×

Chemung Financial Reports Second Quarter 2013 Earnings

Chemung Financial Corporation Logo

ELMIRA, N.Y., July 26, 2013 (GLOBE NEWSWIRE) -- Chemung Financial Corporation (Nasdaq:CHMG), the parent company of Chemung Canal Trust Company, reported second quarter ended June 30, 2013 and year-to-date net income and earnings per share. Highlights for the second quarter and year-to-date include:

  • Net income for the second quarter of 2013 was $2.7 million, or $0.57 per share, compared with $2.4 million, or $0.53 per share, for the same quarter in the prior year.
  • Net income for the six months ended June 30, 2013 was $5.1 million, or $1.09 per share, compared with $6.1 million, or $1.31 per share, for the same period in the prior year, a decrease of $1.0 million, or 16.4%. Excluding pre-tax items of $0.3 million in net gain on securities transactions and $0.8 million in casualty gains, core net income for the six months ended June 30, 2012 was $5.3 million, or $1.15 per share.
  • Net interest margin for the six months ended June 30, 2013 was 3.97%, down from 4.13% for the same period in the prior year, while interest-earning assets increased $31.2 million. Net interest margin for the second quarter of 2013 was 3.87%, compared with 4.07% for the preceding quarter and 3.98% for the second quarter in the prior year.
  • Non-performing assets to total assets ratio was 0.64% at June 30, 2013 compared with 0.53% at December 31, 2012 and 0.77% at June 30, 2012.
  • Capital remains strong as the tangible equity to tangible assets ratio was 8.63% at June 30, 2013, compared with 8.53% at December 31, 2012 and 8.29% at June 30, 2012.
  • Dividends declared during the quarter ended June 30, 2013 were $0.26 per share compared with $0.25 per share for the prior year, an increase of 4.0%.

Ronald M. Bentley, President and CEO stated, "We are pleased that our financial performance has remained strong in the face of expected margin compression. Asset quality and capital levels also remain strong."

Summary:

Chemung Financial Corporation reported net income of $2.7 million for the second quarter of 2013, an increase of $0.3 million, or 8.6%, compared with $2.4 million for the same period in the prior year. Earnings per share for the second quarter of 2013 totaled $0.57, compared with $0.53 for the same period in the prior year. Return on average assets and return on average equity for the second quarter of 2013 were 0.84% and 7.92%, respectively, compared with 0.78% and 7.55%, respectively, for the same period in the prior year.

Net income for the six months ended June 30, 2013 was $5.1 million, a decrease of $1.0 million, or 16.4%, compared with $6.1 million for the six months ended June 30, 2012. Earnings per share for the six months ended June 30, 2013 was $1.09, compared with $1.31 for the six months ended June 30, 2012. Return on average assets and return on average equity for the six months ended June 30, 2013 were 0.81% and 7.65%, respectively, compared with 0.98% and 9.43%, respectively, for the same period in the prior year.

Core net income for the six months ended June 30, 2013 was $5.1 million compared with $5.3 million for the six months ended June 30, 2012. The prior year core net income excluded pre-tax items of $0.3 million in net gain on securities transactions and $0.8 million in casualty gains. Core earnings per share for June 30, 2013 was $1.09, compared with $1.15 for the six months ended June 30, 2012. Core return on average assets and core return on average equity for the six months ended June 30, 2013 were 0.81% and 7.65%, respectively, compared with 0.86% and 8.31%, respectively, for the same period in the prior year.

Net income of $2.7 million for the current quarter ended June 30, 2013 represents an increase of $0.3 million, or 10.1%, from net income of $2.4 million for the preceding quarter ended March 31, 2013. Earnings per share for the current quarter totaled $0.57 compared with $0.52 for the preceding quarter. Return on average assets and return on average equity for the current quarter were 0.84% and 7.92%, respectively, compared with 0.77% and 7.37%, respectively, for the preceding quarter.

Net Interest Income:

Net interest income for the second quarter of 2013 totaled $11.3 million compared with $11.4 million for the same period in the prior year, a decrease of $0.1 million, or 0.5%. Net interest margin was 3.87% for the second quarter of 2013 compared with 3.98% for the same period in the prior year. The decline in net interest income was due primarily to a 25 basis point decrease in the yield on interest-earning assets, partially offset by an increase of $23.8 million in average earning assets. The decline in net interest margin was due primarily to yields on interest-earning assets decreasing at a faster rate than the cost of interest-bearing liabilities.

Net interest income for the six months ended June 30, 2013 totaled $23.0 million compared with $23.4 million for the prior year, a decrease of $0.4 million, or 1.6%. Net interest margin was 3.97% for the six months ended June 30, 2013 compared with 4.13% for the same period in the prior year. The decline in net interest income was due primarily to a 32 basis point decrease in the yield on interest-earning assets, partially offset by an increase of $31.2 million in average earning assets. The decline in net interest margin was due primarily to yields on interest-earning assets decreasing at a faster rate than the cost of interest-bearing liabilities. The decrease in yield on interest-earning assets was attributable to lower loan yields as loans continue to reprice at current market rates.

Net interest income for the current quarter totaled $11.3 million compared with $11.7 million for the preceding quarter ended March 31, 2013, a decrease of $0.4 million, or 3.3%. Net interest margin was 3.87% for the current quarter compared with 4.07% for the preceding quarter. The decline was due primarily to additional income accretion from our purchased credit impaired ("PCI") loan portfolio recorded in the preceding quarter. Net of PCI adjustments, the net interest margin was 3.85% for the current quarter compared with 3.94% for the preceding quarter.

Non-Interest Income:

Non-interest income for the second quarter of 2013 was $4.5 million compared with $4.0 million for the preceding quarter ended March 31, 2013 and $4.1 million for the same second quarter in the prior year. The increases from the preceding and year-ago quarters were due primarily to increases in Wealth Management fee income, service charges on deposit accounts and net gain on sales of loans held for sale.

Non-interest income for the six months ended June 30, 2013 was $8.5 million compared with $9.0 million for the prior year, a decrease of $0.5 million, or 5.6%. The decline was due primarily to reductions of $0.8 million in casualty gains from insurance reimbursements and $0.3 million in net gain on securities transactions. These items were partially offset by increases in Wealth Management Group fee income, service charges on deposit accounts and net gain on sales of loans held for sale.

Non-Interest Expense:

Non-interest expense for the second quarter of 2013 was $11.4 million compared with $11.9 million for the prior year, a decrease of $0.5 million, or 4.1%. The decrease was due primarily to decreases of $0.2 million in professional services and $0.2 million in marketing and advertising expense.

Non-interest expense for the six months ended June 30, 2013 was $23.1 million compared with $22.8 million for the prior year, an increase of $0.3 million, or 1.3%. The increase was due primarily to increases of $0.4 million in salaries and wages and $0.1 million in net occupancy expense. These items were partially offset by decreases of $0.2 million in marketing and advertising expense and $0.1 million in amortization of intangible assets. The increase in salaries and wages was due primarily to compensation related to merit increases and incentive compensation.

Non-interest expense for the current quarter was $11.4 million compared with $11.7 million for the preceding quarter ended March 31, 2013, a decrease of $0.3 million, or 2.8%. The decrease was due primarily to decreases of $0.2 million in salaries and wages and $0.1 million in professional services.

Asset Quality:

Non-performing loans totaled $7.5 million at June 30, 2013, or 0.80% of total loans, up from $6.0 million, or 0.68%, at December 31, 2012. Non-performing assets, which are comprised of non-performing loans and other real estate owned, totaled $8.1 million at June 30, 2013, or 0.64% of total assets, up from $6.6 million, or 0.53%, at December 31, 2012.

Management performs an ongoing assessment of the adequacy of the allowance for loan losses based upon a number of factors including an analysis of historical loss factors, collateral evaluations, recent charge-off experience, credit quality of the loan portfolio, current economic conditions and loan growth. Based on this analysis, the provision for loan losses for the second quarter of 2013 was $0.5 million compared with $0.4 million for the preceding quarter ended March 31, 2013, and $0.1 million for the same period in the prior year. Net recoveries for the current quarter were less than $0.1 million compared with net charge-offs of less than $0.1 million for the preceding quarter and net recoveries of less than $0.1 million for the same period in the prior year.

The provision for loan losses for the six months ended June 30, 2013 was $0.9 million compared with $0.5 million for the same period in the prior year. Net recoveries for the six months ended June 30, 2013 were less than $0.1 million compared with net recoveries of less than $0.1 million for the prior year.

At June 30, 2013 the allowance for loan losses was $11.3 million, compared with $10.4 million at December 31, 2012 and June 30, 2012. The allowance for loan losses was 151.58% of non-performing loans at June 30, 2013, compared with 172.96% at December 31, 2012 and 119.00% at June 30, 2012. The ratio of the allowance for loan losses to total loans was 1.21% at June 30, 2013, compared with 1.17% at December 31, 2012 and 1.21% at June 30, 2012.

Balance Sheet Activity:

Assets totaled $1.257 billion at June 30, 2013 compared with $1.248 billion at December 31, 2012, an increase of $9.0 million, or 0.7%. The growth was due primarily to an increase of $40.5 million, or 4.5%, in total portfolio loans, partially offset by decreases of $15.5 million in cash and cash equivalents and $13.6 million in investment securities. The increase in portfolio loans was due to strong growth of $24.0 million in commercial loans and $19.0 million in consumer loans.

Deposits totaled $1.055 billion at June 30, 2013 compared with $1.045 million at December 31, 2012, an increase of $10.2 million, or 1.0%. The growth was primarily due to increases of $17.9 million in money market accounts and $8.8 million in savings deposits. These items were partially offset by decreases of $11.7 million in time deposits and $3.1 million in non-interest-bearing demand deposits. At June 30, 2013, demand deposit and money market accounts comprised 61.4% of total deposits compared with 60.7% at December 31, 2012 and 58.7% at June 30, 2012.

Total equity was $132.7 million at June 30, 2013 compared with $131.1 million at December 31, 2012. The total equity to total assets ratio was 10.55% at June 30, 2013 compared with 10.50% at December 31, 2012. The tangible equity to tangible assets ratio was 8.63% at June 30, 2013 compared with 8.53% at December 31, 2012. As of June 30, 2013, both the Corporation's and the Bank's capital ratios were in excess of those required to be considered well-capitalized under regulatory capital standards.

Other Item:

The market value of total assets under management or administration in our Wealth Management Group was $1.782 billion at June 30, 2013 compared with $1.735 billion at December 31, 2012 and $1.669 billion at June 30, 2012.

Subsequent Event:

On July 11, 2013, Chemung Financial Corporation announced that its banking subsidiary, Chemung Canal Trust Company entered into an agreement with Bank of America to purchase six branch offices located in Auburn, Cortland, Ithaca and Seneca Falls, New York. As part of the transaction, Chemung Canal Trust Company will acquire approximately $260.9 million in deposits and $1.8 million in loans. The transaction, which is subject to regulatory approval, is expected to close in the fourth quarter of 2013. The acquisition is expected to be accretive to Chemung Financial earnings in 2015.

About Chemung Financial Corporation:

Chemung Financial Corporation is a $1.3 billion financial services holding company headquartered in Elmira, New York and operates 28 retail offices through its principal subsidiary, Chemung Canal Trust Company, a full-service community bank with trust powers. Established in 1833, Chemung Canal Trust Company is the oldest locally-owned and managed community bank in New York State. Chemung Financial Corporation is also the parent of CFS Group, Inc., a financial services subsidiary offering non-traditional services including mutual funds, annuities, brokerage services, tax preparation services and insurance. CFS Group, Inc. was founded in 2001.

This press release may be found at: www.chemungcanal.com under Shareholder Info.

Forward-Looking Statements:

This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Corporation intends its forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in these sections. All statements regarding, among other things, the Corporation's expected financial condition and results of operations, the Corporation's business strategy, the Corporation's financial plans, forecasted demographic and economic trends relating to the Corporation's industry and similar matters are forward-looking statements. These statements can sometimes be identified by the Corporation's use of forward-looking words such as "may," "will," "anticipate," "estimate," "expect," or "intend." The Corporation cannot promise that its expectations in such forward-looking statements will turn out to be correct. The Corporation's actual results could be materially different from expectations because of various factors, including changes in economic conditions or interest rates, credit risk, difficulties in managing the Corporation's growth, competition, changes in law or the regulatory environment, including the Dodd-Frank Wall Street Reform and Consumer Protection Act, and changes in general business and economic trends. Information concerning these and other factors can be found in the Corporation's periodic filings with the Securities and Exchange Commission, including in our 2012 Annual Report on Form 10-K. These filings are available publicly on the SEC's website at http://www.sec.gov, on the Corporation's website at http://www.chemungcanal.com or upon request from the Corporate Secretary at (607) 737-3746. Except as otherwise required by law, the Corporation undertakes no obligation to publicly update or revise its forward-looking statements, whether as a result of new information, future events, or otherwise.

Chemung Financial Corporation
Consolidated Balance Sheets (Unaudited)
June 30, March 31, Dec. 31, Sept. 30, June 30,
(Dollars in thousands, except share data) 2013 2013 2012 2012 2012
ASSETS
Cash and due from financial institutions $ 23,812 $ 27,757 $ 29,239 $ 35,324 $ 33,673
Interest-bearing deposits in other financial institutions 945 18,380 11,002 45,908 40,502
Total cash and cash equivalents 24,757 46,137 40,241 81,232 74,175
Trading assets, at fair value 389 384 348 275 252
Securities available for sale 225,362 235,307 239,686 253,669 260,942
Securities held to maturity 6,570 9,898 5,749 6,163 6,334
FHLB and FRB stocks, at cost 4,579 4,607 4,710 4,760 5,359
Total investment securities 236,511 249,812 250,145 264,592 272,635
Commercial 478,018 481,063 454,048 444,491 436,205
Mortgage 198,072 202,114 200,476 193,049 194,512
Consumer 257,950 238,256 238,993 238,818 225,230
Total loans 934,040 921,433 893,517 876,358 855,947
Allowance for loan losses (11,320) (10,825) (10,433) (10,828) (10,392)
Loans, net 922,720 910,608 883,084 865,530 845,555
Loans held for sale 947 786 1,057 1,165 482
Premises and equipment, net 24,969 24,800 25,484 24,863 24,718
Goodwill 21,824 21,824 21,824 21,824 21,824
Other intangible assets, net 4,695 4,909 5,144 5,382 5,642
Other assets 20,348 20,712 20,833 22,117 22,176
Total assets $ 1,257,160 $ 1,279,972 $ 1,248,160 $ 1,286,980 $ 1,267,459
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Non-interest-bearing demand deposits $ 297,523 $ 296,361 $ 300,610 $ 302,509 $ 297,413
Interest-bearing demand deposits 89,027 102,201 90,730 108,923 88,343
Insured money market accounts 261,060 265,025 243,115 248,722 232,870
Savings deposits 182,393 181,421 173,589 174,074 174,974
Time deposits 224,965 232,091 236,690 248,948 260,079
Total deposits 1,054,968 1,077,099 1,044,734 1,083,176 1,053,679
Securities sold under agreements to repurchase 30,568 31,427 32,711 32,918 31,750
FHLB term advances 26,101 27,158 27,225 28,046 41,128
Other liabilities 12,844 11,380 12,375 9,960 10,693
Total liabilities 1,124,481 1,147,064 1,117,045 1,154,100 1,137,250
Shareholders' equity
Common stock 53 53 53 53 53
Additional-paid-in capital 45,451 45,473 45,357 45,538 45,525
Retained earnings 109,755 108,296 107,078 106,092 104,402
Treasury stock, at cost (18,205) (18,291) (18,566) (18,731) (18,915)
Accumulated other comprehensive income (loss) (4,375) (2,623) (2,807) (72) (856)
Total shareholders' equity 132,679 132,908 131,115 132,880 130,209
Total liabilities and shareholders' equity $ 1,257,160 $ 1,279,972 $ 1,248,160 $ 1,286,980 $ 1,267,459
Period-end shares outstanding 4,659,931 4,657,151 4,649,741 4,642,317 4,632,014
Chemung Financial Corporation
Consolidated Statements of Income (Unaudited)
Six Months Ended Three Months Ended
June 30, Percent June 30, Percent
(Dollars in thousands, except share and per share data) 2013 2012 Change 2013 2012 Change
Interest and dividend income:
Loans, including fees $ 22,360 $ 22,705 (1.5) $ 11,056 $ 11,034 0.2
Taxable securities 2,117 2,863 (26.1) 986 1,362 (27.6)
Tax exempt securities 586 676 (13.3) 281 336 (16.4)
Interest-bearing deposits 18 61 (70.5) 10 33 (69.7)
Total interest and dividend income 25,081 26,305 (4.7) 12,333 12,765 (3.4)
Interest expense:
Deposits 1,219 1,727 (29.4) 595 814 (26.9)
Securities sold under agreements to repurchase 431 532 (19.0) 211 250 (15.6)
Borrowed funds 387 634 (39.0) 199 321 (38.0)
Total interest expense 2,037 2,893 (29.6) 1,005 1,385 (27.4)
Net interest income 23,044 23,412 (1.6) 11,328 11,380 (0.5)
Provision for loan losses 881 529 66.5 450 52 765.4
Net interest income after provision for loan losses 22,163 22,883 (3.1) 10,878 11,328 (4.0)
Non-interest income:
Wealth management group fee income 3,635 3,502 3.8 1,885 1,727 9.1
Service charges on deposit accounts 2,155 2,032 6.1 1,186 1,040 14.0
Net gain on securities transactions 1 300 (99.7) 1 3 (66.7)
Net gain on sales of loans held for sale 291 144 102.1 179 79 126.6
Net gain (loss) on sales of other real estate owned 16 (4) N/M 16 2 N/M
Casualty gains -- 780 (100.0) -- 22 (100.0)
Other 2,399 2,249 6.7 1,208 1,239 (2.5)
Total non-interest income 8,497 9,003 (5.6) 4,475 4,112 8.8
Non-interest expense:
Salaries and wages 9,417 9,049 4.1 4,599 4,556 0.9
Pension and other employee benefits 2,789 2,756 1.2 1,365 1,467 (7.0)
Net occupancy 2,701 2,580 4.7 1,339 1,285 4.2
Furniture and equipment 1,086 1,096 (0.9) 567 578 (1.9)
Data processing 2,241 2,309 (2.9) 1,128 1,230 (8.3)
Professional fees 520 516 0.8 196 366 (46.4)
Amortization of intangible assets 449 548 (18.1) 214 264 (18.9)
Marketing and advertising 485 645 (24.8) 197 356 (44.7)
Other real estate owned expense 62 132 (53.0) 27 88 (69.3)
FDIC insurance 419 410 2.2 203 183 10.9
Loan expenses 335 325 3.1 192 145 32.4
Other 2,612 2,447 6.7 1,365 1,363 0.1
Total non-interest expense 23,116 22,813 1.3 11,392 11,881 (4.1)
Income before income tax expense 7,544 9,073 (16.9) 3,961 3,559 11.3
Income tax expense 2,478 3,014 (17.8) 1,306 1,115 17.1
Net income $ 5,066 $ 6,059 (16.4) $ 2,655 $ 2,444 8.6
Basic and diluted earnings per share $ 1.09 $ 1.31 $ 0.57 $ 0.53
Cash dividends declared per share 0.52 0.50 0.26 0.25
Average basic and diluted shares outstanding 4,657,131 4,639,204 4,658,400 4,636,395
N/M – not meaningful.
Chemung Financial Corporation
Consolidated Financial Highlights (Unaudited)
As of or for the
As of or for the Three Months Ended Six Months Ended
June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
(Dollars in thousands, except share and per share data) 2013 2013 2012 2012 2012 2013 2012
RESULTS OF OPERATIONS
Interest income $ 12,333 $ 12,748 $ 12,757 $ 13,015 $ 12,765 $ 25,081 $ 26,305
Interest expense 1,005 1,031 1,116 1,225 1,385 2,037 2,893
Net interest income 11,328 11,717 11,641 11,790 11,380 23,044 23,412
Provision for loan losses 450 431 74 225 52 881 529
Net interest income after provision for loan losses 10,878 11,286 11,567 11,565 11,328 22,163 22,883
Non-interest income 4,475 4,022 4,192 3,993 4,112 8,497 9,003
Non-interest expense 11,392 11,725 12,642 11,341 11,881 23,116 22,813
Income before income tax expense 3,961 3,583 3,117 4,217 3,559 7,544 9,073
Income tax expense 1,306 1,171 987 1,383 1,115 2,478 3,014
Net income $ 2,655 $ 2,412 $ 2,130 $ 2,834 $ 2,444 $ 5,066 $ 6,059
Basic and diluted earnings per share $ 0.57 $ 0.52 $ 0.46 $ 0.61 $ 0.53 $ 1.09 $ 1.31
Average basic and diluted shares outstanding 4,658,400 4,655,862 4,643,695 4,641,547 4,636,395 4,657,131 4,639,204
PERFORMANCE RATIOS
Return on average assets 0.84% 0.77% 0.67% 0.89% 0.78% 0.81% 0.98%
Return on average equity 7.92% 7.37% 6.33% 8.53% 7.55% 7.65% 9.43%
Return on average tangible equity (a) 9.88% 9.24% 7.94% 10.76% 9.58% 9.56% 12.00%
Efficiency ratio (b) 72.09% 74.50% 79.85% 71.91% 76.81% 73.29% 72.80%
Non-interest expense to average assets 3.60% 3.75% 3.98% 3.57% 3.82% 3.68% 3.69%
Loans to deposits 88.54% 85.55% 85.53% 80.91% 81.23% 88.54% 81.23%
YIELDS / RATES
Yield on loans 4.77% 5.04% 5.02% 5.21% 5.39% 4.90% 5.64%
Yield on investments 2.10% 2.28% 2.23% 2.23% 2.13% 2.19% 2.20%
Yield on interest-earning assets 4.21% 4.43% 4.36% 4.46% 4.46% 4.32% 4.64%
Cost of interest-bearing deposits 0.31% 0.33% 0.36% 0.40% 0.43% 0.32% 0.47%
Cost of borrowings 2.80% 2.79% 2.74% 2.84% 3.02% 2.79% 2.99%
Cost of interest-bearing liabilities 0.49% 0.50% 0.54% 0.59% 0.66% 0.49% 0.70%
Interest rate spread 3.72% 3.93% 3.82% 3.87% 3.80% 3.83% 3.94%
Net interest margin 3.87% 4.07% 3.98% 4.04% 3.98% 3.97% 4.13%
CAPITAL
Total equity to total assets at end of period 10.55% 10.38% 10.50% 10.32% 10.27% 10.55% 10.27%
Tangible equity to tangible assets at end of period (a) 8.63% 8.47% 8.53% 8.39% 8.29% 8.63% 8.29%
Book value per share $ 28.47 $ 28.54 $ 28.20 $ 28.62 $ 28.11 $ 28.47 $ 28.11
Tangible book value per share 22.78 22.80 22.40 22.76 22.18 22.78 22.18
Period-end market value per share 33.49 33.90 29.89 23.77 25.50 33.49 25.50
Dividends declared per share 0.26 0.26 0.25 0.25 0.25 0.52 0.50
AVERAGE BALANCES
Loans (c) $ 929,439 $ 909,166 $ 888,515 $ 867,971 $ 823,754 $ 919,358 $ 809,894
Earning assets 1,173,862 1,166,590 1,162,788 1,160,479 1,150,073 1,170,246 1,139,060
Total assets 1,269,472 1,266,379 1,264,125 1,262,648 1,252,461 1,267,934 1,243,957
Deposits 1,065,649 1,064,016 1,059,463 1,055,510 1,037,576 1,064,836 1,027,806
Total equity 134,392 132,783 133,799 132,186 130,254 133,592 129,224
Tangible equity (a) 107,746 105,913 106,703 104,827 102,635 106,835 101,550
ASSET QUALITY
Net charge-offs (recoveries) $ (45) $ 39 $ 469 $ (210) $ (58) $ (6) $ (81)
Non-performing loans (d) 7,468 7,282 6,032 8,665 8,733 7,468 8,733
Non-performing assets (e) 8,056 7,847 6,597 9,599 9,703 8,056 9,703
Allowance for loan losses 11,320 10,825 10,433 10,828 10,392 11,320 10,392
Annualized net charge-offs to average loans (0.02)% 0.02% 0.21% (0.10)% (0.03)% N/M (0.02)%
Non-performing loans to total loans 0.80% 0.79% 0.68% 0.99% 1.02% 0.80% 1.02%
Non-performing assets to total assets 0.64% 0.61% 0.53% 0.75% 0.77% 0.64% 0.77%
Allowance for loan losses to total loans 1.21% 1.17% 1.17% 1.24% 1.21% 1.21% 1.21%
Allowance for loan losses to non-performing loans 151.58% 148.65% 172.96% 124.96% 119.00% 151.58% 119.00%
(a) See the GAAP to Non-GAAP reconciliations.
(b) Efficiency ratio is non-interest expense divided by the total of net interest income plus non-interest income less net gain on securities transactions less casualty gains.
(c) Loans include loans held for sale. Loans do not reflect the allowance for loan losses.
(d) Non-performing loans include non-accrual loans only.
(e) Non-performing assets include non-performing loans plus other real estate owned.
N/M – not meaningful.

Chemung Financial Corporation

GAAP to Non-GAAP Reconciliations (Unaudited)

The table below shows computations of tangible equity and tangible assets and certain related ratios, all of which are considered to be non-GAAP financial measures. The tangible equity to tangible assets ratio has become a focus of some investors and management believes this ratio may assist in analyzing the Corporation's capital position, absent the effects of intangible assets. These non-GAAP financial measures have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of results reported under GAAP. Because not all companies use identical calculations, the non-GAAP measures presented in the following table may not be comparable to those reported by other companies.

As of or for the
As of or for the Three Months Ended Six Months Ended
June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
(Dollars in thousands, except per share data) 2013 2013 2012 2012 2012 2013 2012
TANGIBLE EQUITY AND TANGIBLE ASSETS
(PERIOD END)
Total shareholders' equity (GAAP) $ 132,679 $ 132,908 $ 131,115 $ 132,880 $ 130,209 $ 132,679 $ 130,209
Less: intangible assets (26,519) (26,733) (26,968) (27,206) (27,466) (26,519) (27,466)
Tangible equity (non-GAAP) $ 106,160 $ 106,175 $ 104,147 $ 105,674 $ 102,743 $ 106,160 $ 102,743
Total assets (GAAP) $ 1,257,160 $ 1,279,972 $ 1,248,160 $ 1,286,980 $ 1,267,459 $ 1,257,160 $ 1,267,459
Less: intangible assets (26,519) (26,733) (26,968) (27,206) (27,466) (26,519) (27,466)
Tangible assets (non-GAAP) $ 1,230,641 $ 1,253,239 $ 1,221,192 $ 1,259,774 $ 1,239,993 $ 1,230,641 $ 1,239,993
Total equity to total assets at end of period (GAAP) 10.55% 10.38% 10.50% 10.32% 10.27% 10.55% 10.27%
Book value per share (GAAP) $ 28.47 $ 28.54 $ 28.20 $ 28.62 $ 28.11 $ 28.47 $ 28.11
Tangible equity to tangible assets at end of period (non-GAAP) 8.63% 8.47% 8.53% 8.39% 8.29% 8.63% 8.29%
Tangible book value per share (non-GAAP) $ 22.78 $ 22.80 $ 22.40 $ 22.76 $ 22.18 $ 22.78 $ 22.18
TANGIBLE EQUITY AND TANGIBLE ASSETS
(AVERAGE)
Total shareholders' equity (GAAP) $ 134,392 $ 132,783 $ 133,799 $ 132,186 $ 130,254 $ 133,592 $ 129,224
Less: intangible assets (26,646) (26,870) (27,096) (27,359) (27,619) (26,757) (27,674)
Tangible equity (non-GAAP) $ 107,746 $ 105,913 $ 106,703 $ 104,827 $ 102,635 $ 106,835 $ 101,550
Return on average equity (GAAP) 7.92% 7.37% 6.33% 8.53% 7.55% 7.65% 9.43%
Return on average tangible equity (non-GAAP) 9.88% 9.24% 7.94% 10.76% 9.58% 9.56% 12.00%

CONTACT: Mark A. Severson, EVP and CFO Phone: 607-737-3714

Source:Chemung Financial Corporation