EX-99 2 first8k_012406-ex991.htm Firstbank Corporation Form 8-K Exhibit 99.1

EXHIBIT 99.1

FOR IMMEDIATE RELEASE
Date Submitted:            January 24, 2006
NASDAQ Symbol:       FBMI


Contacts:
NEWS RELEASE

Samuel G. Stone
Executive Vice President and
Chief Financial Officer
Phone: (989) 466-7325

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

Highlights Include:

  Earnings per share (diluted) of $0.46 for the fourth quarter of 2005, up 7% from $0.43 in the fourth quarter of 2004
  Earnings per share (diluted) of $1.72 in the full year of 2005 compared to $1.71 in 2004
  Integration efforts substantially and successfully completed for Keystone Community Bank (Kalamazoo/Portage and Southwest Michigan)
  Assets exceed $1 Billion

Alma, Michigan (FBMI) — Thomas R. Sullivan, President and Chief Executive Officer of Firstbank Corporation, announced earnings per share of $0.46 for the fourth quarter of 2005, compared to $0.43 for the fourth quarter of 2004, an increase of 7.0%. Net income was $2,868,000 for the quarter ended December 31, 2005, compared to $2,455,000 for the quarter ended December 31, 2004. Returns on average assets and average equity for the fourth quarter of 2005 were 1.09% and 12.2%, respectively, compared with 1.21% and 13.5%, respectively, in the fourth quarter of 2004. All per share amounts are fully diluted amounts and have been adjusted to reflect the 5% stock dividend paid in December 2005.

For full year 2005, earnings per share of $1.72 compared to $1.71 for 2004, an increase of 0.6%. Net income was $10,110,000 for 2005, compared to $10,358,000 for 2004. Returns on average assets and average equity for 2005 were 1.15% and 12.8%, respectively, compared with 1.32% and 13.0%, respectively, in 2004. The capital management strategies of share repurchases and self tender executed primarily in 2004 benefited earnings per share and return on equity in 2005.

Growth in Firstbank’s balance sheet continued, as total assets at the end of 2005 exceeded $1 billion. The addition of Keystone Community Bank through the acquisition of Keystone Financial Corporation, completed on October 1, 2005, increased Firstbank’s balance sheet growth. Total portfolio loans at December 31, 2005, were 31% above the level at December 31, 2004, and excluding the balances of Keystone Community Bank were up 8.7%. Commercial and commercial real estate loans increased 45% above the year-ago level, and excluding Keystone Community Bank were up 10.5%. Residential mortgage loans increased 18% from year-ago, and excluding Keystone were up 9.7%. Total deposits as of December 31, 2005, were 35% above the year-ago level. Excluding Keystone deposits, total deposits increased 10%.

Firstbank’s net interest margin, at 4.34% in the fourth quarter of 2005, decreased 0.12% from the 4.46% level achieved in the third quarter of 2005. Approximately half of the decline was due to the cost of funds used in the cash portion of the purchase consideration for Keystone, as expected. Other factors squeezing the margin include a growing reliance on wholesale funding, competitive pressures to increase deposit rates on core deposits, and shifting preference among borrowers for more fixed rate funding where spreads are narrow due to competition and the flat yield curve. For the year 2005, the net interest margin was 4.40%, down 0.07% from 2004, with the partial-year impact of Keystone also influencing this comparison. The flattening of the yield curve in 2005 and competitive factors prevented Firstbank’s net interest margin from increasing in a rising rate environment.


Mr. Sullivan stated, “We are extremely pleased with the success of our expansion into the Kalamazoo and Southwestern Michigan markets with the addition of Keystone Community Bank. We could not have asked for a better group of people or a better fit with the quality people we already have in Firstbank. The efficiencies expected from our approach to consolidated operational support are now being fully realized at the beginning of 2006, and the conversion of Keystone to Firstbank’s computer systems and support units have gone well and have not disturbed Keystone’s good customer service. Meanwhile, we continue to emphasize increasing the depth of our presence in all of our markets by providing more service to existing customers and winning new customers. We had good quarterly earnings comparisons in the initial quarter of operating with Keystone in the fold, and that is a credit to the hard work of all of our people on behalf of our shareholders.”

Total non-interest expenses in the fourth quarter of 2005 increased 5.2% from the fourth quarter of 2004 primarily as a result of adding Keystone Community Bank in the Kalamazoo market.

Shareholders’ equity increased 21.4% in the fourth quarter of 2005, primarily due to the acquisition of Keystone. Firstbank did not repurchase shares in the fourth quarter of 2005, although board authorization remains in place for the repurchase of up to approximately $5.5 million in market value of shares. The ratio of average equity to average assets stood at 8.9% in the fourth quarter of 2005, similar to the 9.0% ratio in the fourth quarter of 2004, indicating that a strong level of equity capital has been maintained subsequent to the addition of Keystone.

Firstbank’s mortgage servicing portfolio was $473.3 million as of December 31, 2005, compared to $472.2 million at September 30, 2005, and $472.1 million at December 31, 2005.

As expected, Firstbank’s asset quality measures showed some deterioration from their historically strong levels. Net charge-offs increased to $618,000 in the fourth quarter of 2005, or 0.28% annualized as a percentage of average loans, compared to $80,000, or 0.05% annualized as a percentage of average loans in the third quarter of 2005. The ratio of non-performing loans (including loans past due over 90 days) to loans was 0.82% at December 31, 2005, compared to 0.42% at September 30, 2005, and 0.28% at December 31, 2004. The increase in the ratio of non-performing loans in the fourth quarter of 2005 was primarily related to one $3 million credit for which specific reserves had been established previously in recognition of concern about the probability of loss. The total provision for loan losses of $295,000 in 2005 was less than net charge-offs. Most of the loans charged off were held in the portfolio prior to 2005, and probable loss had been recognized and included in the allowance for loan losses in prior periods. The level of net charge-offs to average loans, at 0.17% in 2005, remains at a level that is considered by most to be in a favorable range for the industry. Provision expense was increased in 2005 compared to 2004 in recognition of the changes in asset quality measures and as required to maintain the allowance for loan losses at an appropriate level.

Firstbank Corporation, headquartered in Alma, Michigan, is a six bank financial services company with assets of $1.1 billion and 39 banking offices serving Michigan’s Lower Peninsula. Bank subsidiaries include: Firstbank – Alma; Firstbank (Mt. Pleasant); Firstbank – West Branch; Firstbank – Lakeview; Firstbank – St. Johns; and Keystone Community Bank.

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: Twelve Months Ended:


Dec 31
2005
Sep 30
2005
Dec 31
2004
Dec 31
2005
Dec 31
2004


Interest income:            
  Interest and fees on loans  $15,631   $12,199   $ 10,734   $50,030   $ 41,350  
  Investment securities 
    Taxable  501   489   443   $  1,952   $   1,655  
    Exempt from federal income tax  244   233   247   956   951  
    Short term investments  88   40   50   192   136  


Total interest income  16,464   12,961   11,474   53,130   44,092  

Interest expense:
 
  Deposits  4,536   2,972   1,974   12,368   7,453  
  Notes payable and other borrowing  1,670   1,343   1,135   5,446   4,257  


Total interest expense  6,206   4,315   3,109   17,814   11,710  

Net interest income
  10,258   8,646   8,365   35,316   32,382  
Provision for loan losses  141   73   80   295   (425 )


Net interest income after provision for loan losses  10,117   8,573   8,285   35,021   32,807  

Noninterest income:
 
  Gain on sale of mortgage loans  362   438   565   1,686   2,663  
  Service charges on deposit accounts  856   778   731   3,137   2,813  
  Gain on sale of securities  0   5   33   34   54  
  Mortgage servicing  79   48   (13 ) 205   (55 )
  Other  1,055   1,301   1,126   4,670   4,576  


Total noninterest income  2,352   2,570   2,442   9,732   10,051  

Noninterest expense:
 
  Salaries and employee benefits  4,481   3,896   4,051   16,100   15,718  
  Occupancy and equipment  1,244   1,011   988   4,240   3,866  
  Amortization of intangibles  168   75   75   394   302  
  FDIC insurance premium  22   20   21   84   85  
  Other  2,405   2,308   2,773   9,122   8,390  


Total noninterest expense  8,320   7,310   7,908   29,940   28,361  

Income before federal income taxes
  4,149   3,833   2,819   14,813   14,497  
Federal income taxes  1,281   1,236   364   4,703   4,139  


Net Income  $  2,868   $  2,597   $   2,455   $10,110   $ 10,358  


Fully Tax Equivalent Net Interest Income  $10,427   $  8,781   $   8,475   35,898   32,865  

Per Share Data:
 
  Basic Earnings  $    0.46   $    0.46   $     0.44   $    1.75   $     1.75  
  Diluted Earnings  $    0.46   $    0.45   $     0.43   $    1.72   $     1.71  
  Dividends Paid  $    0.21   $    0.21   $     0.19   $    0.83   $     0.75  

Performance Ratios:
 
  Return on Average Assets*  1.09 % 1.22 % 1.21 % 1.15 % 1.32 %
  Return on Average Equity*  12.2 % 13.5 % 13.5 % 12.8 % 13.0 %
  Net Interest Margin (FTE) *  4.34 % 4.46 % 4.52 % 4.40 % 4.47 %
  Book Value Per Share+  $  14.91   $  13.66   $   13.04   $  14.91   $   13.04  
  Average Equity/Average Assets  8.9 % 9.1 % 9.0 % 9.0 % 10.1 %
  Net Charge-offs  618   80   294   1,265   621  
  Net Charge-offs as a % of Average Loans^*  0.28 % 0.05 % 0.18 % 0.17 % 0.10 %

* Annualized
+ Period End
^ Total loans less loans held for sale



FIRSTBANK CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
UNAUDITED

Dec 31
2005
Sep 30
2005
Dec 31
2004



ASSETS        
  
Cash and cash equivalents: 
  Cash and due from banks  $      36,037   $      24,396   $      23,715  
  Short term investments  17,295   211   2,057  



Total cash and cash equivalents  53,332   24,607   25,772  
  
Securities available for sale  73,811   73,161   72,475  
Federal Home Loan Bank stock  6,309   5,563   5,355  
Loans: 
  Loans held for sale  293   204   1,969  
  Portfolio loans: 
    Commercial  183,473   116,827   110,261  
    Commercial real estate  302,471   249,071   225,372  
    Residential mortgage  272,402   245,250   231,213  
    Real estate construction  61,067   48,772   47,920  
    Consumer  57,404   55,666   54,491  
    Credit card  1,807   1,802   1,830  



Total portfolio loans  878,624   717,388   671,087  
  Less allowance for loan losses  (11,559 ) (10,087 ) (10,581 )



Net portfolio loans  867,065   707,301   660,506  
  
Premises and equipment, net  19,477   17,191   17,658  
Goodwill  19,090   4,465   4,465  
Other intangibles  3,710   2,165   2,395  
Other assets  18,031   26,552   15,540  



TOTAL ASSETS  $ 1,061,118   $    861,209   $    806,135  



  
LIABILITIES AND SHAREHOLDERS' EQUITY 
  
LIABILITIES 
  
Deposits: 
  Noninterest bearing accounts  130,556   107,559   106,208  
  Interest bearing accounts: 
  Demand  187,399   157,371   177,067  
  Savings  133,705   134,679   100,277  
  Time  315,002   213,988   200,544  
  Wholesale CD's  44,444   31,595   19,171  



Total deposits  811,106   645,192   603,267  
  
Securities sold under agreements to 
  repurchase and overnight borrowings  43,311   37,465   39,100  
FHLB Advances and notes payable  90,634   79,941   71,430  
Subordinated Debt  10,310   10,310   10,310  
Accrued interest and other liabilities  12,180   11,215   9,164  



Total liabilities  967,541   784,123   733,271  
  
SHAREHOLDERS' EQUITY 
Preferred stock; no par value, 300,000 
  shares authorized, none issued 
Common stock; 20,000,000 shares authorized *  87,634   65,626   64,713  
Retained earnings  6,198   11,584   7,816  
Accumulated other comprehensive income/(loss)  (255 ) (124 ) 335  



Total shareholders' equity  93,577   77,086   72,864  



TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $ 1,061,118   $    861,209   $    806,135  



  
* Common stock shares issued and outstanding  6,278,035   5,641,491   5,588,244  
  
Asset Quality Ratios: 
  Non-Performing Loans / Loans^  0.82 % 0.42 % 0.28 %
  Non-Perf. Loans + OREO / Loans^ + OREO  0.94 % 0.52 % 0.42 %
  Non-Performing Assets / Total Assets  0.78 % 0.43 % 0.35 %
  Allowance for Loan Loss as a % of Loans^  1.32 % 1.41 % 1.58 %
  Allowance / Non-Performing Loans  160 % 333 % 568 %
  
Quarterly Average Balances: 
  Total Portfolio Loans^  $    868,701   $    701,592   $    663,475  
  Total Earning Assets  957,246   785,503   746,814  
  Total Shareholders' Equity  92,547   76,256   72,021  
  Total Assets  1,037,354   842,529   799,688  
  Diluted Shares Outstanding  6,286,277   5,721,719   5,691,522  

^ Total Loans less loans held for sale