
|
Accrued expense | | 18,400 |
| | 13,296 |
|
Other | | 17,861 |
| | 5,951 |
|
Total deferred tax assets | | 263,644 |
| | 92,807 |
|
Deferred tax liabilities: | | |
| | |
|
Loan servicing rights | | 18,021 |
| | 3,893 |
|
Core deposit intangible assets | | 9,938 |
| | 7,379 |
|
Goodwill | | 6,350 |
| | 5,808 |
|
Other | | 7,829 |
| | 4,742 |
|
Total deferred tax liabilities | | 42,138 |
| | 21,822 |
|
Net deferred tax asset before valuation allowance | | 221,506 |
| | 70,985 |
|
Valuation allowance | | (2,502 | ) | | (795 | ) |
Net deferred tax asset | | $ | 219,004 |
| | $ | 70,190 |
|
On August 31, 2016, the Corporation merged with Talmer and recorded $155.9 million in net deferred tax assets. Upon merging, Talmer incurred an ownership change within the meaning of Section 382 of the Internal Revenue Code (IRC), limiting the Corporation’s ability to benefit from the use of Talmer’s pre-ownership change loss and tax credit carry forwards. At August 31, 2016, Talmer had $91.8 million in gross federal net operating loss carry forwards, $88.7 million in gross realized built-in loss carry forwards, $1.0 million in tax credit carry forwards that expire from 2026 through 2035, and $16.7 million in federal alternative minimum tax credits with an indefinite life.
Talmer’s acquisitions prior to its merger with the Corporation on August 31, 2016 resulted in ownership changes within the meaning of IRC Section 382. As such, the Corporation’s ability to benefit from the use of Talmer’s previously acquired entities’ pre-ownership change net operating loss and tax credit carry forwards, as well as the deductibility of certain built-in losses if realized during a five-year recognition period (one year with respect to bad debt deductions), is limited, putting at risk the utilization of associated deferred tax assets before they expire. At August 31, 2016, a valuation allowance of $1.8 million was established against the deferred tax assets associated with Talmer’s previously acquired entities’ pre-change net operating losses and tax credit carry forwards, realized built-in loss carry forwards and management's estimate of the amount and timing of built-in losses more likely than not to be realized over the remaining Section 382 recognition periods.
The valuation allowance against the Corporation’s deferred tax assets at September 30, 2016 totaled $2.5 million and included $1.7 million due to IRC Section 382 limitations on the utilization of pre-ownership change loss and tax credits carry forwards associated with Talmer’s previously acquired entities and $0.8 million due to management’s estimate of capital loss carry forwards more likely than not to expire unutilized. Actual outcomes could vary from the Corporation's current estimates, resulting in future increases or decreases in the valuation allowance and corresponding future tax expense or benefit.
Management concluded that no valuation allowance was necessary on the remainder of the Corporation's net deferred tax assets at September 30, 2016 and December 31, 2015. This determination was based on the Corporation's history of pre-tax and financial taxable income over the prior three years, as well as management's expectations for sustainable profitability in the future. Management monitors deferred tax assets quarterly for changes affecting realizability and the valuation allowance could be adjusted in future periods.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following is management's discussion and analysis of certain significant factors that have affected the financial condition and results of operations of Chemical Financial Corporation ("Corporation") during the periods included in the consolidated financial statements included in this report.
Critical Accounting Policies
The Corporation's consolidated financial statements are prepared in accordance with United States generally accepted accounting principles ("GAAP"), Securities and Exchange Commission ("SEC") rules and interpretive releases and general practices within the industry in which the Corporation operates. Application of these principles requires management to make estimates, assumptions and complex judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the consolidated financial statements could reflect different estimates, assumptions and judgments. Actual results could differ significantly from those estimates. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported. Management has identified the determination of the allowance for loan losses, accounting for business combinations (including acquired loans), pension plan accounting, income and other taxes, fair value measurements and the evaluation of goodwill impairment to be the accounting areas that require the most subjective or complex judgments and, as such, could be most subject to revision as new or additional information becomes available or circumstances change, including overall changes in the economic climate and/or market interest rates. Therefore, management considers them to be critical accounting policies and discusses them directly with the Audit Committee of the board of directors. The Corporation's significant accounting policies are more fully described in Note 1 to the audited consolidated financial statements contained in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2015 and the more significant assumptions and estimates made by management are more fully described in “Management's Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Policies” in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2015. There were no material changes to the Corporation's significant accounting policies or the estimates made pursuant to those policies during the most recent quarter.
Mergers, Acquisitions and Branch Closings
Merger with Talmer Bancorp, Inc.
On August 31, 2016, the Corporation acquired all the outstanding stock of Talmer Bancorp, Inc. ("Talmer") for total consideration of $1.61 billion, which included stock consideration of $1.50 billion and cash consideration of $107.6 million. As a result of the merger, the Corporation issued 32.1 million shares of its common stock, based on an exchange ratio of 0.4725 shares of its common stock, and paid $1.61 in cash, for each share of Talmer common stock outstanding. Talmer Bank and Trust, Talmer's wholly-owned subsidiary bank, will be operated as a separate subsidiary of the Corporation until the planned consolidation with and into Chemical Bank in the fourth quarter of 2016 in conjunction with conversion of the core data systems. Talmer Bank and Trust is a full service community bank offering a full suite of commercial banking, retail banking, mortgage banking, wealth management and trust services to small and medium-sized businesses and individuals through 80 full service banking offices located primarily within southeast Michigan and northeast Ohio, as well as in west Michigan, northeast Michigan, and northern Indiana. The acquisition of Talmer resulted in increases in the Corporation's total assets of $7.71 billion, including total loans of $4.88 billion and total deposits of $5.29 billion. In connection with the merger with Talmer, the Corporation recorded $850.3 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Talmer. Additionally, the Corporation recorded $12.4 million of core deposit intangible assets in conjunction with the merger.
Acquisition of Lake Michigan Financial Corporation
On May 31, 2015, the Corporation acquired all of the outstanding stock of Lake Michigan Financial Corporation ("Lake Michigan") for total consideration of $187.4 million, which included stock consideration of $132.9 million and cash consideration of $54.5 million. As a result of the acquisition, the Corporation issued approximately 4.3 million shares of its common stock, based on an exchange ratio of 1.326 shares of its common stock, and paid $16.64 in cash, for each share of Lake Michigan common stock outstanding. Lake Michigan, a bank holding company, owned The Bank of Holland and The Bank of Northern Michigan, which combined operated five banking offices in Holland, Grand Haven, Grand Rapids, Petoskey and Traverse City, Michigan. The Bank of Holland and The Bank of Northern Michigan were consolidated with and into Chemical Bank during the fourth quarter of 2015. The acquisition of Lake Michigan resulted in increases in the Corporation's total assets of $1.24 billion, including total loans of $985.5 million, and total deposits of $924.7 million. In connection with the acquisition of Lake Michigan, the Corporation recorded $100.9 million of goodwill, which was primarily attributable to the synergies and economies of scale expected
from combining the operations of the Corporation and Lake Michigan. In addition, the Corporation recorded $8.6 million of core deposit and other intangible assets in conjunction with the acquisition.
Acquisition of Monarch Community Bancorp, Inc.
On April 1, 2015, the Corporation acquired all of the outstanding stock of Monarch Community Bancorp, Inc. ("Monarch") in an all-stock transaction valued at $27.2 million. As a result of the acquisition, the Corporation issued 860,575 shares of its common stock based on an exchange ratio of 0.0982 shares of its common stock for each share of Monarch common stock outstanding. Monarch, a bank holding company, owned Monarch Community Bank, which operated five full service branch offices in Coldwater, Marshall, Hillsdale and Union City, Michigan. Monarch Community Bank was consolidated with and into Chemical Bank during the second quarter of 2015. The acquisition of Monarch resulted in increases in the Corporation's total assets of $182.8 million, including total loans of $121.8 million, and total deposits of $144.3 million. In connection with the acquisition of Monarch, the Corporation recorded $5.3 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Monarch. In addition, the Corporation recorded $1.9 million of core deposit intangible assets in conjunction with the acquisition.
Acquisition of Northwestern Bancorp, Inc.
On October 31, 2014, the Corporation acquired all of the outstanding stock of Northwestern Bancorp, Inc. ("Northwestern") for total cash consideration of $121.0 million. Northwestern, a bank holding company which owned Northwestern Bank, provided traditional banking services and products through 25 banking offices serving communities in the northwestern lower peninsula of Michigan. As of the October 31, 2014 acquisition date, Northwestern added total assets of $815.0 million, including total loans of $475.0 million, and total deposits of $794.0 million to the Corporation. Northwestern Bank was consolidated with and into Chemical Bank as of the acquisition date and the Corporation consolidated four branches in communities where Chemical Bank and Northwestern had overlapping branches. In connection with the acquisition of Northwestern, the Corporation recorded $60.3 million of goodwill, which was primarily attributable to the synergies and economies of scale expected from combining the operations of the Corporation and Northwestern. In addition, the Corporation recorded $12.9 million of core deposit intangible assets in conjunction with the acquisition.
Acquisition of 21 Branches
On December 7, 2012, Chemical Bank acquired 21 branches from Independent Bank, a subsidiary of Independent Bank Corporation, located in the northeast and Battle Creek regions of Michigan, including $404 million in deposits and $44 million in loans ("branch acquisition transaction"). The Corporation paid a premium on deposits of $11.5 million, or approximately 2.85% of total deposits acquired, and the loans were purchased at a discount of 1.75%. In connection with the branch acquisition transaction, the Corporation recorded goodwill of $6.8 million, which represented the excess of the purchase price over the fair value of identifiable net assets acquired, and other intangible assets attributable to customer core deposits of $5.6 million.
Acquisition of O.A.K. Financial Corporation
On April 30, 2010, the Corporation acquired O.A.K. Financial Corporation ("OAK") and OAK's wholly-owned bank subsidiary, Byron Bank, in an all-stock transaction for total consideration of $83.7 million. Byron Bank, which was subsequently consolidated with and into Chemical Bank, provided traditional banking services and products through 14 banking offices serving communities in Ottawa, Allegan and Kent counties in west Michigan. At April 30, 2010, OAK had total assets of $820 million, including total loans of $627 million, and total deposits of $693 million, including brokered deposits of $193 million. In connection with the acquisition of OAK, the Corporation recorded goodwill of $43.5 million, which represented the synergies and economies of scale expected from combining the operations of the Corporation and OAK. In addition, the Corporation recorded other intangible assets in conjunction with the acquisition of OAK of $9.8 million.
Branch Closings
On April 15, 2016, the Corporation closed eleven branch locations which were identified as having a small core deposit base and/or were in close proximity to other Chemical Bank branch locations.
In conjunction with the planned consolidation of Talmer Bank and Trust with and into Chemical Bank during the fourth quarter of 2016, the Corporation is closing seven branches in communities where Talmer Bank and Trust and Chemical Bank have overlapping branches.
In conjunction with the consolidation of The Bank of Northern Michigan with and into Chemical Bank during the fourth quarter of 2015, the Corporation closed two branches in communities where The Bank of Northern Michigan and Chemical Bank had overlapping branches. In conjunction with the acquisition of Monarch during the second quarter of 2015, the Corporation closed two branches in communities where Monarch Community Bank and Chemical Bank had overlapping branches. In conjunction with the acquisition of Northwestern during the fourth quarter of 2014, the Corporation closed four branches in communities where Northwestern Bank and Chemical Bank had overlapping branches.
Expenses associated with the closing of the aforementioned branch office locations were not significant, with the exception of $1.0 million of fair value write-downs recognized in the second quarter of 2016 related to the eleven branch locations that were closed, as the majority of the employees of these closed branch offices were transferred to other nearby Chemical Bank branch locations or other open positions within Chemical Bank.
Branch Sales
On October 28, 2016, Talmer Bank and Trust completed its previously announced sale of its single branch office in Chicago, Illinois to Old Second National Bank, a wholly owned subsidiary of Old Second Bancorp, Inc. Old Second Bank assumed approximately $49 million of deposits and purchased approximately $233.6 million of loans and paid a $6.5 million premium in the transaction.
On November 4, 2016, Talmer Bank and Trust completed the sale of its single branch office in Las Vegas, Nevada to First Savings Bank. First Savings Bank assumed approximately $88.1 million of deposits and purchased approximately $0.1 million of loans and paid a $1.0 million premium in the transaction.
Summary
The Corporation's net income was $10.7 million, or $0.21 per diluted share, in the third quarter of 2016, compared to net income of $25.7 million, or $0.67 per diluted share, in the second quarter of 2016 and net income of $24.5 million, or $0.64 per diluted share, in the third quarter of 2015. Net income in the third quarter of 2016 was lower than both the second quarter of 2016 and the third quarter of 2015 due primarily to significant merger and acquisition-related expenses ("transaction expenses") incurred during the third quarter of 2016 resulting from the completion of the Corporation's merger with Talmer. The Corporation's net income was $59.7 million, or $1.40 per diluted share, for the nine months ended September 30, 2016, compared to net income of $61.3 million, or $1.72, for the nine months ended September 30, 2015.
Transaction expenses totaled $37.5 million in the third quarter of 2016, $3.1 million in the second quarter of 2016 and $0.9 million in the third quarter of 2015. Excluding transaction expenses, net income was $35.9 million, or $0.72 per diluted share, in the third quarter of 2016, compared to $27.7 million, or $0.72 per diluted share, in the second quarter of 2016 and $25.1 million, or $0.65 per diluted share, in the third quarter of 2015.(1) Excluding transaction expenses, the Corporation's net income was $88.5 million, or $2.09 per diluted share, for the nine months ended September 30, 2016, compared to $65.5 million, or $1.84 per diluted share, for the nine months ended September 30, 2015. (1) The increase in net income, excluding transaction costs, in the third quarter of 2016, compared to both the second quarter of 2016 and the third quarter of 2015, was primarily attributable to incremental earnings resulting from the merger with Talmer, while the increase in net income, excluding transaction costs, for the first nine months of 2016, compared to the same period for 2015, was largely attributable to incremental earnings resulting from the merger with Talmer and the Corporation's acquisitions completed during 2015, in addition to an increase in net interest income resulting from organic loan growth.
Return on average assets, on an annualized basis, was 0.35% in the third quarter of 2016, compared to 1.11% in the second quarter of 2016 and 1.05% in the third quarter of 2015. Return on average equity, on an annualized basis, was 2.7% in the third quarter of 2016, compared to 10.0% in the second quarter of 2016 and 9.8% in the third quarter of 2015. Excluding transaction expenses, the Corporation's return on average assets was 1.16% during the third quarter of 2016, compared to 1.19% in the second quarter of 2016 and 1.08% in the third quarter of 2015 and the Corporation's return on average shareholders' equity was 9.1% in the third quarter of 2016, compared to 10.8% in the second quarter of 2016 and 10.1% in the third quarter of 2015. (1)
(1) Net income, excluding transaction expenses, diluted earnings per share, excluding transaction expenses, return on average assets, excluding transaction expenses, and return on average shareholders' equity, excluding transaction expenses, are non-GAAP financial measures. Please refer to the section entitled "Non-GAAP Financial Measures" included within this Management’s Discussion and Analysis of Financial Condition and Results of Operations for a reconciliation to the most directly comparable GAAP financial measures.
Non-GAAP Financial Measures
This report contains references to financial measures which are not defined in GAAP. Such non-GAAP financial measures include the Corporation's tangible book value per share, tangible equity to tangible assets ratio, presentation of net interest income and net interest margin on a fully taxable equivalent (FTE) basis and information presented excluding transaction expenses, including net income, diluted earnings per share, return on average assets, return on average shareholders' equity, operating expenses and the efficiency ratio. Management believes these non-GAAP financial measures provide useful information to both management and investors that is supplementary to our financial condition and results of operations in accordance with GAAP; however, we acknowledge that these non-GAAP financial measures have a number of limitations. Limitations associated with non-GAAP financial measures include the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. These disclosures should not be considered an alternative to the Corporation's GAAP results.
A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures is presented below. A reconciliation of net interest income and net interest margin (FTE) to the most directly comparable GAAP financial measure can be found under the subheading"Net Interest Income" and "Operating Expenses" of this report.
|
| | | | | | | | | | | | | | | | | | | | |
| | Three months ended | | Nine months ended |
(Dollars in thousands, except per share data) | | September 30, 2016 | | June 30, 2016 | | September 30, 2015 | | September 30, 2016 | | September 30, 2015 |
Reconciliation of Non-GAAP Operating Results | | | | | | | | | | |
Net Income | | | | | | | | | | |
Net income, as reported | | $ | 10,732 |
| | $ | 25,707 |
| | $ | 24,467 |
| | $ | 59,701 |
| | $ | 61,326 |
|
Transaction expenses, net of tax: | | | | | | | | | | |
Transaction expenses | | 37,470 |
| | 3,054 |
| | 900 |
| | 43,118 |
| | 5,719 |
|
Income tax benefit (1) | | (12,352 | ) | | (1,069 | ) | | (315 | ) | | (14,329 | ) | | (1,590 | ) |
Transaction expenses, net of tax | | 25,118 |
| | 1,985 |
| | 585 |
| | 28,789 |
| | 4,129 |
|
Net income, excluding transaction expenses | | $ | 35,850 |
| | $ | 27,692 |
| | $ | 25,052 |
| | $ | 88,490 |
| | $ | 65,455 |
|
Diluted Earnings Per Share | | | | | | | | | | |
Diluted earnings per share, as reported | | $ | 0.21 |
| | $ | 0.67 |
| | $ | 0.64 |
| | $ | 1.40 |
| | $ | 1.72 |
|
Effect of transaction expenses, net of tax | | 0.51 |
| | 0.05 |
| | 0.01 |
| | 0.69 |
| | 0.12 |
|
Diluted earnings per share, excluding transaction expenses | | $ | 0.72 |
| | $ | 0.72 |
| | $ | 0.65 |
| | $ | 2.09 |
| | $ | 1.84 |
|
Return on Average Assets | | | | | | | | | | |
Return on average assets, as reported | | 0.35 | % | | 1.11 | % | | 1.05 | % | | 0.78 | % | | 0.99 | % |
Effect of transaction expenses, net of tax | | 0.81 |
| | 0.08 |
| | 0.03 |
| | 0.37 |
| | 0.06 |
|
Return on average assets, excluding transaction expenses | | 1.16 | % | | 1.19 | % | | 1.08 | % | | 1.15 | % | | 1.05 | % |
Return on Average Shareholders' Equity | | | | | | | | | | |
Return on average shareholders' equity, as reported | | 2.7 | % | | 10.0 | % | | 9.8 | % | | 6.6 | % | | 9.2 | % |
Effect of transaction expenses, net of tax | | 6.4 |
| | 0.8 |
| | 0.3 |
| | 3.2 |
| | 0.5 |
|
Return on average shareholders' equity, excluding transaction expenses | | 9.1 | % | | 10.8 | % | | 10.1 | % | | 9.8 | % | | 9.7 | % |
Efficiency Ratio | | | | | | | | | | |
Net interest income | | $ | 96,809 |
| | $ | 77,495 |
| | $ | 73,617 |
| | $ | 248,634 |
| | $ | 198,532 |
|
Noninterest income | | 27,770 |
| | 20,897 |
| | 20,215 |
| | 68,086 |
| | 60,164 |
|
Total revenue - GAAP | | 124,579 |
| | 98,392 |
| | 93,832 |
| | 316,720 |
| | 258,696 |
|
Net interest income FTE adj | | 2,426 |
| | 2,138 |
| | 2,031 |
| | 6,697 |
| | 5,410 |
|
Gains from sale of investment securities gains and closed branch locations | | (301 | ) | | (123 | ) | | (111 | ) | | (593 | ) | | (737 | ) |
Total revenue - Non-GAAP | | $ | 126,704 |
| | $ | 100,407 |
| | $ | 95,752 |
| | $ | 322,824 |
| | $ | 263,369 |
|
Operating expenses - GAAP | | $ | 106,144 |
| | $ | 59,085 |
| | $ | 58,265 |
| | $ | 224,116 |
| | $ | 166,070 |
|
Transaction expenses | | (37,470 | ) | | (3,054 | ) | | (900 | ) | | (43,118 | ) | | (5,719 | ) |
Amortization of intangibles | | (1,292 | ) | | (1,195 | ) | | (1,270 | ) | | (3,681 | ) | | (3,048 | ) |
Operating expenses - Non-GAAP | | $ | 67,382 |
| | $ | 54,836 |
| | $ | 56,095 |
| | $ | 177,317 |
| | $ | 157,303 |
|
Efficiency ratio - GAAP | | 85.2 | % | | 60.1 | % | | 62.1 | % | | 70.8 | % | | 64.2 | % |
Efficiency ratio - adjusted Non-GAAP | | 53.2 | % | | 54.6 | % | | 58.6 | % | | 54.9 | % | | 59.7 | % |
(1) Assumes transaction expenses are deductible at an income tax rate of 35%, except for the impact of estimated nondeductible expenses incurred in periods when the Corporation completes merger and acquisition transactions. |
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | | September 30, 2016 | | June 30, 2016 | | March 31, 2016 | | December 31, 2015 | | September 30, 2015 |
Tangible Book Value | | | | | | | | | | |
Shareholders' equity, as reported | | $ | 2,563,666 |
| | $ | 1,050,299 |
| | $ | 1,032,291 |
| | $ | 1,015,974 |
| | $ | 998,363 |
|
Goodwill, CDI and noncompete agreements, net of tax | | (1,154,121 | ) | | (297,044 | ) | | (297,821 | ) | | (299,123 | ) | | (299,681 | ) |
Tangible shareholders' equity | | $ | 1,409,545 |
| | $ | 753,255 |
| | $ | 734,470 |
| | $ | 716,851 |
| | $ | 698,682 |
|
Common shares outstanding | | 70,497 |
| | 38,267 |
| | 38,248 |
| | 38,168 |
| | 38,131 |
|
Book value per share (shareholders' equity, as reported, divided by common shares outstanding) | | $ | 36.37 |
| | $ | 27.45 |
| | $ | 26.99 |
| | $ | 26.62 |
| | $ | 26.18 |
|
Tangible book value per share (tangible shareholders' equity divided by common shares outstanding) | | $ | 19.99 |
| | $ | 19.68 |
| | $ | 19.20 |
| | $ | 18.78 |
| | $ | 18.32 |
|
Tangible Shareholders' Equity to Tangible Assets | | | | | | | | | | |
Total assets | | $ | 17,383,637 |
| | $ | 9,514,172 |
| | $ | 9,303,632 |
| | $ | 9,188,797 |
| | $ | 9,264,554 |
|
Goodwill, CDI and noncompete agreements, net of tax | | (1,154,121 | ) | | (297,044 | ) | | (297,821 | ) | | (299,123 | ) | | (299,681 | ) |
Tangible assets | | $ | 16,229,516 |
| | $ | 9,217,128 |
| | $ | 9,005,811 |
| | $ | 8,889,674 |
| | $ | 8,964,873 |
|
Tangible shareholders' equity to tangible assets | | 8.7 | % | | 8.2 | % | | 8.2 | % | | 8.1 | % | | 7.8 | % |
Financial Condition
Total Assets
Total assets were $17.38 billion at September 30, 2016, an increase of $7.87 billion, or 83%, from total assets of $9.51 billion at June 30, 2016, an increase of $8.19 billion or 89% from total assets of $9.19 billion at December 31, 2015 and an increase of $8.12 billion, or 88%, from total assets of $9.26 billion at September 30, 2015.
Interest-earning assets were $15.21 billion at September 30, 2016, an increase of $6.43 billion, or 73%, from interest-earning assets of $8.77 billion at June 30, 2016, an increase of $6.78 billion, or 80%, from interest-earning assets of $8.43 billion at December 31, 2015 and an increase of $6.67 billion, or 78%, from interest-earning assets of $8.54 billion at September 30, 2015.
The increases in total assets and interest-earning assets during the three- and twelve-month periods ended September 30, 2016 were primarily due to the merger of Talmer, which added $7.71 billion in total assets at the merger date. The increase in total assets during the twelve-month period ending September 30, 2016 was also attributable to loan growth that was funded by a combination of organic growth in customer deposits, an increase in FHLB advances and proceeds from maturing investment securities.
Investment Securities
The carrying value of investment securities totaled $1.87 billion at September 30, 2016, an increase of $856 million, or 84%, from investment securities of $1.01 billion at June 30, 2016, an increase of $803 million, or 76%, from investment securities of $1.06 billion at December 31, 2015 and an increase of $730 million, or 64%, from investment securities of $1.14 billion at September 30, 2015. As part of the merger with Talmer, the Corporation added $810.6 million of investment securities. The Corporation utilized maturing available-for-sale investment securities over the past twelve months to increase its holdings in state and political subdivisions and to partially fund loan growth. The Corporation has increased its holdings in state and political subdivisions as it has been able to identify municipal investments within its operating markets that both met its investment objectives and provided an attractive yield when compared to other investment options.
A summary of the composition of the carrying value of the Corporation's investment securities portfolio follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 | | September 30, 2015 |
Available-for-sale: | | | | | | | | |
U.S. Treasury securities | | $ | 5,801 |
| | $ | 5,810 |
| | $ | 5,765 |
| | $ | 6,804 |
|
Government sponsored agencies | | 224,038 |
| | 157,022 |
| | 194,989 |
| | 208,880 |
|
State and political subdivisions | | 305,537 |
| | 13,220 |
| | 15,120 |
| | 26,038 |
|
Residential mortgage-backed securities | | 303,398 |
| | 168,616 |
| | 187,768 |
| | 201,665 |
|
Collateralized mortgage obligations | | 343,739 |
| | 100,849 |
| | 132,230 |
| | 149,377 |
|
Corporate bonds | | 96,085 |
| | 9,712 |
| | 14,627 |
| | 39,723 |
|
Preferred stock and trust preferred securities | | 24,783 |
| | 3,323 |
| | 3,232 |
| | 3,154 |
|
Total available-for-sale investment securities | | 1,303,381 |
| | 458,552 |
| | 553,731 |
| | 635,641 |
|
Held-to-maturity: | | | | | | | | |
State and political subdivisions | | 563,221 |
| | 552,328 |
| | 509,471 |
| | 500,583 |
|
Trust preferred securities | | 500 |
| | 500 |
| | 500 |
| | 500 |
|
Total held-to-maturity investment securities | | 563,721 |
| | 552,828 |
| | 509,971 |
| | 501,083 |
|
Total investment securities | | $ | 1,867,102 |
| | $ | 1,011,380 |
| | $ | 1,063,702 |
| | $ | 1,136,724 |
|
At September 30, 2016, the Corporation's investment securities portfolio consisted of: U.S. Treasury securities, comprised of fixed-rate government debt obligations issued by the U.S. Department of Treasury, totaling $5.8 million; government sponsored agency (GSA) debt obligations, comprised primarily of fixed-rate instruments backed by Federal Home Loan Banks, Federal Farm Credit Banks and the Student Loan Marketing Corporation, totaling $224.0 million; state and political subdivisions debt obligations, comprised of general debt obligations and revenue bonds of certain hospitals and public schools and universities , totaling $868.8 million; residential mortgage-backed securities (MBSs), comprised primarily of fixed-rate instruments backed by a U.S. government agency (Government National Mortgage Association) or government sponsored enterprises (Federal Home Loan Mortgage Corporation, Federal National Mortgage Association and Small Business Administration), totaling $303.4 million; collateralized mortgage obligations (CMOs), comprised of approximately 84% fixed-rate and 16% variable-rate instruments backed by the same U.S. government agency and government sponsored enterprises as the residential MBSs, totaling $343.7 million; corporate bonds, comprised primarily of debt obligations of large U.S. global financial organizations, totaling $96.1 million; and preferred stock and trust preferred securities (TRUPs), comprised of preferred stock debt instruments of two large regional/national banks and variable-rate TRUPs from publicly-traded bank holding companies included in the available-for-sale investment securities portfolio and a variable-rate TRUP from a small non-public bank holding company included in held-to-maturity investment securities portfolio, totaling $25.3 million. Fixed-rate instruments comprised approximately 90% of the Corporation's investment securities portfolio at September 30, 2016. The Corporation's investment securities portfolio as of September 30, 2016 had a weighted average life of approximately 3.7 years and an effective duration of approximately 2.3 years.
The Corporation utilizes third-party pricing services to obtain market value prices for its investment securities portfolio. On a quarterly basis, the Corporation validates the reasonableness of prices received from the third-party pricing services through independent price verification on a sample of investment securities in the portfolio, data integrity validation based upon comparison of current market prices to prior period market prices and analysis of overall expectations of movement in market prices based upon the changes in the related yield curves and other market factors. On a periodic basis, the Corporation reviews the pricing methodology of the third-party pricing vendors and the results of the vendors' internal control assessments to ensure the integrity of the process that the vendors use to develop market pricing for the Corporation's investment securities portfolio.
The Corporation's investment securities portfolio, with a carrying value of $1.87 billion at September 30, 2016, had gross unrealized losses of $3.9 million at that date. The Corporation's investment securities portfolio had gross unrealized losses of $1.3 million at June 30, 2016, $9.1 million at December 31, 2015 and $8.7 million at September 30, 2015. Management believed that the unrealized losses on investment securities at September 30, 2016 were temporary in nature and due primarily to changes in interest rates on the investment securities and market illiquidity and not as a result of credit-related issues. Accordingly, the Corporation believed the unrealized losses in its investment securities portfolio at September 30, 2016 were temporary in nature and, therefore, no impairment loss was recognized in the Corporation's consolidated statement of income for the three or nine months ended September 30, 2016. However, other-than-temporary impairment (OTTI) may occur in the future as a result of material declines in the fair value of investment securities resulting from market, credit, economic or other conditions. A further discussion of the assessment of potential impairment and the Corporation's process that resulted in the conclusion that the unrealized loss impairment was temporary in nature follows.
At September 30, 2016, the gross unrealized losses in the Corporation's investment securities portfolio of $3.9 million were comprised as follows: GSA securities, residential MBSs and CMOs, combined, of $0.8 million; state and political subdivisions securities of $2.5 million; corporate bonds of $0.2 million; and preferred stock and TRUPs of $0.3 million. The amortized costs and fair values of investment securities are disclosed in Note 3 to the consolidated financial statements.
GSA securities, residential MBSs and CMOs, included in the available-for-sale investment securities portfolio, had a combined amortized cost of $868.6 million and gross unrealized losses of $0.8 million at September 30, 2016. Virtually all of the temporarily impaired investment securities in these categories are backed by the full faith and credit of the U.S. government or a guarantee of a U.S. government agency or government sponsored enterprise. The Corporation determined that the unrealized losses on these investment securities were attributable to current market interest rates being higher than the yields being earned on these investment securities.
State and political subdivisions securities, included in the available-for-sale and the held-to-maturity investment securities portfolios, had an amortized cost of $869.4 million and gross unrealized losses of $2.5 million at September 30, 2016. The Corporation's state and political subdivisions securities are primarily general obligations of the issuer, meaning that repayment of these obligations is funded by general tax collections of the issuer. It was the Corporation's assessment that the impairment on these investment securities was attributable to current market interest rates being slightly higher than the yield on these investment securities and illiquidity in the market due to the nature of a portion of these investment securities.
At September 30, 2016, the Corporation held one TRUP in the held-to-maturity investment securities portfolio, with an amortized cost of $0.5 million and gross unrealized loss of $0.2 million. This TRUP represents a 10% interest in the TRUP of a non-public bank holding company in Michigan. The principal of $0.5 million of this TRUP matures in 2033, with interest payments due quarterly. All scheduled interest payments on this TRUP have been made on a timely basis. The Corporation determined that the unrealized loss on this TRUP was attributable to lack of liquidity for issuances of this size.
At September 30, 2016, the Corporation expected to fully recover the entire amortized cost basis of each impaired investment security in its investment securities portfolio at that date. Furthermore, at September 30, 2016, the Corporation did not have the intent to sell any of its impaired investment securities and believed that it was more-likely-than-not that the Corporation would not have to sell any of its impaired investment securities before a full recovery of amortized cost. However, there can be no assurance that OTTI losses will not be recognized on the TRUPs or on any other investment security in the future.
Loans
The Corporation's loan portfolio is comprised of commercial, commercial real estate and real estate construction and land development loans, referred to as the Corporation's commercial loan portfolio, and residential mortgage, consumer installment and home equity loans, referred to as the Corporation's consumer loan portfolio. At September 30, 2016, the Corporation's loan portfolio was $12.72 billion and consisted of loans in the commercial loan portfolio totaling $7.43 billion, or 58% of total loans, and loans in the consumer loan portfolio totaling $5.28 billion, or 42% of total loans. Loans at fixed interest rates comprised 64% of the Corporation's total loan portfolio at September 30, 2016, compared to 74% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively. The reduction in the level of fixed interest rate loans at September 30, 2016 was due to the merger with Talmer.
Chemical Bank and Talmer Bank and Trust are full-service commercial banks and the acceptance and management of credit risk is an integral part of the Corporation's business. The Corporation maintains loan policies and credit underwriting standards as part of the process of managing credit risk. These standards include making loans generally only within the Corporation's market areas. The Corporation’s lending markets generally consist of communities throughout Michigan and additional communities located within northeastern Ohio and northern Indiana. The Corporation has no foreign loans or any loans to finance highly leveraged transactions. The Corporation's lending philosophy is implemented through strong administrative and reporting controls. The Corporation maintains a centralized independent loan review function that monitors the approval process and ongoing asset quality of the loan portfolio.
A summary of the composition of the Corporation's loan portfolio, by major loan category, follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 | | September 30, 2015 |
Commercial loan portfolio: | | | | | | | | |
Commercial | | $ | 3,159,936 |
| | $ | 1,953,301 |
| | $ | 1,905,879 |
| | $ | 1,829,870 |
|
Commercial real estate: | | | | | | | | |
Owner-occupied | | 1,777,203 |
| | 1,149,439 |
| | 1,073,463 |
| | 1,023,463 |
|
Non-owner occupied | | 1,911,546 |
| | 954,927 |
| | 982,280 |
| | 1,146,357 |
|
Vacant land | | 84,268 |
| | 53,367 |
| | 56,419 |
| | 57,544 |
|
Total commercial real estate | | 3,773,017 |
| | 2,157,733 |
| | 2,112,162 |
| | 2,227,364 |
|
Real estate construction and land development | | 500,494 |
| | 285,848 |
| | 232,076 |
| | 145,581 |
|
Subtotal - commercial loan portfolio | | 7,433,447 |
| | 4,396,882 |
| | 4,250,117 |
| | 4,202,815 |
|
Consumer loan portfolio: | | | | | | | | |
Residential mortgage | | 3,046,959 |
| | 1,494,192 |
| | 1,429,636 |
| | 1,394,427 |
|
Consumer installment | | 1,335,707 |
| | 1,048,622 |
| | 877,457 |
| | 899,751 |
|
Home equity | | 899,676 |
| | 707,573 |
| | 713,937 |
| | 719,202 |
|
Subtotal - consumer loan portfolio | | 5,282,342 |
| | 3,250,387 |
| | 3,021,030 |
| | 3,013,380 |
|
Total loans | | $ | 12,715,789 |
| | $ | 7,647,269 |
| | $ | 7,271,147 |
| | $ | 7,216,195 |
|
Total loans were $12.72 billion at September 30, 2016, an increase of $5.07 billion, or 66%, from total loans of $7.65 billion at June 30, 2016, an increase of $5.44 billion, or 75%, from total loans of $7.27 billion at December 31, 2015 and an increase of $5.50 billion, or 76%, from total loans of $7.22 billion at September 30, 2015. As of the merger date, the Corporation added $4.88 billion of loans as part of the merger with Talmer. The Corporation also experienced organic loan growth of $186 million during the third quarter of 2016 and $617 million during the twelve months ended September 30, 2016.
A summary of the Corporation's loan growth follows (dollars in millions):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Loan Growth | | |
Loan Growth | | Third Quarter of 2016 | | Second Quarter of 2016 | | First Quarter of 2016 | | Nine Months Ended September 30, 2016 | | Twelve Months Ended September 30, 2016 | | Talmer Aug 31, 2016 Merger |
Commercial loan portfolio: | | | | | | | | | | | | | | | | |
Commercial | | $ | 27 |
| | 1.4 | % | | $ | 31 |
| | $ | 16 |
| | $ | 74 |
| | $ | 150 |
| | 8.2 | % | | $ | 1,180 |
|
Commercial real estate | | (18 | ) | | (0.8 | ) | | 15 |
| | 31 |
| | 28 |
| | (88 | ) | | (3.9 | ) | | 1,633 |
|
Real estate construction and land development | | 48 |
| | 16.9 |
| | 43 |
| | 11 |
| | 102 |
| | 189 |
| | 129.5 |
| | 166 |
|
Subtotal | | 57 |
| | 1.3 |
| | 89 |
| | 58 |
| | 204 |
| | 251 |
| | 6.0 |
| | 2,979 |
|
Consumer loan portfolio: | | | | | | | | | | | | | | | | |
Residential mortgage | | $ | 21 |
| | 1.4 |
| | $ | 33 |
| | $ | 31 |
| | $ | 85 |
| | $ | 121 |
| | 8.7 |
| | 1,532 |
|
Consumer installment | | 127 |
| | 12.1 |
| | 151 |
| | 20 |
| | 298 |
| | 276 |
| | 30.7 |
| | 159 |
|
Home equity | | (19 | ) | | (2.7 | ) | | 7 |
| | (13 | ) | | (25 | ) | | (31 | ) | | (4.3 | ) | | 213 |
|
Subtotal | | 129 |
| | 4.0 |
| | 191 |
| | 38 |
| | 358 |
| | 366 |
| | 12.1 |
| | 1,904 |
|
Total loans | | $ | 186 |
| | 2.4 | % | | $ | 280 |
| | $ | 96 |
| | $ | 562 |
| | $ | 617 |
| | 8.5 | % | | $ | 4,883 |
|
A discussion of the Corporation’s loan portfolio by category follows.
Commercial Loan Portfolio
The Corporation's commercial loan portfolio is comprised of commercial loans, commercial real estate loans and real estate construction and land development loans. The Corporation's commercial loan portfolio is well diversified across business lines and has no concentration in any one industry. The commercial loan portfolio of $7.43 billion at September 30, 2016 included 80 loan relationships that had outstanding balances of $10 million or higher, totaling $1.36 billion, or 18.3% of the commercial loan portfolio, at that date. The Corporation had 20 loan relationships that had outstanding balances of $20 million or higher, totaling $515.7 million, or 6.9% of the commercial loan portfolio, at September 30, 2016.
Commercial loans consist of loans and lines of credit to varying types of businesses, including municipalities, school districts and nonprofit organizations, for the purpose of supporting working capital and operational needs and term financing of equipment. Repayment of such loans is generally provided through operating cash flows of the customer. Commercial loans are generally secured with inventory, accounts receivable, equipment, personal guarantees of the owner or other sources of repayment, although the Corporation may also obtain real estate as collateral.
Commercial loans were $3.16 billion at September 30, 2016, compared to $1.95 billion at June 30, 2016, $1.91 billion at December 31, 2015 and $1.83 billion at September 30, 2015. Commercial loans represented 24.9% of the Corporation's loan portfolio at September 30, 2016, compared to 25.5%, 26.2% and 25.4% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively.
Commercial real estate loans include loans that are secured by real estate occupied by the borrower for ongoing operations, non-owner occupied real estate leased to one or more tenants and vacant land that has been acquired for investment or future land development. Commercial real estate loans were $3.77 billion at September 30, 2016, compared to $2.16 billion at June 30, 2016, $2.11 billion at December 31, 2015 and $2.23 billion at September 30, 2015. Loans secured by owner occupied properties, non-owner occupied properties and vacant land comprised 47.1%, 50.7% and 2.2%, respectively, of the Corporation's commercial real estate loans outstanding at September 30, 2016. Commercial real estate loans represented 29.7% of the Corporation's loan portfolio at September 30, 2016, compared to 28.2%, 29.0% and 30.9% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively.
Commercial and commercial real estate lending are generally considered to involve a higher degree of risk than residential mortgage, consumer installment and home equity lending as they typically involve larger loan balances concentrated in a single borrower. In addition, the payment experience on loans secured by income-producing properties and vacant land loans is typically dependent on the success of the operation of the related project and is typically affected by adverse conditions in the real estate market and in the economy. The Corporation generally attempts to mitigate the risks associated with commercial and commercial real estate lending by, among other things, lending primarily in its market areas, lending across industry lines, not developing a concentration in any one line of business and using prudent loan-to-value ratios in the underwriting process. It is management's belief that the Corporation's commercial and commercial real estate loan portfolios are generally well-secured.
Real estate construction loans are primarily originated for construction of commercial properties and often convert to a commercial real estate loan at the completion of the construction period. Land development loans include loans made to developers for the purpose of infrastructure improvements to vacant land to create finished marketable residential and commercial lots/land. A majority of the Corporation's land development loans consist of loans to develop residential real estate. Land development loans are generally originated as interest only with the intention that the loan principal balance will be repaid through the sale of finished properties by the developers within twelve months of the completion date. Real estate construction and land development loans were $500.5 million at September 30, 2016, compared to $285.8 million at June 30, 2016, $232.1 million at December 31, 2015 and $145.6 million at September 30, 2015. Real estate construction and land development loans represented 3.9% of the Corporation's loan portfolio at September 30, 2016, compared to 3.7%, 3.2% and 2.0% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively.
Real estate construction and land development lending involves a higher degree of risk than commercial real estate lending and residential mortgage lending because of the uncertainties of construction, including the possibility of costs exceeding the initial estimates, the need to obtain a tenant or purchaser of the property if it will not be owner-occupied or the need to sell developed properties. The Corporation generally attempts to mitigate the risks associated with real estate construction and land development lending by, among other things, lending primarily in its market areas, using prudent underwriting guidelines and closely monitoring the construction process.
Consumer Loan Portfolio
The Corporation's consumer loan portfolio is comprised of residential mortgage loans, consumer installment loans and home equity loans and lines of credit.
Residential mortgage loans consist primarily of one- to four-family residential loans with fixed interest rates of fifteen years or less, with amortization periods generally from fifteen to thirty years. The loan-to-value ratio at the time of origination is generally 80% or less. Loans with more than an 80% loan-to-value ratio generally require private mortgage insurance.
Residential mortgage loans were $3.05 billion at September 30, 2016, compared to $1.49 billion at June 30, 2016, $1.43 billion at December 31, 2015 and $1.39 billion at September 30, 2015. Residential mortgage loans had historically involved the least amount of credit risk in the Corporation's loan portfolio, although the risk on these loans increased during the most recent economic downturn when the unemployment rate increased and real estate property values declined in the State of Michigan. Residential mortgage loans also include loans to consumers for the construction of single family residences that are secured by these properties. Residential mortgage construction loans to consumers were $209.6 million at September 30, 2016, compared to $69.1 million at June 30, 2016, $62.2 million at December 31, 2015 and $67.8 million at September 30, 2015. Residential mortgage loans represented 24.0% of the Corporation's loan portfolio at September 30, 2016, compared to 19.5%, 19.7% and 19.3% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively. The Corporation had residential mortgage loans with maturities beyond five years and that were at fixed interest rates totaling $943.0 million at September 30, 2016, compared to $396 million, $379 million and $354 million at June 30, 2016, December 31, 2015 and September 30, 2015, respectively.
The Corporation's consumer installment loans consist of relatively small loan amounts to consumers to finance personal items (primarily automobiles, recreational vehicles and marine vehicles) and are comprised primarily of indirect loans purchased from dealerships. Consumer installment loans were $1.34 billion at September 30, 2016, compared to $1.05 billion at June 30, 2016, $877.5 million at December 31, 2015 and $899.8 million at September 30, 2015. Consumer installment loans represented 10.5% of the Corporation's loan portfolio at September 30, 2016, compared to 13.7%, 12.1% and 12.5% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively.
The Corporation's home equity loans, including home equity lines of credit, are comprised of loans to consumers who utilize equity in their personal residence, including junior lien mortgages, as collateral to secure the loan or line of credit. Home equity loans were $899.7 million at September 30, 2016, compared to $707.6 million at June 30, 2016, $713.9 million at December 31, 2015 and $719.2 million at September 30, 2015. At September 30, 2016, approximately 59% of the Corporation's home equity loans were first lien mortgages and 41% were junior lien mortgages. Home equity loans represented 7.1% of the Corporation's loan portfolio at September 30, 2016, compared to 9.3%, 9.8% and 10.0% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively. Home equity lines of credit comprised $447.2 million, or 49.7%, of the Corporation's home equity loans at September 30, 2016, compared to $273 million, or 39%, of home equity loans at June 30, 2016, $278 million, or 39% of home equity loans at December 31, 2015 and $287 million, or 40%, of home equity loans at September 30, 2015. The majority of the Corporation's home equity lines of credit are comprised of loans with payments of interest only and original maturities of up to ten years. These home equity lines of credit include junior lien mortgages whereby the first lien mortgage is held by a nonaffiliated financial institution.
Consumer installment and home equity loans generally have shorter terms than residential mortgage loans, but generally involve more credit risk than residential mortgage lending because of the type and nature of the collateral. The Corporation experienced net loan losses totaling 21 basis points (annualized) of average consumer installment and home equity loans during
the first nine months of 2016, compared to 19 basis points of average consumer installment and home equity loans in all of 2015. Consumer installment and home equity loans are spread across many individual borrowers, which minimizes the risk per loan transaction. The Corporation originates consumer installment and home equity loans utilizing a computer-based credit scoring analysis to supplement the underwriting process. Consumer installment and home equity lending collections are dependent on the borrowers' continuing financial stability and are more likely to be affected by adverse personal situations. Collateral values on properties securing consumer installment and home equity loans are negatively impacted by many factors, including the physical condition of the collateral and property values, although losses on consumer installment and home equity loans are often more significantly impacted by the unemployment rate and other economic conditions. The unemployment rate in the State of Michigan was 4.6% at September 30, 2016, compared to 4.6%, 5.1% and 5.0% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively, and slightly lower than the national average of 5.0% at September 30, 2016.
Nonperforming Assets
Nonperforming assets include nonperforming loans, which consist of originated loans for which the accrual of interest has been discontinued (nonaccrual loans), originated loans that are past due as to principal or interest by 90 days or more and still accruing interest and nonperforming loans that have been modified under troubled debt restructurings (TDRs). Nonperforming assets also include assets obtained through foreclosures and repossessions. The Corporation transfers an originated loan that is 90 days or more past due to nonaccrual status (except for loans that are secured by residential real estate, which are transferred at 120 days past due), unless it believes the loan is both well-secured and in the process of collection. For loans classified as nonaccrual, including those with modifications, the Corporation does not expect to receive all principal and interest payments, and therefore, any payments are recognized as principal reductions when received. Conversely, the Corporation expects to receive all principal and interest payments on loans that meet the definition of nonperforming TDR status. TDRs continue to be reported as nonperforming loans until a six-month payment history of principal and interest payments is sustained in accordance with the terms of the loan modification, at which time the loan is no longer considered a nonperforming asset and the Corporation moves the loan to a performing TDR status.
Nonperforming assets were $82.4 million at September 30, 2016, an increase of $12.0 million, or 17.0%, from $70.4 million at June 30, 2016 and a decrease of $11.4 million, or 12.2%, from $93.8 million at December 31, 2015. The increase in nonperforming assets during the third quarter of 2016 was primarily attributable to $13.5 million of other real estate and repossessed assets acquired in the merger with Talmer. Nonperforming assets represented 0.5%, 0.7% and 1.0% of total assets at September 30, 2016, June 30, 2016 and December 31, 2015, respectively. The Corporation's nonperforming assets are not concentrated in any one industry or any one geographical area within Michigan, Ohio or Indiana. Management evaluates and, when appropriate, obtains new appraisals or discounts appraised values of existing appraisals to compute net realizable values of nonperforming real estate secured loans and other real estate properties.
Nonperforming assets at September 30, 2016, June 30, 2016 and December 31, 2015 did not include impaired acquired loans totaling $52.7 million, $12.5 million and $12.8 million, respectively, even though these loans were not performing in accordance with their original contractual terms. Acquired loans that are not performing in accordance with contractual terms are not reported as nonperforming loans because these loans are recorded in pools at their net realizable value based on the principal and interest the Corporation expects to collect on these loan pools. Acquired loans not performing in accordance with the loan's original contractual terms are included in the Corporation's impaired loan schedule in Note 4 to the consolidated financial statements.
The following schedule provides a summary of nonperforming assets:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 |
Nonaccrual loans: | | | | | | |
Commercial | | $ | 13,742 |
| | $ | 14,577 |
| | $ | 28,554 |
|
Commercial real estate | | 19,914 |
| | 21,325 |
| | 25,163 |
|
Real estate construction and land development | | 80 |
| | 496 |
| | 521 |
|
Residential mortgage | | 5,119 |
| | 5,343 |
| | 5,557 |
|
Consumer installment | | 378 |
| | 285 |
| | 451 |
|
Home equity | | 2,064 |
| | 1,971 |
| | 1,979 |
|
Total nonaccrual loans | | 41,297 |
| | 43,997 |
| | 62,225 |
|
Accruing loans contractually past due 90 days or more as to interest or principal payments: | | | | | | |
Commercial | | 221 |
| | 3 |
| | 364 |
|
Commercial real estate | | 739 |
| | 3 |
| | 254 |
|
Real estate construction and land development | | 1,439 |
| | — |
| | — |
|
Residential mortgage | | 375 |
| | 407 |
| | 402 |
|
Home equity | | 628 |
| | 1,071 |
| | 1,267 |
|
Total accruing loans contractually past due 90 days or more as to interest or principal payments | | 3,402 |
| | 1,484 |
| | 2,287 |
|
Nonperforming TDRs: | | | | | | |
Commercial loan portfolio | | 15,261 |
| | 14,240 |
| | 16,297 |
|
Consumer loan portfolio | | 1,691 |
| | 2,233 |
| | 3,071 |
|
Total nonperforming TDRs | | 16,952 |
| | 16,473 |
| | 19,368 |
|
Total nonperforming loans | | 61,651 |
| | 61,954 |
| | 83,880 |
|
Other real estate and repossessed assets(1) | | 20,730 |
| | 8,440 |
| | 9,935 |
|
Total nonperforming assets | | $ | 82,381 |
| | $ | 70,394 |
| | $ | 93,815 |
|
Nonperforming loans as a percent of total loans | | 0.48 | % | | 0.81 | % | | 1.15 | % |
Nonperforming assets as a percent of total assets | | 0.47 | % | | 0.74 | % | | 1.02 | % |
| |
(1) | Includes property acquired through foreclosure and by acceptance of a deed in lieu of foreclosure and other property held-for-sale. |
The Corporation's nonaccrual loans that meet the definition of a TDR (nonaccrual TDR) totaled $29.5 million at September 30, 2016, compared to $32.4 million at June 30, 2016 and $35.9 million at December 31, 2015. These loans have been modified by providing the borrower a financial concession that is intended to improve the Corporation's probability of collection of the amounts due.
The following schedule summarizes changes in nonaccrual loans during the three and nine months ended September 30, 2016 and 2015.
|
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
| | September 30, | | September 30, |
(Dollars in thousands) | | 2016 | | 2015 | | 2016 | | 2015 |
Balance at beginning of period | | $ | 43,997 |
| | $ | 51,215 |
| | $ | 62,225 |
| | $ | 50,644 |
|
Additions during period | | 5,370 |
| | 17,405 |
| | 16,110 |
| | 36,442 |
|
Principal balances charged off | | (2,093 | ) | | (1,569 | ) | | (10,313 | ) | | (6,340 | ) |
Transfers to other real estate/repossessed assets | | (1,609 | ) | | (1,430 | ) | | (4,511 | ) | | (4,956 | ) |
Returned to accrual status | | (700 | ) | | (1,673 | ) | | (4,917 | ) | | (3,170 | ) |
Payments received | | (3,668 | ) | | (3,312 | ) | | (17,297 | ) | | (11,984 | ) |
Balance at end of period | | $ | 41,297 |
| | $ | 60,636 |
| | $ | 41,297 |
| | $ | 60,636 |
|
Nonperforming Loans
The following schedule provides the composition of nonperforming loans, by major loan category, as of September 30, 2016, June 30, 2016 and December 31, 2015.
|
| | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2016 | | June 30, 2016 | | December 31, 2015 |
(Dollars in thousands) | | Amount |
| Percent of Total | | Amount | | Percent of Total | | Amount | | Percent of Total |
Commercial loan portfolio: | | | | | | | | | | | | |
Commercial | | $ | 23,650 |
| | 38.4 | % | | $ | 22,380 |
| | 36.1 | % | | $ | 33,567 |
| | 40.0 | % |
Commercial real estate | | 26,217 |
| | 42.6 |
| | 27,758 |
| | 44.8 |
| | 36,602 |
| | 43.6 |
|
Real estate construction and land development | | 1,529 |
| | 2.5 |
| | 506 |
| | 0.8 |
| | 984 |
| | 1.2 |
|
Subtotal-commercial loan portfolio | | 51,396 |
| | 83.5 |
| | 50,644 |
| | 81.7 |
| | 71,153 |
| | 84.8 |
|
Consumer loan portfolio: | | | | | | | |
| | | | |
Residential mortgage | | 7,185 |
| | 11.6 |
| | 7,983 |
| | 12.9 |
| | 9,030 |
| | 10.8 |
|
Consumer installment | | 378 |
| | 0.6 |
| | 285 |
| | 0.5 |
| | 451 |
| | 0.5 |
|
Home equity | | 2,692 |
| | 4.4 |
| | 3,042 |
| | 4.9 |
| | 3,246 |
| | 3.9 |
|
Subtotal-consumer loan portfolio | | 10,255 |
| | 16.5 |
| | 11,310 |
| | 18.3 |
| | 12,727 |
| | 15.2 |
|
Total nonperforming loans | | $ | 61,651 |
| | 100.0 | % | | $ | 61,954 |
| | 100.0 | % | | $ | 83,880 |
| | 100.0 | % |
Total nonperforming loans were $61.7 million at September 30, 2016, a decrease of $0.3 million, or 0.5%, compared to $62.0 million at June 30, 2016 and a decrease of $22.2 million, or 27%, compared to $83.9 million at December 31, 2015. The Corporation's nonperforming loans in the commercial loan portfolio were $51.4 million at September 30, 2016, an increase of $0.8 million, or 1.5%, from $50.6 million at June 30, 2016 and a decrease of $19.8 million, or 28%, from $71.2 million at December 31, 2015. Nonperforming loans in the commercial loan portfolio comprised 83% of total nonperforming loans at September 30, 2016, compared to 82% at June 30, 2016 and 85% at December 31, 2015. The Corporation's nonperforming loans in the consumer loan portfolio were $10.3 million at September 30, 2016, a decrease of $1.1 million, or 9%, from $11.3 million at June 30, 2016 and a decrease of $2.5 million, or 19%, from $12.7 million at December 31, 2015.
Nonperforming Loans — Commercial Loan Portfolio
Nonperforming commercial loans were $23.7 million at September 30, 2016, an increase of $1.3 million, or 6%, from $22.4 million at June 30, 2016 and a decrease of $9.9 million, or 30%, from $33.6 million at December 31, 2015. The decrease in nonperforming commercial loans from December 31, 2015 was primarily attributable to a combination of principal paydowns and net loan charge-offs. At September 30, 2016, the Corporation's nonperforming commercial loans were not concentrated in any specific industry. Nonperforming commercial loans comprised 0.7% of total commercial loans at September 30, 2016, compared to 1.1% at June 30, 2016 and 1.8% at December 31, 2015.
Nonperforming commercial real estate loans were $26.2 million at September 30, 2016, a decrease of $1.5 million, or 6%, from $27.8 million at June 30, 2016 and a decrease of $10.4 million, or 28%, from $36.6 million at December 31, 2015. Nonperforming commercial real estate loans comprised 0.7% of total commercial real estate loans at September 30, 2016, compared to 1.3% at June 30, 2016 and 1.7% at December 31, 2015. Nonperforming commercial real estate loans secured by owner occupied real estate, non-owner occupied real estate and vacant land totaled $15.8 million, $5.4 million and $5.0 million, respectively, at September 30, 2016, and comprised 1.7%, 0.9% and 13.2%, respectively, of total owner occupied real estate, non-owner occupied real estate and vacant land loans included in the Corporation's originated commercial real estate loans at September 30, 2016. At September 30, 2016, the Corporation's nonperforming commercial real estate loans were comprised of a diverse mix of commercial lines of business and were also geographically disbursed throughout the Corporation's market areas. The largest concentration of nonperforming commercial real estate loans at September 30, 2016 was one customer relationship totaling $4.7 million that was primarily secured by vacant land and has been in nonperforming status for over five years. This same customer relationship had nonperforming land development loans of $0.1 million and nonperforming residential mortgage loans of $0.4 million. At September 30, 2016, the loans in this relationship were believed to be adequately secured and the Corporation did not require a specific impairment reserve on them at that date.
Nonperforming real estate construction and land development loans were $1.5 million at September 30, 2016, compared to $0.5 million at June 30, 2016 and $1.0 million at December 31, 2015. Nonperforming real estate construction and land development loans comprised 0.3% of total real estate construction and land development loans at September 30, 2016, compared to 0.2% at June 30, 2016 and 0.4% at December 31, 2015.
At September 30, 2016, the Corporation had nonperforming loans in the commercial loan portfolio of $1.7 million that were secured by real estate and were in various stages of foreclosure, compared to $3.5 million at June 30, 2016 and $2.1 million at December 31, 2015.
The following schedule presents information related to stratification of nonperforming loans in the commercial loan portfolio by dollar amount at September 30, 2016, June 30, 2016 and December 31, 2015.
|
| | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2016 | | June 30, 2016 | | December 31, 2015 |
(Dollars in thousands) | | Number of Borrowers | | Amount | | Number of Borrowers | | Amount | | Number of Borrowers | | Amount |
$5,000,000 or more | | — |
| | $ | — |
| | — |
| | $ | — |
| | 1 |
| | $ | 10,009 |
|
$2,500,000 – $4,999,999 | | 2 |
| | 8,195 |
| | 2 |
| | 8,069 |
| | 3 |
| | 11,622 |
|
$1,000,000 – $2,499,999 | | 9 |
| | 14,317 |
| | 9 |
| | 14,001 |
| | 13 |
| | 23,336 |
|
$500,000 – $999,999 | | 19 |
| | 13,429 |
| | 17 |
| | 12,664 |
| | 12 |
| | 8,543 |
|
$250,000 – $499,999 | | 18 |
| | 6,635 |
| | 17 |
| | 5,879 |
| | 19 |
| | 6,725 |
|
Under $250,000 | | 117 |
| | 8,820 |
| | 123 |
| | 10,031 |
| | 136 |
| | 10,918 |
|
Total | | 165 |
| | $ | 51,396 |
| | 168 |
| | $ | 50,644 |
| | 184 |
| | $ | 71,153 |
|
Nonperforming Loans — Consumer Loan Portfolio
Nonperforming residential mortgage loans were $7.2 million at September 30, 2016, a decrease of $0.8 million, or 10%, from $8.0 million at June 30, 2016 and a decrease of $1.8 million, or 20%, from $9.0 million at December 31, 2015. Nonperforming residential mortgage loans comprised 0.2% of total residential mortgage loans at September 30, 2016, compared to 0.5% of total residential mortgage loans at June 30, 2016 and 0.6% at December 31, 2015. At September 30, 2016, a total of $8.1 million of nonperforming residential mortgage loans were in various stages of foreclosure, compared to $0.9 million at June 30, 2016 and $2.9 million at December 31, 2015.
Nonperforming consumer installment loans were $0.4 million at September 30, 2016, compared to $0.3 million at June 30, 2016 and $0.5 million at December 31, 2015. Nonperforming consumer installment loans comprised less than 0.1% of total consumer installment loans at September 30, 2016, June 30, 2016 and December 31, 2015.
Nonperforming home equity loans were $2.7 million at September 30, 2016, compared to $3.0 million at June 30, 2016 and $3.2 million at December 31, 2015. Nonperforming home equity loans comprised 0.3% of total home equity loans at September 30, 2016, compared to 0.4% at June 30, 2016 and 0.5% at December 31, 2015.
Troubled Debt Restructurings ("TDRs")
The generally unfavorable economic climate that had existed in Michigan during the most recent economic downturn resulted in a large number of both business and consumer customers experiencing cash flow issues making it difficult to maintain their loan balances in a performing status. The Corporation determined that it was probable that certain customers who were past due on their loans, if provided a modification of their loans by reducing their monthly payments, would be able to bring their loan relationships to a performing status. The Corporation believes loan modifications will potentially result in a lower level of loan losses and loan collection costs than if the Corporation proceeded immediately through the foreclosure process with these borrowers. The loan modifications involve granting concessions to borrowers who are experiencing financial difficulty and, therefore, these loans meet the criteria to be considered TDRs.
The Corporation's performing and nonperforming TDRs continue to accrue interest at the loan's original effective interest rate as the Corporation expects to collect the remaining principal balance on the loan. A TDR is reported as a nonperforming loan ("nonperforming TDR") until a six-month payment history of principal and interest payments is sustained in accordance with the loan modification, at which time the Corporation moves the loan to a performing status ("performing TDR"). If a performing TDR becomes contractually past due more than 30 days, it is transferred to a nonperforming status. Accordingly, all of the Corporation's performing TDRs at September 30, 2016 were current or less than 30 days past due. The Corporation's nonaccrual loans that meet the definition of a TDR do not accrue interest as the Corporation does not expect to collect the full amount of principal and interest owed from the borrower on these loans.
The following summarizes the Corporation's TDRs at September 30, 2016, June 30, 2016 and December 31, 2015:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Performing TDRs | | Nonperforming TDRs | | Nonaccrual TDRs | | Total |
(Dollars in thousands) | Current | | Past Due 31-90 Days | | Subtotal |
September 30, 2016 | | | | | | | | | | | | |
Commercial loan portfolio | | $ | 30,662 |
| | $ | 11,771 |
| | $ | 3,490 |
| | $ | 15,261 |
| | $ | 26,340 |
| | $ | 72,263 |
|
Consumer loan portfolio | | 18,173 |
| | 1,376 |
| | 315 |
| | 1,691 |
| | 3,165 |
| | 23,029 |
|
Total TDRs | | $ | 48,835 |
| | $ | 13,147 |
| | $ | 3,805 |
| | $ | 16,952 |
| | $ | 29,505 |
| | $ | 95,292 |
|
June 30, 2016 | | | | | | | | | | | | |
Commercial loan portfolio | | $ | 30,866 |
| | $ | 10,710 |
| | $ | 3,530 |
| | $ | 14,240 |
| | $ | 28,979 |
| | $ | 74,085 |
|
Consumer loan portfolio | | 18,512 |
| | 1,729 |
| | 504 |
| | 2,233 |
| | 3,402 |
| | 24,147 |
|
Total TDRs | | $ | 49,378 |
| | $ | 12,439 |
| | $ | 4,034 |
| | $ | 16,473 |
| | $ | 32,381 |
| | $ | 98,232 |
|
December 31, 2015 | | | | | | | | | | | | |
Commercial loan portfolio | | $ | 29,844 |
| | $ | 15,726 |
| | $ | 571 |
| | $ | 16,297 |
| | $ | 32,682 |
| | $ | 78,823 |
|
Consumer loan portfolio | | 17,966 |
| | 2,719 |
| | 352 |
| | 3,071 |
| | 3,251 |
| | 24,288 |
|
Total TDRs | | $ | 47,810 |
| | $ | 18,445 |
| | $ | 923 |
| | $ | 19,368 |
| | $ | 35,933 |
| | $ | 103,111 |
|
The Corporation's performing and nonperforming TDRs in the commercial loan portfolio generally consist of loans where the Corporation has allowed borrowers to either (i) temporarily defer scheduled principal payments and make interest-only payments for a short period of time (generally six months to one year) at the stated interest rate of the original loan agreement, (ii) lower payments due to a modification of the loan's original contractual terms, or (iii) enter into moderate extensions of the loan's original contractual maturity date. These TDRs are individually evaluated for impairment. Based on this evaluation, the Corporation does not expect to incur a loss on these TDRs based on its assessment of the borrowers' expected cash flows, as the pre- and post-modification effective yields are approximately the same for these loans. Accordingly, no additional provision for loan losses has been recognized related to these TDRs. Nonperforming TDRs that have made at least six consecutive months of principal and interest payments under a formal modification agreement are classified by the Corporation as performing TDRs. If a TDR in the commercial loan portfolio becomes 90 days past due as to principal or interest, or if it becomes probable that any remaining principal and interest payments due on the loan will not be collected in accordance with the modified contractual terms, the loan is transferred to nonaccrual TDR status.
Due to the borrowers' sustained repayment histories, the Corporation had performing TDRs in the commercial loan portfolio of $30.7 million, $30.9 million and $29.8 million at September 30, 2016, June 30, 2016 and December 31, 2015, respectively. The Corporation also had nonperforming TDRs in the commercial loan portfolio of $15.3 million, $14.2 million and $16.3 million at September 30, 2016, June 30, 2016 and December 31, 2015, respectively. The Corporation's nonperforming TDRs in the commercial loan portfolio are categorized as a risk grade 7 (substandard - accrual) under the Corporation's risk rating system, which is further described in Note 4 to the consolidated financial statements. The weighted average contractual interest rate of the Corporation's performing and nonperforming TDRs in the commercial loan portfolio was 5.52% at September 30, 2016, compared to 5.60% at June 30, 2016 and 5.57% at December 31, 2015. At September 30, 2016, the Corporation had $26.3 million of nonaccrual TDRs in the commercial loan portfolio, compared to $29.0 million and $32.7 million at June 30, 2016 and December 31, 2015, respectively.
A summary of changes in the Corporation's performing and nonperforming TDRs in the commercial loan portfolio for the three and nine months ended September 30, 2016 follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 | | Nine Months Ended September 30, 2016 |
(Dollars in thousands) | | Performing | | Nonperforming | | Total | | Performing | | Nonperforming | | Total |
Balance at beginning of period | | $ | 30,866 |
| | $ | 14,240 |
| | $ | 45,106 |
| | $ | 29,844 |
| | $ | 16,297 |
| | $ | 46,141 |
|
Additions for modifications | | — |
| | 4,120 |
| | 4,120 |
| | — |
| | 9,803 |
| | 9,803 |
|
Transfers to performing TDR status | | 3,032 |
| | (3,032 | ) | | — |
| | 10,083 |
| | (10,083 | ) | | — |
|
Transfers to nonperforming TDR status | | (425 | ) | | 425 |
| | — |
| | (3,723 | ) | | 3,723 |
| | — |
|
Transfers from nonaccrual status | | — |
| | — |
| | — |
| | 585 |
| | 385 |
| | 970 |
|
Transfers to nonaccrual status | | (298 | ) | | — |
| | (298 | ) | | (1,378 | ) | | (1,527 | ) | | (2,905 | ) |
Principal payments and pay-offs | | (2,513 | ) | | (492 | ) | | (3,005 | ) | | (4,749 | ) | | (3,337 | ) | | (8,086 | ) |
Balance at end of period | | $ | 30,662 |
| | $ | 15,261 |
| | $ | 45,923 |
| | $ | 30,662 |
| | $ | 15,261 |
| | $ | 45,923 |
|
The Corporation's TDRs in the consumer loan portfolio generally consist of loans where the Corporation has reduced a borrower's monthly payments by decreasing the interest rate charged on the loan (generally to a range of 3% to 5%) for a specified period of time (generally 24 months). Once the borrowers have made at least six consecutive months of principal and interest payments under a formal modification agreement, they are classified as performing TDRs. These loans are moved to nonaccrual TDR status if the loan becomes 90 days past due as to principal or interest, or sooner if conditions warrant.
The Corporation had performing TDRs in the consumer loan portfolio of $18.2 million at September 30, 2016, compared to $18.5 million at June 30, 2016 and $18.0 million at December 31, 2015. The Corporation also had nonperforming TDRs in the consumer loan portfolio of $1.7 million, $2.2 million and $3.1 million at September 30, 2016, June 30, 2016 and December 31, 2015, respectively. The weighted average contractual interest rate on the Corporation's performing and nonperforming TDRs in the consumer loan portfolio was 4.57% at September 30, 2016, compared to 4.60% at June 30, 2016 and 4.66% at December 31, 2015. At September 30, 2016, the Corporation had $3.2 million of nonaccrual TDRs in the consumer loan portfolio, compared to $3.4 million and $3.3 million, at June 30, 2016 and December 31, 2015, respectively.
The Corporation's cumulative redefault rate as of September 30, 2016 on its performing and nonperforming TDRs, which represents the percentage of these TDRs that transferred to nonaccrual status since the Corporation began such modifications in 2009, was 18% for performing and nonperforming TDRs in the commercial loan portfolio and 19% for performing and nonperforming TDRs in the consumer loan portfolio. The Corporation's cumulative redefault rate does not include loans that have been modified while in nonaccrual status that remain in nonaccrual status as the Corporation does not expect to collect the full amount of principal and interest owed from the borrower on these loans.
Other Real Estate and Repossessed Assets
Other real estate and repossessed assets are components of nonperforming assets. These include other real estate ("ORE"), comprised of residential and commercial real estate and land development properties originally acquired through foreclosure or by acceptance of a deed in lieu of foreclosure, and repossessed assets, comprised of other personal and commercial assets. ORE totaled $20.1 million at September 30, 2016, an increase of $11.8 million, or 142%, from June 30, 2016 and an increase of $10.4 million, or 107%, from December 31, 2015. The increase in ORE during the third quarter of 2016 was primarily attributable to $13.2 million of other real estate acquired in the Talmer transaction. Repossessed assets totaled $0.6 million at September 30, 2016, $0.1 million at June 30, 2016 and $0.2 million at December 31, 2015.
The Corporation's ORE is carried at the lower of cost or fair value less estimated cost to sell. The Corporation had $5.1 million in ORE at September 30, 2016 that had been held in excess of one year, of which $1.4 million had been held in excess of three years. The Corporation had $3.3 million of nonperforming loans that were in the process of foreclosure at September 30, 2016.
All of the Corporation's ORE properties have been written down to fair value through a charge-off against the allowance for loan losses at the time the loan was transferred to ORE, through a subsequent write-down, recorded as an operating expense, to recognize a further market value decline of the property after the initial transfer date, or due to recording at fair value as a result of acquisition or merger transactions. Accordingly, at September 30, 2016, the carrying value of ORE of $20.1 million was reflective of $15.6 million in charge-offs, write-downs and acquisition-related fair value adjustments and represented 56% of the contractual loan balance remaining at the time these loans were classified as nonperforming.
During the nine months ended September 30, 2016, the Corporation sold 177 ORE properties for net proceeds of $9.2 million. On an average basis, the net proceeds from these sales represented 144% of the carrying value of the property at the time
of sale, with the net proceeds representing 71% of the remaining contractual loan balance at the time these loans were classified as nonperforming.
Impaired Loans
A loan is considered impaired when management determines it is probable that payment of principal and interest due will not be paid according to the original contractual terms of the loan agreement. Impaired loans are accounted for at the lower of the present value of expected cash flows discounted at the loan's original effective interest rate or the estimated fair value of the collateral, if the loan is collateral dependent. A portion of the allowance for loan losses is specifically allocated to impaired loans. The process of measuring impaired loans and the allocation of the allowance for loan losses requires judgment and estimation. The eventual outcome may differ from amounts estimated.
Impaired loans include nonaccrual loans (including nonaccrual TDRs), performing and nonperforming TDRs and acquired loans that were not performing in accordance with their original contractual terms. Impaired loans totaled $197.0 million at September 30, 2016, $122.4 million at June 30, 2016 and $142.2 million at December 31, 2015. The increase in impaired loans during the third quarter of 2016 was primarily attributable to the addition of loans acquired in the Talmer transaction. A summary of impaired loans at September 30, 2016, June 30, 2016 and December 31, 2015 follows:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 |
Impaired loans - commercial loan portfolio: | | | | | | |
Originated commercial loan portfolio: | | | | | | |
Nonaccrual loans | | $ | 33,736 |
| | $ | 36,398 |
| | $ | 54,238 |
|
Nonperforming TDRs | | 15,261 |
| | 14,240 |
| | 16,297 |
|
Performing TDRs | | 30,662 |
| | 30,866 |
| | 29,844 |
|
Subtotal | | 79,659 |
| | 81,504 |
| | 100,379 |
|
Acquired commercial loan portfolio | | 54,605 |
| | 10,253 |
| | 9,660 |
|
Total impaired loans - commercial loan portfolio | | 134,264 |
| | 91,757 |
| | 110,039 |
|
Impaired loans - consumer loan portfolio: | | | | | | |
Nonaccrual loans | | 7,561 |
| | 7,599 |
| | 7,987 |
|
Nonperforming TDRs | | 1,691 |
| | 2,233 |
| | 3,071 |
|
Performing TDRs | | 18,173 |
| | 18,512 |
| | 17,966 |
|
Subtotal | | 27,425 |
| | 28,344 |
| | 29,024 |
|
Acquired consumer loan portfolio | | 35,326 |
| | 2,285 |
| | 3,135 |
|
Total impaired loans - consumer loan portfolio | | 62,751 |
| | 30,629 |
| | 32,159 |
|
Total impaired loans | | $ | 197,015 |
| | $ | 122,386 |
| | $ | 142,198 |
|
The following schedule summarizes impaired loans to commercial borrowers and the related valuation allowance at September 30, 2016, June 30, 2016 and December 31, 2015 and partial loan charge-offs (confirmed losses) taken on these impaired loans:
|
| | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amount | | Valuation Allowance | | Confirmed Losses | | Cumulative Inherent Loss Percentage |
September 30, 2016 | | | | | | | | |
Impaired loans – originated commercial loan portfolio: | | | | | | | | |
With valuation allowance and no charge-offs | | $ | 7,593 |
| | $ | 3,244 |
| | $ | — |
| | 43 | % |
With valuation allowance and charge-offs | | 54 |
| | 1 |
| | 5 |
| | 10 |
|
With charge-offs and no valuation allowance | | 17,697 |
| | — |
| | 17,361 |
| | 50 |
|
Without valuation allowance or charge-offs | | 54,315 |
| | — |
| | — |
| | — |
|
Total | | 79,659 |
| | $ | 3,245 |
| | $ | 17,366 |
| | 21 | % |
Impaired acquired loans | | 54,605 |
| | | | | | |
Total impaired loans to commercial borrowers | | $ | 134,264 |
| | | | | | |
June 30, 2016 | | | | | | | | |
Impaired loans – originated commercial loan portfolio: | | | | | | | | |
With valuation allowance and no charge-offs | | $ | 6,794 |
| | $ | 3,009 |
| | $ | — |
| | 44 | % |
With valuation allowance and charge-offs | | 240 |
| | 45 |
| | 173 |
| | 53 |
|
With charge-offs and no valuation allowance | | 16,621 |
| | — |
| | 16,158 |
| | 49 |
|
Without valuation allowance or charge-offs | | 57,849 |
| | — |
| | — |
| | — |
|
Total | | 81,504 |
| | $ | 3,054 |
| | $ | 16,331 |
| | 20 | % |
Impaired acquired loans | | 10,253 |
| | | | | | |
Total impaired loans to commercial borrowers | | $ | 91,757 |
| | | | | | |
December 31, 2015 | | | | | | | | |
Impaired loans – originated commercial loan portfolio: | | | | | | | | |
With valuation allowance and no charge-offs | | $ | 20,635 |
| | $ | 6,019 |
| | $ | — |
| | 29 | % |
With valuation allowance and charge-offs | | 2,711 |
| | 178 |
| | 768 |
| | 27 |
|
With charge-offs and no valuation allowance | | 18,718 |
| | — |
| | 16,373 |
| | 47 |
|
Without valuation allowance or charge-offs | | 58,315 |
| | — |
| | — |
| | — |
|
Total | | 100,379 |
| | $ | 6,197 |
| | $ | 17,141 |
| | 20 | % |
Impaired acquired loans | | 9,660 |
| | | | | | |
Total impaired loans to commercial borrowers | | $ | 110,039 |
| | | | | | |
After analyzing the various components of the customer relationships and evaluating the underlying collateral of impaired loans, the Corporation determined that impaired loans in the commercial loan portfolio totaling $7.6 million at September 30, 2016 required a specific allocation of the allowance for loan losses ("valuation allowance") of $3.2 million, compared to $7.0 million of impaired loans in the commercial loan portfolio at June 30, 2016 which required a valuation allowance of $3.1 million and $23.3 million of impaired loans in the commercial loan portfolio at December 31, 2015 which required a valuation allowance of $6.2 million. Confirmed losses represent partial loan charge-offs on impaired loans due primarily to the receipt of a recent third-party property appraisal indicating the value of the collateral securing the loan was below the loan balance and management determined that full collection of the loan balance is not likely. The Corporation's performing and nonperforming TDRs in the commercial loan portfolio did not require a valuation allowance as the Corporation expected to collect the full principal and interest owed on each of these loans in accordance with their modified terms.
The Corporation generally does not recognize a valuation allowance for impaired loans in the consumer loan portfolio as these loans are comprised of smaller-balance homogeneous loans that are collectively evaluated for impairment. However, the Corporation had a valuation allowance attributable to TDRs in the consumer loan portfolio of $0.2 million at September 30, 2016, June 30, 2016 and December 31, 2015 related to the reduction in the present value of expected future cash flows for these loans discounted at their original effective interest rates.
Impaired loans included acquired loans totaling $89.9 million, $12.5 million and $12.8 million at September 30, 2016, June 30, 2016 and December 31, 2015, respectively, that were not performing in accordance with the original contractual terms of the loans. These loans did not require a valuation allowance as they are recorded in pools at their net realizable value based on
the principal and interest the Corporation expects to collect on these loan pools. These loans are not included in the Corporation's nonperforming loans.
Allowance for Loan Losses
The allowance for loan losses ("allowance") provides for probable losses in the originated loan portfolio that have been identified with specific customer relationships and for probable losses believed to be inherent in the remainder of the originated loan portfolio but that have not been specifically identified. The allowance is comprised of specific valuation allowances (assessed for originated loans that have known credit weaknesses), pooled allowances based on assigned risk ratings and historical loan loss experience for each loan type, and a qualitative allowance based on environmental factors that take into consideration risks inherent in the originated loan portfolio that differ from historical loan loss experience. Management evaluates the allowance on a quarterly basis in an effort to ensure the level is adequate to absorb probable losses inherent in the loan portfolio. This evaluation process is inherently subjective as it requires estimates that may be susceptible to significant change and has the potential to affect net income materially. The Corporation's methodology for measuring the adequacy of the allowance is comprised of several key elements, which include a review of the loan portfolio, both individually and by category, and consideration of changes in the mix and volume of the loan portfolio, actual delinquency and loan loss experience, review of collateral values, the size and financial condition of the borrowers, industry and geographical exposures within the portfolio, economic conditions and employment levels of the Corporation's local markets and other factors affecting business sectors. Management believes that the allowance is currently maintained at an appropriate level, considering the inherent risk in the loan portfolio. Future significant adjustments to the allowance may be necessary due to changes in economic conditions, delinquencies or the level of loan losses incurred.
The following schedule summarizes information related to the Corporation's allowance for loan losses:
|
| | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 |
Allowance for loan losses: | | | | | | |
Originated loans | | $ | 73,775 |
| | $ | 71,506 |
| | $ | 73,328 |
|
Acquired loans | | — |
| | — |
| | — |
|
Total | | $ | 73,775 |
| | $ | 71,506 |
| | $ | 73,328 |
|
Nonperforming loans | | $ | 61,651 |
| | $ | 61,954 |
| | $ | 83,880 |
|
Allowance for originated loans as a percent of: | | | | | | |
Total originated loans | | 1.09 | % | | 1.12 | % | | 1.26 | % |
Nonperforming loans | | 120 | % | | 115 | % | | 87 | % |
Nonperforming loans, less impaired originated loans for which the expected loss has been charged-off | | 168 | % | | 158 | % | | 113 | % |
The following schedule summarizes activity related to the Corporation's allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | September 30, 2015 | | September 30, 2016 | | September 30, 2015 |
Allowance for loan losses - beginning of period | | $ | 71,506 |
| | $ | 70,318 |
| | $ | 74,941 |
| | $ | 73,328 |
| | $ | 75,683 |
|
Provision for loan losses | | 4,103 |
| | 3,000 |
| | 1,500 |
| | 8,603 |
| | 4,500 |
|
Loan charge-offs: | | | | | | | | | | |
Commercial | | (284 | ) | | (1,682 | ) | | (251 | ) | | (5,302 | ) | | (1,070 | ) |
Commercial real estate | | (509 | ) | | (860 | ) | | (287 | ) | | (1,918 | ) | | (1,747 | ) |
Real estate construction and land development | | (31 | ) | | — |
| | (1 | ) | | (42 | ) | | (141 | ) |
Residential mortgage | | (362 | ) | | (80 | ) | | (438 | ) | | (791 | ) | | (1,767 | ) |
Consumer installment | | (1,595 | ) | | (911 | ) | | (1,096 | ) | | (3,502 | ) | | (3,070 | ) |
Home equity | | (80 | ) | | (87 | ) | | (122 | ) | | (384 | ) | | (267 | ) |
Total loan charge-offs | | (2,861 | ) | | (3,620 | ) | | (2,195 | ) | | (11,939 | ) | | (8,062 | ) |
Recoveries of loans previously charged off: | | | | | | | | | | |
Commercial | | 134 |
| | 529 |
| | 337 |
| | 884 |
| | 696 |
|
Commercial real estate | | 355 |
| | 673 |
| | 432 |
| | 1,137 |
| | 896 |
|
Real estate construction and land development | | — |
| | — |
| | — |
| | — |
| | — |
|
Residential mortgage | | 58 |
| | 88 |
| | 224 |
| | 323 |
| | 400 |
|
Consumer installment | | 458 |
| | 425 |
| | 314 |
| | 1,277 |
| | 1,049 |
|
Home equity | | 22 |
| | 93 |
| | 73 |
| | 162 |
| | 464 |
|
Total loan recoveries | | 1,027 |
| | 1,808 |
| | 1,380 |
| | 3,783 |
| | 3,505 |
|
Net loan charge-offs | | (1,834 | ) | | (1,812 | ) | | (815 | ) | | (8,156 | ) | | (4,557 | ) |
Allowance for loan losses - end of period | | $ | 73,775 |
| | $ | 71,506 |
| | $ | 75,626 |
| | $ | 73,775 |
| | $ | 75,626 |
|
Net loan charge-offs as a percent of average loans (annualized) | | 0.08 | % | | 0.10 | % | | 0.05 | % | | 0.13 | % | | 0.13 | % |
The allowance of the acquired loan portfolio was not carried over on the date of acquisition. The acquired loans were recorded at their estimated fair values at the date of acquisition, with the estimated fair values including a component for expected credit losses. Acquired loans are subsequently evaluated for further credit deterioration in loan pools, which consist of loans with similar credit risk characteristics. If an acquired loan pool experiences a decrease in expected cash flows, as compared to those expected at the acquisition date, a provision for loan losses and corresponding allowance is recorded for acquired loans. There was no allowance needed for the acquired loan portfolio at September 30, 2016, June 30, 2016 and September 30, 2015.
Deposits
Total deposits were $13.27 billion at September 30, 2016, an increase of $5.81 billion, or 77.8%, from total deposits of $7.46 billion at June 30, 2016, an increase of $5.82 billion, or 78.0% from total deposits of $7.46 billion at December 31, 2015 and an increase of $5.66 billion, or 74.3%, from total deposits of $7.62 billion at September 30, 2015. On August 31, 2016, the Corporation added $5.29 billion of deposits as part of the merger with Talmer, including $403.2 million of brokered deposits. The Corporation also experienced organic growth in customer deposits of $571 million and $477 million during the three and nine months ended September 30, 2016, respectively, which was partially offset by decreases related to maturing brokered deposits of $101 million and $158 million during the three and nine months ended September 30, 2016, respectively. The increases in deposits during both the three and nine months ended September 30, 2016 was primarily due to a seasonal increase in municipal deposit accounts.
It is the Corporation's strategy to develop customer relationships that will drive core deposit growth and stability. The Corporation's competitive position within many of its market areas has historically limited its ability to materially increase core deposits without adversely impacting the weighted average cost of the deposit portfolio. While competition for core deposits remained strong throughout the Corporation's markets during the twelve months ended September 30, 2016, the Corporation's efforts to expand its deposit relationships with existing customers, the Corporation's financial strength and a general trend in customers holding more liquid assets have resulted in the Corporation continuing to experience increases in customer deposits.
At September 30, 2016, the Corporation's time deposits, which consist of certificates of deposit, totaled $3.35 billion, of which $893.2 million have stated maturities during the remainder of 2016. The Corporation expects the majority of these maturing time deposits to be renewed by customers. The following schedule summarizes the scheduled maturities of the Corporation's time deposits as of September 30, 2016:
|
| | | | | | | |
(Dollars in thousands) | | Amount | | Weighted Average Interest Rate |
2016 remaining maturities | | $ | 893,234 |
| | 0.59 | % |
2017 maturities | | 1,677,706 |
| | 0.83 |
|
2018 maturities | | 337,662 |
| | 0.96 |
|
2019 maturities | | 151,777 |
| | 1.28 |
|
2020 maturities | | 142,338 |
| | 1.52 |
|
2021 maturities and beyond | | 145,643 |
| | 1.67 |
|
Total time deposits | | $ | 3,348,360 |
| | 0.86 | % |
Included in the above maturity schedule are brokered deposits that were acquired as part of the Talmer and Lake Michigan transactions totaling $474.6 million at September 30, 2016 that mature as follows: $244.1 million in 2016; $132.5 million in 2017; $46.2 million in 2018; $24.4 million in 2019; $9.6 million in 2020; and $17.8 million in 2021 and beyond.
Borrowed Funds
Borrowed funds consist of securities sold under agreements to repurchase with customers, short-term borrowings and long-term borrowings. Short-term borrowings, which generally have an original term to maturity of 30 days or less, consist of short-term Federal Home Loan Bank ("FHLB") advances and federal funds purchased which are utilized by the Corporation to fund short-term liquidity needs. Long-term borrowings consist of securities sold under agreements to repurchase with an unaffiliated third-party financial institution, long-term FHLB advances, a non-revolving line-of-credit, a revolving line of credit and subordinated debt obligations.
Securities Sold Under Agreements to Repurchase with Customers
Securities sold under agreements to repurchase with customers represent funds deposited by customers that are collateralized by investment securities owned by Chemical Bank, as these deposits are not covered by Federal Deposit Insurance Corporation (FDIC) insurance. These funds have been a stable source of liquidity for Chemical Bank and Talmer Bank and Trust, much like its core deposit base, and are generally only provided to customers that have an established banking relationship with Chemical Bank or Talmer Bank and Trust. The Corporation's securities sold under agreements to repurchase with customers do not qualify as sales for accounting purposes. Securities sold under agreements to repurchase with customers were $326.8 million at September 30, 2016, compared to $283.4 million at June 30, 2016, $297.2 million at December 31, 2015 and $330.0 million at September 30, 2015.
Short-term Borrowings
Short-term borrowings were $400.0 million at September 30, 2016, $300.0 million at June 30, 2016, $100.0 million at December 31, 2015 and $0 million at September 30, 2015. The increase in short-term borrowings during the third quarter of 2016 was primarily due to the $387.5 million of short-term borrowings added in the merger with Talmer.
FHLB advances are borrowings from the Federal Home Loan Bank that are generally used to fund loans and are secured by both a blanket security agreement of residential mortgage first lien and other real estate loans with an aggregate book value equal to at least 140% of the advances and FHLB capital stock owned by Chemical Bank and Talmer Bank and Trust. The carrying value of loans eligible as collateral under the blanket security agreement was $5.10 billion at September 30, 2016. The Corporation relies on short-term FHLB advances to cover short-term liquidity needs.
Federal funds purchased represent unsecured borrowings from nonaffiliated third-party financial institutions, generally on an overnight basis, to cover short-term liquidity needs.
Long-term Borrowings
Long-term borrowings were $676.6 million at September 30, 2016, $371.6 million at June 30, 2016, $242.4 million at December 31, 2015 and $248.4 million at September 30, 2015. The increase during the third quarter of 2016 was primarily due to the acquisition of $299.6 million of long-term borrowings in the merger with Talmer.
A summary of the composition of the Corporation's long-term borrowings follows:
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | December 31, 2015 | | September 30, 2015 |
Long-term borrowings: | | | | | | | | |
Long-term FHLB advances | | $ | 494,013 |
| | $ | 329,320 |
| | $ | 181,394 |
| | $ | 181,432 |
|
Securities sold under agreements to repurchase | | 42,394 |
| | 17,277 |
| | 17,453 |
| | 23,546 |
|
Non-revolving line-of-credit | | 124,698 |
| | 25,000 |
| | 25,000 |
| | 25,000 |
|
Subordinated debt obligations | | 15,507 |
| | — |
| | 18,544 |
| | 18,418 |
|
Total long-term borrowings | | $ | 676,612 |
| | $ | 371,597 |
| | $ | 242,391 |
| | $ | 248,396 |
|
In conjunction with the merger with Talmer, the Corporation entered into a credit agreement of $145.0 million consisting of a $125.0 million term line-of credit and a $20.0 million revolving line-of-credit. The Corporation drew $125 million on the term line-of-credit to pay off the Corporation's prior $25.0 million line-of-credit and a $37.5 million short-term line-of-credit acquired in the merger with Talmer, with the remaining proceeds used to partially fund the cash portion of the merger consideration.
During the second quarter of 2016, the Corporation borrowed $100 million of long-term FHLB advances which have a three-year term at a fixed-rate of 1.00%. During the first quarter of 2016, the Corporation borrowed $50 million of long-term FHLB advances which have a four-year term at a fixed-rate of 1.30%. The Corporation borrowed these FHLB advances to fund liquidity needs primarily resulting from loan growth.
Securities sold under agreements to repurchase with an unaffiliated third-party financial institution represent financing arrangements that are secured by available-for-sale investment securities. These borrowings were obtained as part of the Lake Michigan acquisition and the merger with Talmer.
As a result of the Lake Michigan transaction on May 31, 2015, the Corporation acquired subordinated debt obligations in the amount of $18.6 million. The Corporation repaid these debt obligations during the first quarter of 2016.
Credit-Related Commitments
The Corporation has credit-related commitments that may impact its liquidity. The following schedule summarizes the Corporation's credit-related commitments and expected expiration dates by period as of September 30, 2016. Because many of these commitments historically have expired without being drawn upon, the total amount of these commitments does not necessarily represent future liquidity requirements of the Corporation.
|
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Less than 1 year | | 1-3 years | | 3-5 years | | More than 5 years | | Total |
Unused commitments to extend credit: | | | | | | | | | | |
Loans to commercial borrowers | | $ | 1,421,476 |
| | $ | 528,217 |
| | $ | 233,939 |
| | $ | 418,686 |
| | $ | 2,602,318 |
|
Loans to consumer borrowers | | 394,848 |
| | 131,416 |
| | 107,778 |
| | 15,572 |
| | 649,614 |
|
Total unused commitments to extend credit | | 1,816,324 |
| | 659,633 |
| | 341,717 |
| | 434,258 |
| | 3,251,932 |
|
Undisbursed loan commitments | | 480,008 |
| | — |
| | — |
| | — |
| | 480,008 |
|
Standby letters of credit | | 63,325 |
| | 7,434 |
| | 8,084 |
| | 38,453 |
| | 117,296 |
|
Total credit-related commitments | | $ | 2,359,657 |
| | $ | 667,067 |
| | $ | 349,801 |
| | $ | 472,711 |
| | $ | 3,849,236 |
|
Undisbursed loan commitments at September 30, 2016 included $46 million of residential mortgage loans that were expected to be sold in the secondary market.
Capital
Total shareholders' equity was $2.56 billion at September 30, 2016, compared to $1.05 billion at June 30, 2016, $1.02 billion at December 31, 2015 and $998.4 million at September 30, 2015. The increase in shareholders equity during the third quarter of 2016 was primarily attributable to the 32.1 million shares of common stock issued in the merger with Talmer. Total shareholders' equity as a percentage of total assets was 14.7% at September 30, 2016, compared to 11.0% ,11.1% and 10.8% at June 30, 2016, December 31, 2015 and September 30, 2015, respectively. The Corporation's tangible equity, which is defined as total shareholders' equity less goodwill and other acquired intangible assets, totaled $1.41 billion, $753.3 million, $716.9 million, and $698.7 million at September 30, 2016, June 30, 2016, December 31, 2015 and September 30, 2015, respectively. The Corporation's tangible equity to assets ratio was 8.7% at September 30, 2016, compared to 8.2% at June 30, 2016, 8.1% at December 31, 2015 and 7.8% at September 30, 2015. (1)
(1) Tangible equity and the tangible equity to assets ratio are non-GAAP financial measures. Please refer to the section entitled "Non-GAAP Financial Measures" included within this Management’s Discussion and Analysis of Financial Condition and Results of Operations for a reconciliation to the most directly comparable GAAP financial measures.
Shelf Registration
On June 12, 2014, the Corporation filed an automatic shelf registration statement on Form S-3 with the Securities and Exchange Commission (SEC) for an indeterminate amount of securities, which became immediately effective. The shelf registration statement provides the Corporation with the ability to raise capital, subject to SEC rules and limitations, if the board of directors of the Corporation decides to do so.
Regulatory Capital
In July 2013, the Federal Reserve Board and FDIC approved final rules implementing the Basel Committee on Banking Supervision's ("BCBS") capital guidelines for U.S. banks (commonly referred to as "Basel III"). Beginning January 1, 2015, the Basel III capital rules include a new minimum common equity Tier 1 capital to risk-weighted assets ("CET Tier 1") ratio of 4.5%, in addition to raising the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% and requiring a minimum leverage ratio of 4.0%. The Basel III capital rules also establish a new capital conservation buffer of 2.5% of risk-weighted assets, which is phased-in over a four-year period beginning January 1, 2016.
The Corporation, Chemical Bank and Talmer Bank and Trust continue to maintain strong capital positions, which significantly exceeded the minimum capital adequacy levels prescribed by the Board of Governors of the Federal Reserve System (Federal Reserve) at September 30, 2016, as shown in the following schedule:
|
| | | | | | | | | | | | |
| | September 30, 2016 |
| | Leverage Ratio | | Risk-Based Capital Ratios |
| | | CET Tier 1 | | Tier 1 | | Total |
Actual Capital Ratios: | | | | | | | | |
Chemical Financial Corporation | | 12.8 | % | | 10.5 | % | | 10.5 | % | | 11.1 | % |
Chemical Bank | | 8.1 |
| | 9.8 |
| | 9.8 |
| | 10.8 |
|
Talmer Bank and Trust | | 10.9 |
| | 12.6 |
| | 12.6 |
| | 12.7 |
|
Minimum required for capital adequacy purposes | | 4.0 |
| | 4.5 |
| | 6.0 |
| | 8.0 |
|
Minimum required for “well-capitalized” capital adequacy purposes | | 5.0 |
| | 6.5 |
| | 8.0 |
| | 10.0 |
|
The Corporation's, Chemical Bank's and Talmer Bank and Trust's capital ratios exceeded the minimum levels required to be well capitalized as defined by applicable regulatory requirements as of September 30, 2016. See Note 8 to the consolidated financial statements for more information regarding the Corporation's, Chemical Bank's and Talmer Bank and Trust's regulatory capital ratios.
Results of Operations
Net Interest Income
Net interest income is the difference between interest income on earning assets, such as loans, investment and non-marketable equity securities and interest-bearing deposits with the Federal Reserve Bank (FRB) and other banks, and interest expense on liabilities, such as deposits and borrowings. Net interest income, on a fully taxable equivalent (FTE) basis, is the difference between interest income and interest expense adjusted for the tax benefit received on tax-exempt commercial loans and investment securities. Net interest margin (FTE) is calculated by dividing net interest income (FTE) by average interest-earning assets, annualized as applicable. Net interest spread is the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities. Because noninterest-bearing sources of funds, or free funds (principally demand deposits and shareholders' equity), also support earning assets, the net interest margin exceeds the net interest spread.
Net interest income was $96.8 million in the third quarter of 2016, compared to $77.5 million in the second quarter of 2016 and $73.6 million in the third quarter of 2015. Net interest income was $248.6 million for the nine months ended September 30, 2016, compared to $198.5 million for the nine months ended September 30, 2015. Net interest income (FTE) was $99.2 million in the third quarter of 2016, compared to $79.6 million in the second quarter of 2016 and $75.6 million in the third quarter of 2015. Net interest income (FTE) was $255.3 million for the nine months ended September 30, 2016, compared to $203.9 million for the nine months ended September 30, 2015. The presentation of net interest income on an FTE basis is not in accordance with GAAP but is customary in the banking industry. This non-GAAP measure ensures comparability of net interest income arising from both taxable and tax-exempt loans and investment securities. The adjustments to determine net interest income (FTE) were $2.4 million, $2.1 million and $2.0 million for each of the three-month periods ended September 30, 2016, June 30, 2016 and September 30, 2015, respectively, and $6.7 million and $5.4 million for the six-month periods ended September 30, 2016 and September 30, 2015, respectively. These adjustments were computed using a 35% federal income tax rate.
Average Balances, Fully Tax Equivalent (FTE) Interest and Effective Yields and Rates(1)
The following schedule presents the average daily balances of the Corporation's major categories of assets and liabilities, interest income and expense on an FTE basis, average interest rates earned and paid on the assets and liabilities, net interest income (FTE), net interest spread and net interest margin for the three months ended September 30, 2016, June 30, 2016 and September 30, 2015.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| September 30, 2016 |
| June 30, 2016 | | September 30, 2015 |
(Dollars in thousands) | Average Balance |
| Interest (FTE) |
| Effective Yield/ Rate(1) |
| Average Balance | | Interest (FTE) | | Effective Yield/ Rate(1) | | Average Balance |
| Interest (FTE) |
| Effective Yield/ Rate(1) |
ASSETS |
|
Interest-Earning Assets: |
|
|
|
|
|
| | | | | | |
|
|
|
|
|
Loans(2) | $ | 9,470,650 |
| | $ | 97,880 |
| | 4.12 | % | | $ | 7,511,192 |
| | $ | 78,295 |
| | 4.19 | % | | $ | 7,135,013 |
| | $ | 74,549 |
| | 4.15 | % |
Taxable investment securities | 687,259 |
|
| 2,575 |
|
| 1.50 |
|
| 515,303 |
| | 1,798 |
| | 1.40 |
| | 692,906 |
|
| 2,233 |
|
| 1.29 |
|
Tax-exempt investment securities | 592,747 |
|
| 4,721 |
|
| 3.19 |
|
| 484,271 |
| | 4,061 |
| | 3.35 |
| | 448,214 |
|
| 3,690 |
|
| 3.29 |
|
Other interest-earning assets | 57,756 |
|
| 358 |
|
| 2.47 |
|
| 43,615 |
| | 777 |
| | 7.16 |
| | 36,142 |
|
| 266 |
|
| 2.92 |
|
Interest-bearing deposits with the FRB and other banks | 249,731 |
|
| 454 |
|
| 0.72 |
|
| 82,246 |
| | 144 |
| | 0.70 |
| | 155,664 |
|
| 144 |
|
| 0.37 |
|
Total interest-earning assets | 11,058,143 |
|
| 105,988 |
|
| 3.82 |
|
| 8,636,627 |
| | 85,075 |
| | 3.96 |
| | 8,467,939 |
|
| 80,882 |
|
| 3.80 |
|
Less: Allowance for loan losses | 72,242 |
|
|
|
|
|
| 71,790 |
| | | | | | 75,337 |
|
|
|
|
|
Other Assets: |
|
|
|
|
|
| | | | | | |
|
|
|
|
|
Cash and cash due from banks | 194,171 |
|
|
|
|
|
| 148,034 |
| | | | | | 174,816 |
|
|
|
|
|
Premises and equipment | 116,944 |
|
|
|
|
|
| 104,488 |
| | | | | | 112,252 |
|
|
|
|
|
Interest receivable and other assets | 953,714 |
|
|
|
|
|
| 515,039 |
| | | | | | 524,186 |
|
|
|
|
|
Total Assets | $ | 12,250,730 |
|
|
|
|
|
| $ | 9,332,398 |
| | | | | | $ | 9,203,856 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
| | | | | | |
|
|
|
|
|
Interest-Bearing Liabilities: |
|
|
|
|
|
|
| | | | | | |
|
|
|
|
|
Interest-bearing demand deposits | $ | 2,327,762 |
|
| $ | 961 |
|
| 0.16 | % |
| $ | 1,892,512 |
| | $ | 582 |
| | 0.12 | % | | $ | 1,778,681 |
|
| $ | 436 |
|
| 0.10 | % |
Savings deposits | 2,512,620 |
|
| 749 |
|
| 0.12 |
|
| 2,073,412 |
| | 476 |
| | 0.09 |
| | 2,033,613 |
|
| 389 |
|
| 0.08 |
|
Time deposits | 2,186,781 |
|
| 4,126 |
|
| 0.75 |
|
| 1,582,467 |
| | 3,202 |
| | 0.81 |
| | 1,728,725 |
|
| 3,479 |
|
| 0.80 |
|
Short-term borrowings | 593,903 |
|
| 459 |
|
| 0.31 |
|
| 418,232 |
| | 226 |
| | 0.22 |
| | 504,252 |
|
| 144 |
|
| 0.11 |
|
Long-term borrowings | 494,810 |
|
| 458 |
|
| 0.37 |
|
| 281,327 |
| | 956 |
| | 1.37 |
| | 188,673 |
|
| 786 |
|
| 1.65 |
|
Total interest-bearing liabilities | 8,115,876 |
|
| 6,753 |
|
| 0.33 |
|
| 6,247,950 |
| | 5,442 |
| | 0.35 |
| | 6,233,944 |
|
| 5,234 |
|
| 0.33 |
|
Noninterest-bearing deposits | 2,456,469 |
|
| — |
|
| — |
|
| 1,979,423 |
| | — |
| | — |
| | 1,911,537 |
|
| — |
|
| — |
|
Total deposits and borrowed funds | 10,572,345 |
|
| 6,753 |
|
| 0.25 |
|
| 8,227,373 |
| | 5,442 |
| | 0.27 |
| | 8,145,481 |
|
| 5,234 |
|
| 0.25 |
|
Interest payable and other liabilities | 118,717 |
|
|
|
|
|
| 72,011 |
| | | | | | 70,648 |
|
|
|
|
|
Shareholders’ equity | 1,559,668 |
|
|
|
|
|
| 1,033,014 |
| | | | | | 987,727 |
|
|
|
|
|
Total Liabilities and Shareholders’ Equity | $ | 12,250,730 |
|
|
|
|
|
| $ | 9,332,398 |
| | | | | | $ | 9,203,856 |
|
|
|
|
|
Net Interest Spread (average yield earned minus average rate paid) |
|
|
| 3.49 | % |
| | | | | 3.61 | % | |
|
|
|
| 3.47 | % |
Net Interest Income (FTE) |
|
| $ | 99,235 |
|
|
|
| | | $ | 79,633 |
| | | |
|
| $ | 75,648 |
|
|
|
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) |
|
|
| 3.58 | % |
| | | | | 3.70 | % | |
|
|
|
| 3.55 | % |
|
Reconciliation to Reported Net Interest Income |
Net interest income, fully taxable equivalent (non-GAAP) | | $ | 99,235 |
| | | | | | $ | 79,633 |
| | | | | | $ | 75,648 |
| | |
Adjustments for taxable equivalent interest(1): | | | | | | | | | | | | | | | | |
Loans | | | (777 | ) | | | | | | (717 | ) | | | | | | (740 | ) | | |
Tax-exempt investment securities | | | (1,649 | ) | | | | | | (1,421 | ) | | | | | | (1,291 | ) | | |
Total taxable equivalent interest adjustments | | (2,426 | ) | | | | | | (2,138 | ) | | | | | | (2,031 | ) | | |
Net interest income (GAAP) | | | $ | 96,809 |
| | | | | | $ | 77,495 |
| | | | | | $ | 73,617 |
| | |
Net interest margin (GAAP) | | | 3.49 | % | | | | | | 3.60 | % | | | | | | 3.46 | % | | |
|
(1) Fully taxable equivalent (FTE) basis using a federal income tax rate of 35%. |
(2) 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. |
The following schedule presents the average daily balances of the Corporation's major categories of assets and liabilities, interest income and expense on an FTE basis, average interest rates earned and paid on the assets and liabilities, net interest income (FTE), net interest spread and net interest margin for the nine months ended September 30, 2016 and September 30, 2015.
|
| | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended |
| | September 30, 2016 | | September 30, 2015 |
(Dollars in thousands) | | Average Balance | | Interest (FTE) | | Effective Yield/ Rate(1) | | Average Balance | | Interest (FTE) | | Effective Yield/ Rate(1) |
ASSETS | | |
Interest-Earning Assets: | | | | | | | | | | | | |
Loans(2) | | 8,098,796 |
| | 251,274 |
| | 4.14 |
| | 6,376,527 |
| | 198,436 |
| | 4.16 |
|
Taxable investment securities | | 586,066 |
| | 6,302 |
| | 1.43 |
| | 708,618 |
| | 6,742 |
| | 1.27 |
|
Tax-exempt investment securities | | 524,690 |
| | 12,882 |
| | 3.27 |
| | 392,555 |
| | 9,983 |
| | 3.39 |
|
Other interest-earning assets | | 46,994 |
| | 1,391 |
| | 3.95 |
| | 33,308 |
| | 1,015 |
| | 4.07 |
|
Interest-bearing deposits with the FRB and other banks | | 156,640 |
| | 811 |
| | 0.69 |
| | 135,795 |
| | 394 |
| | 0.39 |
|
Total interest-earning assets | | 9,413,186 |
| | 272,660 |
| | 3.87 |
| | 7,646,803 |
| | 216,570 |
| | 3.78 |
|
Less: Allowance for loan losses | | 72,525 |
| | | | | | 75,430 |
| | | | |
Other Assets: | | | | | | | | | | | | |
Cash and cash due from banks | | 166,927 |
| | | | | | 154,157 |
| | | | |
Premises and equipment | | 109,159 |
| | | | | | 104,477 |
| | | | |
Interest receivable and other assets | | 665,185 |
| | | | | | 417,347 |
| | | | |
Total Assets | | $ | 10,281,932 |
| | | | | | $ | 8,247,354 |
| | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | | |
Interest-Bearing Liabilities: | | | | | | | | | | | | |
Interest-bearing demand deposits | | $ | 2,058,951 |
| | $ | 2,011 |
| | 0.13 | % | | $ | 1,609,323 |
| | $ | 1,051 |
| | 0.09 | % |
Savings deposits | | 2,212,732 |
| | 1,614 |
| | 0.10 |
| | 1,921,750 |
| | 1,119 |
| | 0.08 |
|
Time deposits | | 1,799,691 |
| | 10,530 |
| | 0.78 |
| | 1,518,842 |
| | 9,116 |
| | 0.80 |
|
Short-term borrowings | | 454,456 |
| | 785 |
| | 0.23 |
| | 415,160 |
| | 343 |
| | 0.11 |
|
Long-term borrowings | | 347,925 |
| | 2,389 |
| | 0.92 |
| | 84,843 |
| | 999 |
| | 1.57 |
|
Total interest-bearing liabilities | | 6,873,755 |
| | 17,329 |
| | 0.34 |
| | 5,549,918 |
| | 12,628 |
| | 0.30 |
|
Noninterest-bearing deposits | | 2,115,511 |
| | — |
| | — |
| | 1,743,351 |
| | — |
| | — |
|
Total deposits and borrowed funds | | 8,989,266 |
| | 17,329 |
| | 0.26 |
| | 7,293,269 |
| | 12,628 |
| | 0.23 |
|
Interest payable and other liabilities | | 87,829 |
| | | | | | 62,060 |
| | | | |
Shareholders’ equity | | 1,204,837 |
| | | | | | 892,025 |
| | | | |
Total Liabilities and Shareholders’ Equity | | $ | 10,281,932 |
| | | | | | $ | 8,247,354 |
| | | | |
Net Interest Spread (average yield earned minus average rate paid) | | | | | | 3.53 | % | | | | | | 3.48 | % |
Net Interest Income (FTE) | | | | $ | 255,331 |
| | | | | | $ | 203,942 |
| | |
Net Interest Margin (Net Interest Income (FTE) divided by total average interest-earning assets) | | | | | | 3.62 | % | | | | | | 3.56 | % |
| | | | | | | | | | | | |
Reconciliation to Reported Net Interest Income | | | | | | | | | | | | |
Net interest income, fully taxable equivalent (non-GAAP) | | | | $ | 255,331 |
| | | | | | $ | 203,942 |
| | |
Adjustments for taxable equivalent interest(1): | | | | | | | | | | | | |
Loans | | | | (2,192 | ) | | | | | | (1,917 | ) | | |
Tax-exempt investment securities | | | | (4,505 | ) | | | | | | (3,493 | ) | | |
Total taxable equivalent interest adjustments | | | | (6,697 | ) | | | | | | (5,410 | ) | | |
Net interest income (GAAP) | | | | $ | 248,634 |
| | | | | | $ | 198,532 |
| | |
Net interest margin (GAAP) | | | | 3.53 | % | | | | | | 3.47 | % | | |
| | | | | | | | | | | | |
(1) Fully taxable equivalent (FTE) basis using a federal income tax rate of 35%. |
(2) 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. |
Net interest income (FTE) of $99.2 million in the third quarter of 2016 was $19.6 million, or 24.6%, higher than net interest income (FTE) of $79.6 million in the second quarter of 2016. The increase in net interest income in the third quarter of 2016, compared to the second quarter of 2016, was primarily attributable to loans acquired in the merger with Talmer, although also partially attributable to organic loan growth. The Corporation's net interest income included $3.0 million of interest accretion on acquired loans in the third quarter of 2016, compared to $2.5 million in the second quarter of 2016. The net interest margin (FTE) was 3.58% in the third quarter of 2016, compared to 3.70% in the second quarter of 2016. Interest accretion on acquired loans contributed 11 basis points to the Corporation's net interest margin (FTE) in both the third quarter of 2016 and the second quarter of 2016. The average yield on interest-earning assets was 3.82% in the third quarter of 2016, compared to 3.96% in the second quarter of 2016. The average yield on loans decreased 7 basis points to 4.12% in the third quarter of 2016 from 4.19% in the second quarter of 2016. Interest accretion on acquired loans comprised 13 basis points of the yield on the Corporation's loan portfolio in both the third quarter of 2016 and the second quarter of 2016. The average cost of funds was 0.25% in the third quarter of 2016, compared to 0.27% in the second quarter of 2016. The Corporation's cost of funds in the third quarter of 2016 was reduced by 4 basis points resulting from the acceleration of accretion of fair value adjustments on FHLB advances obtained in the merger with Talmer that were paid off during September 2016.
Net interest income (FTE) of $99.2 million in the third quarter of 2016 was $23.6 million, or 31.2%, higher than net interest income (FTE) of $75.6 million in the third quarter of 2015, with the increase primarily attributable to loans acquired in the merger with Talmer in addition to the positive impact of $612 million of organic loan growth over the past twelve months. The net interest margin (FTE) was 3.58% in the third quarter of 2016, compared to 3.55% in the third quarter of 2015. Interest accretion on acquired loans contributed 11 basis points to the Corporation's net interest margin (FTE) in the third quarter of 2016, compared to 4 basis points in the third quarter of 2015. The average yield on interest-earning assets was 3.82% in the third quarter of 2016, compared to 3.80% in the third quarter of 2015. The average yield on loans decreased 3 basis points to 4.12% in the third quarter of 2016 from 4.15% in the third quarter of 2015. Interest accretion on acquired loans contributed 13 basis points to the Corporation's loan portfolio in the third quarter of 2016, compared to 5 basis points in the third quarter of 2015. The average cost of funds was 0.25% in both the third quarter of 2016 and the third quarter of 2015.
Net interest income (FTE) of $255.3 million for the nine months ended September 30, 2016 was $51.4 million, or 25.2%, higher than net interest income (FTE) of $203.9 million for the nine months ended September 30, 2015, with the increase primarily attributable to the Corporation's merger with Talmer and its 2015 acquisitions of Monarch and Lake Michigan, although also due to the positive impact of organic loan growth. The net interest margin (FTE) was 3.62% for the nine months ended September 30, 2016, compared to 3.56% for the nine months ended September 30, 2015.
Changes in the Corporation's net interest income are influenced by a variety of factors, including changes in the level and mix of interest-earning assets and interest-bearing liabilities, current and prior years' interest rate changes, the level and direction of interest rates, the difference between short-term and long-term interest rates (the steepness of the yield curve) and the general strength of the economies in the Corporation's markets. Risk management plays an important role in the Corporation's level of net interest income. The ineffective management of credit risk, and more significantly interest rate risk, can adversely impact the Corporation's net interest income. Management monitors the Corporation's consolidated statement of financial position to reduce the potential adverse impact on net interest income caused by significant changes in interest rates. The Corporation's policies in this regard are further discussed under the subheading “Market Risk.”
The Federal Reserve influences the general market rates of interest, including the deposit and loan rates offered by many financial institutions. The prime interest rate, which is the rate offered on loans to borrowers with strong credit, was 3.25% at the end of 2008 and remained at this historically low rate until December 2015, when it was increased to 3.50%. The prime interest rate has historically been 300 basis points higher than the federal funds rate. The majority of the Corporation's variable interest rate loans in the commercial loan portfolio are tied to the prime rate.
The Corporation is primarily funded by core deposits, which is a lower-cost funding base than wholesale funding and historically has had a positive impact on the Corporation's net interest income and net interest margin. The Corporation anticipates that the loan portfolio will grow at a higher rate than its core deposits, and therefore, expects wholesale funding to provide a portion of its funding base on an ongoing basis in the future. Based on the current historically low level of market interest rates and the Corporation's current low levels of interest rates on its core deposit transaction accounts, further market interest rate reductions would likely not result in a significant decrease in interest expense.
Volume and Rate Variance Analysis
The following schedules allocate the dollar change in net interest income (FTE) between the portion attributable to changes in the average volume of interest-earning assets and interest-bearing liabilities, including changes in the mix of assets and liabilities, and changes in average interest rates earned and paid, for the three months ended September 30, 2016, compared to the three months ended June 30, 2016 and September 30, 2015, and for the nine months ended September 30, 2016, compared to the nine months ended September 30, 2015.
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2016 |
| | Compared to Three Months Ended June 30, 2016 | | Compared to Three Months Ended September 30, 2015 |
| | Increase (Decrease) Due to Changes in | | | | Increase (Decrease) Due to Changes in |
|
|
(Dollars in thousands) | | Average Volume(1) | | Average Yield/Rate(1) | | Combined Increase/ (Decrease) | | Average Volume(1) |
| Average Yield/Rate(1) |
| Combined Increase/ (Decrease) |
Changes in Interest Income on Interest-Earning Assets: | | | | | | | |
|
|
|
|
|
Loans | | $ | 21,023 |
| | $ | (1,438 | ) | | $ | 19,585 |
| | $ | 23,949 |
|
| $ | (618 | ) |
| $ | 23,331 |
|
Taxable investment securities/other assets | | 642 |
| | 136 |
| | 778 |
| | (17 | ) |
| 360 |
|
| 343 |
|
Tax-exempt investment securities | | 870 |
| | (210 | ) | | 660 |
| | 1,152 |
|
| (121 | ) |
| 1,031 |
|
Interest-bearing deposits with the FRB and other banks | | 533 |
| | (642 | ) | | (109 | ) | | 338 |
|
| 64 |
|
| 402 |
|
Total change in interest income on interest-earning assets | | 23,068 |
| | (2,154 | ) | | 20,914 |
| | 25,422 |
|
| (315 | ) |
| 25,107 |
|
Changes in Interest Expense on Interest-Bearing Liabilities: | | | | | | | |
|
|
|
|
|
Interest-bearing demand deposits | | 134 |
| | 245 |
| | 379 |
| | 147 |
|
| 378 |
|
| 525 |
|
Savings deposits | | 108 |
| | 165 |
| | 273 |
| | 115 |
|
| 245 |
|
| 360 |
|
Time deposits | | 1,228 |
| | (304 | ) | | 924 |
| | 837 |
|
| (190 | ) |
| 647 |
|
Short-term borrowings | | 196 |
| | 37 |
| | 233 |
| | 67 |
|
| 218 |
|
| 285 |
|
Long-term borrowings | | 609 |
| | (1,107 | ) | | (498 | ) | | 349 |
|
| (647 | ) |
| (298 | ) |
Total change in interest expense on interest-bearing liabilities | | 2,275 |
| | (964 | ) | | 1,311 |
| | 1,515 |
|
| 4 |
|
| 1,519 |
|
Total Change in Net Interest Income (FTE)(2) | | $ | 20,793 |
| | $ | (1,190 | ) | | $ | 19,603 |
| | $ | 23,907 |
|
| $ | (319 | ) |
| $ | 23,588 |
|
| | | | | | | |
|
|
|
|
|
|
|
|
(1) The change in interest income and interest expense due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
|
(2) Taxable equivalent basis using a federal income tax rate of 35%. |
|
| | | | | | | | | | | | |
| | Nine Months Ended September 30, 2016 Compared to Nine Months Ended September 30, 2015 |
| | Increase (Decrease) Due to Changes in | | Combined Increase/ (Decrease) |
(Dollars in thousands) | | Average Volume(1) | | Average Yield/Rate(1) | |
Changes in Interest Income on Interest-Earning Assets: | | | | | | |
Loans | | $ | 55,025 |
| | $ | (2,187 | ) | | $ | 52,838 |
|
Taxable investment securities/other assets | | (1,278 | ) | | 838 |
| | (440 | ) |
Tax-exempt investment securities | | 3,272 |
| | (373 | ) | | 2,899 |
|
Interest-bearing deposits with the FRB and other banks | | 572 |
| | 221 |
| | 793 |
|
Total change in interest income on interest-earning assets | | 57,591 |
| | (1,501 | ) | | 56,090 |
|
Changes in Interest Expense on Interest-Bearing Liabilities: | | | | | | |
Interest-bearing demand deposits | | 347 |
| | 613 |
| | 960 |
|
Savings deposits | | 159 |
| | 336 |
| | 495 |
|
Time deposits | | 1,824 |
| | (410 | ) | | 1,414 |
|
Short-term borrowings | | (44 | ) | | 12 |
| | (32 | ) |
Long-term borrowings | | 2,124 |
| | (260 | ) | | 1,864 |
|
Total change in interest expense on interest-bearing liabilities | | 4,410 |
| | 291 |
| | 4,701 |
|
Total Change in Net Interest Income (FTE)(2) | | $ | 53,181 |
| | $ | (1,792 | ) | | $ | 51,389 |
|
| | | | | | |
(1) The change in interest income and interest expense due to both volume and rate has been allocated to the volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.
|
(2) Taxable equivalent basis using a federal income tax rate of 35%. | | | | | | |
Provision for Loan Losses
The provision for loan losses ("provision") is an increase to the allowance, as determined by management, to provide for probable losses inherent in the originated loan portfolio and for impairment in pools of acquired loans that results from the Corporation experiencing a decrease, if any, in expected cash flows of acquired loans during each reporting period. The provision was $4.1 million in the third quarter of 2016, compared to $3.0 million in the second quarter of 2016 and $1.5 million in the third quarter of 2015. The increase in the provision for loan losses in the third quarter of 2016 was due to organic loan growth during the quarter.
The Corporation experienced net loan charge-offs of $1.8 million in the third quarter of 2016, compared to $1.8 million in the second quarter of 2016 and $0.8 million in the third quarter of 2015. Net loan charge-offs as a percentage of average loans (annualized) were 0.08% in the third quarter of 2016, compared to 0.10% in the second quarter of 2016 and 0.05% in the third quarter of 2015. Net loan charge-offs in the commercial loan portfolio totaled $0.3 million in the third quarter of 2016, compared to net loan charge-offs of $1.3 million in the second quarter of 2016 and net loan recoveries of $0.2 million in the third quarter of 2015. Net loan charge-offs in the consumer loan portfolio totaled $1.5 million in the third quarter of 2016, compared to $0.5 million in the second quarter of 2016 and $1.0 million in the third quarter of 2015.
The Corporation's provision and net loan charge-offs were $8.6 million and $8.2 million, respectively, for the nine months ended September 30, 2016, compared to $4.5 million and $4.6, respectively, for the nine months ended September 30, 2015.
Noninterest Income
The following summarizes the major components of noninterest income:
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | September 30, 2015 | | September 30, 2016 | | September 30, 2015 |
Service charges and fees on deposit accounts | | $ | 7,665 |
| | $ | 6,337 |
| | $ | 6,722 |
| | $ | 19,722 |
| | $ | 19,083 |
|
Wealth management revenue | | 5,584 |
| | 5,782 |
| | 4,725 |
| | 16,567 |
| | 15,401 |
|
Electronic banking fees | | 5,533 |
| | 4,786 |
| | 5,059 |
| | 15,237 |
| | 14,406 |
|
Mortgage banking revenue | | 4,439 |
| | 1,595 |
| | 1,436 |
| | 7,439 |
| | 4,527 |
|
Other fees for customer services | | 1,325 |
| | 1,191 |
| | 1,280 |
| | 3,647 |
| | 3,313 |
|
Title insurance commissions | | 552 |
| | 486 |
| | 479 |
| | 1,381 |
| | 1,605 |
|
Gain on sale of investment securities | | 16 |
| | 18 |
| | 5 |
| | 53 |
| | 612 |
|
Bank-owned life insurance | | 446 |
| | 237 |
| | 201 |
| | 879 |
| | 437 |
|
Rental income | | 151 |
| | 153 |
| | 116 |
| | 440 |
| | 353 |
|
Gain on sale of closed branch offices and other assets | | 309 |
| | 105 |
| | — |
| | 570 |
| | — |
|
Interest rate swap fees | | 496 |
| | — |
| | — |
| | 496 |
| | — |
|
Other | | 1,254 |
| | 207 |
| | 192 |
| | 1,655 |
| | 427 |
|
Total noninterest income | | $ | 27,770 |
| | $ | 20,897 |
| | $ | 20,215 |
|
| $ | 68,086 |
| | $ | 60,164 |
|
Noninterest income was $27.8 million in the third quarter of 2016, compared to $20.9 million in the second quarter of 2016 and $20.2 million in the third quarter of 2015. Noninterest income in the third quarter of 2016 was $6.9 million, or 32.9%, higher than the second quarter of 2016, with the increase attributable to a combination of incremental revenue resulting from the merger with Talmer, higher mortgage banking revenue and higher overdraft and seasonal ATM fee revenue for Chemical Bank.
Service charges and fees on deposit accounts, which include overdraft/non-sufficient funds fees, checking account service fees and other deposit account charges, were $7.7 million in the third quarter of 2016, an increase of $1.3 million, or 21.0%, from the second quarter of 2016 and an increase of $0.9 million, or 14.0%, from the third quarter of 2015. The increase in service charges and fees on deposit accounts in the third quarter of 2016, compared to the second quarter of 2016, was due to a combination of incremental fees resulting from the merger with Talmer and higher seasonal overdraft fees, while the increase over the third quarter of 2015 was largely attributable to the merger with Talmer. Overdraft/non-sufficient funds fees included in service charges and fees on deposit accounts were $5.7 million in the third quarter of 2016, compared to $4.7 million in the second quarter of 2016 and $4.9 million in the third quarter of 2015.
Wealth management revenue is comprised of investment fees that are generally based on the market value of assets within a trust account, custodial account fees and fees from the sale of investment products. Volatility in the equity and bond markets impacts the market value of trust assets and related investment fees. Wealth management revenue was $5.6 million in the third quarter of 2016, a decrease of $0.2 million from the second quarter of 2016 and an increase of $0.9 million over the third quarter of 2015. The decrease in wealth management revenue in the third quarter of 2016, compared to the second quarter of 2016, was primarily attributable to seasonal trust fees earned during the second quarter of 2016 from the preparation of trust tax returns, while the increase in the third quarter of 2016, compared to the third quarter of 2015, was largely due to an increase in trust account assets under management resulting from an increase in value in the equity and bond markets. Wealth management revenue includes fees from the sale of investment products offered through the Chemical Financial Advisors program. Fees from this program totaled $1.1 million in both the third quarter of 2016 and the second quarter of 2016, compared to $1.0 million in the third quarter of 2015.
Electronic banking fees, which represent income earned by the Corporation from ATM transactions, debit card activity and internet banking fees, were $5.5 million in the third quarter of 2016, an increase of $0.7 million over the second quarter of 2016 and an increase of $0.5 million over the third quarter of 2015. The increase in electronic banking fees in the third quarter of 2016, compared to both the second quarter of 2016 and the third quarter of 2015 was primarily due to the merger with Talmer.
Mortgage banking revenue ("MBR") includes revenue from originating, selling and servicing residential mortgage loans for the secondary market, net of direct expenses associated with these activities, including mortgage loan originator compensation, amortization of mortgage servicing rights and adjustments to the Corporation's reserve for probable losses related to loans previously sold in the secondary market. MBR was $4.4 million in the third quarter of 2016, an increase of $2.8 million over the second quarter of 2016 and an increase of $3.0 million compared to the third quarter of 2015. The increase in MBR in the third quarter of 2016, compared to both the second quarter of 2016 and the third quarter of 2015, was largely attributable to an increase in the volume of loans sold in the secondary market due to the merger with Talmer. The Corporation sold $162 million of residential mortgage loans in the secondary market in the third quarter of 2016, compared to $72 million in the second quarter of 2016 and $55 million in the third quarter of 2015.
The Corporation sells residential mortgage loans in the secondary market on both a servicing retained and servicing released basis. These sales include the Corporation entering into residential mortgage loan sale agreements with buyers in the normal course of business. The agreements contain provisions that include various representations and warranties regarding the origination, characteristics and underwriting of the mortgage loans. The recourse of the buyer may result in either indemnification of any loss incurred by the buyer or a requirement for the Corporation to repurchase a loan that the buyer believes does not comply with the representations included in the loan sale agreement. Repurchase and loss indemnification demands received by the Corporation are reviewed by a senior officer on a loan-by-loan basis to validate the claim made by the buyer. The Corporation maintains a reserve for probable losses expected to be incurred from loans previously sold in the secondary market. This contingent liability is based on trends in repurchase and indemnification demands, actual loss experience, information requests, known and inherent risks in the sale of loans in the secondary market and current economic conditions. The Corporation records losses resulting from the repurchase of loans previously sold in the secondary market, as well as adjustments to estimates of future probable losses, as part of its MBR in the period incurred. The Corporation's reserve for probable losses was $6.9 million at September 30, 2016, compared to $3.8 million at June 30, 2016 and $4.0 million at September 30, 2015. The increase in the Corporation's reserve for probable losses during the third quarter of 2016 was attributable to the reserve recorded for probable losses associated with the servicing portfolio obtained in the merger with Talmer.
Noninterest income was $68.1 million for the nine months ended September 30, 2016, compared to $60.2 million for the nine months ended September 30, 2015, with the increase largely attributable to incremental revenue resulting from the impact of the merger with Talmer and the Corporation's 2015 Monarch and Lake Michigan acquisitions.
Operating Expenses
The following summarizes the major categories of operating expenses:
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | Nine Months Ended |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | September 30, 2015 | | September 30, 2016 | | September 30, 2015 |
Salaries and wages | | $ | 33,841 |
| | $ | 26,887 |
| | $ | 27,872 |
| | $ | 87,471 |
| | $ | 77,148 |
|
Employee benefits | | 6,724 |
| | 6,240 |
| | 6,113 |
| | 20,111 |
| | 17,801 |
|
Occupancy | | 5,462 |
| | 5,514 |
| | 4,781 |
| | 15,881 |
| | 13,593 |
|
Equipment and software | | 6,420 |
| | 4,875 |
| | 4,589 |
| | 15,699 |
| | 13,467 |
|
Outside processing and service fees | | 5,365 |
| | 4,833 |
| | 4,146 |
| | 13,909 |
| | 11,630 |
|
FDIC insurance premiums | | 1,849 |
| | 1,338 |
| | 1,441 |
| | 4,594 |
| | 4,003 |
|
Professional fees | | 1,472 |
| | 1,020 |
| | 1,235 |
| | 3,528 |
| | 3,730 |
|
Intangible asset amortization | | 1,292 |
| | 1,195 |
| | 1,270 |
| | 3,681 |
| | 3,048 |
|
Advertising and marketing | | 981 |
| | 793 |
| | 1,249 |
| | 2,540 |
| | 2,768 |
|
Postage and express mail | | 818 |
| | 866 |
| | 839 |
| | 2,668 |
| | 2,571 |
|
Training, travel and other employee expenses |
| 1,093 |
| | 870 |
| | 810 |
| | 2,760 |
| | 2,298 |
|
Telephone | | 708 |
| | 614 |
| | 781 |
| | 2,052 |
| | 1,927 |
|
Supplies | | 519 |
| | 631 |
| | 543 |
| | 1,630 |
| | 1,587 |
|
Donations | | 345 |
| | 379 |
| | 221 |
| | 1,335 |
| | 1,097 |
|
Credit-related expenses | | (371 | ) | | (1,331 | ) | | 90 |
| | (1,672 | ) | | 31 |
|
Transaction expenses | | 37,470 |
| | 3,054 |
| | 900 |
| | 43,118 |
| | 5,719 |
|
Other | | 2,156 |
| | 1,307 |
| | 1,385 |
| | 4,811 |
| | 3,652 |
|
Total operating expenses | | $ | 106,144 |
| | $ | 59,085 |
| | $ | 58,265 |
| | $ | 224,116 |
| | $ | 166,070 |
|
Operating expenses were $106.1 million in the third quarter of 2016, compared to $59.1 million in the second quarter of 2016 and $58.3 million in the third quarter of 2015. Operating expenses included transaction expenses of $37.5 million in the third quarter of 2016, $3.1 million in the second quarter of 2016 and $0.9 million in the third quarter of 2015. Excluding transaction expenses, operating expenses in the third quarter of 2016 were $68.7 million, an increase of $12.6 million over operating expenses of $56.0 million in the second quarter of 2016 and an increase of $11.3 million over operating expenses of $57.4 million in the third quarter of 2015.(1) The increase in operating expenses, excluding transaction expenses, in the third quarter of 2016, compared to both the second quarter of 2016 and the third quarter of 2015 was primarily attributable to incremental operating costs associated with the merger with Talmer.
Salaries and wages were $33.8 million in the third quarter of 2016, compared to $26.9 million in the second quarter of 2016 and $27.9 million in the third quarter of 2015. The increase in salaries and wages in the third quarter of 2016, compared to both the second quarter of 2016 and the third quarter of 2015, was primarily due to incremental costs associated with the merger with Talmer. Performance-based compensation expense was $2.0 million in the third quarter of 2016, compared to $2.8 million in the second quarter of 2016 and $3.1 million in the third quarter of 2015.
Employee benefit costs of $6.7 million in the third quarter of 2016 were $0.5 million higher than the second quarter of 2016 and $0.6 million higher than the third quarter of 2015. The increase in employee benefit costs in the third quarter of 2016, compared to the second quarter of 2016, was primarily due to incremental costs associated with the merger with Talmer which were partially offset by lower group health costs at Chemical Bank. The increase in employee benefit costs in the third quarter of 2016, compared to the third quarter of 2015, was primarily due to incremental costs associated with the merger with Talmer which were partially offset by lower pension costs at Chemical Bank.
Occupancy expenses of $5.5 million in the third quarter of 2016 were $0.1 million lower than the second quarter of 2016 due to $1.0 million of fair value write-downs recognized in the second quarter of 2016 related to eleven branch locations that were closed during the quarter which was partially offset by incremental costs associated with the merger with Talmer. Occupancy expenses increased $0.7 million over the third quarter of 2015 due primarily to incremental costs associated with the Talmer merger.
Equipment and software expenses of $6.4 million in the third quarter of 2016 were $1.5 million higher than the second quarter of 2016 and $1.8 million higher than the third quarter of 2015 largely due to incremental costs associated with the Talmer merger.
Outside processing and service fees of $5.4 million in the third quarter of 2016 were $0.5 million higher than the second quarter of 2016 and $1.2 million higher than the third quarter of 2015 due largely to incremental costs associated with the merger with Talmer.
Credit-related expenses are comprised of other real estate ("ORE") net costs and loan collection costs. ORE net costs are comprised of costs to carry ORE, such as property taxes, insurance and maintenance costs, fair value write-downs after a property is transferred to ORE and net gains/losses from the disposition of ORE. Loan collection costs include legal fees, appraisal fees and other costs recognized in the collection of loans with deteriorated credit quality and in the process of foreclosure. Credit-related expenses in the third quarter of 2016 were $1.0 million higher than the second quarter of 2016 and $0.5 million lower than the third quarter of 2015. The increase in credit-related expenses in the third quarter of 2016, compared to the second quarter of 2016, was primarily attributable to the second quarter of 2016 including a $0.7 million gain resulting from the receipt of life insurance proceeds on a policy the Corporation had previously obtained as collateral on a loan. The decrease in credit-related expenses in the third quarter of 2016, compared to the third quarter of 2015, was primarily attributable to lower ORE writedowns and operating costs. The Corporation recognized net gains from the sales/writedowns of ORE properties of $0.6 million in the third quarter of 2016, compared to $1.3 million in the second quarter of 2016 and $0.9 million in the third quarter of 2015. ORE operating costs and loan collection costs, combined, were $0.8 million in both the third quarter of 2016, compared to $0.6 million in the second quarter of 2016 and $0.9 million in the third quarter of 2015.
Operating expenses were $224.1 million for the nine months ended September 30, 2016, compared to $166.1 million for the nine months ended September 30, 2015. Operating expenses included transaction expenses of $43.1 million for the nine months ended September 30, 2016 and $5.7 million for the nine months ended September 30, 2015. Excluding transaction expenses, operating expenses were $181.0 million for the nine months ended September 30, 2016, compared to $160.4 million for the nine months ended September 30, 2015, with the increase largely attributable to incremental costs associated with the merger with Talmer and the Corporation's 2015 acquisitions of Monarch and Lake Michigan. (1)
The efficiency ratio is a measure of operating expenses as a percentage of net interest income and noninterest income. The Corporation's efficiency ratio was 85.2% in the third quarter of 2016, compared to 60.1% in the second quarter of 2016 and 62.1% in the third quarter of 2015. The Corporation's efficiency ratio for the nine months ended September 30, 2016 and 2015 was 70.8% and 64.2%, respectively. The Corporation's adjusted efficiency ratio, which excludes certain items including transaction expenses, was 53.2% in the third quarter of 2016, compared to 54.6% in the second quarter of 2016 and 58.6% in the third quarter of 2015. The Corporation's adjusted efficiency ratio for the nine months ended September 30, 2016 and 2015 was 54.9% and 59.7%, respectively. (1)
(1) Operating expenses, excluding transaction expenses, and the adjusted efficiency ratio are non-GAAP financial measures. Please refer to the section entitled "Non-GAAP Financial Measures" included within this Management’s Discussion and Analysis of Financial Condition and Results of Operations for a reconciliation to the most directly comparable GAAP financial measures.
Income Tax Expense
The Corporation records its federal income tax expense using its estimate of the effective income tax rate expected for the full year and applies that rate on a year-to-date basis. The fluctuations in the Corporation's effective federal income tax rate reflect changes each period in the proportion of interest income exempt from federal taxation, nondeductible transaction costs and other nondeductible expenses relative to pretax income and tax credits.
The differences between the provision for federal income taxes computed at the federal statutory income tax rate and the amounts recorded in the consolidated financial statements were as follows:
|
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | Nine Months Ended |
(Dollars in thousands) | | September 30, 2016 | | June 30, 2016 | | September 30, 2015 | | September 30, 2016 | | September 30, 2015 |
Tax at statutory rate | | $ | 5,016 |
| | $ | 12,707 |
| | $ | 11,923 |
| | $ | 29,400 |
| | $ | 30,844 |
|
Changes resulting from: | | | | | | | | | | |
Tax-exempt interest income | | (1,321 | ) | | (1,130 | ) | | (1,033 | ) | | (3,599 | ) | | (2,809 | ) |
State taxes, net of federal benefit | | (803 | ) | | — |
| | — |
| | (803 | ) | | — |
|
Change in valuation allowance | | (29 | ) | | — |
| | — |
| | (29 | ) | | — |
|
Bank-owned life insurance adjustments | | (169 | ) | | — |
| | — |
| | (524 | ) | | — |
|
Director plan change in control | | (525 | ) | | — |
| | — |
| | (525 | ) | | — |
|
Income tax credits, net | | (413 | ) | | (665 | ) | | (992 | ) | | (2,428 | ) | | (1,851 | ) |
Nondeductible transaction expenses | | 2,100 |
| | — |
| | — |
| | 2,100 |
| | 525 |
|
Other, net | | (256 | ) | | (312 | ) | | (298 | ) | | 708 |
| | 91 |
|
Provision for federal income taxes | | $ | 3,600 |
| | $ | 10,600 |
| | $ | 9,600 |
| | $ | 24,300 |
| | $ | 26,800 |
|
Effective federal income tax rate | | 25.1 | % | | 29.2 | % | | 28.2 | % | | 28.9 | % | | 30.4 | % |
Liquidity
Liquidity measures the ability of the Corporation to meet current and future cash flow needs in a timely manner. Liquidity risk is the adverse impact on net interest income if the Corporation was unable to meet its cash flow needs at a reasonable cost.
Liquidity is managed to ensure stable, reliable and cost-effective sources of funds are available to satisfy deposit withdrawals and lending and investment opportunities. The ability of a financial institution to meet its current financial obligations is a function of its balance sheet structure, its ability to liquidate assets and its access to alternative sources of funds. The Corporation manages its funding needs by maintaining a level of liquid funds through its asset/liability management process. The Corporation's largest sources of liquidity on a consolidated basis are the deposit base that comes from consumer, business and municipal customers within the Corporation's local markets, principal payments on loans, maturing investment securities, cash held at the FRB and unpledged investment securities available-for-sale. Total deposits increased $5.81 billion during the three months ended September 30, 2016, and $5.66 billion during the twelve months ended September 30, 2016. As of the merger date, the Corporation added $5.29 billion of deposits as part of the merger with Talmer, including $403.2 million of brokered deposits. The Corporation also experienced organic growth in customer deposits of $571 million and $477 million during the three and nine months ended September 30, 2016, respectively, which was partially offset by decreases related to maturing brokered deposits of $101 million and $158 million during the three and nine months ended September 30, 2016, respectively. The increase in deposits during the third quarter of 2016 was primarily due to a seasonal increase in municipal deposit accounts. The Corporation's loan-to-deposit ratio was 95.8% at September 30, 2016, 102.4% at June 30, 2016, 97.5% at December 31, 2015 and 94.8% at September 30, 2015. The Corporation had $68 million of cash deposits held at the FRB at September 30, 2016, compared to $26 million at June 30, 2016, $15 million at December 31, 2015 and $109 million at September 30, 2015. At September 30, 2016, the Corporation had unpledged investment securities available-for-sale with an amortized cost of $465 million and available unused wholesale sources of liquidity, including FHLB advances and borrowings from the discount window of the FRB.
Chemical Bank and Talmer Bank and Trust are members of the FHLB and as such have access to short-term and long-term advances from the FHLB that are generally secured by residential mortgage first lien loans. The Corporation had $894 million of short-term and long-term advances outstanding with the FHLB at September 30, 2016, and had an additional $444 million of borrowing availability from the FHLB, based on its FHLB capital stock and subject to certain requirements, as of that date. The Corporation can also borrow from the FRB's discount window to meet short-term liquidity requirements. These borrowings are required to be secured by investment securities and/or certain loan types, with each category of assets carrying various borrowing capacity percentages. At September 30, 2016, the Corporation maintained an unused borrowing capacity of $273 million with the FRB's discount window based upon pledged collateral as of that date. The Corporation also had the ability to borrow an additional $240 million of federal funds from multiple third-party financial institutions at September 30, 2016. In addition, in conjunction with the merger with Talmer, the Corporation entered into a credit agreement of $145.0 million consisting of a $125.0 million term line-of credit and a $20.0 million revolving line-of-credit. The $20.0 million revolving line-of-credit was available for use at September 30, 2016. It is management's opinion that the Corporation's borrowing capacity could be expanded, if deemed necessary, as it has additional borrowing capacity available at the FHLB that could be used if it increased its investment in FHLB capital stock, and the Corporation has a significant amount of additional assets that could be used as collateral at the FRB's discount window.
The Corporation manages its liquidity position to provide the cash necessary to pay dividends to shareholders, invest in new subsidiaries, enter new banking markets, pursue investment opportunities and satisfy other operating requirements. The Corporation's primary source of liquidity is dividends from Chemical Bank.
Federal and state banking laws place certain restrictions on the amount of dividends that a bank may pay to its parent company. During the nine months ended September 30, 2016, Chemical Bank paid $90.5 million in cash dividends to the Corporation, and the Corporation paid cash dividends to shareholders of $30.3 million. During 2015, Chemical Bank paid $56.9 million in dividends to the Corporation and the Corporation paid cash dividends to shareholders of $36.9 million. The earnings of Chemical Bank are the principal source of funds to pay cash dividends to the Corporation's shareholders. Chemical Bank had net income of $78.3 million during the nine months ended September 30, 2016, compared to net income of $92.8 million during all of 2015. Over the long term, cash dividends to shareholders are dependent upon earnings, capital requirements, regulatory restraints and other factors affecting the Corporation, Chemical Bank and Talmer Bank and Trust.
Market Risk
Market risk is the risk of loss arising from adverse changes in the fair value of financial instruments due primarily to changes in interest rates. Interest rate risk is the Corporation's primary market risk and results from timing differences in the repricing of interest rate sensitive assets and liabilities and changes in relationships between rate indices due to changes in interest rates. The Corporation's net interest income is largely dependent upon the effective management of interest rate risk. The Corporation's goal is to avoid a significant decrease in net interest income, and thus an adverse impact on the profitability of the Corporation, in periods of changing interest rates. Sensitivity of earnings to interest rate changes arises when yields on assets change differently from the interest costs on liabilities. Interest rate sensitivity is determined by the amount of interest-earning assets and interest-bearing liabilities repricing within a specific time period and the magnitude by which interest rates change on the various types of interest-earning assets and interest-bearing liabilities. The management of interest rate sensitivity includes monitoring the maturities and repricing opportunities of interest-earning assets and interest-bearing liabilities. The Corporation's interest rate risk is managed through policies and risk limits approved by the boards of directors of the Corporation and its subsidiary banks and an Asset and Liability Committee (ALCO). The ALCO, which is comprised of executive and senior management from various areas of the Corporation and Chemical Bank, including finance, lending, investments and deposit gathering, meets regularly to execute asset and liability management strategies. The ALCO establishes guidelines and monitors the sensitivity of earnings to changes in interest rates. The goal of the ALCO process is to manage the impact on net interest income and the net present value of future cash flows of probable changes in interest rates within authorized risk limits.
The primary technique utilized by the Corporation to measure its interest rate risk is simulation analysis. Simulation analysis forecasts the effects on the balance sheet structure and net interest income under a variety of scenarios that incorporate changes in interest rates, the shape of the Treasury yield curve, interest rate relationships and the mix of assets and liabilities and loan prepayments. These forecasts are compared against net interest income projected in a stable interest rate environment. While many assets and liabilities reprice either at maturity or in accordance with their contractual terms, several balance sheet components demonstrate characteristics that require an evaluation to more accurately reflect their repricing behavior. Key assumptions in the simulation analysis include prepayments on loans, probable calls of investment securities, changes in market conditions, loan volumes and loan pricing, deposit sensitivity and customer preferences. These assumptions are inherently uncertain as they are subject to fluctuation and revision in a dynamic environment. As a result, the simulation analysis cannot precisely forecast the impact of rising and falling interest rates on net interest income. Actual results will differ from simulated results due to many other factors, including changes in balance sheet components, interest rate changes, changes in market conditions and management strategies.
The Corporation's interest rate sensitivity is estimated by first forecasting the next twelve months of net interest income under an assumed environment of constant market interest rates. The Corporation then compares the results of various simulation analyses to the constant interest rate forecast (base case). At September 30, 2016, the Corporation projected the change in net interest income during the next twelve months assuming short-term market interest rates were to uniformly and gradually increase or decrease by up to 200 basis points in a parallel fashion over the entire yield curve during the same time period. Additionally, at September 30, 2016, the Corporation projected the change in net interest income of an immediate 400 basis point increase in market interest rates. The Corporation did not project a 400 basis point decrease in interest rates at September 30, 2016 as the likelihood of a decrease of this size was considered unlikely given prevailing interest rate levels. These projections were based on the Corporation's assets and liabilities remaining static over the next twelve months, while factoring in probable calls and prepayments of certain investment securities and residential mortgage and consumer loans. The ALCO regularly monitors the Corporation's forecasted net interest income sensitivity to ensure that it remains within established limits.
A summary of the Corporation's interest rate sensitivity at September 30, 2016 follows:
|
| | | | | | | | | | | | | | | | | |
| | Gradual Change | | Immediate Change |
Twelve month interest rate change projection (in basis points) | | -200 | | -100 | | 0 | | +100 | | +200 | | +400 |
Percent change in net interest income vs. constant rates | | (4.7 | )% | | (2.2 | )% | | — | | (0.3 | )% | | (0.7 | )% | | (6.6 | )% |
At September 30, 2016, the Corporation's model simulations projected that 100, 200 and 400 basis point increases in interest rates would result in negative variances in net interest income of 0.3%, 0.7% and 6.6%, respectively, relative to the base case over the next twelve-month period. At September 30, 2016, the Corporation's model simulations also projected that decreases in interest rates of 100 and 200 basis points would result in negative variances in net interest income of 2.2% and 4.7%, respectively, relative to the base case over the next twelve-month period. The likelihood of a decrease in interest rates beyond 100 basis points at September 30, 2016 was considered to be unlikely given prevailing interest rate levels.
The Corporation's model simulations at September 30, 2016 for 100 and 200 basis point increases in interest rates resulted in slight negative variances in net interest income, relative to the base case, due to the Corporation deploying excess cash and
maturing variable-rate investment securities into fixed-rate loans over the past 18 months resulting in the Corporation's balance sheet being slightly liability sensitive. The Corporation's liability sensitive balance sheet position was partially offset by impact of the merger with Talmer, as Talmer's balance sheet had been asset sensitive. The Corporation's model simulations at September 30, 2016 for an immediate 400 basis point increase in interest rates resulted in a negative variance in net interest income, relative to the base case, due largely to the Corporation's liability sensitive balance sheet position resulting from $690 million of wholesale funding sources that are due to reprice in the fourth quarter of 2016.
Future increases in market interest rates are not expected to have a significant immediate favorable impact on the Corporation's net interest income at the time of such increases because of the low percentage of variable interest rate loans in the Corporation's loan portfolio at September 30, 2016. Variable interest rate loans comprised approximately 36% of the Corporation's loan portfolio at September 30, 2016.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Information concerning quantitative and qualitative disclosures about market risk is contained in the discussion regarding interest rate risk and sensitivity under the captions “Liquidity” and “Market Risk” herein and in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2015 and is here incorporated by reference.
Since December 31, 2015, the Corporation does not believe that there has been a material change in the nature or categories of the Corporation's primary market risk exposure, or the particular markets that present the primary risk of loss to the Corporation. As of the date of this report, the Corporation does not know of or expect there to be any material change in the general nature of its primary market risk exposure in the near term. The methods by which the Corporation manages its primary market risk exposure, as described in its Annual Report on Form 10-K for the year ended December 31, 2015, have not changed materially during the current year. As of the date of this report, the Corporation does not expect to make material changes in those methods in the near term. The Corporation may change those methods in the future to adapt to changes in circumstances or to implement new techniques.
The Corporation's market risk exposure is mainly comprised of its vulnerability to interest rate risk. Prevailing interest rates and interest rate relationships are largely determined by market factors that are beyond the Corporation's control.
Certain information provided in response to this item consists of forward-looking statements. Reference is made to the section captioned “Forward-Looking Statements” in this report for a discussion of the limitations on the Corporation's responsibility for such statements. In this discussion, “near term” means a period of one year following the date of the most recent consolidated statement of financial position contained in this report.
Item 4. Controls and Procedures
An evaluation was performed under the supervision and with the participation of the Corporation's management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Corporation's disclosure controls and procedures as of the end of the period covered by this report. Based on and as of the time of that evaluation, the Corporation's management, including the Chief Executive Officer and Chief Financial Officer, concluded that the Corporation's disclosure controls and procedures were effective to ensure that information required to be disclosed by the Corporation in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms. There was no change in the Corporation's internal control over financial reporting that occurred during the three months ended September 30, 2016 that has materially affected, or that is reasonably likely to materially affect, the Corporation's internal control over financial reporting.
Part II. Other Information
Item 1. Legal Proceedings
Information required under this item is set forth in Part I., Item 1. of this Quarterly Report of Form 10-Q in Note 1 of the Notes to Consolidated Financial Statements under the heading "Legal Matters" and is here incorporated by reference.
In addition, the Corporation and Chemical Bank are subject to certain legal actions arising in the ordinary course of business.
Item 1A. Risk Factors
Information concerning risk factors is contained in this report under the heading "Forward-Looking Statements" and in Item 1A, “Risk Factors,” in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2015.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following schedule summarizes the Corporation's total monthly share repurchase activity for the three months ended September 30, 2016:
|
| | | | | | | | | | | | |
| | Issuer Purchases of Equity Securities |
Period Beginning on First Day of Month Ended | | Total Number of Shares Purchased (1) | | Average Price Paid Per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Shares that May Yet Be Purchased Under Plans or Programs |
July 31, 2016 | | 8,708 |
| | $ | 37.40 |
| | — |
| | 500,000 |
August 31, 2016 | | 42,722 |
| | 44.94 |
| | — |
| | 500,000 |
September 30, 2016 | | 27,228 |
| | 44.84 |
| | — |
| | 500,000 |
Total | | 78,658 |
| | $ | 44.07 |
| | — |
| | |
| |
(1) | Represents shares delivered or attested in satisfaction of the exercise price and/or tax withholding obligations by employees who received shares of the Corporation's common stock under the Corporation's share-based compensation plans, as these plans permit employees to use the Corporation's stock to satisfy such obligations based on the market value of the stock on the date of exercise or date of vesting, as applicable. |
In January 2008, the board of directors of the Corporation authorized the repurchase of up to 500,000 shares of the Corporation's common stock in the open market. The repurchased shares are available for later reissuance in connection with potential future stock dividends, the Corporation's dividend reinvestment plan, employee benefit plans and other general corporate purposes. In November 2011, the board of directors of the Corporation reaffirmed the stock buy-back authorization with the qualification that the shares may only be repurchased if the share price is below the tangible book value per share of the Corporation’s common stock at the time of the repurchase. No shares have been repurchased under the Corporation's Common Stock Repurchase Program since the authorization.
Item 6. Exhibits
Exhibits. The following exhibits are filed as part of this report on Form 10-Q: |
| | | |
Exhibit Number | | Document |
| |
2.1 |
| | Agreement and Plan of Merger, dated January 25, 2016. Previously filed as Exhibit 2.1 to the registrant’s Current Report on Form 8-K dated January 25, 2016, filed with the SEC on January 26, 2016. Here incorporated by reference. |
| | |
3.1 |
| | Restated Articles of Incorporation. Previously filed as Exhibit 3.1 to the registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, filed with the SEC on April 30, 2015. Here incorporated by reference. |
| |
3.2 |
| | Bylaws. Previously filed as Exhibit 3.2 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC on February 26, 2014. Here incorporated by reference. |
| |
4.1 |
| | Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference. |
| |
4.2 |
| | Bylaws. Exhibit 3.2 is here incorporated by reference. |
| |
10.1 |
| | Employment Agreement between David B. Ramaker and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.2 |
| | Employment Agreement between Dennis L. Klaeser and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.2 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.3 |
| | Employment Agreement between Lori A. Gwizdala and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.3 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.4 |
| | Employment Agreement between Daniel W. Terpsma and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.4 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.5 |
| | Employment Agreement between James E. Tomczyk and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.5 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.6 |
| | Chemical Financial Corporation Stock Incentive Plan of 2012. Previously filed as Exhibit 10.6 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.7 |
| | Chemical Financial Corporation Stock Incentive Plan of 2015. Previously filed as Exhibit 10.7 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.8 |
| | Chemical Financial Corporation Deferred Compensation Plan. Previously filed as Exhibit 10.8 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.9 |
| | Chemical Financial Corporation Directors’ Deferred Stock Plan. Previously filed as Exhibit 10.9 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.1 |
| | Chemical Financial Corporation Supplemental Retirement Income Plan. Previously filed as Exhibit 10.10 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
|
| | | |
31.1 |
| | Certification of Chief Executive Officer. |
| |
31.2 |
| | Certification of Chief Financial Officer. |
| |
32.1 |
| | Certification pursuant to 18 U.S.C. §1350. |
| |
101.1 |
| | Interactive Data File. |
| | |
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 thereunto duly authorized.
|
| | | |
| | CHEMICAL FINANCIAL CORPORATION |
| | | |
Date: | November 9, 2016 | By: | /s/ David B. Ramaker |
| | | David B. Ramaker |
| | | Chairman of the Board, Chief Executive Officer and President |
| | | (Principal Executive Officer) |
| | | |
Date: | November 9, 2016 | By: | /s/ Dennis L. Klaeser |
| | | Dennis L. Klaeser |
| | | Executive Vice President and Chief Financial Officer |
| | | (Principal Financial and Accounting Officer) |
Exhibit Index
Exhibits. The following exhibits are filed as part of this report on Form 10-Q:
|
| | | |
Exhibit Number | | Document |
| |
2.1 |
| | Agreement and Plan of Merger, dated January 25, 2016. Previously filed as Exhibit 2.1 to the registrant’s Current Report on Form 8-K dated January 25, 2016, filed with the SEC on January 26, 2016. Here incorporated by reference. |
| | |
3.1 |
| | Restated Articles of Incorporation. Previously filed as Exhibit 3.1 to the registrant's Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, filed with the SEC on April 30, 2015. Here incorporated by reference. |
| |
3.2 |
| | Bylaws. Previously filed as Exhibit 3.2 to the registrant’s Annual Report on Form 10-K for the year ended December 31, 2013, filed with the SEC on February 26, 2014. Here incorporated by reference. |
| |
4.1 |
| | Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference. |
| |
4.2 |
| | Bylaws. Exhibit 3.2 is here incorporated by reference. |
| |
10.1 |
| | Employment Agreement between David B. Ramaker and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.1 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.2 |
| | Employment Agreement between Dennis L. Klaeser and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.2 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.3 |
| | Employment Agreement between Lori A. Gwizdala and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.3 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.4 |
| | Employment Agreement between Daniel W. Terpsma and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.4 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.5 |
| | Employment Agreement between James E. Tomczyk and Chemical Financial Corporation, dated August 31, 2016. Previously filed as Exhibit 10.5 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.6 |
| | Chemical Financial Corporation Stock Incentive Plan of 2012. Previously filed as Exhibit 10.6 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.7 |
| | Chemical Financial Corporation Stock Incentive Plan of 2015. Previously filed as Exhibit 10.7 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.8 |
| | Chemical Financial Corporation Deferred Compensation Plan. Previously filed as Exhibit 10.8 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.9 |
| | Chemical Financial Corporation Directors’ Deferred Stock Plan. Previously filed as Exhibit 10.9 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
10.10 |
| | Chemical Financial Corporation Supplemental Retirement Income Plan. Previously filed as Exhibit 10.10 to the registrant’s Current Report on Form 8-K dated August 31, 2016, filed with the SEC on August 31, 2016. Here incorporated by reference.
|
| | |
|
| | | |
31.1 |
| | Certification of Chief Executive Officer. |
| |
31.2 |
| | Certification of Chief Financial Officer. |
| |
32.1 |
| | Certification pursuant to 18 U.S.C. §1350. |
| |
101.1 |
| | Interactive Data File. |
| | |