SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
|
|
[X] |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
|
|
|
|
[ ] |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number: 000-08185
CHEMICAL FINANCIAL CORPORATION
(Exact Name of Registrant as Specified in its Charter)
|
Michigan |
|
38-2022454 |
|
|
|
|
|
333 East Main Street |
|
|
|
|
|
|
|
(989) 839-5350 |
||
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 X No
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes X No
The number of shares outstanding of the Registrant's Common Stock, $1 par value, as of October 26, 2004, was 23,956,322 shares.
INDEX
CHEMICAL FINANCIAL CORPORATION
FORM 10-Q
|
|
|
Page |
|
|
|
|
|
FORWARD-LOOKING STATEMENTS |
3 |
|
|
|
|
|
|
PART I. |
FINANCIAL INFORMATION |
|
|
|
|
|
|
Item 1. |
Financial Statements (unaudited, except Consolidated |
|
|
|
|
|
|
|
Consolidated Statements of Income for the Three and Nine Months Ended |
|
|
|
|
|
|
|
Consolidated Statements of Financial Position as of September 30, 2004, |
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Nine Months Ended |
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements |
7-16 |
|
|
|
|
|
Item 2. |
Management's Discussion and Analysis of Financial Condition and |
|
|
|
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
25 |
|
|
|
|
|
Item 4. |
Controls and Procedures |
25 |
|
|
|
|
|
PART II. |
OTHER INFORMATION |
|
|
|
|
|
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
26 |
|
|
|
|
|
Item 6. |
Exhibits |
27 |
|
|
|
|
|
SIGNATURES |
28 |
|
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 itself. Words such as "anticipates," "believes," "estimates," "judgment," "expects," "forecasts," "intends," "is likely," "plans," "predicts," "projects," "should," "will" and variations of such words and similar expressions are intended to identify such forward-looking statements. In addition, all statements under Part I, Item 3 concerning quantitative and qualitative disclosures about market risk are forward-looking statements. 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 statement s. The Corporation undertakes no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events or otherwise.
Risk factors include, but are not limited to, changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking laws and regulations; changes in tax laws; changes in prices, levies and assessments; the impact of technological advances and issues; governmental and regulatory policy changes; the outcomes of pending and future litigation and contingencies; trends in customer behavior as well as their ability to repay loans; changes in the local and national economy; opportunities for acquisition and the effective completion of acquisitions and integration of acquired entities; and the local and global effects of the ongoing war on terrorism and other military actions, including actions in Iraq. These are representative of the risk factors that 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 AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
||||
|
|
(In thousands, except per share amounts) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
$ |
38,347 |
|
$ |
36,220 |
|
$ |
113,306 |
|
$ |
108,789 |
|
|
Interest on investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable |
|
8,066 |
|
|
8,213 |
|
|
25,218 |
|
|
28,671 |
|
|
Tax-exempt |
|
511 |
|
|
612 |
|
|
1,602 |
|
|
1,928 |
|
|
Total interest on investment securities |
|
8,577 |
|
|
8,825 |
|
|
26,820 |
|
|
30,599 |
|
|
Interest on federal funds sold |
|
265 |
|
|
169 |
|
|
668 |
|
|
612 |
|
|
Interest on deposits with banks |
|
129 |
|
|
23 |
|
|
292 |
|
|
180 |
|
|
TOTAL INTEREST INCOME |
|
47,318 |
|
|
45,237 |
|
|
141,086 |
|
|
140,180 |
|
|
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
|
7,437 |
|
|
8,262 |
|
|
22,651 |
|
|
28,555 |
|
|
Interest on FHLB borrowings |
|
2,570 |
|
|
2,083 |
|
|
7,694 |
|
|
6,273 |
|
|
Interest on other borrowings - short term |
|
158 |
|
|
128 |
|
|
357 |
|
|
435 |
|
|
TOTAL INTEREST EXPENSE |
|
10,165 |
|
|
10,473 |
|
|
30,702 |
|
|
35,263 |
|
|
NET INTEREST INCOME |
|
37,153 |
|
|
34,764 |
|
|
110,384 |
|
|
104,917 |
|
|
Provision for loan losses |
|
701 |
|
|
540 |
|
|
2,108 |
|
|
2,107 |
|
|
NET INTEREST INCOME after provision for |
|
|
|
|
|
|
|
|
|
|
|
|
|
loan losses |
|
36,452 |
|
|
34,224 |
|
|
108,276 |
|
|
102,810 |
|
|
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
4,970 |
|
|
4,181 |
|
|
14,281 |
|
|
12,334 |
|
|
Trust services revenue |
|
1,761 |
|
|
1,605 |
|
|
5,541 |
|
|
5,123 |
|
|
Other charges and fees for customer services |
|
1,706 |
|
|
1,623 |
|
|
5,060 |
|
|
5,372 |
|
|
Mortgage banking revenue |
|
960 |
|
|
2,308 |
|
|
2,820 |
|
|
5,716 |
|
|
Investment securities gains |
|
9 |
|
|
417 |
|
|
1,259 |
|
|
909 |
|
|
Other |
|
217 |
|
|
140 |
|
|
629 |
|
|
220 |
|
|
TOTAL NONINTEREST INCOME |
|
9,623 |
|
|
10,274 |
|
|
29,590 |
|
|
29,674 |
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and employee benefits |
|
14,385 |
|
|
13,287 |
|
|
43,879 |
|
|
40,570 |
|
|
Occupancy |
|
2,237 |
|
|
1,981 |
|
|
6,976 |
|
|
5,882 |
|
|
Equipment |
|
2,376 |
|
|
2,077 |
|
|
6,921 |
|
|
6,205 |
|
|
Other |
|
5,501 |
|
|
5,356 |
|
|
16,803 |
|
|
16,252 |
|
|
TOTAL OPERATING EXPENSES |
|
24,499 |
|
|
22,701 |
|
|
74,579 |
|
|
68,909 |
|
|
INCOME BEFORE INCOME TAXES |
|
21,576 |
|
|
21,797 |
|
|
63,287 |
|
|
63,575 |
|
|
Federal income taxes |
|
7,280 |
|
|
7,328 |
|
|
21,006 |
|
|
21,422 |
|
|
NET INCOME |
$ |
14,296 |
|
$ |
14,469 |
|
$ |
42,281 |
|
$ |
42,153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME PER SHARE (Basic) |
$ |
0.60 |
|
$ |
0.61 |
|
$ |
1.77 |
|
$ |
1.78 |
|
|
(Diluted) |
$ |
0.59 |
|
$ |
0.61 |
|
$ |
1.76 |
|
$ |
1.78 |
|
|
Cash dividends per share |
$ |
0.265 |
|
$ |
0.250 |
|
$ |
0.795 |
|
$ |
0.750 |
|
See accompanying notes to consolidated financial statements
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Position (In thousands)
|
|
September 30, |
|
December 31, |
|
September 30, |
|
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Cash and demand deposits due from banks |
$ 104,173 |
|
$ 131,184 |
|
$ 146,428 |
|
|
Federal funds sold |
108,100 |
|
25,900 |
|
44,700 |
|
|
Interest bearing deposits with banks |
15,219 |
|
5,107 |
|
19,905 |
|
|
Investment securities: |
|
|
|
|
|
|
|
Available for sale (at estimated fair value) |
743,343 |
|
728,499 |
|
767,562 |
|
|
Held to maturity (estimated fair value - $158,859 at |
|
|
|
|
|
|
|
Total investment securities |
900,035 |
|
921,862 |
|
1,004,473 |
|
|
Loans: |
|
|
|
|
|
|
|
Commercial |
475,977 |
|
405,929 |
|
333,822 |
|
|
Real estate construction |
141,547 |
|
138,280 |
|
93,282 |
|
|
Real estate commercial |
669,880 |
|
628,815 |
|
562,937 |
|
|
Real estate residential |
771,201 |
|
767,199 |
|
765,539 |
|
|
Consumer |
547,893 |
|
541,052 |
|
521,310 |
|
|
Total loans |
2,606,498 |
|
2,481,275 |
|
2,276,890 |
|
|
Less: Allowance for loan losses |
33,629 |
|
33,179 |
|
30,414 |
|
|
Net loans |
2,572,869 |
|
2,448,096 |
|
2,246,476 |
|
|
Premises and equipment |
47,646 |
|
49,616 |
|
47,044 |
|
|
Intangible assets |
75,306 |
|
76,846 |
|
39,017 |
|
|
Other assets |
49,602 |
|
50,277 |
|
42,983 |
|
|
TOTAL ASSETS |
$ 3,872,950 |
|
$ 3,708,888 |
|
$ 3,591,026 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
Noninterest-bearing |
$ 546,387 |
|
$ 532,752 |
|
$ 500,463 |
|
|
Interest-bearing |
2,428,916 |
|
2,434,484 |
|
2,369,351 |
|
|
Total deposits |
2,975,303 |
|
2,967,236 |
|
2,869,814 |
|
|
FHLB borrowings |
285,191 |
|
155,373 |
|
148,573 |
|
|
Other borrowings - short term |
100,439 |
|
91,524 |
|
93,447 |
|
|
Interest payable and other liabilities |
33,189 |
|
36,706 |
|
30,548 |
|
|
Total liabilities |
3,394,122 |
|
3,250,839 |
|
3,142,382 |
|
|
Shareholders' equity: |
|
|
|
|
|
|
|
Common stock, $1 par value: |
|
|
|
|
|
|
|
Authorized - 30,000 shares |
|
|
|
|
|
|
|
Issued and outstanding - 23,948 shares at 9/30/04 |
|
|
|
|
|
|
|
Surplus |
333,569 |
|
328,774 |
|
324,413 |
|
|
Retained earnings |
118,000 |
|
94,746 |
|
87,106 |
|
|
Accumulated other comprehensive income |
3,311 |
|
10,728 |
|
13,440 |
|
|
Total shareholders' equity |
478,828 |
|
458,049 |
|
448,644 |
|
|
TOTAL LIABILITIES AND |
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
$ 3,872,950 |
|
3,708,888 |
|
$ 3,591,026 |
|
See accompanying notes to consolidated financial statements.
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
|
Nine Months Ended |
|
|||
|
|
2004 |
|
2003 |
|
|
|
|
(In thousands) |
|
|||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
Net income |
$ 42,281 |
|
$ 42,153 |
|
|
|
Adjustments to reconcile net income to net cash provided by |
|
|
|
|
|
|
operating activities: |
|
|
|
|
|
|
Provision for loan losses |
2,108 |
|
2,107 |
|
|
|
Gains on sales of loans |
(1,159 |
) |
(5,546 |
) |
|
|
Proceeds from loan sales |
125,206 |
|
364,387 |
|
|
|
Loans originated for sale |
(122,781 |
) |
(331,297 |
) |
|
|
Investment securities gains |
(1,259 |
) |
(909 |
) |
|
|
Provision for depreciation and amortization |
7,093 |
|
7,411 |
|
|
|
Net amortization of investment securities |
13,091 |
|
9,343 |
|
|
|
Net decrease in accrued income and other assets |
5,545 |
|
2,789 |
|
|
|
Net (decrease) increase in interest payable and other liabilities |
(1,522 |
) |
871 |
|
|
|
Net Cash Provided by Operating Activities |
68,603 |
|
91,309 |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
Securities available for sale: |
|
|
|
|
|
|
Proceeds from maturities, calls and principal reductions |
160,875 |
|
227,883 |
|
|
|
Proceeds from sales |
81,654 |
|
77,552 |
|
|
|
Purchases |
(274,161 |
) |
(247,426 |
) |
|
|
Securities held to maturity: |
|
|
|
|
|
|
Proceeds from maturities, calls and principal reductions |
73,919 |
|
138,980 |
|
|
|
Purchases |
(38,087 |
) |
(93,335 |
) |
|
|
Net increase in loans |
(135,070 |
) |
(231,028 |
) |
|
|
Purchases of premises and equipment |
(3,152 |
) |
(8,503 |
) |
|
|
Net Cash Used in Investing Activities |
(134,022 |
) |
(135,877 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
Net increase in demand deposits, NOW accounts and |
|
|
|
|
|
|
savings accounts |
57,271 |
|
127,480 |
|
|
|
Net decrease in certificates of deposit and other time deposits |
(49,204 |
) |
(104,938 |
) |
|
|
Net increase (decrease) in other borrowings - short term |
8,915 |
|
(10,765 |
) |
|
|
Proceeds from FHLB borrowings |
150,000 |
|
- |
|
|
|
Principal payments on FHLB borrowings |
(20,182 |
) |
(8,820 |
) |
|
|
Cash dividends paid |
(19,027 |
) |
(17,768 |
) |
|
|
Proceeds from shares issued |
2,947 |
|
776 |
|
|
|
Repurchases of common stock |
- |
|
(1,511 |
) |
|
|
Net Cash Provided by (Used in) Financing Activities |
130,720 |
|
(15,546 |
) |
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) in Cash and Cash Equivalents |
65,301 |
|
(60,114 |
) |
|
|
Cash and cash equivalents at beginning of year |
162,191 |
|
271,147 |
|
|
|
Cash and Cash Equivalents at End of Period |
$ 227,492 |
|
$ 211,033 |
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
Interest paid on deposits, FHLB borrowings and other borrowings - short-term |
$ 30,684 |
|
$ 36,061 |
|
|
|
Federal income taxes paid |
$ 20,750 |
|
$ 18,320 |
|
|
See accompanying notes to consolidated financial statements.
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
NOTE A: BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements of Chemical Financial Corporation (the "Corporation") have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial condition and results of operations of the Corporation for the periods presented. Operating results for the three and nine months ended September 30, 2004 are not necessarily indicative of the results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and footnotes there to included in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2003.
Certain prior year amounts have been reclassified to place them on a basis comparable with the current period's financial statements. Such reclassifications had no impact on net income or shareholders' equity.
Earnings Per Share
All earnings per share amounts have been presented to conform to the requirements of Statement of Financial Accounting Standards No. 128, "Earnings Per Share." Basic earnings per share exclude any dilutive effect of stock options. Basic earnings per share for the Corporation is computed by dividing net income by the weighted average number of common shares outstanding. Diluted earnings per share for the Corporation is computed by dividing net income by the sum of the weighted average number of common shares outstanding and the dilutive effect of outstanding employee stock options.
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
Earnings Per Share (continued)
The following table summarizes the number of shares used in the numerator and denominator of the basic and diluted earnings per share computations:
|
Three Months Ended |
|
Nine Months Ended |
|
||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
|
(In thousands) |
|
||||||
|
Numerator for both basic and diluted |
|
|
|
|
|
|
|
|
|
earnings per share, net income |
$ 14,296 |
|
$ 14,469 |
|
$ 42,281 |
|
$ 42,153 |
|
|
|
|
|
|
|
|
|
|
|
Denominator for basic earnings per share, |
|
|
|
|
|
|
|
|
|
average outstanding common shares |
23,946 |
|
23,674 |
|
23,924 |
|
23,685 |
|
|
Potential dilutive shares resulting from |
|
|
|
|
|
|
|
|
|
employee stock options |
75 |
|
61 |
|
82 |
|
52 |
|
|
Denominator for diluted earnings per share |
24,021 |
|
23,735 |
|
24,006 |
|
23,737 |
|
Comprehensive Income
The components of comprehensive income, net of related tax, for the three and nine months ended September 30, 2004 and 2003 are as follows (in thousands of dollars):
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
|
Net income |
$ 14,296 |
|
$ 14,469 |
|
$ 42,281 |
|
$ 42,153 |
|
|
Change in unrealized net gains |
|
|
|
|
|
|
|
|
|
on investment securities |
|
|
|
|
|
|
|
|
|
available for sale |
2,425 |
|
(3,264 |
) |
(7,417 |
) |
(5,345 |
) |
|
Comprehensive income |
$ 16,721 |
|
$ 11,205 |
|
$ 34,864 |
|
$ 36,808 |
|
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
Comprehensive Income (continued)
The components of accumulated other comprehensive income, net of related tax, at September 30, 2004, December 31, 2003 and September 30, 2003 are as follows (in thousands of dollars):
|
|
September 30, |
|
December 31, |
|
September 30, |
|
|
Unrealized net gains on investment securities |
|
|
|
|
|
|
|
available for sale (net of related tax of |
|
|
|
|
|
|
Operating Segment
Under the provisions of Statement of Financial Accounting Standards No. 131, "Disclosures about Segments of an Enterprise and Related Information," it is management's opinion that the Corporation operates in a single operating segment - commercial banking. The Corporation is a bank holding company that operates three commercial banks, a title insurance company and a property and casualty insurance company, each as a separate subsidiary of the Corporation, as of September 30, 2004. The Corporation's commercial bank subsidiaries operate as community banks and offer a full range of commercial banking and fiduciary products and services to the residents and business customers in their geographical market areas. The products and services offered by the commercial bank subsidiaries are generally consistent throughout the Corporation. Each of the Corporation's commercial bank subsidiaries operates within the state of Michigan. The marketing of products and services throughout the Corporation's subsidiary banks i s generally uniform, as many of the markets served by the subsidiaries overlap. The distribution of products and services is uniform throughout the Corporation's commercial bank subsidiaries and is achieved primarily through retail branch banking offices, automated teller machines and electronically accessed banking products. The commercial bank subsidiaries are state-chartered commercial banks and operate under the same banking regulations.
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
Goodwill
The Corporation tested goodwill for impairment as of December 31, 2003 and 2002. Based on these test results, the Corporation determined that there was no impairment of goodwill as of December 31, 2003 and 2002. Goodwill was $63.3 million at September 30, 2004 and $27.9 million at September 30, 2003. Goodwill increased due to the Caledonia acquisition. See Note G for further information about the Caledonia acquisition.
Other
The Corporation and its subsidiary banks 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 income or financial position of the Corporation.
NOTE B: LOANS AND NONPERFORMING ASSETS
The following summarizes loans and nonperforming assets at the dates indicated (in thousands of dollars):
|
|
September 30, |
|
December 31, |
|
|
|
Loans: |
|
|
|
|
|
|
Commercial |
$ 475,977 |
|
$ 405,929 |
|
|
|
Real estate construction |
141,547 |
|
138,280 |
|
|
|
Real estate commercial |
669,880 |
|
628,815 |
|
|
|
Real estate residential |
771,201 |
|
767,199 |
|
|
|
Consumer |
547,893 |
|
541,052 |
|
|
|
Total Loans |
$2,606,498 |
|
$2,481,275 |
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets: |
|
|
|
|
|
|
Nonaccrual loans |
$ 5,787 |
|
$ 6,691 |
|
|
|
Loans 90 days or more past due and |
|
|
|
|
|
|
still accruing interest |
5,914 |
|
4,656 |
|
|
|
Total Nonperforming Loans |
11,701 |
|
11,347 |
|
|
|
Repossessed assets acquired (1) |
6,924 |
|
6,002 |
|
|
|
Total Nonperforming Assets |
$ 18,625 |
|
$ 17,349 |
|
|
|
(1) |
Includes property acquired through foreclosure and by acceptance of a deed in lieu of foreclosure, and other property held for sale. |
||||
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
NOTE C: ALLOWANCE FOR LOAN LOSSES
The following summarizes the changes in the allowance for loan losses (in thousands of dollars):
|
Nine Months Ended |
|
||
|
|
2004 |
|
2003 |
|
|
Allowance for Loan Losses |
|
|
|
|
|
Balance as of January 1 |
$33,179 |
|
$30,672 |
|
|
Provision for loan losses |
2,108 |
|
2,107 |
|
|
|
|
|
|
|
|
Gross loans charged off |
(2,602 |
) |
(2,881 |
) |
|
Gross recoveries of loans previously charged off |
944 |
|
516 |
|
|
Net loans charged off |
(1,658 |
) |
(2,365 |
) |
|
Balance as of end of period |
$33,629 |
|
$30,414 |
|
The Corporation considers all nonaccrual commercial and commercial real estate loans to be impaired loans. Impaired loans as of September 30, 2004 were $3.7 million. Impaired loans totaling $1.8 million required an impairment allowance of $0.7 million as of September 30, 2004. Impaired loans totaling $5.5 million required an impairment allowance of $2.4 million as of December 31, 2003.
NOTE D: ACQUIRED INTANGIBLE ASSETS
The following table sets forth the carrying amount, accumulated amortization and amortization expense of acquired intangible assets (in thousands):
|
|
September 30, 2004 |
|
December 31, 2003 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
Accumulated |
|
Carrying |
|
Accumulated |
|
|
Core deposit |
|
|
|
|
|
|
|
|
|
intangibles |
$7,991 |
|
$11,278 |
|
$9,496 |
|
$9,773 |
|
|
Other |
580 |
|
285 |
|
793 |
|
72 |
|
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
NOTE D: ACQUIRED INTANGIBLE ASSETS (continued)
Amortization expense for the:
|
|
Quarter ended September 30, 2004 |
$ 566 |
|
|
|
Nine months ended September 30, 2004 |
1,717 |
|
|
|
Quarter ended September 30, 2003 |
462 |
|
|
|
Nine months ended September 30, 2003 |
1,385 |
|
|
|
Year ended December 31, 2003 |
1,883 |
|
Estimated amortization expense for the years ending December 31:
|
|
2004 |
$2,272 |
|
|
|
2005 |
2,136 |
|
|
|
2006 |
1,920 |
|
|
|
2007 |
1,651 |
|
|
|
2008 and thereafter |
2,308 |
|
NOTE E: STOCK OPTIONS
The Corporation periodically grants stock options for a fixed number of shares with an exercise price equal to the market value of the shares on the date of grant. In accordance with Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation," the Corporation accounts for stock option grants under the provisions of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB 25). Under APB 25, because the exercise prices of the Corporation's stock options equal the market prices of the underlying stock at the dates of grant, no compensation expense is recognized at the date of grant.
If the Corporation had elected to recognize compensation cost for options granted in the three and nine months ended September 30, 2004 and 2003, based on the fair value of the options granted at the grant dates, net income and earnings per share would have been reduced to the pro forma amounts indicated below (in thousands, except per share amounts):
CHEMICAL FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 30, 2004
NOTE E: STOCK OPTIONS (continued)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income - as reported |
$14,296 |
|
$14,469 |
|
$42,281 |
|
$42,153 |
|
|
Deduct: Total stock-based employee |
|
|
|
|
|
|
|
|
|
compensation expense determined under |
|
|
|
|
|
|
|
|
|
fair value based method for all awards, |
|
|
|
|
|
|
|
|
|
net | ||||||||