EX-99.1 2 chemex991_042009.htm CHEMICAL FINANCIAL EXHIBIT 99.1 TO FORM 8-K Chemical Financial Exhibit 99.1 to Form 8-K - 04/20/09

EXHIBIT 99.1

For further information:
David B. Ramaker, CEO
Lori A. Gwizdala, CFO
989-839-5350

Chemical Financial Corporation Reports First Quarter 2009 Earnings

MIDLAND, Mich., April 20, 2009 -- Chemical Financial Corporation (Nasdaq:CHFC) today announced 2009 first quarter net income of $2.7 million, or $0.11 per diluted share, versus net income of $9.7 million, or $0.41 per diluted share, in the first quarter of 2008.

"The decline in first quarter earnings was due in large part to credit quality issues and an increased provision for loan losses. Michigan's economy continued to have an adverse effect on our loan portfolio, resulting in charge-offs of $8.5 million and an increase in our allowance for loan losses of an additional $5.5 million, bringing the total provision for loan losses in the first quarter to $14.0 million," said David B. Ramaker, Chairman, President and Chief Executive Officer.

"In addition, loan collection expenses and costs related to our nonperforming assets were $2.2 million, up $0.7 million compared to the first quarter of 2008. Also, FDIC insurance premiums were $1.2 million for the quarter, an increase of $1.1 million, compared to last year's first quarter. These increases negatively impacted our efforts to control overall operating expense growth," said Ramaker. "Notwithstanding these factors, we did report a profit for the quarter."

"We experienced solid loan and deposit growth over the past twelve months, despite the depressed economic conditions nationally and locally. We believe that our business model, embodied by our community banking strategy, coupled with our financial strength have left Chemical Financial relatively well positioned to take advantage of opportunities that may arise in the markets we serve," added Ramaker.

Net interest income was $36.6 million in the first quarter of 2009, an increase of $2.2 million, or 6.4 percent, from first quarter 2008 net interest income of $34.4 million. The increase in net interest income was attributable to both an increase in net interest margin and growth in the



balance sheet. The net interest margin (on a tax-equivalent basis) in the first quarter of 2009 was 4.06 percent, down from 4.38 percent in the fourth quarter of 2008, but up from 3.94 percent in the first quarter of 2008. The increase in net interest margin from the prior year's first quarter was primarily attributable to decreases in rates paid on interest-bearing liabilities exceeding decreases in rates earned on interest-earning assets. The decrease in net interest margin from the fourth quarter of 2008 was primarily attributable to the average yield on loans and investments decreasing more than the average cost of interest-bearing deposits.

Total assets were $3.98 billion at March 31, 2009, up from $3.87 billion at December 31, 2008 and $3.80 billion at March 31, 2008. At March 31, 2009, total loans were $2.95 billion, compared to $2.98 billion at December 31, 2008 and $2.78 billion at March 31, 2008. Investment securities were $610 million at March 31, 2009, up from $547 million at December 31, 2008 and $580 million at March 31, 2008.

Total deposits were $3.10 billion at March 31, 2009, up $126 million, or 4.2%, from $2.98 billion at December 31, 2008 and up $152 million, or 5.2%, from $2.95 billion at March 31, 2008. The Company experienced growth in core business and consumer deposits during the twelve months ended March 31, 2009. The Company maintained these new funds largely in interest-bearing balances at the Federal Reserve Bank, thereby further enhancing the Company's liquidity position. Federal Home Loan Bank advances totaled $125 million at March 31, 2009, compared to $135 million at December 31, 2008 and $130 million at March 31, 2008.

The provision for loan losses was $14.0 million in the first quarter of 2009, compared to $18.0 million in the fourth quarter of 2008 and $2.7 million in the first quarter of 2008. Net loan charge-offs were $8.5 million in the first quarter of 2009, up from $7.4 million in the fourth quarter of 2008 and up substantially from $2.5 million in the first quarter of 2008. The increase in the provision for loan losses in the first quarter of 2009, as compared to the first quarter of 2008, was primarily reflective of increased loan charge-offs coupled with continued deterioration in credit quality. The allowance for loan losses of $62.6 million at March 31, 2009 was 2.12 percent of total loans, up from 1.91 percent of total loans at December 31, 2008 and up significantly from 1.42 percent of total loans at March 31, 2008. At March 31, 2009,

-2-


nonperforming loans as a percentage of total loans were 3.56 percent, up from 3.13 percent at December 31, 2008 and from 2.58 percent at March 31, 2008.

At March 31, 2009, nonperforming assets totaled $125.7 million, up from $113.3 million at December 31, 2008 and up from $84.6 million at March 31, 2008. The increase in nonperforming assets from the previous quarter's end was due primarily to increases in nonaccrual real estate commercial loans and real estate construction loans. At March 31, 2009, the Company's nonperforming assets included $94.7 million in nonaccrual loans, $10.3 million in accruing loans contractually past due 90 days or more as to interest or principal payments and $20.7 million of other real estate and repossessed assets.

Total noninterest income was $9.9 million in the first quarter of 2009, up slightly from $9.6 million in the first quarter of 2008. Increases in mortgage banking revenue and other charges and fees for customer services were partially offset by a decrease in service charges on deposit accounts and trust and investment services revenue.

Operating expenses of $29.2 million in the first quarter of 2009 were up $2.4 million, or 8.8 percent, from the first quarter of 2008, with the increases in credit-related operating expenses and FDIC insurance premiums primarily responsible for the increase. The Company's first quarter 2009 efficiency ratio of 62.0 percent was up from 58.7 percent in the fourth quarter of 2008 and 60.3 percent in the first quarter of 2008.

The Company's return on average assets during the first quarter of 2009 was 0.28 percent, up modestly from 0.17 percent in the fourth quarter of 2008 and down from 1.03 percent in the first quarter of 2008. At March 31, 2009, the Company's book value stood at $20.40 per share, versus $20.58 per share at December 31, 2008 and $21.60 per share at March 31, 2008. The decrease in net income resulted in a decrease in return on average equity to 2.3 percent in the first quarter of 2009 from 7.7 percent in the first quarter of 2008.

This morning, April 20, 2009, the Board announced the declaration of the second quarter 2009 cash dividend of $0.295 per share, the same as the prior quarter's dividend level.


-3-


Chemical Financial Corporation is the third-largest bank holding company headquartered in Michigan. The Company operates through a single subsidiary bank, Chemical Bank, with 129 banking offices spread over 31 counties in the lower peninsula of Michigan. At March 31, 2009, the Company had total assets of $3.98 billion. Chemical Financial Corporation's common stock trades on The Nasdaq Stock Market under the symbol CHFC and is one of the issues comprising the Nasdaq Global Select Market.

SAFE HARBOR STATEMENT
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 Chemical Financial Corporation itself. Words such as "anticipates," "believes," "estimates," "expects," "forecasts," "intends," "is likely," "judgment," "plans," "predicts," "projects," "should," "will," variations of such words and similar expressions are intended to identify such forward-looking statements. Management's determination of the provision and allowance for loan losses involves judgments that are inherently forward-looking. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. Chemical Financial 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, the risk factors described in Item 1A in Chemical Financial Corporation's Annual Report on Form 10-K for the year ended December 31, 2008; the timing and level of asset growth; 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; opportunities for acquisitions and the effective completion of acquisitions and integration of acquired entities; the possibility that anticipated cost savings and revenue enhancements from acquisitions, restructurings, reorganizations and bank consolidations may not be realized fully or at all or within expected time frames; the local and global effects of the ongoing war on terrorism and other military actions, including actions in Iraq; and current uncertainties and fluctuations in the financial markets and stocks of financial services providers due to concerns about credit availability and concerns about the Michigan economy in particular. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.


-4-


Chemical Financial Corporation Announces First Quarter Operating Results



Consolidated Statements of Financial Position (Unaudited)
Chemical Financial Corporation


(In thousands, except per share data)


March 31
2009



 


December 31
2008



 


March 31
2008


 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

   Cash and cash due from banks

$

83,976

 

$

168,650

 

$

93,063

 

   Federal funds sold

 

-

 

 

-

 

 

135,000

 

   Interest-bearing deposits with unaffiliated banks and others

 


142,184


 

 


4,572


 

 


34,066


 

      Total Cash and Cash Equivalents

 

226,160

 

 

173,222

 

 

262,129

 

Investment securities:

 

 

 

 

 

 

 

 

 

   Available-for-sale

 

501,594

 

 

449,947

 

 

490,950

 

   Held-to-maturity

 


108,600


 

 


97,511


 

 


88,659


 

      Total Investment Securities

 

610,194

 

 

547,458

 

 

579,609

 

Other securities

 

22,128

 

 

22,128

 

 

22,142

 

Loans held for sale

 

28,336

 

 

8,463

 

 

10,792

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

   Commercial

 

563,118

 

 

587,554

 

 

527,514

 

   Real estate commercial

 

784,475

 

 

786,404

 

 

764,768

 

   Real estate construction

 

112,102

 

 

119,001

 

 

128,878

 

   Real estate residential

 

809,262

 

 

839,555

 

 

817,348

 

   Consumer

 


682,632


 

 


649,163


 

 


546,486


 

      Total Loans

 

2,951,589

 

 

2,981,677

 

 

2,784,994

 

Allowance for loan losses

 


(62,562


)


 


(57,056


)


 


(39,662


)


      Net Loans

 

2,889,027

 

 

2,924,621

 

 

2,745,332

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment

 

52,914

 

 

53,036

 

 

49,339

 

Goodwill

 

69,908

 

 

69,908

 

 

69,908

 

Other intangible assets

 

5,224

 

 

5,241

 

 

6,342

 

Interest receivable and other assets

 


71,860


 

 


70,236


 

 


53,705


 

      Total Assets

$


3,975,751


 

$


3,874,313


 

$


3,799,298


 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

   Noninterest-bearing

$

526,343

 

$

524,464

 

$

519,405

 

   Interest-bearing

 


2,578,193


 

 


2,454,328


 

 


2,432,994


 

      Total Deposits

 

3,104,536

 

 

2,978,792

 

 

2,952,399

 

Interest payable and other liabilities

 

37,573

 

 

35,214

 

 

24,274

 

Short-term borrowings

 

221,247

 

 

233,738

 

 

178,000

 

Federal Home Loan Bank advances - long-term

 


125,025


 

 


135,025


 

 


130,049


 

      Total Liabilities

 

3,488,381

 

 

3,382,769

 

 

3,284,722

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

   Common stock, $1 par value per share

 

23,890

 

 

23,881

 

 

23,823

 

   Surplus

 

347,264

 

 

346,916

 

 

344,935

 

   Retained earnings

 

129,249

 

 

133,578

 

 

144,510

 

   Accumulated other comprehensive income (loss)

 


(13,033


)


 


(12,831


)


 


1,308


 

      Total Shareholders' Equity

 


487,370


 

 


491,544


 

 


514,576


 

      Total Liabilities and Shareholders' Equity

$


3,975,751


 

$


3,874,313


 

$


3,799,298


 


-5-


Chemical Financial Corporation Announces First Quarter Operating Results



Consolidated Statements of Income (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
March 31

 

(In thousands, except per share data)


2009


 


2008


 

Interest Income:

 

 

 

 

 

 

Interest and fees on loans

$

42,793

 

$

45,570

 

Interest on investment securities:

 

 

 

 

 

 

   Taxable

 

4,502

 

 

5,839

 

   Tax-exempt

 

777

 

 

695

 

Dividends on other securities

 

163

 

 

194

 

Interest on federal funds sold

 

-

 

 

1,018

 

Interest on deposits with unaffiliated banks and others

 


87


 

 


121


 

      Total Interest Income

 

48,322

 

 

53,437

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

Interest on deposits

 

10,167

 

 

16,327

 

Interest on short-term borrowings

 

233

 

 

959

 

Interest on Federal Home Loan Bank advances - long-term

 


1,332


 

 


1,765


 

      Total Interest Expense

 


11,732


 

 


19,051


 

      Net Interest Income

 

36,590

 

 

34,386

 

Provision for loan losses

 


14,000


 

 


2,700


 

      Net Interest Income after

 

 

 

 

 

 

         Provision for Loan Losses

 

22,590

 

 

31,686

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

Service charges on deposit accounts

 

4,475

 

 

4,774

 

Trust and investment services revenue

 

2,375

 

 

2,654

 

Other charges and fees for customer services

 

1,801

 

 

1,596

 

Mortgage banking revenue

 

1,150

 

 

536

 

Other

 


56


 

 


20


 

      Total Noninterest Income

 

9,857

 

 

9,580

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

Salaries, wages and employee benefits

 

15,417

 

 

14,479

 

Occupancy

 

2,707

 

 

2,770

 

Equipment

 

2,342

 

 

2,187

 

Other

 


8,739


 

 


7,408


 

      Total Operating Expenses

 


29,205


 

 


26,844


 

Income Before Income Taxes

 

3,242

 

 

14,422

 

      Federal Income Tax Expense

 


524


 

 


4,751


 

Net Income

$


2,718


 

$


9,671


 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

   Basic

$

0.11

 

$

0.41

 

   Diluted

 

0.11

 

 

0.41

 

 

 

 

 

 

 

 

Cash dividends per share

 

0.295

 

 

0.295

 

 

 

 

 

 

 

 

Average shares outstanding:

 

 

 

 

 

 

   Basic

 

23,890

 

 

23,823

 

   Diluted

 

23,900

 

 

23,827

 



-6-


Chemical Financial Corporation Announces First Quarter Operating Results



Financial Summary (Unaudited)
Chemical Financial Corporation

 

Three Months Ended
March 31

(Dollars in thousands)


2009


 


2008


Average Balances

 

 

 

 

 

Total assets

$

3,927,103

 

$

3,790,841

Total interest-earning assets

 

3,698,726

 

 

3,561,603

Total loans

 

2,960,977

 

 

2,788,223

Total deposits

 

3,047,112

 

 

2,933,028

Total interest-bearing liabilities

 

2,884,681

 

 

2,737,096

Total shareholders' equity

 

488,095

 

 

508,231


 

Three Months Ended
March 31

 


2009


 


2008


Key Ratios (annualized where applicable)

 

 

 

 

 

Net interest margin (taxable equivalent basis)

 

4.06%

 

 

3.94%

Efficiency ratio

 

62.0%

 

 

60.3%

Return on average assets

 

0.28%

 

 

1.03%

Return on average shareholders' equity

 

2.3%

 

 

7.7%

Average shareholders' equity as a

 

 

 

 

 

   percent of average assets

 

12.4%

 

 

13.4%

Tangible shareholders' equity as a

 

 

 

 

 

   percent of total assets

 

10.6%

 

 

11.8%

Total risk-based capital ratio

 

16.2%

 

 

17.4%



 


March 31
2009



 


Dec 31
2008



 


Sept 30
2008



 


June 30
2008



 


March 31
2008


Credit Quality Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

94,737

 

$

76,466

 

$

69,719

 

$

61,635

 

$

61,360

Loans 90 or more days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   and still accruing

 

10,240

 

 

16,862

 

 

13,012

 

 

10,288

 

 

10,570

Total nonperforming loans

 

104,977

 

 

93,328

 

 

82,731

 

 

71,923

 

 

71,930

Repossessed assets (RA)

 

20,688

 

 

19,923

 

 

15,699

 

 

15,897

 

 

12,664

Total nonperforming assets

 

125,665

 

 

113,251

 

 

98,430

 

 

87,820

 

 

84,594

Net loan charge-offs (year-to-date)

 

8,494

 

 

31,566

 

 

24,210

 

 

8,958

 

 

2,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total loans

 

2.12%

 

 

1.91%

 

 

1.58%

 

 

1.39%

 

 

1.42%

Allowance for loan losses as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of nonperforming loans

 

60%

 

 

61%

 

 

56%

 

 

55%

 

 

55%

Nonperforming loans as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total loans

 

3.56%

 

 

3.13%

 

 

2.83%

 

 

2.52%

 

 

2.58%

Nonperforming assets as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total loans plus RA

 

4.23%

 

 

3.77%

 

 

3.34%

 

 

3.06%

 

 

3.02%

Nonperforming assets as a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   percent of total assets

 

3.16%

 

 

2.92%

 

 

2.60%

 

 

2.35%

 

 

2.23%

Net loan charge-offs as a percent of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans (year-to-date, annualized)

 

1.15%

 

 

1.10%

 

 

1.14%

 

 

0.64%

 

 

0.35%



 


March 31
2009



 


Dec 31
2008



 


Sept 30
2008



 


June 30
2008



 


March 31
2008


Additional Data - Intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

69,908

 

$

69,908

 

$

69,908

 

$

69,908

 

$

69,908

Core deposit intangibles

 

2,847

 

 

3,050

 

 

3,266

 

 

3,609

 

 

4,062

Mortgage servicing rights (MSR)

 

2,377

 

 

2,191

 

 

2,328

 

 

2,354

 

 

2,280

Amortization of core deposit intangibles
   (quarter only)

 


203

 

 


216

 

 


343

 

 


453

 

 


531



-7-


Chemical Financial Corporation Announces First Quarter Operating Results


Nonperforming Assets (Unaudited)
Chemical Financial Corporation


(Dollars in thousands)


March 31
2009



 


Dec 31
2008



 


Sept 30
2008



 


June 30
2008



 


March 31
2008


Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial

$

16,419

 

$

16,324

 

$

13,320

 

$

10,918

 

$

11,595

     Real estate commercial

 

41,826

 

 

27,344

 

 

24,230

 

 

17,915

 

 

19,235

     Real estate construction

 

18,504

 

 

15,310

 

 

14,513

 

 

15,157

 

 

17,206

     Real estate residential

 

12,803

 

 

12,175

 

 

12,869

 

 

11,955

 

 

9,267

     Consumer

 


5,185


 


 


5,313


 


 


4,787


 


 


5,690


 


 


4,057


     Total nonaccrual loans

 

94,737

 

 

76,466

 

 

69,719

 

 

61,635

 

 

61,360

Accruing loans contractually past due
     90 days or more as to interest or
     principal payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial

 

2,581

 

 

1,652

 

 

1,735

 

 

3,130

 

 

1,631

     Real estate commercial

 

4,352

 

 

9,995

 

 

6,586

 

 

2,948

 

 

2,865

     Real estate construction

 

538

 

 

759

 

 

1,096

 

 

676

 

 

392

     Real estate residential

 

1,699

 

 

3,369

 

 

2,910

 

 

2,746

 

 

4,742

     Consumer

 


1,070


 


 


1,087


 


 


685


 


 


788


 


 


940


     Total accruing loans contractually
     past due 90 days or more as to
     interest or principal payments



 




10,240




 




 




16,862




 




 




13,012




 




 




10,288




 




 




10,570


Total nonperforming loans

 

104,977

 

 

93,328

 

 

82,731

 

 

71,923

 

 

71,930

Other real estate and repossessed assets

 


20,688


 


 


19,923


 


 


15,699


 


 


15,897


 


 


12,664


Total nonperforming assets

$


125,665


 


$


113,251


 


$


98,430


 


$


87,820


 


$


84,594










-8-


Chemical Financial Corporation Announces First Quarter Operating Results


Summary of Loan Loss Experience (Unaudited)
Chemical Financial Corporation

 

Three Months Ended


 


(Dollars in thousands)


March 31
2009



 


Dec 31
2008



 


Sept 30
2008



 


June 30
2008



 


March 31
2008


 

Allowance for loan losses at beginning
     of period


$


57,056

 


$


46,412

 


$


39,664

 


$


39,662

 


$


39,422

 

Provision for loan losses

 

14,000

 

 

18,000

 

 

22,000

 

 

6,500

 

 

2,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial

 

(3,290

)

 

(3,254

)

 

(11,468

)

 

(1,474

)

 

(591

)

     Real estate commercial

 

(2,589

)

 

(1,645

)

 

(673

)

 

(3,373

)

 

(1,304

)

     Real estate construction

 

(1,700

)

 

(954

)

 

(923

)

 

(1,070

)

 

(16

)

     Real estate residential

 

(235

)

 

(1,106

)

 

(749

)

 

(358

)

 

(245

)

     Consumer

 


(1,253


)


 


(1,811


)


 


(1,776


)


 


(612


)


 


(540


)


     Total loan charge-offs

 

(9,067

)

 

(8,770

)

 

(15,589

)

 

(6,887

)

 

(2,696

)

Recoveries of loans previously charged off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Commercial

 

205

 

 

1,094

 

 

74

 

 

228

 

 

77

 

     Real estate commercial

 

87

 

 

11

 

 

68

 

 

32

 

 

20

 

     Real estate construction

 

-

 

 

-

 

 

-

 

 

-

 

 

29

 

     Real estate residential

 

82

 

 

83

 

 

50

 

 

5

 

 

22

 

     Consumer

 


199


 


 


226


 


 


145


 


 


124


 


 


88


 

     Total loan recoveries

 


573


 


 


1,414


 


 


337


 


 


389


 


 


236


 

     Net loan charge-offs

 


(8,494


)


 


(7,356


)


 


(15,252


)


 


(6,498


)


 


(2,460


)


Allowance for loan losses at end of period

$


62,562


 


$


57,056


 


$


46,412


 


$


39,664


 


$


39,662


 















-9-


Chemical Financial Corporation Announces First Quarter Operating Results


Selected Quarterly Information (Unaudited)
Chemical Financial Corporation


(In thousands, except per share data)


1st Qtr.
2009



 


4th Qtr.
2008



 


3rd Qtr.
2008



 


2nd Qtr.
2008



 


1st Qtr.
2008


Summary of Operations

 

 

 

 

 

 

 

 

 

Interest income

$ 48,322

 

$ 51,703

 

$ 51,688

 

$ 51,508

 

$ 53,437

Interest expense

11,732


 


13,192


 


14,968


 


15,872


 


19,051


Net interest income

36,590

 

38,511

 

36,720

 

35,636

 

34,386

Provision for loan losses

14,000


 


18,000


 


22,000


 


6,500


 


2,700


Net interest income after provision

 

 

 

 

 

 

 

 

 

     for loan losses

22,590

 

20,511

 

14,720

 

29,136

 

31,686

Noninterest income

9,857

 

9,604

 

10,054

 

11,959

 

9,580

Operating expenses

29,205


 


28,629


 


26,750


 


26,885


 


26,844


Income (loss) before income taxes

3,242

 

1,486

 

(1,976

)

14,210

 

14,422

Federal income tax expense (benefit)

524


 


(100


)


(951


)


4,600


 


4,751


Net income (loss)

$  2,718

 

$  1,586

 

$ (1,025

)

$  9,610

 

$  9,671

 


 


 


 


 


 


 


 


 


 


Per Common Share Data

 

 

 

 

 

 

 

 

 

Net income (loss):

 

 

 

 

 

 

 

 

 

     Basic

$   0.11

 

$   0.06

 

$   (0.04

)

$   0.40

 

$   0.41

     Diluted

0.11

 

0.06

 

(0.04

)

0.40

 

0.41

Cash dividends

0.295

 

0.295

 

0.295

 

0.295

 

0.295

Book value - period-end

20.40

 

20.58

 

21.19

 

21.58

 

21.60

Market value - period-end

20.81

 

27.88

 

31.14

 

20.40

 

23.84












-10-