Talmer Bancorp, Inc. reports second quarter 2014 net income of $20.6 million, representing $0.27 of earnings per diluted average common share

Talmer Bancorp, Inc. reports second quarter 2014 net income of $20.6 million, representing $0.27 of earnings per diluted average common share

Talmer Bancorp, Inc. has reached a definitive agreement to acquire First of Huron Corporation

Talmer Bancorp, Inc. declares cash dividend for common stock of $0.01 per share

PR Newswire

TROY, Mich., Aug. 6, 2014 /PRNewswire/ — Talmer Bancorp, Inc. (NASDAQ: TLMR) (“Talmer”) today reported second quarter 2014 net income of $20.6 million, compared to $36.4 million for the first quarter of 2014 and $15.0 million for the second quarter of 2013. Earnings per diluted common share were $0.27 for the second quarter 2014, compared to $0.50 for the first quarter of 2014 and $0.21 for the second quarter of 2013. In addition, the Board of Directors of Talmer today declared a cash dividend on its Class A common stock of $0.01 per share. The dividend will be paid on August 29, 2014, to our Class A common shareholders of record as of August 18, 2014.

Talmer Bancorp, Inc. logo.

Talmer Bancorp President and CEO David Provost commented, “We are pleased with our core operating trends in the second quarter, including strong organic loan growth and incremental improvement in our operating efficiency. Overall, our net total loans grew by an annualized rate of 12.9% in the second quarter of 2014 compared to the first quarter of 2014. Importantly, our loan pipeline has strengthened over the past couple of months, which supports our expectation of continued strong organic loan growth during the second half of the year. Additionally, we are pleased to announce an additional acquisition opportunity consistent with our strategic focus of strengthening our concentration in our existing markets and creating more opportunities for improving our operating efficiency. This cash transaction helps us better leverage our existing capital and strengthens our core funding for lending opportunities throughout our footprint.

“Second quarter results feature strong overall profit and growth trends and the further realization of value for our shareholders from previous acquisitions. Our focus in the coming periods continues to be strengthening our core earnings and building our book value per share by increasing operating leverage through the combination of strong organic loan growth and the further realization of synergies from acquisitions.”

Pending acquisition of First of Huron Corporation

Talmer announced today that it has entered into a definitive agreement to acquire First of Huron Corporation, the holding company for Signature Bank headquartered in Bad Axe, Michigan, for aggregate cash consideration of $13.4 million. Signature Bank had total assets of $228.0 million as of June 30, 2014, including $172.3 million of net total loans. The consideration represents approximately 117% of First of Huron’s tangible book value as of June 30, 2014. Talmer will acquire and simultaneously retire $3.5 million of outstanding subordinated debentures of First of Huron Corporation and assume its $5.2 million of trust preferred securities. Talmer expects the acquisition to be immediately accretive to earnings per share exclusive of transaction and integration related expenses, and to yield a tangible book value earn back of less than 2.5 years. The boards of Talmer and First of Huron Corporation unanimously approved the transaction which is subject to regulatory approval and customary closing conditions, including the approval by the shareholders of First of Huron Corporation, and is expected to close in the fourth quarter of 2014 or the first quarter of 2015.

Quarterly Results Summary

(Dollars in thousands, except per share data)

2nd Qtr 2014

1st Qtr 2014
(Revised) (1)

2nd Qtr 2013

Earnings Summary

Net interest income

$ 52,531

$ 48,116

$ 44,055

Total provision (benefit) for loan losses

(4,102)

3,926

(2,537)

Noninterest income

13,896

56,175

36,061

Noninterest expense

54,169

65,614

59,904

Income before income taxes

16,360

34,751

22,749

Income tax provision (benefit)

(4,246)

(1,656)

7,743

Net income

20,606

36,407

15,006

Per Share Data

Diluted earnings per common share

$ 0.27

$ 0.50

$ 0.21

Tangible book value per share (2)

10.09

9.79

8.78

Average diluted common shares (in thousands)

75,659

73,377

69,852

Performance and Capital Ratios

Return on average assets (annualized)

1.51

%

2.90

%

1.26

%

Return on average equity (annualized)

11.64

21.15

10.12

Net interest margin (fully taxable equivalent) (annualized) (3)

4.35

3.95

4.03

Tangible average equity to tangible average assets (2)

12.76

13.43

12.13

Tier 1 leverage ratio (4)

11.71

11.13

11.43

Tier 1 risk-based capital (4)

16.16

16.54

18.24

Total risk-based capital (4)

17.31

17.60

18.91

(1) First quarter 2014 information is revised to reflect the impact to the financial statements from adjustments to the acquisition date fair value of certain assets and liabilities in the Talmer West Bank acquisition within the measurement period. These adjustments increased first quarter 2014 net income and period end equity by $3.7 million compared to previously reported levels.

(2) See section entitled “Reconciliation of Non-GAAP Financial Measures.”

(3) Presented on a tax equivalented basis using a 35% tax rate for all periods presented.

(4) First and second quarter 2014 are estimated.

Second Quarter 2014 Compared to First Quarter 2014

  • Net income was $20.6 million, or $0.27 per diluted average common share, in the second quarter of 2014, compared to $36.4 million, or $0.50 per diluted average common share, for the first quarter of 2014. The $15.8 million decrease in net income was primarily due to the first quarter bargain purchase gain of $40.2 million resulting from our acquisition of Talmer West Bank, partially offset by a decrease in salary and employee benefits expense of $5.3 million and an increase to net interest income of $4.4 million.
  • Net total loans increased during the second quarter of 2014 by $116.0 million compared to the first quarter of 2014, to $3.7 billion, resulting in annualized growth of 12.9%. At June 30, 2014 net total loans included $499.8 million of loans from our acquisition of Talmer West Bank. Excluding loans from our acquisition of Talmer West Bank, net total loans grew by $168.0 million, resulting in annualized growth of 22.2%, in the three months ended June 30, 2014. During the second quarter of 2014, Talmer Bank and Trust experienced $201.3 million of net uncovered loan growth, partially offset by $33.3 million of net covered loan run-off (loans covered by loss share agreements with the FDIC). Talmer West Bank experienced net loan run-off of $52.0 million in the second quarter of 2014, of which $22.3 million is due to transferring portfolio loans to loans held for sale as a result of the pending sale of the Albuquerque branch, which subsequently closed July 18, 2014.
  • Total deposits decreased $89.8 million, to $4.3 billion as of June 30, 2014, compared to March 31, 2014, primarily reflecting expected run-off of deposits acquired in our acquisition of Talmer West Bank.
  • Net interest income increased $4.4 million to $52.5 million in the second quarter of 2014, compared to the first quarter of 2014. The increase in net interest income was primarily the result of a $3.5 million increase in interest and fees on loans and a $1.2 million decline in the negative accretion of the FDIC indemnification asset. Our net interest margin also increased 40 basis points to 4.35% in the second quarter of 2014, compared to 3.95% in the first quarter of 2014.
  • Noninterest income decreased by $42.3 million to $13.9 million in the second quarter of 2014 compared to the first quarter of 2014. The decrease is primarily the result of the $40.2 million bargain purchase gain recognized in the first quarter of 2014 as a result of our acquisition of Talmer West Bank. The bargain purchase gain increased $3.7 million from the previously recorded level due to adjustments of the acquisition date fair value of certain assets and liabilities in the Talmer West Bank acquisition within the measurement period. In the second quarter of 2014, noninterest income was also negatively impacted by $4.2 million due to adjustments to fair valuation assumptions of loan servicing rights primarily as a result of declining residential mortgage interest rates.
  • Noninterest expenses decreased $11.4 million, or 17.4%, to $54.2 million in the second quarter of 2014 compared to the first quarter of 2014. The decline in noninterest expenses primarily reflected a reduction in transaction and integration related expenses.
  • The income tax benefit in the second quarter of 2014 was primarily driven by the elimination of a $9.7 million valuation allowance on the deferred tax assets acquired in our acquisition of First Place Bank on January 1, 2013, resulting from a conclusion reached with the assistance of legal and tax accounting experts, regarding the calculation of the annual Section 382 of the Internal Revenue Code limitation related to the ownership change of First Place Bank. Without the benefit from the reversal of the $9.7 million valuation allowance, our tax expense would have been $5.5 million, or an effective tax rate of 33.6%

Income Statement

Net Interest Income and Net Interest Margin

Net interest income for the second quarter of 2014 was $52.5 million, compared to $48.1 million in the prior quarter. The $4.4 million increase in net interest income in the second quarter was primarily the result of a $3.5 million increase in interest and fees on loans and a $1.2 million decline in the negative accretion of the FDIC indemnification asset.

Our net interest margin was 4.35% in the second quarter of 2014, an increase of 40 basis points from 3.95% in the first quarter of 2014. The increase in our net interest margin in the second quarter was due to a combination of several factors, the largest being an increase in the benefit received from discount accretion on our purchased credit impaired loan portfolios resulting from an increase in expected cash flows and payment speeds noted in our quarterly re-estimation of cash flows, the decline in negative accretion of the FDIC indemnification asset as the balance of the asset continues to decline and a substantial reduction in low yielding cash equivalent interest earning balances due to improved deployment of our liquidity.

Our net interest margin benefits from discount accretion on our purchased credit impaired loan portfolio, a component of the accretable yield. The accretable yield represents the excess of the current net present value of expected future cash flows over the acquisition date fair value on our purchased credit impaired loans and includes both the expected coupon of the loan and the discount accretion. The accretable yield is recognized as interest income over the expected remaining life of the purchased credit impaired loan portfolios. For the second and first quarters of 2014, the yield on total loans was 6.12% and 5.80%, respectively, while the yield generated using only the expected coupon would have been 4.69% and 5.02%, respectively. The difference in the yield generated using only the expected coupon was primarily due to the continued run-off of covered loans acquired with higher coupon rates. The difference between the actual yield earned on total loans and the yield generated based on the expected coupon represents excess accretable yield. The expected coupon of the loan considers the actual coupon rate of the loan and does not include any interest income for loans in nonaccrual status. Our net interest margin is also adversely impacted by the negative yield on the FDIC indemnification asset. Because our quarterly cash flow re-estimations have continuously resulted in improvements in the overall expected cash flows on covered loans, our expected payment from the FDIC under our loss share agreements has declined, resulting in a negative yield on the FDIC indemnification asset. This negative yield on the FDIC indemnification asset partially offsets the benefits provided by the excess accretable yield. This negative yield was 19.11% for the second quarter of 2014 and 21.29% for the first quarter of 2014. The combination of the excess accretable yield and negative yield on the FDIC indemnification asset benefitted net interest margin by 63 basis points and five basis points in the second and first quarters or 2014, respectively.

Noninterest Income

Noninterest income decreased $42.3 million to $13.9 million in the second quarter of 2014, compared to $56.2 million for the first quarter of 2014. The decrease was primarily due to the $40.2 million bargain purchase gain recognized in the first quarter of 2014 as a result of our acquisition of Talmer West Bank. Activity in the second quarter of 2014 included a $2.6 million increase in net gain on sales of loans and decreases of $3.3 million in FDIC loss sharing income, $2.3 million in mortgage banking and other loan fees and $2.1 million in accelerated discount on acquired loans. The increase in gain on sale of loans primarily reflects an increase in residential mortgage originations in the second quarter of 2014. The decrease in FDIC loss sharing income primarily reflects a decrease in expected FDIC loss share claims given the $7.3 million provision release on covered loans during the quarter that resulted from cash flow expectation improvements and recoveries. The decrease in mortgage banking and other loan fees was primarily due to the change in the fair value of loan servicing rights, which was a detriment to earnings of $4.2 million during the second quarter of 2014, compared to a detriment of $2.2 million during the first quarter of 2014 and due mainly to movements in interest rates during those periods. Loan servicing rights totaled $74.1 million as of June 30, 2014, compared to $77.9 million as of March 31, 2014. The decrease in accelerated discount on acquired loans was primarily due to the write-off of a portion of the FDIC indemnification asset balance reflecting loan payments and payoffs on covered loans that were not previously expected.

Noninterest Expenses

Noninterest expenses in the second quarter of 2014 totaled $54.2 million, compared to $65.6 million in the first quarter of 2014. The $11.4 million decrease in total noninterest expenses was primarily due to a decrease in transaction and integration related expenses of $10.0 million compared to the first quarter. Net transaction and integration related expenses declined substantially to $837 thousand for the second quarter of 2014 compared to $10.8 million in the first quarter. Outside of the decline in transaction and integration related expenses, we realized cost reduction improvements in other expenses (included within noninterest expense), salary and employee benefits due to a continued effort to rationalize staff that was muted by an increase in commission and incentives related to the increase in residential mortgage origination activity of $1.7 million and insurance expense, partially offset by an increase in occupancy and equipment expense due to improvements made to certain facilities.

We caution that earnings can be volatile given that such a large portion of our loan portfolio is comprised of purchased credit impaired loans and because of our on-going acquisition activities. Income can be significantly impacted by the accounting requirement to periodically re-estimate the cash flows of purchased credit impaired loans and expenses associated with technology conversion and organization integration related activities.

Credit Quality

We recorded our acquired loans at fair value at the date of acquisition with no separate allowance for loan losses, in accordance with United States generally accepted accounting principles. At June 30, 2014, the allowance for loan losses on uncovered loans was $24.4 million, or 0.74% of total uncovered loans, compared to $22.8 million, or 0.72% of total uncovered loans, at March 31, 2014. The increase in allowance for loan losses on uncovered loans for the quarter was primarily due to impairment resulting from our quarterly re-estimation of expected cash flows for our uncovered purchased credit impaired loans, partially offset by improvements in historical loss factors. At June 30, 2014, the allowance for loan losses on covered loans was $32.7 million, or 7.13% of total covered loans, compared to $38.0 million, or 7.63% of total covered loans at March 31, 2014. The decrease in allowance for loan losses on covered loans primarily reflects the relief of allowance resulting from payments received on loans not previously anticipated, improvements in historical loss factors and certain individually evaluated loans where changes in discounted cash flow projections and/or collateral values increased, partially offset by the additional allowance resulting from our quarterly re-estimation of expected cash flows for our covered purchased credit impaired loans.

During the second quarter of 2014, we completed re-estimations of cash flow expectations for purchased credit impaired loans acquired in each of our acquisitions. For the re-estimations, loans with decreased cash flow expectations resulted in additional loan loss provisions of $5.3 million ($4.2 million uncovered and $1.1 million covered). Provisions related to covered loans are partially offset by an increase in the FDIC indemnification asset. The re-estimations also resulted in a $24.5 million improvement in the gross cash flow expectations for purchased credit impaired loans which will be recognized prospectively as an increase in the accretable yield. The improvement in cash flows on covered loans will be partially offset by a continued reduction in the FDIC indemnification asset which will impact future earnings through negative accretion.

All of our acquired loan portfolios are continuing to perform significantly better than initially anticipated. We believe improvements in performance are primarily due to improvements in the economy and the efforts made by our Special Assets team that manages our acquired loan portfolios. Similar to the second quarter 2014 re-estimations, the prior re-estimations of cash flows have indicated better overall expected performance than originally anticipated at acquisition.

Balance Sheet and Capital Management

Total assets increased $186.2 million to $5.6 billion at June 30, 2014 compared to $5.4 billion at March 31, 2014. The primary drivers of the increase in assets in the quarter ended June 30, 2014 were increases in net total loans of $116.0 million, securities available-for-sale of $99.7 million, loans held for sale of $60.2 million and Company-owned life insurance of $55.8 million, partially offset by a $127.9 million decrease in cash and cash equivalents. The increases in securities available-for-sale and Company-owned life insurance reflect management’s plan to more fully deploy excess liquidity. Loans held for sale increased in the second quarter of 2014 due to increases in residential mortgage loan originations and our transfer of $22.3 million of portfolio loans to loans held for sale as a result of the planned sale of the Albuquerque branch.

Net total loans at June 30, 2014 were $3.7 billion, which included $499.8 million of loans acquired in the Talmer West Bank acquisition, compared to $3.6 billion at March 31, 2014. Excluding loans from our acquisition of Talmer West Bank, net total loans grew by $168.0 million, or 22.2% annualized, compared to March 31, 2014. During the quarter, Talmer Bank and Trust experienced $201.3 million of net uncovered loan growth, partially offset by $33.3 million of net covered loan run-off. Talmer West Bank experienced net loan run-off of $52.0 million in the second quarter of 2014, of which $22.3 million was due to transferring portfolio loans to loans held for sale as a result of the planned sale of the Albuquerque branch. We continue to be focused on sourcing quality loan growth to overcome the run-off of higher yielding acquired loans. A significant amount, $459.3 million, or 12.2%, of total loans, are covered by loss sharing agreement entered into with the FDIC. Acquired loans are reported on the balance sheet at the contractual balance, net of remaining discount resulting from acquisition accounting and charge-offs taken since acquisition.

Total liabilities were $4.9 billion at June 30, 2014 compared to $4.7 billion at March 31, 2014. The $161.3 million increase in liabilities in the quarter ended June 30, 2014 was primarily due to increases in short-term borrowings of $149.3 million and long-term debt of $88.9 million, partially offset by a decrease in total deposits of $89.8 million. The increases in short-term borrowings and long-term debt primarily reflect Federal Home Loan Bank advances and additional securities sold under agreements to repurchase added during the second quarter of 2014. The decrease in total deposits primarily reflects run-off of Talmer West Bank’s acquired deposit portfolio.

Total shareholders’ equity increased $24.9 million, or 3.6%, to $726.1 million at June 30, 2014, compared to $701.2 million as of March 31, 2014. The increase in shareholders’ equity primarily reflects our second quarter 2014 net income of $20.6 million.

Key Performance Goals

Our near-term focus continues to be on driving quality loan growth and realizing significant operating synergies associated with the acquisitions of First Place Bank and Talmer West Bank. This includes the consolidation of back office processes, personnel and facilities and the wind-down of third party expenses associated with meeting regulatory compliance and system enhancements. Recent increases in the level of merger activity in our market area offer the potential for additional opportunities to further leverage our capital position; however, we strive to remain disciplined in our evaluation of the risks and challenges in each and every deal. The effective integration of operations and culture from previous acquisitions and the ongoing investment in core growth provide momentum in our pursuit of delivering a sustainable 1%+ core return on assets.

Conference Call and Webcast

Talmer Bancorp, Inc. will host a live conference webcast to review second quarter 2014 financial results at 10:00 a.m. ET on Thursday, August 7, 2014. The webcast may be accessed through Talmer’s Investor Relations page at www.talmerbank.com where a link will be provided. Interested parties may also access the conference call by calling (888) 317-6003 (event ID No. 4734521) or internationally at (412) 317-6061. A replay of the webcast will be available for approximately 90 days after the event on Talmer’s Investor Relations page at www.talmerbank.com.

About Talmer Bancorp, Inc.

Headquartered in Troy, Michigan, Talmer Bancorp, Inc. is the holding company for Talmer Bank and Trust and Talmer West Bank. These banks, operating through branches and lending offices in Michigan, Ohio, Indiana, Wisconsin, Nevada and Illinois, offer a full suite of commercial and retail banking, mortgage banking, wealth management and trust services to small and medium-sized businesses and individuals.

This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Talmer Bancorp Inc.’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-looking Statements

Some of the statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “intend,” “plan,” “seek,” “believe,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements, include, among others, statements related to our future expectations, including all statements under the heading entitled “Key Performance Goals,” statements regarding expectations related to growth opportunities in our markets, our ability to deliver sustained growth through acquisition opportunities, strong organic loan growth and the realization of operating synergies from current and prior acquisitions, statements regarding our proposed acquisition of First of Huron Corporation, including our expectation that the acquisition will be immediately accretive to earnings, its anticipated yield on tangible book value and its expected internal rate of return, and our strategic plan. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to risks, uncertainties and other factors, such as a downturn in the economy, unanticipated losses related to the integration of, and accounting for, our acquisition transactions, access to funding sources, greater than expected noninterest expenses, volatile credit and financial markets both domestic and foreign, potential deterioration in real estate values, regulatory changes, excessive loan losses, and, with respect to the proposed acquisition, the inability to obtain the requisite regulatory and shareholder approvals and meet other closing terms and conditions, as well as additional risks and uncertainties contained in the “Risk Factors” and the forward-looking statement disclosure contained in our Annual Report on Form 10-K for the most recently ended fiscal year, any of which could cause actual results to differ materially from future results expressed or implied by those forward-looking statements. All forward-looking statements speak only as of the date on which it is made. We undertake no obligation to update or revise any forward-looking statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events or otherwise.

Talmer Bancorp, Inc.

Consolidated Balance Sheets

(Unaudited )

June 30,

March 31,

December 31,

June 30,

(Dollars in thousands, except per share data)

2014

2014

2013

2013

Assets

Cash and due from banks

$ 107,292

$ 107,170

$ 97,167

$ 99,590

Interest-bearing deposits with other banks

218,309

318,368

206,160

264,117

Federal funds sold and other short-term investments

77,000

105,000

72,029

115,000

Total cash and cash equivalents

402,601

530,538

375,356

478,707

Securities available-for-sale

731,700

632,047

620,083

662,876

Federal Home Loan Bank stock

16,541

12,335

16,303

16,303

Loans held for sale, (includes $113.8 million, $75.9 million, $85.3 million and $342.2 million, respectively, measured at fair value)

136,089

75,931

85,252

342,224

Loans:

Residential real estate (includes $18.5 million, $17.6 million, $16.3 million and $0, respectively, measured at fair value)

1,362,869

1,267,714

1,085,453

990,267

Commercial real estate

1,131,348

1,147,793

755,839

741,005

Commercial and industrial

647,090

573,268

446,644

354,503

Real estate construction (includes $0, $278 thousand, $1.4 million and $0, respectively, measured at fair value)

112,866

143,569

176,226

141,810

Consumer

42,034

12,932

9,754

12,070

Total loans, excluding covered loans

3,296,207

3,145,276

2,473,916

2,239,655

Less: Allowance for loan losses – uncovered

(24,360)

(22,771)

(17,746)

(13,974)

Net loans – excluding covered loans

3,271,847

3,122,505

2,456,170

2,225,681

Covered loans

459,280

497,920

530,068

603,127

Less: Allowance for loan losses – covered

(32,743)

(38,000)

(40,381)

(46,312)

Net loans – covered

426,537

459,920

489,687

556,815

Net total loans

3,698,384

3,582,425

2,945,857

2,782,496

Premises and equipment

56,642

56,352

51,001

57,282

FDIC indemnification asset

102,694

119,045

131,861

171,956

Other real estate owned

52,273

57,451

29,955

37,280

Loan servicing rights

74,104

77,892

78,603

65,187

Core deposit intangible

15,378

16,102

13,205

14,531

FDIC receivable

7,198

8,130

7,783

17,573

Company-owned life insurance

95,580

39,814

39,500

38,837

Income tax benefit

187,847

183,635

126,200

114,835

Other assets

30,642

29,744

26,402

49,048

Total assets

$ 5,607,673

$ 5,421,441

$ 4,547,361

$ 4,849,135

Liabilities

Deposits:

Noninterest-bearing demand deposits

$ 958,278

$ 950,671

$ 779,379

$ 743,077

Interest-bearing demand deposits

697,031

714,043

598,281

535,801

Money market and savings deposits

1,330,036

1,370,691

1,215,864

1,246,384

Time deposits

1,187,661

1,270,927

927,313

1,083,071

Other brokered funds

123,528

80,000

80,000

100,000

Total deposits

4,296,534

4,386,332

3,600,837

3,708,333

FDIC clawback liability

26,309

25,593

24,887

23,986

FDIC warrants payable

4,493

4,423

4,118

4,518

Short-term borrowings

238,826

89,562

71,876

175,047

Long-term debt

266,407

177,483

199,037

268,204

Other liabilities

48,979

36,840

29,591

73,198

Total liabilities

4,881,548

4,720,233

3,930,346

4,253,286

Shareholders’ equity

Preferred stock – $1.00 par value

Authorized – 20,000,000 shares at 6/30/2014, 3/31/2014, 12/31/2013 and 6/30/2013

Issued and outstanding – 0 shares at 6/30/2014, 3/31/2014, 12/31/2013 and 6/30/2013

Common stock:

Class A Voting Common Stock – $1.00 par value

Authorized – 198,000,000 shares at 6/30/2014, 3/31/2014, 12/31/2013 and 6/30/2013

Issued and outstanding – 70,451,057 shares at 6/30/2014, 69,962,461 shares

at 3/31/2014, 66,234,397 shares at 12/31/2013 and 66,229,397 at 6/30/2013

70,451

69,962

66,234

66,229

Class B Non-Voting Common Stock – $1.00 par value

Authorized – 2,000,000 shares at 6/30/2014, 3/31/2014, 12/21/2013 and 6/30/2013

Issued and outstanding – 0 shares at 6/30/2014, 3/31/2014, 12/21/2013 and 6/30/2013

Additional paid-in-capital

404,079

404,905

366,428

365,926

Retained earnings

249,362

228,756

192,349

169,252

Accumulated other comprehensive income (loss), net of tax

2,233

(2,415)

(7,996)

(5,558)

Total shareholders’ equity

726,125

701,208

617,015

595,849

Total liabilities and shareholders’ equity

$ 5,607,673

$ 5,421,441

$ 4,547,361

$ 4,849,135

Talmer Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

Three months ended June 30,

Six months ended June 30,

(Dollars in thousands, except per share data)

2014

2013

2014

2013

Interest income

Interest and fees on loans

$ 56,925

$ 51,290

$ 110,338

$ 100,028

Interest on investments

Taxable

2,198

1,102

4,076

2,466

Tax-exempt

1,139

1,006

3,091

2,000

Total interest on securities

3,337

2,108

7,167

4,466

Interest on interest earning cash balances

172

201

388

491

Interest on federal funds and other short term investments

278

247

455

447

Dividends on FHLB stock

160

138

345

545

FDIC indemnification asset

(5,506)

(6,908)

(12,224)

(15,056)

Total interest income

55,366

47,076

106,469

90,921

Interest Expense

Interest-bearing demand deposits

216

159

440

326

Money market and savings deposits

492

494

986

1,012

Time deposits

1,432

1,545

2,923

3,206

Other brokered funds

35

48

64

72

Interest on short-term borrowings

33

33

208

55

Interest on long-term debt

627

742

1,201

1,538

Total interest expense

2,835

3,021

5,822

6,209

Net interest income

52,531

44,055

100,647

84,712

Provision for loan losses – uncovered

3,219

4,923

9,643

6,099

Benefit for loan losses – covered

(7,321)

(7,460)

(9,819)

(6,376)

Net interest income after provision for loan losses

56,633

46,592

100,823

84,989

Noninterest income

Deposit fee income

3,163

4,648

6,437

9,160

Mortgage banking and other loan fees

(1,025)

10,770

239

15,955

Net gain on sales of loans

5,681

16,139

8,713

32,954

Bargain purchase gain

40,157

71,702

FDIC loss sharing income

(3,434)

(2,343)

(3,547)

(2,213)

Accelerated discount on acquired loans

4,326

3,920

10,792

6,213

Net gain (loss) on sales of securities

69

(2,310)

100

Other income

5,185

2,858

9,590

5,790

Total noninterest income

13,896

36,061

70,071

139,661

Noninterest expenses

Salary and employee benefits

30,391

34,110

66,120

87,005

Occupancy and equipment expense

7,937

6,824

17,085

13,827

Data processing fees

2,260

1,913

4,000

3,560

Professional service fees

2,814

4,425

7,104

8,312

FDIC loss sharing expense

983

722

1,507

1,418

Bank acquisition and due diligence fees

268

474

1,979

7,703

Marketing expense

1,607

654

2,698

2,191

Other employee expense

804

958

1,500

1,705

Insurance expense

803

3,280

2,652

6,212

Other expense

6,302

6,544

15,138

12,563

Total noninterest expenses

54,169

59,904

119,783

144,496

Income before income taxes

16,360

22,749

51,111

80,154

Income tax provision (benefit)

(4,246)

7,743

(5,902)

4,693

Net income

$ 20,606

$ 15,006

$ 57,013

$ 75,461

Earnings per common share:

Basic

$ 0.29

$ 0.23

$ 0.82

$ 1.14

Diluted

$ 0.27

$ 0.21

$ 0.76

$ 1.08

Average common shares outstanding – basic

70,021

66,229

69,071

66,229

Average common shares outstanding – diluted

75,659

69,852

74,531

69,764

Total comprehensive income

25,254

6,036

67,242

65,985

Talmer Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

2nd

1st

4th

3rd

2nd

Quarter

Quarter

Quarter

Quarter

Quarter

(Dollars in thousands, except per share data)

2014

2014

2013

2013

2013

Interest income

Interest and fees on loans

$ 56,925

$ 53,413

$ 45,354

$ 49,475

$ 51,290

Interest on investments

Taxable

2,198

1,878

1,880

1,751

1,102

Tax-exempt

1,139

1,952

1,098

1,132

1,006

Total interest on securities

3,337

3,830

2,978

2,883

2,108

Interest on interest earning cash balances

172

216

188

97

201

Interest on federal funds and other short-term investments

278

177

204

279

247

Dividends on FHLB stock

160

185

160

167

138

FDIC indemnification asset

(5,506)

(6,718)

(6,952)

(6,032)

(6,908)

Total interest income

55,366

51,103

41,932

46,869

47,076

Interest Expense

Interest-bearing demand deposits

216

224

173

174

159

Money market and savings deposits

492

494

430

447

494

Time deposits

1,432

1,491

1,250

1,408

1,545

Other brokered funds

35

29

32

38

48

Interest on short-term borrowings

33

175

24

26

33

Interest on long-term debt

627

574

739

775

742

Total interest expense

2,835

2,987

2,648

2,868

3,021

Net interest income

52,531

48,116

39,284

44,001

44,055

Provision for loan losses – uncovered

3,219

6,424

6,569

2,852

4,923

Benefit for loan losses – covered

(7,321)

(2,498)

(3,319)

(727)

(7,460)

Net interest income after provision for loan losses

56,633

44,190

36,034

41,876

46,592

Noninterest income

Deposit fee income

3,163

3,274

3,179

3,547

4,648

Mortgage banking and other loan fees

(1,025)

1,264

7,729

7,222

10,770

Net gain on sales of loans

5,681

3,032

3,423

5,028

16,139

Bargain purchase gain

40,157

FDIC loss sharing income

(3,434)

(113)

(3,167)

(4,846)

(2,343)

Accelerated discount on acquired loans

4,326

6,466

6,596

4,345

3,920

Net gain (loss) on sales of securities

(2,310)

292

69

Other income

5,185

4,405

5,605

2,741

2,858

Total noninterest income

13,896

56,175

23,657

18,037

36,061

Noninterest expenses

Salary and employee benefits

30,391

35,729

29,839

29,765

34,110

Occupancy and equipment expense

7,937

9,148

6,346

6,582

6,824

Data processing fees

2,260

1,740

2,049

3,539

1,913

Professional service fees

2,814

4,290

4,073

4,472

4,425

FDIC loss sharing expense

983

524

483

106

722

Bank acquisition and due diligence fees

268

1,711

819

171

474

Marketing expense

1,607

1,091

659

634

654

Other employee expense

804

696

672

943

958

Insurance expense

803

1,849

1,851

1,911

3,280

Other expense

6,302

8,836

6,318

5,303

6,544

Total noninterest expenses

54,169

65,614

53,109

53,426

59,904

Income before income taxes

16,360

34,751

6,582

6,487

22,749

Income tax provision (benefit)

(4,246)

(1,656)

(5,971)

(4,057)

7,743

Net income

$ 20,606

$ 36,407

$ 12,553

$ 10,544

$ 15,006

Earnings per common share:

Basic

$ 0.29

$ 0.53

$ 0.19

$ 0.16

$ 0.23

Diluted

$ 0.27

$ 0.50

$ 0.18

0.15

0.21

Average common shares outstanding – basic

70,021

68,121

66,231

66,229

66,229

Average common shares outstanding – diluted

75,659

73,377

70,555

69,853

69,853

Total comprehensive income (loss)

25,254

25,254

9,922

10,737

6,036

Talmer Bancorp, Inc.

Selected Financial Information

(Unaudited)

(Dollars in thousands, except per share data)

2014

2013

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

2nd Qtr

Earnings Summary

Interest income

$ 55,366

$ 51,103

$ 41,932

$ 46,869

$ 47,076

Interest expense

2,835

2,987

2,648

2,868

3,021

Net interest income

52,531

48,116

39,284

44,001

44,055

Provision for loan losses – uncovered

3,219

6,424

6,569

2,852

4,923

Provision (benefit) for loan losses – covered

(7,321)

(2,498)

(3,319)

(727)

(7,460)

Bargain purchase gains

40,157

Noninterest income

13,896

56,175

23,657

18,037

36,061

Noninterest expense

54,169

65,614

53,109

53,426

59,904

Income before income taxes

16,360

34,751

6,582

6,487

22,749

Income tax provision (benefit)

(4,246)

(1,656)

(5,971)

(4,057)

7,743

Net income

20,606

36,407

12,553

10,544

15,006

Per Share Data

Basic earnings per common share

$ 0.29

$ 0.53

$ 0.19

$ 0.16

$ 0.23

Diluted earnings per common share

0.27

0.50

0.18

0.15

0.21

Book value per common share

10.31

10.02

9.32

9.16

9.00

Tangible book value per share (1)

10.09

9.79

9.12

8.95

8.78

Shares outstanding (in thousands)

70,451

69,962

66,234

66,229

66,229

Average common diluted shares (in thousands)

75,659

73,377

70,555

69,853

69,852

Selected Period End Balances

Total assets

$ 5,607,673

$ 5,421,441

$ 4,547,361

$ 4,741,945

$ 4,849,135

Securities available-for-sale

731,700

632,047

620,083

652,739

662,876

Total Loans

3,755,487

3,643,196

3,003,984

2,880,727

2,842,782

Uncovered loans

3,296,207

3,145,276

2,473,916

2,322,193

2,239,655

Covered loans

459,280

497,920

530,068

558,534

603,127

FDIC indemnification asset

102,694

119,045

131,861

148,325

171,956

Total deposits

4,296,534

4,386,332

3,600,837

3,662,675

3,708,333

Total liabilities

4,881,548

4,720,233

3,930,346

4,135,114

4,253,286

Total shareholders’ equity

726,125

701,208

617,015

606,831

595,849

Tangible shareholders’ equity (1)

710,747

685,106

603,810

592,963

581,318

Performance and Capital Ratios

Return on average assets (annualized)

1.51

%

2.90

%

1.08

%

0.89

%

1.26

%

Return on average equity (annualized)

11.64

21.15

8.24

7.09

10.12

Net interest margin (fully taxable equivalent) (annualized) (2)

4.35

3.95

3.72

4.11

4.03

Tangible average equity to tangible average assets (1)

12.76

13.43

12.89

12.34

12.13

Tier 1 leverage ratio (3)

11.71

11.13

11.88

11.43

11.43

Tier 1 risk-based capital (3)

16.16

16.54

18.29

17.83

18.24

Total risk-based capital (3)

17.31

17.60

19.21

18.66

18.91

Asset Quality Ratios:

Net charge-offs to average loans, excluding covered loans (annualized)

0.20

%

0.17

%

0.01

%

0.19

%

0.25

%

Nonperforming assets as a percentage of total assets

1.60

1.79

1.55

1.53

1.53

Nonperforming loans as a percent of total loans

1.04

1.13

1.40

1.43

1.35

Nonperforming loans as a percent of total loans, excluding covered loans

0.79

0.81

0.98

1.02

0.84

Allowance for loan losses as a percentage of period-end loans

1.52

1.67

1.93

2.02

2.12

Allowance for loan losses-uncovered as a percentage of period-end uncovered loans

0.74

0.72

0.72

0.67

0.62

Allowance for loan losses as a percentage of nonperforming loans, excluding loans accounted for under ASC 310-30

42.07

50.61

43.52

41.55

51.94

(1) See section entitled “Reconciliation of Non-GAAP Financial Measures.”

(2) Presented on a tax equivalent basis using a 35% tax rate for all periods presented.

(3) First and second quarter 2014 are estimated.

Talmer Bancorp, Inc.

Loan Data

(Unaudited)

June 30,

March 31,

December 31,

September 30,

June 30,

(Dollars in thousands)

2014

2014

2013

2013

2013

Uncovered loans

Residential real estate

$ 1,362,869

$ 1,267,714

$ 1,085,453

$ 998,264

$ 990,267

Commercial real estate

Non-owner occupied

731,743

742,151

581,651

579,751

598,169

Owner-occupied

371,406

377,678

148,545

135,743

124,291

Farmland

28,199

27,964

25,643

23,931

18,545

Total commercial real estate

1,131,348

1,147,793

755,839

739,425

741,005

Commercial and industrial

647,090

573,268

446,644

384,265

354,503

Real estate construction

112,866

143,569

176,226

190,312

141,810

Consumer

42,034

12,932

9,754

9,927

12,070

Total uncovered loans

3,296,207

3,145,276

2,473,916

2,322,193

2,239,655

Covered loans

Residential real estate

117,507

119,408

123,334

128,798

134,625

Commercial real estate

Non-owner occupied

142,846

143,460

154,951

161,671

144,536

Owner-occupied

91,829

108,630

115,435

119,470

157,937

Farmland

21,541

27,059

29,015

29,253

28,950

Total commercial real estate

256,216

279,149

299,401

310,394

331,423

Commercial and industrial

60,497

71,155

78,437

88,749

101,669

Real estate construction

14,391

16,895

17,218

18,312

22,589

Consumer

10,669

11,313

11,678

12,281

12,821

Total covered loans

459,280

497,920

530,068

558,534

603,127

Total loans

$ 3,755,487

$ 3,643,196

$ 3,003,984

$ 2,880,727

$ 2,842,782

Talmer Bancorp, Inc.

Impaired Loans

(Unaudited)

2014

2013

(Dollars in thousands)

2nd Qtr

1st Qtr

4th Qtr

3rd Qtr

2nd Qtr

Uncovered

Nonperforming troubled debt restructurings

Residential real estate

$ 1,920

$ 2,189

$ 2,469

$ 1,170

$ 205

Commercial real estate

2,842

2,664

3,581

1,946

2,126

Commercial and industrial

541

526

415

434

3

Consumer

90

2

3

3

21

Total nonperforming troubled debt restructurings

5,393

5,381

6,468

3,553

2,355

Nonaccrual loans other than nonperforming troubled debt restructurings

Residential real estate

11,708

11,633

12,946

11,939

12,691

Commercial real estate

6,590

6,174

2,010

4,841

2,657

Commercial and industrial

2,074

1,723

2,266

854

956

Real estate construction

158

582

510

2,357

70

Consumer

76

100

97

103

4

Total nonaccrual loans other than nonperforming troubled debt restructurings

20,606

20,212

17,829

20,094

16,378

Total nonaccrual loans

25,999

25,593

24,297

23,647

18,733

Other real estate owned (1)

39,806

45,674

17,046

14,728

14,199

Total nonperforming assets

65,805

71,267

41,343

38,375

32,932

Performing troubled debt restructurings

Residential real estate

1,628

828

328

4

300

Commercial real estate

2,588

3,003

1,637

2,899

45

Commercial and industrial

995

1,365

1,367

554

1,193

Real estate construction

94

96

90

Consumer

29

30

30

30

Total performing troubled debt restructurings

5,334

5,322

3,452

3,487

1,538

Total uncovered impaired assets

$ 71,139

$ 76,589

$ 44,795

$ 41,862

$ 34,470

Loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30

$ 305

$ 3

$ 539

$ –

$ 66

Covered

Nonperforming troubled debt restructurings

Residential real estate

$ 1,408

$ 962

$ 900

$ 914

$ 1,082

Commercial real estate

4,861

6,235

6,561

5,340

6,330

Commercial and industrial

2,089

2,780

3,052

3,019

3,858

Real estate construction

595

1,023

926

884

835

Consumer

15

25

25

26

18

Total nonperforming troubled debt restructurings

8,968

11,025

11,464

10,183

12,123

Nonaccrual loans other than nonperforming troubled debt restructurings

Residential real estate

426

368

88

88

71

Commercial real estate

1,489

1,563

1,563

1,575

1,025

Commercial and industrial

1,751

2,124

4,149

5,154

5,985

Real estate construction

439

442

446

457

465

Consumer

1

6

6

10

Total nonaccrual loans other than nonperforming troubled debt restructurings

4,106

4,497

6,252

7,280

7,556

Total nonaccrual loans

13,074

15,522

17,716

17,463

19,679

Other real estate owned

10,926

10,165

11,571

16,861

21,374

Total nonperforming assets

24,000

25,687

29,287

34,324

41,053

Performing troubled debt restructurings

Residential real estate

2,821

2,582

2,691

2,544

2,405

Commercial real estate

16,102

15,056

14,391

16,733

16,450

Commercial and industrial

2,962

3,030

3,802

4,304

4,921

Real estate construction

109

111

163

166

168

Total performing troubled debt restructurings

21,994

20,779

21,047

23,747

23,944

Total covered impaired assets

$ 45,994

$ 46,466

$ 50,334

$ 58,071

$ 64,997

Loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30

$ 49

$ 7

$ –

$ –

$ 3,539

(1) Excludes closed branches and operating facilities.

Talmer Bancorp, Inc.

Net Interest Income and Net Interest Margin

(Unaudited)

Three months ended

June 30, 2014

March 31, 2014

June 30, 2013

(Dollars in thousands)

Average Balance

Interest (1)

Average Rate (2)

Average Balance

Interest (1)

Average Rate (2)

Average Balance

Interest (1)

Average Rate (2)

Earning assets:

Interest-earning balances

$ 249,780

$ 172

0.28

%

$ 400,854

$ 216

0.22

%

$ 302,516

$ 201

0.27

%

Federal funds sold and other short-term
investments

76,474

278

1.46

70,688

177

1.02

115,903

247

0.86

Investment securities (3):

Taxable

525,158

2,198

1.68

477,801

1,878

1.59

465,407

1,102

0.95

Tax-exempt

163,636

1,139

3.77

183,986

1,952

5.81

176,094

1,006

3.09

Federal Home Loan Bank stock

12,980

160

4.95

22,426

185

3.34

16,224

138

3.42

Gross uncovered loans (4)

3,254,119

41,350

5.10

3,218,680

39,604

4.99

2,493,787

29,849

4.80

Gross covered loans (4)

477,238

15,575

13.09

513,608

13,810

10.90

650,284

21,441

13.22

FDIC indemnification asset

115,566

(5,506)

(19.11)

127,983

(6,718)

(21.29)

196,676

(6,908)

(14.09)

Total earning assets

4,874,951

55,366

4.59

5,016,026

51,104

4.19

4,416,891

47,076

4.31

Non-earning assets:

Cash and due from banks

111,834

119,222

100,466

Allowance for loan losses

(58,562)

(61,913)

(62,691)

Premises and equipment

57,084

55,350

57,558

Core deposit intangible

15,740

16,794

14,863

Other real estate owned

56,095

59,541

40,407

Loan servicing rights

76,431

80,065

54,685

FDIC receivable

6,380

7,067

15,222

Company-owned life insurance

90,228

40,963

38,674

Other non-earning assets

213,884

215,317

105,192

Total assets

$ 5,444,065

$ 5,548,432

$ 4,781,267

Interest-bearing liabilities:

Deposits:

Interest-bearing DDA

$ 714,231

$ 216

0.12

%

$ 709,274

$ 224

0.13

%

$ 552,027

$ 159

0.12

%

Money market and savings deposits

1,352,163

492

0.15

1,396,282

494

0.14

1,246,472

494

0.16

Time deposits

1,215,585

1,432

0.47

1,327,397

1,491

0.46

1,162,123

1,545

0.53

Other brokered funds

80,478

35

0.17

80,000

29

0.15

90,960

48

0.21

Short-term borrowings

126,382

33

0.11

102,633

175

0.69

57,086

33

0.23

Long-term debt

209,721

627

1.20

211,735

574

1.10

266,578

742

1.12

Total interest-bearing liabilities

3,698,560

2,835

0.31

3,827,321

2,987

0.32

3,375,246

3,021

0.36

Noninterest-bearing liabilities
and stockholders’ equity:

Noninterest-bearing DDA

965,979

968,029

703,013

FDIC clawback liability

25,787

25,075

22,434

Other liabilities

45,573

39,613

87,546

Stockholders’ equity

708,166

688,394

593,028

Total liabilities and stockholders’ equity

$ 5,444,065

$ 5,548,432

$ 4,781,267

Net interest income

$ 52,531

$ 48,117

$ 44,055

Interest spread

4.28

%

3.87

%

3.95

%

Net interest margin as a percentage of interest-earning assets

4.32

3.89

4.00

Tax equivalent effect

0.03

0.06

0.03

Net interest margin as a percentage of
interest-earning assets (FTE)

4.35

%

3.95

%

4.03

%

(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.

(2) Average rates are presented on an annual basis and includes a taxable equivalent adjustment to interest income on tax exempt securities of $399 thousand, $683 thousand and $352 thousand for the three months ended June 30, 2014, March 31, 2013, and June 30, 2013, respectively, using the statutory tax rate of 35%.

(3) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(4) Includes nonaccrual loans.

Talmer Bancorp, Inc.

Net Interest Income and Net Interest Margin

(Unaudited)

Six months ended

June 30, 2014

June 30, 2013

(Dollars in thousands)

Average Balance

Interest (1)

Average Rate (2)

Average Balance

Interest (1)

Average Rate (2)

Earning assets:

Interest-earning balances

$ 324,900

$ 388

0.24

%

$ 385,460

$ 491

0.26

%

Federal funds sold and other short-term
investments

73,597

455

1.25

107,143

447

0.84

Investment securities (3):

Taxable

501,083

4,076

1.64

437,870

2,466

1.14

Tax-exempt

173,664

3,091

4.85

168,607

2,000

3.23

Federal Home Loan Bank stock

17,677

345

3.94

16,020

545

6.86

Gross uncovered loans (4)

3,236,360

80,953

5.04

2,425,608

58,061

4.83

Gross covered loans (4)

495,323

29,385

11.96

677,586

41,967

12.49

FDIC indemnification asset

121,740

(12,224)

(20.25)

207,936

(15,056)

(14.60)

Total earning assets

4,944,344

106,469

4.39

4,426,230

90,921

4.17

Non-earning assets:

Cash and due from banks

100,634

100,743

Allowance for loan losses

(58,027)

(60,774)

Premises and equipment

56,222

59,093

Core deposit intangible

16,264

15,198

Other real estate owned

57,809

41,971

Loan servicing rights

78,238

52,302

FDIC receivable

6,722

15,049

Company-owned life insurance

65,731

38,510

Other non-earning assets

215,171

96,825

Total assets

$ 5,483,108

$ 4,785,147

Interest-bearing liabilities:

Deposits:

Interest-bearing DDA

$ 711,766

$ 440

0.12

%

$ 552,138

$ 326

0.12

%

Money market and savings deposits

1,374,101

986

0.14

1,229,504

1,012

0.17

Time deposits

1,268,122

2,923

0.46

1,206,362

3,206

0.54

Other brokered funds

80,240

64

0.16

65,574

72

0.22

Short-term borrowings

114,577

208

0.37

49,191

55

0.23

Long-term debt

210,722

1,201

1.15

265,422

1,538

1.17

Total interest-bearing liabilities

3,759,528

5,822

0.31

3,368,191

6,209

0.37

Noninterest-bearing liabilities
and stockholders’ equity:

Noninterest-bearing DDA

951,432

717,623

FDIC clawback liability

25,433

22,387

Other liabilities

42,605

86,303

Stockholders’ equity

704,110

590,643

Total liabilities and stockholders’ equity

$ 5,483,108

$ 4,785,147

Net interest income

$ 100,647

$ 84,712

Interest spread

4.08

%

3.80

%

Net interest margin as a percentage of interest-earning assets

4.10

3.86

Tax equivalent effect

0.04

0.03

Net interest margin as a percentage of
interest-earning assets (FTE)

4.14

%

3.89

%

(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.

(2) Average rates are presented on an annual basis and includes a taxable equivalent adjustment to interest income on tax exempt securities of $1.1 million and $700 thousand for the six months ended June 30, 2014 and 2013, respectively, using the statutory tax rate of 35%.

(3) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(4) Includes nonaccrual loans.

Talmer Bancorp, Inc.

Reconciliation of Non-GAAP Financial Measures (1)

(Unaudited)

2014

2013

(Dollars in thousands, except per shara date)

2nd Quarter

1st Quarter

4th Quarter

3rd Quarter

2nd Quarter

Tangible Shareholders’ equity:

Total Shareholders’ equity

$ 726,125

$ 701,208

$ 617,015

$ 606,831

$ 595,849

Less:

Core deposit intangibles

15,378

16,102

13,205

13,868

14,531

Tangible shareholders’ equity

$ 710,747

$ 685,106

$ 603,810

$ 592,963

$ 581,318

Tangible book value per share:

Shares outstanding

70,451

69,962

66,234

66,229

66,229

Tangible book value per share

$ 10.09

$ 9.79

$ 9.12

$ 8.95

$ 8.78

Tangible Average equity to tangible average assets:

Average Assets

$ 5,444,065

$ 5,016,026

$ 4,635,307

$ 4,715,095

$ 4,781,267

Average Equity

708,166

688,394

609,345

594,508

593,028

Average Core Deposit intangibles

15,740

16,794

13,527

14,193

14,863

Tangible average equity to tangible average assets

12.76

%

13.43

%

12.89

%

12.34

%

12.13

%

(1) 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 do acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.

Photo – http://photos.prnewswire.com/prnh/20120227/CL59542LOGO

SOURCE Talmer Bancorp, Inc.

Be the first to comment

Leave a Reply