EX-99 2 first8k_072105-ex99p1.htm Firstbank Corporation Form 8-K Exhibit 99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE NEWS RELEASE

Date Submitted: July 21, 2005
NASDAQ Symbol: FBMI
Contact: Samuel G. Stone
Executive Vice President and
Chief Financial Officer
(989) 466-7325

FIRSTBANK CORPORATION ANNOUNCES
SECOND QUARTER AND YEAR-TO-DATE 2005 RESULTS

Highlights Include:
  Earnings per share (diluted) of $0.46 for the second quarter of 2005, compared to $0.39 in the first quarter of 2005 and $0.43 in the second quarter of 2004  
  Earnings per share (diluted) of $0.85 in the first half of 2005 compared to $0.87 in the first half on 2004 
  Keystone Community Bank acquisition continues on track 
  Addition to Russell Microcap Index 

Alma, Michigan (FBMI) — Thomas R. Sullivan, President and Chief Executive Officer of Firstbank Corporation announced earnings per share of $0.46 for the second quarter of 2005, compared to $0.43 for the second quarter of 2004, an increase of 7.0%. Net income was $2,508,000 for the quarter ended June 30, 2005, compared to $2,565,000 for the quarter ended June 30, 2004. Returns on average assets and average equity for the second quarter of 2005 were 1.23% and 13.6%, respectively, compared with 1.33% and 12.2%, respectively, in the second quarter of 2004. Net income was affected by mortgage activity at a much lower level than year-ago, with gain on sale of mortgages down 49%. The capital management strategies of share repurchase and self tender offer executed primarily in 2004 helped improve earnings per share and return on equity. All per share amounts are fully diluted amounts and have been adjusted to reflect the 5% stock dividend paid in December 2004.

For the first half of 2005, earnings per share of $0.85 compared to $0.87 for the first half of 2004, a decrease of 2.3%. Net income was $4,645,000 for the six months ended June 30, 2005, compared to $5,246,000 for the six months ended June 30, 2004. Returns on average assets and average equity for the first half of 2005 were 1.16% and 12.8%, respectively, compared with 1.35% and 12.3%, respectively, in the first half of 2004. Firstbank’s capital management strategies helped earnings per share and contributed to the increase in return on equity compared to the year-ago period.

Growth in Firstbank’s balance sheet continued as total assets reached $831 million, 5.7% above the year-ago level. Total portfolio loans at the end of the second quarter of 2005 were 5.3% above the level at June 30, 2004. Commercial and commercial real estate loan growth was strong, increasing 9.1% above the year-ago level, and residential mortgage loans increased 9.9%. Total deposits as of June 30, 2005, were 5.9% above the year-ago level, with savings deposits increasing 33.4% as a result of in-market promotions and with non-interest bearing deposits increasing 4.0% over this time period.

Firstbank’s net interest margin, at 4.39% in the second quarter of 2005, was within 0.02% of the 4.41% level achieved in both the first quarter of 2005 and the second quarter of 2004. Rising rates in Firstbank’s variable rate commercial loan portfolio were offset by lower rates achieved on new and renewed fixed rate loans.

Mr. Sullivan stated, “We are pleased to see earnings growth from our core banking business taking the place of the unusually strong earnings that characterized the mortgage boom of the past few years. Our bankers are doing an excellent job of meeting customer needs in our markets and containing costs. At the same time, we are investing in systems and training designed to increase our service to customers and our revenues in the future. We are also very excited about the opportunity to extend our brand of community banking to the Kalamazoo market as Keystone Community Bank joins our company later this year. Keystone is an excellent and well respected community bank in a market that holds significant opportunity for growth.”


Sullivan continued, “We have been informed that our stock will be part of the new Russell Microcap Index. This new index debuted on July 1 and is comprised of the smallest 1,000 securities in the small-cap Russell 2000 Index along with the next smallest 1,000 companies. While we won’t know the impact of increased exposure of our stock through the Microcap Index for some time, we are hopeful that the combination of increased exposure for our stock, good and progressing fundamental financial performance, and the acquisition of good quality growth opportunities will support creation of value for our shareholders.”

Total non-interest expenses in the second quarter of 2005 declined 1.7% from the first quarter of 2005 and were just 3.2% above the level in the second quarter of 2004. Salaries and employee benefits expense declined 1.3% compared to the first quarter of 2005 and declined 0.1% compared to the second quarter of 2004.

Supported by growth in loans and earning assets, net interest income in the second quarter of 2005 increased 4.8% from the level in the second quarter of 2004. The reduction in mortgage activity compared to last year continued to negatively impact earnings comparisons, as gain on sale of mortgage loans showed a 49% decline compared to the second quarter of 2004. Although total non-interest income in the second quarter of 2005 declined 8.5% from the year-ago quarter, it increased 16.6% compared to the first quarter of 2005. Helping to offset the decline in mortgage activity was an 11.2% increase in deposit account fee income for the first half of 2005 compared to the first half of 2004.

Primarily as a result of the self tender offer in 2004, shareholders’ equity decreased 13.0% from June 30, 2004 to June 30, 2005. Since December 31, 2004, shareholder’s equity has increased 3.5%. Firstbank did not repurchase shares in the second quarter of 2005, as capital is being maintained at an appropriate level in consideration of the pending acquisition of Keystone Financial Corporation. The ratio of average equity to average assets stood at 9.0% in the second quarter of 2005, compared to 9.2% in the first quarter of 2005 and 10.9% in the second quarter of 2004.

Firstbank’s mortgage servicing portfolio was $472.8 million as of June 30, 2005, compared to $473.9 million at March 31, 2005, and $471.1 million at June 30, 2004.

Firstbank’s asset quality measures remained strong. Net charge-offs declined, to $106,000 in the second quarter of 2005, or 0.06% annualized as a percentage of average loans, compared to $461,000, or 0.28% annualized as a percentage of average loans in the first quarter of 2005 and compared to $119,000, or 0.07% annualized, in the second quarter of 2004. The ratio of non-performing loans to loans was 0.41% as of June 30, 2005, compared to 0.23% at March 31, 2005, and 0.37% at June 30, 2004. The increase in non-performing loans was primarily related to one loan which has little risk of loss due to a government guarantee. These measures of asset quality continue to be at levels considered in the industry to be favorable.

Firstbank Corporation, headquartered in Alma, Michigan is currently a five bank financial services company with assets of $831 million and 35 banking offices located in central and northeast Michigan. Bank subsidiaries include: Firstbank — Alma; Firstbank (Mt. Pleasant); Firstbank — West Branch; Firstbank - Lakeview; and Firstbank — St. Johns. Firstbank Corporation’s pending acquisition of the $151 million asset Keystone Community Bank in Kalamazoo, Michigan, is expected to close in the fourth quarter of 2005, subject to regulatory and Keystone shareholder approvals. Other corporate affiliates include 1st Armored, Inc.; 1st Title; Gladwin Land Company, Inc.; and C. A. Hanes Realty, Inc. Investment services are available through affiliations with CB Wealth Management N.A., MML Investors Services, Inc., and Raymond James Financial Services Inc.

This press release contains certain forward-looking statements that involve risks and uncertainties. When used in this press release the words “anticipate,” “believe,” “expect,” “hopeful,” “potential,” “should,” and similar expressions identify forward-looking statements. Forward-looking statements include, but are not limited to, statements concerning future business growth, increases in interest rates and positioning of balance sheets to benefit net interest margins and earnings. Such statements are subject to certain risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including, but not limited to, economic, competitive, governmental and technological factors affecting the Company’s operations, markets, products, services, interest rates and fees for services. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release.


FIRSTBANK CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands except per share data)
UNAUDITED

Three months Ended Six months Ended:
Jun 30
2005
Mar 31
2005
Jun 30
2004
Jun 30
2005
Jun 30
2004


Interest income:                        
  Interest and fees on loans   $ 11,353   $ 10,847   $ 10,058   $ 22,200   $ 20,238  
  Investment securities  
    Taxable    504    458    380   $ 962   $ 763  
    Exempt from federal income tax    231    248    228    479    470  
    Short term investments    30    34    32    64    56  


Total interest income    12,118    11,587    10,698    23,705    21,527  
   
Interest expense:  
  Deposits    2,617    2,243    1,815    4,860    3,601  
  Notes payable and other borrowing    1,237    1,196    995    2,433    2,025  


Total interest expense    3,854    3,439    2,810    7,293    5,626  
   
Net interest income    8,264    8,148    7,888    16,412    15,901  
Provision for loan losses    73    8    60    81    (131 )


Net interest income after provision for loan losses    8,191    8,140    7,828    16,331    16,032  
   
Noninterest income:  
  Gain on sale of mortgage loans    431    455    847    886    1,631  
  Service charges on deposit accounts    783    720    703    1,503    1,352  
  Gain on sale of securities    17    12    11    29    11  
  Mortgage servicing    30    48    (56 )  78    (76 )
  Other    1,336    978    1,316    2,314    2,268  


Total noninterest income    2,597    2,213    2,821    4,810    5,186  
   
Noninterest expense:  
  Salaries and employee benefits    3,836    3,887    3,838    7,723    7,779  
  Occupancy and equipment    969    1,016    923    1,985    1,892  
  Amortization of intangibles    75    76    75    151    151  
  FDIC insurance premium    21    21    21    42    43  
  Other    2,193    2,216    2,014    4,409    3,609  


Total noninterest expense    7,094    7,216    6,871    14,310    13,474  
   
Income before federal income taxes    3,694    3,137    3,778    6,831    7,744  
Federal income taxes    1,186    1,000    1,213    2,186    2,498  
Net Income   $ 2,508   $ 2,137   $ 2,565   $ 4,645   $ 5,246  


   
Fully Tax Equivalent Interest Income   $ 8,398   $ 8,292   $ 8,014   $ 16,767   $ 16,225  
   
Per Share Data:  
  Basic Earnings   $ 0.47   $ 0.40   $ 0.44   $ 0.87   $ 0.89  
  Diluted Earnings   $ 0.46   $ 0.39   $ 0.43   $ 0.85   $ 0.87  
  Dividends Paid   $ 0.22   $ 0.21   $ 0.20   $ 0.43   $ 0.39  
   
Performance Ratios:  
  Return on Average Assets*    1.23 %  1.09 %  1.33 %  1.16 %  1.35 %
  Return on Average Equity*    13.6 %  11.8 %  12.2 %  12.8 %  12.3 %
  Net Interest Margin (FTE) *    4.39 %  4.41 %  4.41 %  4.41 %  4.46 %
  Book Value Per Share+   $ 14.10   $ 13.76   $ 14.70   $ 14.10   $ 14.70  
  Average Equity/Average Assets    9.0 %  9.2 %  10.9 %  9.1 %  10.9 %
  Net Charge-offs    106    461    119    567    754  
  Net Charge-offs as a % of Average Loans^*    0.06 %  0.28 %  0.07 %  0.17 %  0.08 %
   
* Annualized  
+ Period End  
^ Total loans less loans held for sale  

FIRSTBANK CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
UNAUDITED

Jun 30
2005
Mar 31
2005
Dec 31
2004
Jun 30
2004

ASSETS                    
Cash and cash equivalents:  
  Cash and due from banks   $ 26,541   $ 21,930   $ 23,715   $ 24,070  
  Short term investments    4,826    1,849    2,057    10,807  

Total cash and cash equivalents    31,367    23,779    25,772    34,877  
   
Securities available for sale    77,803    77,855    72,475    66,256  
Federal Home Loan Bank stock    5,563    5,412    5,355    5,241  
Loans:  
  Loans held for sale    1,533    1,786    1,969    1,400  
  Portfolio loans:  
    Commercial    104,761    107,211    110,261    101,393  
    Commercial real estate    242,321    235,040    225,372    216,689  
    Residential mortgage    243,718    240,281    231,213    221,766  
    Real estate construction    37,793    37,877    47,920    51,442  
    Consumer    55,166    52,708    54,491    57,944  
    Credit card    1,799    1,785    1,830    1,828  

Total portfolio loans    685,558    674,902    671,087    651,062  
  Less allowance for loan losses    (10,094 )  (10,128 )  (10,581 )  (11,232 )
Net portfolio loans    675,464    664,774    660,506    639,830  
   
Premises and equipment, net    17,126    17,323    17,658    17,923  
Goodwill    4,465    4,465    4,465    4,880  
Other intangibles    2,245    2,296    2,395    2,538  
Other assets    15,121    16,486    15,540    13,111  

TOTAL ASSETS   $ 830,687   $ 814,176   $ 806,135   $ 786,056  

   
LIABILITIES AND SHAREHOLDERS' EQUITY  
   
LIABILITIES  
Deposits:  
  Noninterest bearing accounts    109,269    99,424    106,208    105,104  
  Interest bearing accounts:  
  Demand    160,576    173,542    177,067    181,272  
  Savings    131,589    115,234    100,277    98,651  
  Time    222,420    230,425    219,715    204,341  

Total deposits    623,854    618,625    603,267    589,368  
   
Securities sold under agreements to  
  repurchase and overnight borrowings    34,374    31,855    39,100    28,883  
FHLB Advances and notes payable    76,256    68,899    71,430    72,475  
Subordinated Debt    10,310    10,310    10,310    0  
Accrued interest and other liabilities    10,472    11,214    9,164    8,641  
Total liabilities    755,266    740,903    733,271    699,367  
   
SHAREHOLDERS' EQUITY  
Preferred stock; no par value, 300,000  
  shares authorized, none issued  
Common stock; 20,000,000 shares authorized *    65,155    64,533    64,713    74,115  
Retained earnings    10,166    8,835    7,816    12,139  
Accumulated other comprehensive income    100    (95 )  335    435  

Total shareholders' equity    75,421    73,273    72,864    86,689  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 830,687   $ 814,176   $ 806,135   $ 786,056  

   
* Common stock shares issued and outstanding    5,350,816    5,326,667    5,322,137    5,895,985  
   
Asset Quality Ratios:  
  Non-Performing Loans / Loans^    0.41 %  0.23 %  0.28 %  0.37 %
  Non-Perf. Loans + OREO / Loans^ + OREO    0.54 %  0.36 %  0.42 %  0.39 %
  Non-Performing Assets / Total Assets    0.45 %  0.30 %  0.35 %  0.33 %
  Allowance for Loan Loss as a % of Loans^    1.47 %  1.50 %  1.58 %  1.73 %
  Allowance / Non-Performing Loans    356 %  645 %  568 %  464 %
   
Quarterly Average Balances:  
  Total Portfolio Loans^   $ 678,835   $ 670,240   $ 663,475   $ 644,714  
  Total Earning Assets   $ 765,888   $ 755,795   $ 746,814   $ 729,187  
  Total Shareholders' Equity    74,009    74,881    72,021    84,977  
  Total Assets    821,362    812,067    799,688    779,826  
  Diluted Shares Outstanding    5,425,421    5,436,709    5,420,497    5,993,298  
^ Total loans less loans held for sale